8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported): March 4, 2014

SLM Funding LLC

(Exact name of Depositor as specified in its charter)

Sallie Mae, Inc.

(Exact name of Sponsor as specified in its charter)

Delaware	333-190926	04-3480392
(State or other jurisdiction of incorporation)	(Commission File Number)	(I.R.S. Employer Identification Number)
	c/o Deutsche Bank Trust Company Americas 60 Wall Street New York, New York 10005
	(Address of principal executive offices)

Issuer’s telephone number, including area code: 703 984-5858

Not Applicable

Former name or former address, if changed since last report

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Item 6.01    ABS Informational and Computational Material.

As required by Item 1105 of Regulation AB, information concerning the static pool data of previous similar loan securitizations of Sallie Mae, Inc., as sponsor, is attached hereto as Exhibit 99.1. We caution you that the pool of trust student loans in your trust may not perform in a similar manner to the student loans in other trusts.

Item 9.01    Financial Statements and Exhibits.

99.1    Static Pool Information

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the depositor has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

SLM FUNDING LLC
By:	/S/ MARK D. REIN
Name: Mark D. Rein
Title:   Vice President

Dated: March 4, 2014

EX-99.1

Exhibit 99.1

Static Pool Data

Transaction Type: FFELP Non-Consolidation

Table of Contents

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE	3
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS	3
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE	5
Number of Loans	5
Aggregate Outstanding Principal Balance	6
Percent of Pool By Outstanding Principal Balance	7
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES	8
Number of Loans	8
Aggregate Outstanding Principal Balance	9
Percent of Pool By Outstanding Principal Balance	11
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE	12
Number of Loans	12
Aggregate Outstanding Principal Balance	13
Percent of Pool By Outstanding Principal Balance	14
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	15
Number of Loans	15
Aggregate Outstanding Principal Balance	16
Percent of Pool By Outstanding Principal Balance	17
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS	18
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE	23
Number of Loans	23
Aggregate Outstanding Principal Balance	32
Percent of Pool By Outstanding Principal Balance	41
STATIC POOL DATA	50
LOAN STATUS	50
Number of Loans	50
Aggregate Outstanding Principal Balance	61
Percent of Total Principal Balance	72
DELINQUENCY STATUS	83
Number of Loans	83
Aggregate Outstanding Principal Balance	105
Percent of Total Principal Balance	127
CLAIMS, REJECTS, AND LOSSES	149
Periodic and Cumulative	149
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance	160
PREPAYMENTS	171
DESCRIPTION OF CPR METHODOLOGIES	181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

		Aggregate Outstanding Principal Balance												Average Outstanding Principal Balance
Issue	Settlement Date	Total ($)		Treasury Bill ($)		Commercial Paper ($)		# Borrowers		# Loans		WAM (Months)		Per Borrower ($)		Per Loan - T-Bill ($)		Per Loan - Commercial Paper ($)
2010-1	04/15/10		1,210,522,387		249,522,256		961,000,132		214,178		489,712		95		5,652		2,077		2,600
2010-2	08/26/10		753,610,915		184,536,344		569,074,570		94,119		209,120		116		8,007		2,418		4,285
2012-1	01/19/12		764,733,720		—		764,733,720		81,808		178,902		124		9,348		—		4,275
2012-2	03/15/12		821,985,906		—		821,985,906		97,030		191,399		125		8,471		—		4,295
2012-3	05/03/12		1,249,353,009		48,523,233		1,200,829,776		147,101		297,881		124		8,493		2,734		4,287
2012-5	07/19/12		1,250,046,497		—		1,250,046,497		150,952		292,845		124		8,281		—		4,269
2012-6	09/20/12		1,247,588,811		4,392,994		1,243,195,817		121,423		249,528		122		10,275		3,676		5,006
2012-7	11/08/12		1,248,784,464		2,265,516		1,246,518,948		141,208		283,078		121		8,844		3,417		4,414
2013-1	02/14/13		1,249,778,847		1,464,593		1,248,314,254		123,485		271,308		116		10,121		3,291		4,609
2013-2	04/11/13		1,248,457,973		1,861,770		1,246,596,203		136,230		289,265		118		9,164		3,441		4,318
2013-3	06/20/13		1,249,990,699		1,924,502		1,248,066,197		125,759		280,917		122		9,940		3,240		4,452
2013-4	08/15/13		748,897,404		—		748,897,404		61,224		166,373		120		12,232		—		4,501
2013-5	09/19/13		998,874,233		—		998,874,233		63,308		206,593		124		15,778		—		4,835
2013-6	11/14/13		998,463,137		—		998,463,137		63,231		204,836		125		15,791		—		4,874

Page 3 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS

Issue	Settlement Date	WAC			WA Spread - 91-day  T-Bill			WA Spread - Three Month Commercial Paper
2010-1	04/15/10		2.60	%		2.87	%		2.20	%
2010-2	08/26/10		5.10	%		2.91	%		1.74	%
2012-1	01/19/12		6.64	%		—	%		1.98	%
2012-2	03/15/12		6.66	%		—	%		1.91	%
2012-3	05/03/12		6.41	%		3.00	%		1.92	%
2012-5	07/19/12		6.68	%		—	%		1.88	%
2012-6	09/20/12		6.69	%		3.02	%		1.87	%
2012-7	11/08/12		6.76	%		2.99	%		1.93	%
2013-1	02/14/13		6.88	%		3.13	%		1.98	%
2013-2	04/11/13		6.73	%		3.06	%		2.01	%
2013-3	06/20/13		6.58	%		3.00	%		1.99	%
2013-4	08/15/13		6.28	%		—	%		2.10	%
2013-5	09/19/13		6.27	%		—	%		2.01	%
2013-6	11/14/13		6.29	%		—	%		2.01	%

Page 4 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Number of Loans
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Total
2010-1	04/15/10		170,867		289,283		27,942		1,620		489,712
2010-2	08/26/10		80,253		118,608		8,900		1,359		209,120
2012-1	01/19/12		74,757		95,102		9,043		—		178,902
2012-2	03/15/12		80,619		101,204		9,576		—		191,399
2012-3	05/03/12		123,108		161,377		13,396		—		297,881
2012-5	07/19/12		123,177		154,545		15,123		—		292,845
2012-6	09/20/12		103,548		124,266		21,377		337		249,528
2012-7	11/08/12		119,112		148,910		15,038		18		283,078
2013-1	02/14/13		114,101		140,923		16,240		44		271,308
2013-2	04/11/13		119,301		153,020		16,917		27		289,265
2013-3	06/20/13		120,366		147,319		13,229		3		280,917
2013-4	08/15/13		66,872		88,874		10,627		—		166,373
2013-5	09/19/13		88,285		108,598		9,710		—		206,593
2013-6	11/14/13		87,486		107,744		9,606		—		204,836

Page 5 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans		Sub Stafford Loans		PLUS Loans		SLS Loans		Total
2010-1	04/15/10	$	491,156,578	$	616,770,055	$	97,882,292	$	4,713,462	$	1,210,522,387
2010-2	08/26/10	$	357,455,556	$	335,621,332	$	55,419,409	$	5,114,618	$	753,610,915
2012-1	01/19/12	$	363,080,041	$	327,194,912	$	74,458,766	$	—	$	764,733,720
2012-2	03/15/12	$	388,057,824	$	360,623,184	$	73,304,897	$	—	$	821,985,906
2012-3	05/03/12	$	590,312,298	$	546,813,220	$	112,227,491	$	—	$	1,249,353,009
2012-5	07/19/12	$	591,299,090	$	537,277,210	$	121,470,197	$	—	$	1,250,046,497
2012-6	09/20/12	$	545,898,912	$	432,402,014	$	267,691,648	$	1,596,237	$	1,247,588,811
2012-7	11/08/12	$	598,756,335	$	508,759,366	$	141,135,992	$	132,771	$	1,248,784,464
2013-1	02/14/13	$	590,476,887	$	491,413,384	$	167,655,134	$	233,442	$	1,249,778,847
2013-2	04/11/13	$	587,099,635	$	518,232,675	$	142,981,894	$	143,769	$	1,248,457,973
2013-3	06/20/13	$	618,452,448	$	517,098,361	$	114,429,977	$	9,913	$	1,249,990,699
2013-4	08/15/13	$	342,868,964	$	296,940,680	$	109,087,760	$	—	$	748,897,404
2013-5	09/19/13	$	488,141,819	$	364,356,655	$	146,375,759	$	—	$	998,874,233
2013-6	11/14/13	$	487,507,782	$	361,148,623	$	149,806,731	$	—	$	998,463,137

Page 6 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	Unsub Stafford Loans			Sub Stafford Loans			PLUS Loans			SLS Loans			Total
2010-1	04/15/10		40.6	%		51.0	%		8.1	%		0.4	%		100.0	%
2010-2	08/26/10		47.4	%		44.5	%		7.4	%		0.7	%		100.0	%
2012-1	01/19/12		47.5	%		42.8	%		9.7	%		0	%		100.0	%
2012-2	03/15/12		47.2	%		43.9	%		8.9	%		0	%		100.0	%
2012-3	05/03/12		47.2	%		43.8	%		9.0	%		0	%		100.0	%
2012-5	07/19/12		47.3	%		43.0	%		9.7	%		0	%		100.0	%
2012-6	09/20/12		43.8	%		34.7	%		21.5	%		0.1	%		100.0	%
2012-7	11/08/12		47.9	%		40.7	%		11.3	%		0	%		100.0	%
2013-1	02/14/13		47.2	%		39.3	%		13.4	%		0	%		100.0	%
2013-2	04/11/13		47.0	%		41.5	%		11.5	%		0	%		100.0	%
2013-3	06/20/13		49.5	%		41.4	%		9.2	%		0	%		100.0	%
2013-4	08/15/13		45.8	%		39.7	%		14.6	%		0	%		100.0	%
2013-5	09/19/13		48.9	%		36.5	%		14.7	%		0	%		100.0	%
2013-6	11/14/13		48.8	%		36.2	%		15.0	%		0	%		100.0	%

Page 7 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Number of Loans
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		5.51 - 6.00%		6.51 - 7.00%		7.51 - 8.00%		8.01 - 8.50%		> 8.50		Total
2010-1	04/15/10		401,422		74,053		4,467		42		7,266		2,133		193		136		489,712
2010-2	08/26/10		75,042		43,685		3,192		16,815		66,233		1,486		2,604		63		209,120
2012-1	01/19/12		12,060		524		—		2,697		155,103		—		8,518		—		178,902
2012-2	03/15/12		11,784		377		—		3,328		166,715		—		9,195		—		191,399
2012-3	05/03/12		33,135		10,191		—		8,533		232,265		1,112		11,766		879		297,881
2012-5	07/19/12		17,679		539		—		5,496		254,553		—		14,578		—		292,845
2012-6	09/20/12		27,358		1,893		—		25,578		174,370		11		20,318		—		249,528
2012-7	11/08/12		13,746		1,011		—		5,880		248,010		8		14,423		—		283,078
2013-1	02/14/13		7,763		467		—		8,253		238,762		30		16,014		19		271,308
2013-2	04/11/13		15,694		652		—		3,327		252,993		92		16,467		40		289,265
2013-3	06/20/13		21,429		931		—		8,947		236,998		43		12,536		33		280,917
2013-4	08/15/13		38,157		1,599		—		4,314		113,275		—		9,028		—		166,373
2013-5	09/19/13		55,798		1,165		—		11,502		129,583		—		8,545		—		206,593
2013-6	11/14/13		55,377		1,017		—		11,289		128,564		—		8,589		—		204,836

Page 8 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	<= 3.00		3.01 - 3.50%		3.51 - 4.00%		5.51 - 6.00%		6.51 - 7.00%		7.51 - 8.00%		8.01 - 8.50%
2010-1	04/15/10	$	984,420,008	$	179,982,109	$	15,212,622	$	74,157	$	25,282,350	$	3,662,765	$	1,485,556
2010-2	08/26/10	$	194,590,870	$	111,117,254	$	12,111,453	$	62,267,409	$	341,810,593	$	2,846,097	$	28,685,552
2012-1	01/19/12	$	48,383,073	$	3,280,915	$	—	$	7,847,474	$	634,049,774	$	—	$	71,172,485
2012-2	03/15/12	$	47,924,167	$	2,612,689	$	—	$	9,583,928	$	691,211,322	$	—	$	70,653,799
2012-3	05/03/12	$	116,881,363	$	31,883,647	$	—	$	21,602,787	$	972,077,087	$	2,755,939	$	101,857,722
2012-5	07/19/12	$	71,145,659	$	3,407,956	$	—	$	15,460,984	$	1,042,007,199	$	—	$	118,024,699
2012-6	09/20/12	$	106,633,913	$	8,141,861	$	—	$	75,312,519	$	794,779,301	$	89,217	$	262,632,000
2012-7	11/08/12	$	55,672,180	$	4,974,412	$	—	$	17,213,751	$	1,033,473,589	$	69,141	$	137,381,392
2013-1	02/14/13	$	33,877,152	$	1,931,242	$	—	$	27,572,425	$	1,019,728,281	$	79,551	$	166,534,400
2013-2	04/11/13	$	65,681,774	$	3,711,537	$	—	$	8,881,760	$	1,029,821,893	$	210,666	$	140,013,207
2013-3	06/20/13	$	93,662,138	$	4,808,811	$	—	$	28,364,623	$	1,012,631,578	$	141,150	$	110,294,245
2013-4	08/15/13	$	114,462,911	$	7,199,268	$	—	$	14,893,979	$	510,452,754	$	—	$	101,888,492
2013-5	09/19/13	$	156,683,056	$	4,691,561	$	—	$	39,128,621	$	656,686,798	$	—	$	141,684,198
2013-6	11/14/13	$	155,450,564	$	3,925,255	$	—	$	38,158,602	$	655,047,239	$	—	$	145,881,477

Page 9 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

Issue	Settlement Date	Aggregate Outstanding Principal Balance > 8.50
2010-1	04/15/10	$	402,821
2010-2	08/26/10	$	181,687
2012-1	01/19/12	$	—
2012-2	03/15/12	$	—
2012-3	05/03/12	$	2,294,465
2012-5	07/19/12	$	—
2012-6	09/20/12	$	—
2012-7	11/08/12	$	—
2013-1	02/14/13	$	55,796
2013-2	04/11/13	$	137,136
2013-3	06/20/13	$	88,153
2013-4	08/15/13	$	—
2013-5	09/19/13	$	—
2013-6	11/14/13	$	—

Page 10 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES

			Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date		<= 3.00			3.01 - 3.50 %			3.51 -4.00 %			5.51 - 6.00 %			6.51 - 7.00 %			7.51 - 8.00 %			8.01 - 8.50 %			> 8.50			Total
2010-1		04/15/10		81.3	%		14.9	%		1.3	%		—	%		2.1	%		0.3	%		0.1	%		—	%		100.0	%
2010-2		08/26/10		25.8	%		14.7	%		1.6	%		8.3	%		45.4	%		0.4	%		3.8	%		—	%		100.0	%
2012-1		01/19/12		6.3	%		0.4	%		—	%		1.0	%		82.9	%		—	%		9.3	%		—	%		100.0	%
2012-2		03/15/12		5.8	%		0.3	%		—	%		1.2	%		84.1	%		—	%		8.6	%		—	%		100.0	%
2012-3		05/03/12		9.4	%		2.6	%		—	%		1.7	%		77.8	%		0.2	%		8.2	%		0.2	%		100.0	%
2012-5		07/19/12		5.7	%		0.3	%		—	%		1.2	%		83.4	%		—	%		9.4	%		—	%		100.0	%
2012-6		09/20/12		8.5	%		0.7	%		—	%		6.0	%		63.7	%		—	%		21.1	%		—	%		100.0	%
2012-7		11/08/12		4.5	%		0.4	%		—	%		1.4	%		82.8	%		—	%		11.0	%		—	%		100.0	%
2013-1		02/14/13		2.7	%		0.2	%		—	%		2.2	%		81.6	%		—	%		13.3	%		—	%		100.0	%
2013-2		04/11/13		5.3	%		0.3	%		—	%		0.7	%		82.5	%		—	%		11.2	%		—	%		100.0	%
2013-3		06/20/13		7.5	%		0.4	%		—	%		2.3	%		81.0	%		—	%		8.8	%		—	%		100.0	%
2013-4		08/15/13		15.3	%		1.0	%		—	%		2.0	%		68.2	%		—	%		13.6	%		—	%		100.0	%
2013-5		09/19/13		15.7	%		0.5	%		—	%		3.9	%		65.7	%		—	%		14.2	%		—	%		100.0	%
2013-6		11/14/13		15.6	%		0.4	%		—	%		3.8	%		65.6	%		—	%		14.6	%		—	%		100.0	%

Page 11 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Number of Loans
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2010-1	04/15/10		351,840		114,863		19,811		3,198		489,712
2010-2	08/26/10		157,449		39,338		11,590		743		209,120
2012-1	01/19/12		144,848		27,901		6,096		57		178,902
2012-2	03/15/12		155,789		30,132		5,294		184		191,399
2012-3	05/03/12		238,814		47,639		11,226		202		297,881
2012-5	07/19/12		241,643		43,311		7,488		403		292,845
2012-6	09/20/12		199,426		42,801		7,244		57		249,528
2012-7	11/08/12		235,501		39,717		7,682		178		283,078
2013-1	02/14/13		214,985		47,502		8,816		5		271,308
2013-2	04/11/13		237,527		43,037		8,539		162		289,265
2013-3	06/20/13		238,728		35,105		6,916		168		280,917
2013-4	08/15/13		145,748		16,016		4,589		20		166,373
2013-5	09/19/13		179,967		23,744		2,659		223		206,593
2013-6	11/14/13		178,639		23,277		2,684		236		204,836

Page 12 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	4-Year		2-Year		Proprietary/Vocational		Unidentified		Total
2010-1	04/15/10	$	941,327,931	$	225,568,555	$	36,432,424	$	7,193,478	$	1,210,522,387
2010-2	08/26/10	$	622,060,848	$	98,722,934	$	31,110,779	$	1,716,353	$	753,610,915
2012-1	01/19/12	$	660,359,749	$	84,840,203	$	19,371,191	$	162,577	$	764,733,720
2012-2	03/15/12	$	712,983,332	$	91,394,146	$	16,966,626	$	641,802	$	821,985,906
2012-3	05/03/12	$	1,074,643,992	$	139,822,535	$	34,188,377	$	698,105	$	1,249,353,009
2012-5	07/19/12	$	1,095,884,009	$	128,996,457	$	23,797,960	$	1,368,071	$	1,250,046,497
2012-6	09/20/12	$	1,089,356,487	$	133,479,202	$	24,561,666	$	191,455	$	1,247,588,811
2012-7	11/08/12	$	1,104,870,130	$	119,759,955	$	23,609,650	$	544,729	$	1,248,784,464
2013-1	02/14/13	$	1,075,015,177	$	148,495,982	$	26,222,101	$	45,586	$	1,249,778,847
2013-2	04/11/13	$	1,094,214,628	$	127,905,979	$	25,751,534	$	585,832	$	1,248,457,973
2013-3	06/20/13	$	1,123,301,199	$	104,943,952	$	21,186,095	$	559,454	$	1,249,990,699
2013-4	08/15/13	$	695,921,362	$	41,558,950	$	11,290,186	$	126,906	$	748,897,404
2013-5	09/19/13	$	933,397,477	$	58,310,039	$	6,709,902	$	456,814	$	998,874,233
2013-6	11/14/13	$	933,851,384	$	56,903,191	$	7,136,621	$	571,941	$	998,463,137

Page 13 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY SCHOOL TYPE

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	4-Year			2-Year			Proprietary/Vocational			Unidentified			Total
2010-1	04/15/10		77.8	%		18.6	%		3.0	%		0.6	%		100.0	%
2010-2	08/26/10		82.5	%		13.1	%		4.1	%		0.2	%		100.0	%
2012-1	01/19/12		86.4	%		11.1	%		2.5	%		—	%		100.0	%
2012-2	03/15/12		86.7	%		11.1	%		2.1	%		0.1	%		100.0	%
2012-3	05/03/12		86.0	%		11.2	%		2.7	%		0.1	%		100.0	%
2012-5	07/19/12		87.7	%		10.3	%		1.9	%		0.1	%		100.0	%
2012-6	09/20/12		87.3	%		10.7	%		2.0	%		—	%		100.0	%
2012-7	11/08/12		88.5	%		9.6	%		1.9	%		—	%		100.0	%
2013-1	02/14/13		86.0	%		11.9	%		2.1	%		—	%		100.0	%
2013-2	04/11/13		87.6	%		10.2	%		2.1	%		—	%		100.0	%
2013-3	06/20/13		89.9	%		8.4	%		1.7	%		—	%		100.0	%
2013-4	08/15/13		92.9	%		5.5	%		1.5	%		—	%		100.0	%
2013-5	09/19/13		93.4	%		5.8	%		0.7	%		—	%		100.0	%
2013-6	11/14/13		93.5	%		5.7	%		0.7	%		0.1	%		100.0	%

Page 14 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Number of Loans
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2010-1	04/15/10		7,930		2,289		98,031		46,029		97,330		26,867		26,371		184,865		489,712
2010-2	08/26/10		31,472		16,746		27,615		21,967		44,516		9,772		8,232		48,800		209,120
2012-1	01/19/12		17,890		10,481		33,838		21,162		46,248		19,035		18,742		11,506		178,902
2012-2	03/15/12		17,949		6,093		37,350		24,573		52,312		18,831		19,049		15,242		191,399
2012-3	05/03/12		19,061		7,022		56,306		41,689		88,252		28,023		26,045		31,483		297,881
2012-5	07/19/12		23,791		9,018		59,346		38,085		75,764		28,647		29,623		28,571		292,845
2012-6	09/20/12		21,875		11,546		46,335		22,601		65,110		26,724		24,448		30,889		249,528
2012-7	11/08/12		17,581		11,007		53,653		31,886		74,825		25,944		26,873		41,309		283,078
2013-1	02/14/13		19,071		6,835		50,403		24,059		71,360		23,159		25,160		51,261		271,308
2013-2	04/11/13		12,068		4,727		57,688		34,073		69,820		24,221		25,089		61,579		289,265
2013-3	06/20/13		14,394		5,551		53,854		35,743		67,905		23,909		24,744		54,817		280,917
2013-4	08/15/13		5,274		2,529		28,332		17,032		32,244		14,965		15,926		50,071		166,373
2013-5	09/19/13		8,475		4,366		35,232		24,740		44,063		18,008		19,492		52,217		206,593
2013-6	11/14/13		7,543		4,805		35,166		22,878		43,477		18,568		19,378		53,021		204,836

Page 15 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Aggregate Outstanding Principal Balance
Issue	Settlement Date	School		Grace		Deferment		Forbearance		1st Year Repayment		2nd Year Repayment		3rd Year Repayment		> 3 Years Repayment		Total
2010-1	04/15/10	$	28,942,738	$	8,928,559	$	279,288,516	$	162,187,537	$	318,596,412	$	85,575,781	$	71,668,030	$	255,334,814	$	1,210,522,387
2010-2	08/26/10	$	172,111,124	$	101,939,565	$	88,884,617	$	87,283,247	$	175,753,688	$	36,493,120	$	25,660,106	$	65,485,449	$	753,610,915
2012-1	01/19/12	$	75,379,452	$	44,460,425	$	137,337,819	$	106,036,142	$	195,182,393	$	82,735,074	$	74,143,090	$	49,459,325	$	764,733,720
2012-2	03/15/12	$	77,905,721	$	25,413,672	$	153,440,909	$	123,417,537	$	221,987,834	$	78,403,114	$	75,537,624	$	65,879,496	$	821,985,906
2012-3	05/03/12	$	81,547,622	$	28,720,242	$	223,855,433	$	211,763,058	$	376,818,156	$	114,312,521	$	104,651,491	$	107,684,487	$	1,249,353,009
2012-5	07/19/12	$	101,346,622	$	36,777,505	$	241,486,574	$	195,797,717	$	317,626,958	$	118,140,500	$	118,152,886	$	120,717,735	$	1,250,046,497
2012-6	09/20/12	$	103,366,893	$	58,485,200	$	256,954,463	$	140,780,024	$	333,134,793	$	125,169,210	$	114,240,357	$	115,457,869	$	1,247,588,811
2012-7	11/08/12	$	78,012,198	$	50,349,896	$	229,620,996	$	174,093,962	$	333,628,207	$	111,142,140	$	111,127,183	$	160,809,883	$	1,248,784,464
2013-1	02/14/13	$	84,580,576	$	32,828,228	$	221,294,066	$	143,274,846	$	328,219,823	$	108,607,789	$	114,667,557	$	216,305,961	$	1,249,778,847
2013-2	04/11/13	$	52,292,138	$	19,116,401	$	239,418,978	$	184,414,148	$	306,106,526	$	104,030,023	$	102,517,195	$	240,562,564	$	1,248,457,973
2013-3	06/20/13	$	66,738,153	$	24,017,952	$	232,746,384	$	199,059,647	$	312,509,028	$	105,099,330	$	101,731,292	$	208,088,913	$	1,249,990,699
2013-4	08/15/13	$	27,177,626	$	11,473,181	$	125,664,369	$	103,408,768	$	165,124,253	$	70,576,272	$	68,668,868	$	176,804,066	$	748,897,404
2013-5	09/19/13	$	42,357,429	$	22,202,910	$	167,137,477	$	170,325,050	$	235,077,866	$	95,355,065	$	91,034,669	$	175,383,766	$	998,874,233
2013-6	11/14/13	$	39,138,446	$	24,614,163	$	164,919,363	$	162,259,881	$	235,896,341	$	100,242,832	$	91,106,186	$	180,285,925	$	998,463,137

Page 16 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE

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

		Percent of Pool By Outstanding Principal Balance
Issue	Settlement Date	School			Grace			Deferment			Forbearance			1st Year Repayment			2nd Year Repayment			3rd Year Repayment			> 3 Years Repayment			Total
2010-1	04/15/10		2.4	%		0.7	%		23.1	%		13.4	%		26.3	%		7.1	%		5.9	%		21.1	%		100.0	%
2010-2	08/26/10		22.8	%		13.5	%		11.8	%		11.6	%		23.3	%		4.8	%		3.4	%		8.7	%		100.0	%
2012-1	01/19/12		9.9	%		5.8	%		18.0	%		13.9	%		25.5	%		10.8	%		9.7	%		6.5	%		100.0	%
2012-2	03/15/12		9.5	%		3.1	%		18.7	%		15.0	%		27.0	%		9.5	%		9.2	%		8.0	%		100.0	%
2012-3	05/03/12		6.5	%		2.3	%		17.9	%		16.9	%		30.2	%		9.1	%		8.4	%		8.6	%		100.0	%
2012-5	07/19/12		8.1	%		2.9	%		19.3	%		15.7	%		25.4	%		9.5	%		9.5	%		9.7	%		100.0	%
2012-6	09/20/12		8.3	%		4.7	%		20.6	%		11.3	%		26.7	%		10.0	%		9.2	%		9.3	%		100.0	%
2012-7	11/08/12		6.2	%		4.0	%		18.4	%		13.9	%		26.7	%		8.9	%		8.9	%		12.9	%		100.0	%
2013-1	02/14/13		6.8	%		2.6	%		17.7	%		11.5	%		26.3	%		8.7	%		9.2	%		17.3	%		100.0	%
2013-2	04/11/13		4.2	%		1.5	%		19.2	%		14.8	%		24.5	%		8.3	%		8.2	%		19.3	%		100.0	%
2013-3	06/20/13		5.3	%		1.9	%		18.6	%		15.9	%		25.0	%		8.4	%		8.1	%		16.6	%		100.0	%
2013-4	08/15/13		3.6	%		1.5	%		16.8	%		13.8	%		22.0	%		9.4	%		9.2	%		23.6	%		100.0	%
2013-5	09/19/13		4.2	%		2.2	%		16.7	%		17.1	%		23.5	%		9.5	%		9.1	%		17.6	%		100.0	%
2013-6	11/14/13		3.9	%		2.5	%		16.5	%		16.3	%		23.6	%		10.0	%		9.1	%		18.1	%		100.0	%

Page 17 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

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

Page 18 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-2	03/15/12	School		19.5		6.0		—		—		120.0
		Grace		—		2.9		—		—		118.8
		Deferral		—		—		17.0		—		119.3
		Forbearance		—		—		—		4.3		124.7
		Repayment		—		—		—		—		117.3
2012-3	05/03/12	School		16.8		6.0		—		—		120.0
		Grace		—		2.8		—		—		119.7
		Deferral		—		—		14.2		—		119.1
		Forbearance		—		—		—		4.1		125.3
		Repayment		—		—		—		—		116.8
2012-5	07/19/12	School		18.1		6.0		—		—		120.0
		Grace		—		2.4		—		—		118.5
		Deferral		—		—		15.4		—		118.9
		Forbearance		—		—		—		4.2		126.0
		Repayment		—		—		—		—		116.3

Page 19 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2012-6	09/20/12	School		16.6		6.0		—		—		120.0
		Grace		—		3.4		—		—		119.6
		Deferral		—		—		13.1		—		117.8
		Forbearance		—		—		—		3.9		121.9
		Repayment		—		—		—		—		115.2
2012-7	11/08/12	School		18.5		6.0		—		—		120.0
		Grace		—		2.5		—		—		118.5
		Deferral		—		—		14.6		—		117.8
		Forbearance		—		—		—		4.0		125.5
		Repayment		—		—		—		—		113.2
2013-1	02/14/13	School		18.4		6.0		—		—		120.0
		Grace		—		2.7		—		—		119.2
		Deferral		—		—		14.3		—		114.7
		Forbearance		—		—		—		4.0		121.1
		Repayment		—		—		—		—		107.2

Page 20 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2013-2	04/11/13	School		17.5		6.0		—		—		120.0
		Grace		—		3.1		—		—		118.7
		Deferral		—		—		14.3		—		117.0
		Forbearance		—		—		—		4.1		123.9
		Repayment		—		—		—		—		110.1
2013-3	06/20/13	School		17.0		6.0		—		—		120.0
		Grace		—		2.5		—		—		119.4
		Deferral		—		—		13.8		—		118.7
		Forbearance		—		—		—		4.0		126.0
		Repayment		—		—		—		—		114.8
2013-4	08/15/13	School		18.5		6.0		—		—		120.0
		Grace		—		3.7		—		—		119.1
		Deferral		—		—		14.8		—		119.1
		Forbearance		—		—		—		4.1		126.5
		Repayment		—		—		—		—		112.0

Page 21 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹

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

			Scheduled Remaining Months in Status
Issue	Settlement Date	Current Status	School		Grace		Deferral		Forbearance		Repayment
2013-5	09/19/13	School		18.3		6.0		—		—		120.0
		Grace		—		3.3		—		—		119.5
		Deferral		—		—		13.6		—		120.2
		Forbearance		—		—		—		4.5		127.4
		Repayment		—		—		—		—		118.3
2013-6	11/14/13	School		18.8		6.0		—		—		120.0
		Grace		—		2.6		—		—		119.3
		Deferral		—		—		14.3		—		120.3
		Forbearance		—		—		—		4.6		127.8
		Repayment		—		—		—		—		119.2

Page 22 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		990		6,681		2,764		10,843		73,644		4,007
2010-2	08/26/10		320		3,344		2,383		4,929		18,743		5,486
2012-1	01/19/12		294		4,566		1,861		6,566		26,804		3,044
2012-2	03/15/12		205		4,607		2,191		2,846		9,628		2,320
2012-3	05/03/12		367		6,296		2,755		6,926		23,118		3,883
2012-5	07/19/12		184		9,871		3,507		2,576		4,882		1,721
2012-6	09/20/12		410		1,656		1,123		6,990		30,920		6,078
2012-7	11/08/12		283		3,039		1,316		4,300		19,374		3,241
2013-1	02/14/13		323		2,027		1,278		4,399		37,377		3,520
2013-2	04/11/13		382		8,382		2,361		4,261		24,962		3,393
2013-3	06/20/13		308		7,456		3,851		4,541		20,584		3,370
2013-4	08/15/13		105		932		174		1,014		3,705		946
2013-5	09/19/13		229		4,602		1,953		3,260		20,513		1,911
2013-6	11/14/13		245		4,113		1,923		3,380		19,836		2,020

Page 23 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		5,046		1,076		1,309		31,312		15,077		2,274
2010-2	08/26/10		928		353		905		27,894		8,375		1,455
2012-1	01/19/12		2,127		77		696		23,267		3,689		1,827
2012-2	03/15/12		1,144		369		836		13,690		7,787		1,779
2012-3	05/03/12		5,334		623		1,128		25,908		10,032		2,314
2012-5	07/19/12		4,538		627		692		14,059		11,470		458
2012-6	09/20/12		2,257		266		1,145		20,483		5,552		2,501
2012-7	11/08/12		4,109		684		1,165		22,459		13,111		1,318
2013-1	02/14/13		3,167		510		1,580		15,460		11,743		1,605
2013-2	04/11/13		4,693		293		1,153		17,512		12,320		1,903
2013-3	06/20/13		1,142		662		1,177		19,907		11,411		1,670
2013-4	08/15/13		6,038		894		926		10,618		11,361		331
2013-5	09/19/13		2,502		267		964		13,402		7,728		1,559
2013-6	11/14/13		2,664		251		1,012		13,048		7,536		1,706

Page 24 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		863		1,779		15,048		10,291		3,425		2,953
2010-2	08/26/10		857		1,620		6,819		4,447		3,829		2,280
2012-1	01/19/12		517		669		7,802		3,411		4,631		1,797
2012-2	03/15/12		462		560		8,198		7,596		4,171		2,383
2012-3	05/03/12		756		1,042		10,129		7,535		6,701		2,774
2012-5	07/19/12		1,098		112		18,216		13,796		1,177		4,701
2012-6	09/20/12		789		1,434		6,619		2,964		10,634		1,440
2012-7	11/08/12		738		604		16,763		10,863		4,326		1,932
2013-1	02/14/13		1,954		867		10,119		3,503		1,640		1,080
2013-2	04/11/13		1,330		768		15,524		9,020		3,629		4,391
2013-3	06/20/13		732		723		13,829		7,958		4,883		2,000
2013-4	08/15/13		69		76		1,347		709		341		349
2013-5	09/19/13		885		364		10,338		4,233		2,135		1,682
2013-6	11/14/13		749		325		9,772		3,932		2,247		1,594

Page 25 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		8,289		9,465		10,558		1,589		9,596		16,456
2010-2	08/26/10		7,652		1,918		5,331		267		6,503		5,046
2012-1	01/19/12		5,522		5,449		1,784		534		7,984		3,639
2012-2	03/15/12		4,207		1,034		4,438		106		7,950		5,048
2012-3	05/03/12		6,839		9,222		5,816		950		11,060		5,988
2012-5	07/19/12		8,908		7,879		7,085		700		18,606		11,395
2012-6	09/20/12		1,575		2,767		3,389		455		3,626		6,361
2012-7	11/08/12		3,203		6,325		7,571		714		14,782		3,171
2013-1	02/14/13		2,766		4,373		6,521		1,282		4,797		4,126
2013-2	04/11/13		6,091		8,015		4,254		1,057		14,428		5,070
2013-3	06/20/13		9,579		1,539		7,528		191		12,513		4,708
2013-4	08/15/13		431		12,248		8,386		1,380		572		338
2013-5	09/19/13		3,617		3,751		4,341		715		5,845		4,484
2013-6	11/14/13		3,920		3,764		4,441		708		5,476		4,504

Page 26 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		3,911		3,426		456		13,011		275		542
2010-2	08/26/10		4,046		3,421		327		4,203		142		427
2012-1	01/19/12		4,446		3,714		230		1,430		122		491
2012-2	03/15/12		4,004		3,436		186		5,643		162		364
2012-3	05/03/12		6,895		4,544		392		5,899		269		671
2012-5	07/19/12		2,512		5,440		117		7,383		114		218
2012-6	09/20/12		9,339		2,036		565		3,465		392		1,167
2012-7	11/08/12		4,477		2,456		233		7,877		182		541
2013-1	02/14/13		3,013		1,604		333		5,417		297		1,112
2013-2	04/11/13		4,164		3,787		270		5,363		218		749
2013-3	06/20/13		5,143		6,016		270		6,935		243		615
2013-4	08/15/13		370		226		40		7,617		46		61
2013-5	09/19/13		2,728		2,601		228		3,446		167		428
2013-6	11/14/13		2,778		2,577		173		3,734		198		421

Page 27 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		1,081		13,158		1,139		4,034		24,148		54,013
2010-2	08/26/10		251		2,771		595		1,726		8,508		5,924
2012-1	01/19/12		815		833		764		1,451		1,794		1,994
2012-2	03/15/12		183		6,152		551		1,056		7,679		21,960
2012-3	05/03/12		2,349		9,498		868		2,160		14,604		19,356
2012-5	07/19/12		1,177		8,325		279		771		12,278		36,496
2012-6	09/20/12		888		2,594		1,179		2,601		7,742		23,222
2012-7	11/08/12		1,171		10,046		844		1,500		19,374		27,310
2013-1	02/14/13		1,381		9,743		1,073		1,930		47,781		8,552
2013-2	04/11/13		1,358		4,478		943		1,669		22,951		20,079
2013-3	06/20/13		218		13,587		766		1,460		15,235		19,795
2013-4	08/15/13		1,680		15,090		187		425		36,400		1,824
2013-5	09/19/13		688		5,388		529		1,013		24,136		19,178
2013-6	11/14/13		695		5,193		474		929		25,949		18,672

Page 28 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		3,745		4,244		13,429		1,295		4,064		296
2010-2	08/26/10		3,048		5,525		3,240		396		2,021		222
2012-1	01/19/12		2,760		2,513		897		559		639		160
2012-2	03/15/12		2,348		2,200		4,895		143		3,231		148
2012-3	05/03/12		3,635		3,331		7,672		1,015		3,378		231
2012-5	07/19/12		3,649		616		7,592		807		4,335		108
2012-6	09/20/12		1,684		5,024		5,062		249		1,820		412
2012-7	11/08/12		1,748		2,553		9,955		673		4,699		250
2013-1	02/14/13		1,561		3,902		10,691		470		3,187		888
2013-2	04/11/13		2,628		3,090		5,414		737		3,891		489
2013-3	06/20/13		4,342		2,615		9,854		182		3,963		307
2013-4	08/15/13		282		341		13,992		844		4,650		28
2013-5	09/19/13		2,276		2,214		5,134		396		2,315		367
2013-6	11/14/13		2,383		2,061		4,957		418		2,527		265

Page 29 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		2,894		23,921		727		15,813		330		9,316
2010-2	08/26/10		3,917		19,058		754		6,273		77		4,825
2012-1	01/19/12		3,875		18,541		889		2,728		175		4,004
2012-2	03/15/12		5,702		10,074		711		7,655		51		3,341
2012-3	05/03/12		10,284		20,485		1,184		8,126		277		5,423
2012-5	07/19/12		11,671		19,020		228		10,146		255		1,369
2012-6	09/20/12		2,852		15,789		1,765		3,869		139		8,213
2012-7	11/08/12		4,549		12,600		778		11,187		224		3,831
2013-1	02/14/13		2,689		18,367		1,080		6,231		289		4,358
2013-2	04/11/13		10,175		20,474		962		5,171		311		4,057
2013-3	06/20/13		3,746		19,095		841		11,544		120		4,051
2013-4	08/15/13		1,306		2,953		136		11,136		318		715
2013-5	09/19/13		4,435		12,750		608		4,446		164		2,688
2013-6	11/14/13		4,400		12,385		532		4,613		171		2,547

Page 30 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		2,117		38,164		315		4,513		489,712
2010-2	08/26/10		551		2,622		261		2,305		209,120
2012-1	01/19/12		129		1,958		163		2,271		178,902
2012-2	03/15/12		789		3,984		187		1,009		191,399
2012-3	05/03/12		876		4,512		252		2,199		297,881
2012-5	07/19/12		1,042		7,757		92		790		292,845
2012-6	09/20/12		583		22,101		410		2,932		249,528
2012-7	11/08/12		1,157		5,227		186		2,059		283,078
2013-1	02/14/13		543		5,494		324		2,981		271,308
2013-2	04/11/13		411		7,656		299		2,279		289,265
2013-3	06/20/13		1,334		4,132		229		2,017		280,917
2013-4	08/15/13		1,291		261		28		836		166,373
2013-5	09/19/13		287		4,903		184		1,616		206,593
2013-6	11/14/13		381		4,609		136		1,492		204,836

Page 31 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	2,364,259	$	20,192,576	$	8,333,914	$	28,395,806	$	180,011,593	$	9,928,811
2010-2	08/26/10	$	1,002,518	$	12,621,289	$	7,650,526	$	18,515,419	$	67,422,471	$	18,758,370
2012-1	01/19/12	$	1,167,545	$	20,394,387	$	7,480,060	$	26,529,650	$	123,809,649	$	12,755,489
2012-2	03/15/12	$	789,509	$	20,438,916	$	8,808,471	$	12,533,390	$	48,947,406	$	10,438,165
2012-3	05/03/12	$	1,624,998	$	27,109,115	$	10,607,465	$	28,769,180	$	108,308,177	$	16,020,859
2012-5	07/19/12	$	799,429	$	42,239,230	$	14,053,347	$	11,838,252	$	26,847,311	$	7,806,801
2012-6	09/20/12	$	2,027,473	$	8,437,412	$	4,923,375	$	33,732,093	$	185,253,454	$	28,067,593
2012-7	11/08/12	$	1,156,904	$	13,754,172	$	5,363,680	$	19,285,790	$	97,236,660	$	14,148,024
2013-1	02/14/13	$	1,309,173	$	9,363,960	$	4,811,123	$	20,843,819	$	179,788,789	$	15,575,386
2013-2	04/11/13	$	1,582,155	$	36,261,838	$	9,861,263	$	19,543,291	$	116,187,959	$	14,877,948
2013-3	06/20/13	$	1,331,182	$	33,631,509	$	15,326,452	$	20,818,188	$	104,120,530	$	14,826,695
2013-4	08/15/13	$	433,645	$	3,977,651	$	629,255	$	4,677,794	$	22,273,437	$	4,380,286
2013-5	09/19/13	$	1,196,576	$	20,608,869	$	8,181,234	$	16,939,951	$	118,289,080	$	8,681,452
2013-6	11/14/13	$	1,010,500	$	19,016,510	$	8,159,676	$	17,710,437	$	114,216,583	$	10,089,241

Page 32 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	11,731,629	$	3,302,781	$	3,968,520	$	82,598,943	$	42,918,795	$	5,785,632
2010-2	08/26/10	$	3,799,320	$	1,755,519	$	4,250,585	$	87,554,980	$	35,146,219	$	6,190,989
2012-1	01/19/12	$	9,681,710	$	427,766	$	3,282,760	$	96,225,549	$	18,509,584	$	8,372,814
2012-2	03/15/12	$	5,014,896	$	1,802,394	$	3,979,858	$	59,810,313	$	38,520,444	$	8,264,707
2012-3	05/03/12	$	23,671,371	$	3,282,394	$	5,496,546	$	108,270,685	$	47,233,382	$	10,225,921
2012-5	07/19/12	$	20,044,531	$	3,000,716	$	3,546,135	$	64,399,271	$	56,804,290	$	2,264,196
2012-6	09/20/12	$	13,116,565	$	1,714,881	$	9,162,246	$	94,269,393	$	29,705,376	$	12,160,609
2012-7	11/08/12	$	18,977,950	$	3,608,066	$	7,011,898	$	100,182,478	$	64,212,220	$	5,960,088
2013-1	02/14/13	$	17,005,555	$	2,498,640	$	11,546,150	$	68,149,192	$	53,676,613	$	6,675,052
2013-2	04/11/13	$	22,260,843	$	1,424,142	$	6,672,509	$	77,348,420	$	58,833,528	$	7,788,262
2013-3	06/20/13	$	5,858,352	$	3,302,876	$	6,633,287	$	89,014,673	$	57,534,489	$	7,684,023
2013-4	08/15/13	$	24,628,741	$	4,225,319	$	5,814,509	$	48,681,811	$	55,501,962	$	1,607,720
2013-5	09/19/13	$	13,390,965	$	1,652,662	$	6,233,539	$	63,374,226	$	41,457,273	$	6,080,256
2013-6	11/14/13	$	15,985,108	$	1,400,387	$	6,596,956	$	61,702,189	$	38,462,038	$	7,064,641

Page 33 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	1,896,214	$	4,088,969	$	36,954,083	$	25,793,960	$	9,222,568	$	8,115,757
2010-2	08/26/10	$	2,178,785	$	3,897,635	$	24,068,733	$	19,089,039	$	10,674,369	$	8,407,780
2012-1	01/19/12	$	2,125,078	$	2,596,479	$	35,144,076	$	13,130,484	$	17,546,484	$	7,336,053
2012-2	03/15/12	$	2,127,611	$	2,280,218	$	36,027,461	$	29,997,667	$	15,548,123	$	9,145,174
2012-3	05/03/12	$	3,111,387	$	3,971,019	$	44,010,111	$	27,865,355	$	24,559,110	$	10,752,965
2012-5	07/19/12	$	4,853,181	$	508,188	$	79,470,521	$	51,662,728	$	4,562,213	$	18,119,925
2012-6	09/20/12	$	4,205,797	$	6,373,605	$	44,509,654	$	13,635,987	$	40,104,813	$	6,619,993
2012-7	11/08/12	$	2,843,302	$	2,446,246	$	75,943,635	$	40,851,651	$	15,990,498	$	7,809,762
2013-1	02/14/13	$	7,520,243	$	3,437,296	$	50,466,097	$	13,856,219	$	7,367,884	$	4,572,903
2013-2	04/11/13	$	4,878,974	$	3,045,917	$	68,046,715	$	32,301,191	$	14,266,112	$	16,370,895
2013-3	06/20/13	$	3,158,085	$	2,563,746	$	64,480,719	$	30,385,401	$	18,369,337	$	7,935,838
2013-4	08/15/13	$	426,653	$	305,253	$	7,771,894	$	2,684,607	$	1,221,872	$	1,650,234
2013-5	09/19/13	$	3,669,096	$	1,441,586	$	55,977,983	$	17,652,369	$	8,188,071	$	7,376,741
2013-6	11/14/13	$	2,620,192	$	1,428,165	$	56,433,922	$	15,982,012	$	7,407,830	$	7,433,892

Page 34 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	23,142,583	$	21,319,013	$	28,136,558	$	3,540,482	$	25,396,860	$	35,960,742
2010-2	08/26/10	$	25,301,059	$	7,472,155	$	23,512,911	$	931,927	$	22,020,535	$	16,475,663
2012-1	01/19/12	$	22,176,729	$	24,615,991	$	8,623,641	$	2,393,736	$	28,154,177	$	13,365,092
2012-2	03/15/12	$	18,389,161	$	5,117,842	$	20,701,674	$	523,919	$	27,952,221	$	18,549,224
2012-3	05/03/12	$	28,612,275	$	41,948,308	$	26,876,586	$	4,062,009	$	38,718,968	$	22,005,332
2012-5	07/19/12	$	38,740,435	$	35,777,874	$	32,996,318	$	3,096,319	$	64,234,223	$	40,843,057
2012-6	09/20/12	$	8,986,178	$	21,904,069	$	20,382,105	$	2,764,196	$	20,316,793	$	25,878,468
2012-7	11/08/12	$	14,073,787	$	28,122,538	$	38,066,450	$	2,954,358	$	52,638,541	$	12,014,007
2013-1	02/14/13	$	12,534,160	$	23,019,251	$	32,515,220	$	4,852,887	$	22,744,782	$	16,473,427
2013-2	04/11/13	$	25,690,975	$	36,018,973	$	21,293,345	$	3,994,919	$	50,727,640	$	19,299,558
2013-3	06/20/13	$	41,247,829	$	7,881,604	$	36,506,928	$	1,136,819	$	45,735,162	$	17,262,181
2013-4	08/15/13	$	1,836,261	$	48,244,749	$	39,583,364	$	5,225,065	$	2,780,382	$	1,315,975
2013-5	09/19/13	$	16,678,069	$	20,796,861	$	22,269,714	$	2,649,249	$	28,130,448	$	14,341,460
2013-6	11/14/13	$	17,248,562	$	20,997,741	$	23,556,545	$	3,124,953	$	26,540,158	$	14,751,903

Page 35 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	10,752,361	$	10,233,146	$	1,079,490	$	31,046,089	$	531,969	$	1,514,056
2010-2	08/26/10	$	12,687,509	$	12,672,445	$	1,037,081	$	21,753,708	$	495,401	$	1,328,621
2012-1	01/19/12	$	16,633,509	$	15,704,657	$	1,006,736	$	6,383,055	$	518,531	$	1,959,495
2012-2	03/15/12	$	16,035,255	$	14,615,971	$	866,282	$	26,113,836	$	732,607	$	1,481,770
2012-3	05/03/12	$	25,957,699	$	19,142,197	$	1,512,227	$	26,681,463	$	1,051,252	$	2,585,795
2012-5	07/19/12	$	10,566,193	$	23,656,841	$	468,848	$	34,093,028	$	446,553	$	931,648
2012-6	09/20/12	$	39,282,954	$	9,886,712	$	3,028,832	$	18,252,985	$	1,636,375	$	5,109,559
2012-7	11/08/12	$	17,678,075	$	10,596,890	$	1,096,130	$	36,488,940	$	753,751	$	2,205,919
2013-1	02/14/13	$	13,998,408	$	6,652,206	$	1,378,381	$	25,922,105	$	1,008,171	$	4,277,690
2013-2	04/11/13	$	17,200,255	$	16,675,549	$	1,121,826	$	24,913,359	$	685,366	$	2,612,273
2013-3	06/20/13	$	21,115,345	$	27,527,970	$	1,279,158	$	32,844,479	$	977,898	$	2,494,333
2013-4	08/15/13	$	1,501,736	$	1,068,723	$	231,575	$	35,002,531	$	167,465	$	255,007
2013-5	09/19/13	$	12,584,461	$	12,430,504	$	992,421	$	17,235,114	$	644,375	$	1,731,175
2013-6	11/14/13	$	11,785,609	$	11,700,351	$	976,955	$	19,326,868	$	808,232	$	1,890,435

Page 36 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	2,516,904	$	26,669,079	$	3,353,627	$	9,662,844	$	51,444,764	$	142,532,456
2010-2	08/26/10	$	1,112,267	$	17,681,376	$	2,028,162	$	6,329,821	$	28,693,749	$	21,225,969
2012-1	01/19/12	$	3,833,749	$	4,205,585	$	3,046,536	$	6,091,175	$	9,258,462	$	8,011,080
2012-2	03/15/12	$	796,810	$	27,041,154	$	2,330,497	$	4,766,902	$	35,157,745	$	83,908,611
2012-3	05/03/12	$	7,833,681	$	44,859,856	$	3,281,827	$	9,425,820	$	68,286,432	$	74,427,583
2012-5	07/19/12	$	5,490,853	$	39,021,991	$	1,301,937	$	3,452,173	$	58,833,562	$	140,455,335
2012-6	09/20/12	$	4,752,220	$	19,046,295	$	5,479,257	$	12,314,104	$	57,466,333	$	90,124,063
2012-7	11/08/12	$	5,025,775	$	46,048,441	$	3,912,306	$	6,666,333	$	94,101,682	$	105,870,477
2013-1	02/14/13	$	5,189,773	$	46,900,686	$	4,746,090	$	8,470,813	$	224,528,529	$	34,690,180
2013-2	04/11/13	$	5,640,965	$	21,254,068	$	3,987,397	$	7,772,153	$	108,152,154	$	77,032,562
2013-3	06/20/13	$	970,317	$	59,165,131	$	3,777,051	$	6,465,063	$	73,367,589	$	78,648,561
2013-4	08/15/13	$	6,923,060	$	64,945,518	$	820,053	$	1,820,122	$	165,704,598	$	7,704,763
2013-5	09/19/13	$	2,981,906	$	30,694,062	$	2,369,362	$	4,970,813	$	128,606,269	$	63,704,269
2013-6	11/14/13	$	2,916,995	$	29,126,214	$	2,184,101	$	5,108,835	$	139,056,367	$	65,646,132

Page 37 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	9,726,207	$	10,032,011	$	31,526,554	$	2,864,061	$	11,687,375	$	792,341
2010-2	08/26/10	$	8,654,406	$	12,654,388	$	14,347,542	$	1,536,976	$	10,985,367	$	813,744
2012-1	01/19/12	$	10,463,827	$	10,323,854	$	4,381,816	$	2,151,176	$	2,954,143	$	590,770
2012-2	03/15/12	$	9,620,929	$	9,006,221	$	21,220,888	$	562,469	$	15,219,021	$	612,218
2012-3	05/03/12	$	14,207,915	$	12,462,758	$	33,327,102	$	3,745,002	$	16,036,906	$	807,968
2012-5	07/19/12	$	14,996,155	$	2,878,566	$	32,923,063	$	3,203,549	$	20,699,620	$	450,221
2012-6	09/20/12	$	7,741,189	$	23,216,218	$	34,720,143	$	1,787,336	$	9,371,512	$	1,849,411
2012-7	11/08/12	$	7,246,154	$	10,607,565	$	44,743,802	$	2,751,117	$	22,559,076	$	1,054,365
2013-1	02/14/13	$	6,880,665	$	15,963,785	$	50,354,810	$	2,612,071	$	15,112,307	$	3,063,085
2013-2	04/11/13	$	10,358,857	$	12,452,992	$	25,412,728	$	3,464,738	$	18,290,524	$	1,658,116
2013-3	06/20/13	$	17,705,792	$	10,921,924	$	42,730,723	$	986,713	$	18,912,255	$	1,170,725
2013-4	08/15/13	$	1,067,551	$	1,686,782	$	58,598,880	$	3,432,351	$	21,891,972	$	106,151
2013-5	09/19/13	$	10,814,452	$	10,126,253	$	26,987,426	$	1,912,111	$	11,710,915	$	1,490,476
2013-6	11/14/13	$	10,191,323	$	10,203,661	$	25,736,524	$	2,034,654	$	12,650,554	$	980,106

Page 38 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	7,616,424	$	64,367,233	$	2,060,817	$	36,212,099	$	843,994	$	22,331,060
2010-2	08/26/10	$	16,211,209	$	67,330,227	$	2,718,476	$	29,627,680	$	462,827	$	13,645,191
2012-1	01/19/12	$	16,810,047	$	79,503,920	$	3,950,579	$	13,162,533	$	681,753	$	16,390,050
2012-2	03/15/12	$	23,703,958	$	46,562,123	$	3,276,428	$	33,038,294	$	228,326	$	14,420,757
2012-3	05/03/12	$	36,997,059	$	83,600,756	$	5,138,808	$	36,337,487	$	1,219,663	$	20,350,505
2012-5	07/19/12	$	47,919,002	$	88,192,134	$	1,085,662	$	45,075,288	$	1,098,021	$	6,050,416
2012-6	09/20/12	$	14,264,826	$	73,848,436	$	9,530,761	$	24,838,143	$	744,852	$	35,375,874
2012-7	11/08/12	$	19,786,510	$	56,478,066	$	3,705,439	$	50,790,786	$	994,931	$	16,312,309
2013-1	02/14/13	$	11,903,080	$	78,953,481	$	5,456,216	$	30,779,011	$	1,375,786	$	19,412,550
2013-2	04/11/13	$	41,774,487	$	88,366,316	$	4,682,517	$	25,163,648	$	1,315,912	$	17,231,679
2013-3	06/20/13	$	16,856,247	$	87,408,541	$	4,087,164	$	52,162,242	$	634,461	$	17,044,025
2013-4	08/15/13	$	6,038,940	$	14,267,896	$	690,790	$	49,460,951	$	1,228,681	$	3,558,509
2013-5	09/19/13	$	19,129,974	$	59,833,023	$	3,214,879	$	24,669,072	$	732,670	$	14,455,720
2013-6	11/14/13	$	19,015,291	$	58,563,209	$	3,038,170	$	24,721,037	$	936,001	$	13,078,037

Page 39 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10	$	4,659,598	$	76,403,994	$	764,909	$	14,195,879	$	1,210,522,387
2010-2	08/26/10	$	2,028,162	$	7,936,152	$	707,818	$	8,205,845	$	753,610,915
2012-1	01/19/12	$	522,141	$	7,930,218	$	625,103	$	11,794,236	$	764,733,720
2012-2	03/15/12	$	3,127,391	$	15,259,825	$	777,470	$	5,793,380	$	821,985,906
2012-3	05/03/12	$	3,618,270	$	16,492,955	$	1,049,821	$	11,800,680	$	1,249,353,009
2012-5	07/19/12	$	4,417,741	$	29,625,677	$	314,091	$	3,889,838	$	1,250,046,497
2012-6	09/20/12	$	3,533,042	$	80,103,911	$	1,593,779	$	20,437,559	$	1,247,588,811
2012-7	11/08/12	$	4,922,925	$	19,623,450	$	658,927	$	11,451,615	$	1,248,784,464
2013-1	02/14/13	$	2,541,868	$	20,282,516	$	1,343,920	$	15,376,843	$	1,249,778,847
2013-2	04/11/13	$	1,737,863	$	28,437,868	$	1,039,208	$	11,445,222	$	1,248,457,973
2013-3	06/20/13	$	5,709,697	$	16,475,597	$	1,061,884	$	10,743,910	$	1,249,990,699
2013-4	08/15/13	$	5,079,816	$	1,320,273	$	120,946	$	4,323,326	$	748,897,404
2013-5	09/19/13	$	1,125,590	$	16,779,073	$	916,432	$	10,773,710	$	998,874,233
2013-6	11/14/13	$	2,156,472	$	15,018,024	$	819,539	$	9,853,298	$	998,463,137

Page 40 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.2	%		1.7	%		0.7	%		2.3	%		14.9	%		0.8	%
2010-2	08/26/10		0.1	%		1.7	%		1.0	%		2.5	%		8.9	%		2.5	%
2012-1	01/19/12		0.2	%		2.7	%		1.0	%		3.5	%		16.2	%		1.7	%
2012-2	03/15/12		0.1	%		2.5	%		1.1	%		1.5	%		6.0	%		1.3	%
2012-3	05/03/12		0.1	%		2.2	%		0.8	%		2.3	%		8.7	%		1.3	%
2012-5	07/19/12		0.1	%		3.4	%		1.1	%		0.9	%		2.1	%		0.6	%
2012-6	09/20/12		0.2	%		0.7	%		0.4	%		2.7	%		14.8	%		2.2	%
2012-7	11/08/12		0.1	%		1.1	%		0.4	%		1.5	%		7.8	%		1.1	%
2013-1	02/14/13		0.1	%		0.7	%		0.4	%		1.7	%		14.4	%		1.2	%
2013-2	04/11/13		0.1	%		2.9	%		0.8	%		1.6	%		9.3	%		1.2	%
2013-3	06/20/13		0.1	%		2.7	%		1.2	%		1.7	%		8.3	%		1.2	%
2013-4	08/15/13		0.1	%		0.5	%		0.1	%		0.6	%		3.0	%		0.6	%
2013-5	09/19/13		0.1	%		2.1	%		0.8	%		1.7	%		11.8	%		0.9	%
2013-6	11/14/13		0.1	%		1.9	%		0.8	%		1.8	%		11.4	%		1.0	%

Page 41 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		1.0	%		0.3	%		0.3	%		6.8	%		3.5	%		0.5	%
2010-2	08/26/10		0.5	%		0.2	%		0.6	%		11.6	%		4.7	%		0.8	%
2012-1	01/19/12		1.3	%		0.1	%		0.4	%		12.6	%		2.4	%		1.1	%
2012-2	03/15/12		0.6	%		0.2	%		0.5	%		7.3	%		4.7	%		1.0	%
2012-3	05/03/12		1.9	%		0.3	%		0.4	%		8.7	%		3.8	%		0.8	%
2012-5	07/19/12		1.6	%		0.2	%		0.3	%		5.2	%		4.5	%		0.2	%
2012-6	09/20/12		1.1	%		0.1	%		0.7	%		7.6	%		2.4	%		1.0	%
2012-7	11/08/12		1.5	%		0.3	%		0.6	%		8.0	%		5.1	%		0.5	%
2013-1	02/14/13		1.4	%		0.2	%		0.9	%		5.5	%		4.3	%		0.5	%
2013-2	04/11/13		1.8	%		0.1	%		0.5	%		6.2	%		4.7	%		0.6	%
2013-3	06/20/13		0.5	%		0.3	%		0.5	%		7.1	%		4.6	%		0.6	%
2013-4	08/15/13		3.3	%		0.6	%		0.8	%		6.5	%		7.4	%		0.2	%
2013-5	09/19/13		1.3	%		0.2	%		0.6	%		6.3	%		4.2	%		0.6	%
2013-6	11/14/13		1.6	%		0.1	%		0.7	%		6.2	%		3.9	%		0.7	%

Page 42 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.2	%		0.3	%		3.1	%		2.1	%		0.8	%		0.7	%
2010-2	08/26/10		0.3	%		0.5	%		3.2	%		2.5	%		1.4	%		1.1	%
2012-1	01/19/12		0.3	%		0.3	%		4.6	%		1.7	%		2.3	%		1.0	%
2012-2	03/15/12		0.3	%		0.3	%		4.4	%		3.6	%		1.9	%		1.1	%
2012-3	05/03/12		0.2	%		0.3	%		3.5	%		2.2	%		2.0	%		0.9	%
2012-5	07/19/12		0.4	%		—	%		6.4	%		4.1	%		0.4	%		1.4	%
2012-6	09/20/12		0.3	%		0.5	%		3.6	%		1.1	%		3.2	%		0.5	%
2012-7	11/08/12		0.2	%		0.2	%		6.1	%		3.3	%		1.3	%		0.6	%
2013-1	02/14/13		0.6	%		0.3	%		4.0	%		1.1	%		0.6	%		0.4	%
2013-2	04/11/13		0.4	%		0.2	%		5.5	%		2.6	%		1.1	%		1.3	%
2013-3	06/20/13		0.3	%		0.2	%		5.2	%		2.4	%		1.5	%		0.6	%
2013-4	08/15/13		0.1	%		—	%		1.0	%		0.4	%		0.2	%		0.2	%
2013-5	09/19/13		0.4	%		0.1	%		5.6	%		1.8	%		0.8	%		0.7	%
2013-6	11/14/13		0.3	%		0.1	%		5.7	%		1.6	%		0.7	%		0.7	%

Page 43 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		1.9	%		1.8	%		2.3	%		0.3	%		2.1	%		3.0	%
2010-2	08/26/10		3.4	%		1.0	%		3.1	%		0.1	%		2.9	%		2.2	%
2012-1	01/19/12		2.9	%		3.2	%		1.1	%		0.3	%		3.7	%		1.7	%
2012-2	03/15/12		2.2	%		0.6	%		2.5	%		0.1	%		3.4	%		2.3	%
2012-3	05/03/12		2.3	%		3.4	%		2.2	%		0.3	%		3.1	%		1.8	%
2012-5	07/19/12		3.1	%		2.9	%		2.6	%		0.2	%		5.1	%		3.3	%
2012-6	09/20/12		0.7	%		1.8	%		1.6	%		0.2	%		1.6	%		2.1	%
2012-7	11/08/12		1.1	%		2.3	%		3.0	%		0.2	%		4.2	%		1.0	%
2013-1	02/14/13		1.0	%		1.8	%		2.6	%		0.4	%		1.8	%		1.3	%
2013-2	04/11/13		2.1	%		2.9	%		1.7	%		0.3	%		4.1	%		1.5	%
2013-3	06/20/13		3.3	%		0.6	%		2.9	%		0.1	%		3.7	%		1.4	%
2013-4	08/15/13		0.2	%		6.4	%		5.3	%		0.7	%		0.4	%		0.2	%
2013-5	09/19/13		1.7	%		2.1	%		2.2	%		0.3	%		2.8	%		1.4	%
2013-6	11/14/13		1.7	%		2.1	%		2.4	%		0.3	%		2.7	%		1.5	%

Page 44 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.9	%		0.8	%		0.1	%		2.6	%		—	%		0.1	%
2010-2	08/26/10		1.7	%		1.7	%		0.1	%		2.9	%		0.1	%		0.2	%
2012-1	01/19/12		2.2	%		2.1	%		0.1	%		0.8	%		0.1	%		0.3	%
2012-2	03/15/12		2.0	%		1.8	%		0.1	%		3.2	%		0.1	%		0.2	%
2012-3	05/03/12		2.1	%		1.5	%		0.1	%		2.1	%		0.1	%		0.2	%
2012-5	07/19/12		0.8	%		1.9	%		—	%		2.7	%		—	%		0.1	%
2012-6	09/20/12		3.1	%		0.8	%		0.2	%		1.5	%		0.1	%		0.4	%
2012-7	11/08/12		1.4	%		0.8	%		0.1	%		2.9	%		0.1	%		0.2	%
2013-1	02/14/13		1.1	%		0.5	%		0.1	%		2.1	%		0.1	%		0.3	%
2013-2	04/11/13		1.4	%		1.3	%		0.1	%		2.0	%		0.1	%		0.2	%
2013-3	06/20/13		1.7	%		2.2	%		0.1	%		2.6	%		0.1	%		0.2	%
2013-4	08/15/13		0.2	%		0.1	%		—	%		4.7	%		—	%		—	%
2013-5	09/19/13		1.3	%		1.2	%		0.1	%		1.7	%		0.1	%		0.2	%
2013-6	11/14/13		1.2	%		1.2	%		0.1	%		1.9	%		0.1	%		0.2	%

Page 45 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.2	%		2.2	%		0.3	%		0.8	%		4.2	%		11.8	%
2010-2	08/26/10		0.1	%		2.3	%		0.3	%		0.8	%		3.8	%		2.8	%
2012-1	01/19/12		0.5	%		0.5	%		0.4	%		0.8	%		1.2	%		1.0	%
2012-2	03/15/12		0.1	%		3.3	%		0.3	%		0.6	%		4.3	%		10.2	%
2012-3	05/03/12		0.6	%		3.6	%		0.3	%		0.8	%		5.5	%		6.0	%
2012-5	07/19/12		0.4	%		3.1	%		0.1	%		0.3	%		4.7	%		11.2	%
2012-6	09/20/12		0.4	%		1.5	%		0.4	%		1.0	%		4.6	%		7.2	%
2012-7	11/08/12		0.4	%		3.7	%		0.3	%		0.5	%		7.5	%		8.5	%
2013-1	02/14/13		0.4	%		3.8	%		0.4	%		0.7	%		18.0	%		2.8	%
2013-2	04/11/13		0.5	%		1.7	%		0.3	%		0.6	%		8.7	%		6.2	%
2013-3	06/20/13		0.1	%		4.7	%		0.3	%		0.5	%		5.9	%		6.3	%
2013-4	08/15/13		0.9	%		8.7	%		0.1	%		0.2	%		22.1	%		1.0	%
2013-5	09/19/13		0.3	%		3.1	%		0.2	%		0.5	%		12.9	%		6.4	%
2013-6	11/14/13		0.3	%		2.9	%		0.2	%		0.5	%		13.9	%		6.6	%

Page 46 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.8	%		0.8	%		2.6	%		0.2	%		1.0	%		0.1	%
2010-2	08/26/10		1.1	%		1.7	%		1.9	%		0.2	%		1.5	%		0.1	%
2012-1	01/19/12		1.4	%		1.3	%		0.6	%		0.3	%		0.4	%		0.1	%
2012-2	03/15/12		1.2	%		1.1	%		2.6	%		0.1	%		1.9	%		0.1	%
2012-3	05/03/12		1.1	%		1.0	%		2.7	%		0.3	%		1.3	%		0.1	%
2012-5	07/19/12		1.2	%		0.2	%		2.6	%		0.3	%		1.7	%		—	%
2012-6	09/20/12		0.6	%		1.9	%		2.8	%		0.1	%		0.8	%		0.1	%
2012-7	11/08/12		0.6	%		0.8	%		3.6	%		0.2	%		1.8	%		0.1	%
2013-1	02/14/13		0.6	%		1.3	%		4.0	%		0.2	%		1.2	%		0.2	%
2013-2	04/11/13		0.8	%		1.0	%		2.0	%		0.3	%		1.5	%		0.1	%
2013-3	06/20/13		1.4	%		0.9	%		3.4	%		0.1	%		1.5	%		0.1	%
2013-4	08/15/13		0.1	%		0.2	%		7.8	%		0.5	%		2.9	%		—	%
2013-5	09/19/13		1.1	%		1.0	%		2.7	%		0.2	%		1.2	%		0.1	%
2013-6	11/14/13		1.0	%		1.0	%		2.6	%		0.2	%		1.3	%		0.1	%

Page 47 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.6	%		5.3	%		0.2	%		3.0	%		0.1	%		1.8	%
2010-2	08/26/10		2.2	%		8.9	%		0.4	%		3.9	%		0.1	%		1.8	%
2012-1	01/19/12		2.2	%		10.4	%		0.5	%		1.7	%		0.1	%		2.1	%
2012-2	03/15/12		2.9	%		5.7	%		0.4	%		4.0	%		—	%		1.8	%
2012-3	05/03/12		3.0	%		6.7	%		0.4	%		2.9	%		0.1	%		1.6	%
2012-5	07/19/12		3.8	%		7.1	%		0.1	%		3.6	%		0.1	%		0.5	%
2012-6	09/20/12		1.1	%		5.9	%		0.8	%		2.0	%		0.1	%		2.8	%
2012-7	11/08/12		1.6	%		4.5	%		0.3	%		4.1	%		0.1	%		1.3	%
2013-1	02/14/13		1.0	%		6.3	%		0.4	%		2.5	%		0.1	%		1.6	%
2013-2	04/11/13		3.3	%		7.1	%		0.4	%		2.0	%		0.1	%		1.4	%
2013-3	06/20/13		1.3	%		7.0	%		0.3	%		4.2	%		0.1	%		1.4	%
2013-4	08/15/13		0.8	%		1.9	%		0.1	%		6.6	%		0.2	%		0.5	%
2013-5	09/19/13		1.9	%		6.0	%		0.3	%		2.5	%		0.1	%		1.4	%
2013-6	11/14/13		1.9	%		5.9	%		0.3	%		2.5	%		0.1	%		1.3	%

Page 48 of 181

TRANSACTION TYPE: FFELP - NON-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
2010-1	04/15/10		0.4	%		6.3	%		0.1	%		1.2	%		100.0	%
2010-2	08/26/10		0.3	%		1.1	%		0.1	%		1.1	%		100.0	%
2012-1	01/19/12		0.1	%		1.0	%		0.1	%		1.5	%		100.0	%
2012-2	03/15/12		0.4	%		1.9	%		0.1	%		0.7	%		100.0	%
2012-3	05/03/12		0.3	%		1.3	%		0.1	%		0.9	%		100.0	%
2012-5	07/19/12		0.4	%		2.4	%		—	%		0.3	%		100.0	%
2012-6	09/20/12		0.3	%		6.4	%		0.1	%		1.6	%		100.0	%
2012-7	11/08/12		0.4	%		1.6	%		0.1	%		0.9	%		100.0	%
2013-1	02/14/13		0.2	%		1.6	%		0.1	%		1.2	%		100.0	%
2013-2	04/11/13		0.1	%		2.3	%		0.1	%		0.9	%		100.0	%
2013-3	06/20/13		0.5	%		1.3	%		0.1	%		0.9	%		100.0	%
2013-4	08/15/13		0.7	%		0.2	%		—	%		0.6	%		100.0	%
2013-5	09/19/13		0.1	%		1.7	%		0.1	%		1.1	%		100.0	%
2013-6	11/14/13		0.2	%		1.5	%		0.1	%		1.0	%		100.0	%

Page 49 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	04/30/10		8,945		2,639		94,905		338,653		44,185		28		0		489,355
	05/31/10		7,825		3,590		89,110		342,138		44,065		203		0		486,931
	06/30/10		7,441		2,742		86,630		338,894		47,134		571		2		483,414
	07/31/10		7,116		2,849		84,982		333,708		48,652		2,101		7		479,415
	08/31/10		6,731		3,087		83,601		327,825		49,677		3,517		11		474,449
	09/30/10		6,294		3,194		84,394		322,209		47,645		5,328		42		469,106
	10/31/10		5,808		3,426		83,209		318,338		46,258		6,024		71		463,134
	11/30/10		5,742		1,917		82,547		314,199		45,500		5,533		54		455,492
	12/31/10		5,302		1,901		79,620		312,297		43,732		5,386		119		448,357
	01/31/11		5,176		1,842		80,246		304,775		43,596		5,764		154		441,553
	02/28/11		4,944		1,716		79,561		299,305		42,955		5,939		168		434,588
	03/31/11		4,777		1,572		79,209		296,021		39,590		5,607		143		426,919
	04/30/11		4,531		1,668		77,574		291,430		38,498		5,430		142		419,273
	05/31/11		4,027		2,077		72,859		289,830		38,368		5,029		132		412,322
	06/30/11		3,858		1,500		71,424		285,298		39,484		4,029		206		405,799
	07/31/11		3,734		1,524		69,922		280,775		39,907		3,778		156		399,796
	08/31/11		3,568		1,605		69,745		274,894		39,602		4,157		163		393,734
	09/30/11		3,192		1,813		68,093		272,125		38,322		4,213		165		387,923
	10/31/11		3,158		1,673		67,711		266,894		38,448		4,717		172		382,773
	11/30/11		3,089		1,041		67,418		261,819		38,604		4,977		192		377,140
	12/31/11		2,769		1,102		64,496		260,184		37,325		5,316		177		371,369
	01/31/12		2,784		922		64,083		254,118		38,364		5,248		185		365,704
	02/29/12		2,645		896		64,139		249,532		37,370		5,054		208		359,844

Page 50 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	03/31/12		2,562		863		63,632		243,551		36,216		6,204		228		353,256
	04/30/12		2,450		879		62,763		238,133		35,719		6,989		223		347,156
	05/31/12		2,105		1,151		58,795		235,860		35,022		6,448		307		339,688
	06/30/12		2,064		864		57,161		231,546		34,539		5,640		466		332,280
	07/31/12		1,970		831		54,975		226,372		34,401		5,309		512		324,370
	08/31/12		1,842		905		54,295		221,004		33,208		5,040		467		316,761
	09/30/12		1,636		1,023		52,444		218,615		31,534		5,078		479		310,809
	10/31/12		1,562		1,009		51,290		213,253		32,328		5,214		404		305,060
	11/30/12		1,541		626		50,176		208,021		33,550		4,744		417		299,075
	12/31/12		1,362		680		47,552		208,756		30,432		4,513		373		293,668
	01/31/13		1,285		639		46,871		203,791		31,061		4,121		399		288,167
	02/28/13		1,326		501		47,523		197,434		31,905		4,169		308		283,166
	03/31/13		1,322		422		47,630		194,027		29,721		4,069		265		277,456
	04/30/13		1,243		458		46,400		190,201		29,526		3,475		204		271,507
	05/31/13		1,077		586		43,412		188,991		28,196		3,100		192		265,554
	06/30/13		1,051		417		42,913		183,959		29,352		3,242		144		261,078
	07/31/13		1,000		435		41,794		181,767		28,115		3,197		131		256,439
	08/31/13		930		473		41,415		178,410		27,452		3,032		109		251,821
	09/30/13		871		489		40,823		176,139		26,359		2,929		94		247,704
	10/31/13		840		443		40,460		171,658		26,868		3,219		92		243,580
	11/30/13		827		286		39,682		168,362		27,029		3,147		111		239,444
	12/31/13		701		366		37,575		166,477		26,992		2,755		96		234,962
2010-2	08/31/10		26,653		16,131		26,345		104,325		19,160		2		0		192,616

Page 51 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	09/30/10		25,909		14,837		29,406		109,542		21,369		127		3		201,193
	10/31/10		23,728		14,778		29,316		109,654		21,616		338		0		199,430
	11/30/10		23,173		11,392		29,358		110,475		21,855		894		0		197,147
	12/31/10		21,446		10,023		28,584		111,359		22,200		1,403		0		195,015
	01/31/11		20,433		9,016		29,106		108,911		23,697		1,893		0		193,056
	02/28/11		19,310		9,029		30,086		106,469		23,348		2,606		1		190,849
	03/31/11		18,227		8,195		29,891		104,933		23,919		2,837		0		188,002
	04/30/11		17,352		7,499		29,729		104,165		23,359		2,839		2		184,945
	05/31/11		15,788		8,268		28,897		103,786		22,555		3,055		0		182,349
	06/30/11		14,760		6,924		28,996		103,374		22,327		3,378		0		179,759
	07/31/11		14,197		6,569		28,718		102,175		21,969		3,404		1		177,033
	08/31/11		13,503		6,628		29,170		99,978		21,485		3,366		6		174,136
	09/30/11		12,061		6,806		29,047		98,636		21,738		3,039		7		171,334
	10/31/11		12,108		5,806		28,963		97,176		21,751		3,176		22		169,002
	11/30/11		11,743		4,760		28,998		96,646		21,029		3,266		48		166,490
	12/31/11		10,675		4,563		28,194		96,108		21,099		3,463		61		164,163
	01/31/12		10,291		4,232		28,850		92,943		22,021		3,365		70		161,772
	02/29/12		9,838		4,120		29,203		90,955		21,810		3,374		91		159,391
	03/31/12		9,050		4,136		28,697		89,954		21,694		3,178		81		156,790
	04/30/12		8,677		3,892		28,564		88,925		21,032		3,430		73		154,593
	05/31/12		8,036		4,145		27,247		88,366		20,148		3,548		88		151,578
	06/30/12		7,439		3,589		26,514		87,952		19,635		3,369		88		148,586
	07/31/12		7,150		3,294		25,711		86,202		19,060		3,363		86		144,866

Page 52 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	08/31/12		6,643		3,394		25,585		84,184		18,795		3,165		114		141,880
	09/30/12		6,079		3,301		24,642		84,014		18,143		3,121		134		139,434
	10/31/12		5,595		3,267		23,969		82,337		18,916		2,918		126		137,128
	11/30/12		5,479		2,604		23,886		80,976		19,243		2,671		153		135,012
	12/31/12		4,894		2,524		22,760		82,474		17,692		2,706		145		133,195
	01/31/13		4,453		2,587		22,957		80,182		18,495		2,277		112		131,063
	02/28/13		4,269		2,463		23,830		77,731		18,647		2,298		108		129,346
	03/31/13		4,019		2,252		23,468		77,215		18,260		2,292		99		127,605
	04/30/13		3,666		2,258		22,887		76,612		17,921		2,209		89		125,642
	05/31/13		3,585		2,102		22,091		75,844		17,884		1,959		83		123,548
	06/30/13		3,354		1,615		22,081		74,640		18,270		1,832		86		121,878
	07/31/13		3,056		1,656		21,670		74,748		17,186		1,891		64		120,271
	08/31/13		2,905		1,634		21,389		73,821		17,028		1,671		57		118,505
	09/30/13		2,624		1,606		21,250		73,040		16,798		1,680		51		117,049
	10/31/13		2,360		1,661		21,128		71,710		16,946		1,657		45		115,507
	11/30/13		2,275		1,284		20,732		71,538		16,666		1,744		29		114,268
	12/31/13		2,050		1,222		19,991		71,388		16,407		1,667		17		112,742
2012-1	02/29/12		14,579		5,035		33,821		103,037		21,208		21		0		177,701
	03/31/12		14,050		4,858		33,733		102,794		21,115		66		0		176,616
	04/30/12		13,545		4,851		33,383		102,231		20,977		96		0		175,083
	05/31/12		11,664		6,391		31,803		101,280		20,865		613		0		172,616
	06/30/12		10,763		4,863		31,491		101,759		20,445		1,204		0		170,525
	07/31/12		10,164		4,919		29,988		99,821		19,927		1,533		0		166,352

Page 53 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-1	08/31/12		9,634		4,977		29,803		97,134		19,494		1,573		0		162,615
	09/30/12		8,744		5,320		29,421		97,899		18,096		1,514		0		160,994
	10/31/12		8,383		5,088		29,262		95,907		19,128		1,612		0		159,380
	11/30/12		8,114		2,759		29,318		96,599		19,755		1,706		0		158,251
	12/31/12		7,373		2,791		27,860		99,037		18,109		1,671		0		156,841
	01/31/13		7,015		2,771		27,853		97,123		18,967		1,644		2		155,375
	02/28/13		6,583		2,578		28,569		95,350		19,162		1,607		5		153,854
	03/31/13		6,393		2,507		28,478		95,243		18,223		1,435		7		152,286
	04/30/13		6,115		2,510		27,905		94,654		18,282		1,249		14		150,729
	05/31/13		5,306		3,179		26,734		94,118		18,695		1,139		19		149,190
	06/30/13		4,959		2,294		26,554		94,303		18,831		1,006		21		147,968
	07/31/13		4,705		2,318		26,253		94,168		18,278		1,127		14		146,863
	08/31/13		4,463		2,395		26,122		93,533		17,966		1,016		13		145,508
	09/30/13		3,990		2,568		25,653		94,183		16,941		997		12		144,344
	10/31/13		3,753		2,649		25,723		91,954		18,002		1,092		9		143,182
	11/30/13		3,742		1,320		25,415		92,903		17,573		1,100		7		142,060
	12/31/13		3,421		1,342		24,538		93,352		17,030		1,174		13		140,870
2012-2	04/30/12		15,771		5,785		37,322		104,098		23,664		71		0		186,711
	05/31/12		13,546		7,489		35,315		104,283		23,101		114		0		183,848
	06/30/12		12,568		5,602		34,802		105,706		22,512		135		0		181,325
	07/31/12		11,792		5,751		33,285		103,233		21,705		635		0		176,401
	08/31/12		11,193		5,768		33,125		100,802		21,315		1,206		0		173,409
	09/30/12		10,042		6,339		32,188		101,823		19,947		1,390		0		171,729

Page 54 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	10/31/12		9,612		6,026		31,938		100,504		20,684		1,392		0		170,156
	11/30/12		9,337		3,276		32,164		100,591		22,184		1,408		0		168,960
	12/31/12		8,631		3,197		30,638		103,590		20,121		1,472		0		167,649
	01/31/13		8,109		3,275		30,806		101,548		21,041		1,365		0		166,144
	02/28/13		7,723		2,918		31,574		99,669		21,456		1,416		1		164,757
	03/31/13		7,480		2,743		31,705		99,302		20,647		1,300		2		163,179
	04/30/13		7,084		2,832		31,229		98,183		21,070		1,139		6		161,543
	05/31/13		6,168		3,567		29,648		98,182		21,233		984		12		159,794
	06/30/13		5,773		2,558		29,536		97,657		22,021		1,015		13		158,573
	07/31/13		5,489		2,638		28,730		98,559		20,844		1,111		14		157,385
	08/31/13		5,274		2,655		28,782		97,759		20,529		1,016		18		156,033
	09/30/13		4,637		2,960		28,133		98,424		19,617		1,016		15		154,802
	10/31/13		4,469		2,834		28,308		96,002		20,697		1,237		18		153,565
	11/30/13		4,380		1,436		27,952		97,002		20,419		1,225		17		152,431
	12/31/13		4,036		1,508		26,807		97,718		19,775		1,125		15		150,984
2012-3	05/31/12		15,757		9,022		53,243		176,745		40,399		15		0		295,181
	06/30/12		14,543		6,727		52,359		179,123		39,014		135		0		291,901
	07/31/12		13,688		6,828		50,025		176,088		38,392		204		0		285,225
	08/31/12		13,052		6,776		49,830		172,476		38,023		1,171		0		281,328
	09/30/12		11,702		7,393		49,027		172,362		35,608		3,407		0		279,499
	10/31/12		11,182		7,080		48,414		169,311		36,279		4,272		0		276,538
	11/30/12		10,934		3,912		48,461		168,396		37,479		4,321		0		273,503
	12/31/12		9,898		3,911		46,183		172,196		33,866		4,823		0		270,877

Page 55 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-3	01/31/13		9,356		3,983		46,440		167,536		35,633		4,246		0		267,194
	02/28/13		8,888		3,581		47,491		164,384		35,713		4,078		6		264,141
	03/31/13		8,654		3,346		47,310		162,516		35,009		3,868		1		260,704
	04/30/13		8,203		3,385		46,305		161,568		34,408		3,663		13		257,545
	05/31/13		7,019		4,303		44,195		160,870		34,584		3,064		39		254,074
	06/30/13		6,507		3,170		44,058		157,558		37,378		2,829		51		251,551
	07/31/13		6,143		3,246		43,153		159,611		34,174		2,920		63		249,310
	08/31/13		5,822		3,370		42,625		158,588		33,463		2,631		81		246,580
	09/30/13		5,233		3,532		42,601		158,439		31,710		2,726		80		244,321
	10/31/13		4,947		3,454		43,097		154,432		33,100		2,880		63		241,973
	11/30/13		4,793		1,829		42,647		155,028		32,399		2,975		61		239,732
	12/31/13		4,400		1,852		40,966		155,759		31,248		2,805		50		237,080
2012-5	08/31/12		16,488		9,002		52,600		173,008		36,584		122		0		287,804
	09/30/12		14,816		9,706		52,019		174,149		35,041		215		0		285,946
	10/31/12		14,166		9,179		52,058		171,464		36,617		940		0		284,424
	11/30/12		13,968		4,771		52,182		171,486		38,819		1,902		0		283,128
	12/31/12		12,487		4,941		49,780		175,834		35,348		2,819		0		281,209
	01/31/13		11,708		5,058		50,018		171,884		36,916		2,794		0		278,378
	02/28/13		11,067		4,555		51,623		168,574		37,229		2,782		0		275,830
	03/31/13		10,846		4,245		51,581		167,131		36,331		2,807		0		272,941
	04/30/13		10,377		4,216		50,547		166,008		36,299		2,549		0		269,996
	05/31/13		8,829		5,437		48,227		166,073		35,997		2,348		0		266,911
	06/30/13		8,165		3,866		48,054		164,085		38,052		2,433		3		264,658

Page 56 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	07/31/13		7,868		3,850		47,196		165,338		35,660		2,461		3		262,376
	08/31/13		7,512		3,960		46,970		164,006		35,001		2,161		13		259,623
	09/30/13		6,807		4,264		46,375		163,887		33,785		2,155		15		257,288
	10/31/13		6,511		4,022		46,558		160,761		34,981		2,202		17		255,052
	11/30/13		6,256		2,134		46,115		161,922		34,374		2,157		17		252,975
	12/31/13		5,692		2,261		44,043		162,859		33,573		2,153		18		250,599
2012-6	10/31/12		18,053		12,573		44,587		145,617		22,854		21		0		243,705
	11/30/12		17,710		6,334		43,838		149,474		24,732		102		0		242,190
	12/31/12		15,827		6,607		41,627		152,380		23,557		743		0		240,741
	01/31/13		15,191		6,297		41,823		149,086		25,065		1,650		0		239,112
	02/28/13		14,470		5,649		43,051		146,145		25,624		2,234		0		237,173
	03/31/13		14,097		5,354		43,116		144,058		25,704		2,412		0		234,741
	04/30/13		13,587		5,224		42,126		142,718		26,494		2,028		0		232,177
	05/31/13		11,464		6,902		40,071		143,785		25,127		1,929		0		229,278
	06/30/13		10,500		5,208		39,369		143,955		25,539		2,904		0		227,475
	07/31/13		9,958		5,324		38,642		143,818		24,564		2,922		0		225,228
	08/31/13		9,372		5,604		38,483		142,421		24,044		2,306		2		222,232
	09/30/13		8,524		5,917		38,522		141,626		23,133		2,183		6		219,911
	10/31/13		8,176		5,725		38,535		138,878		24,102		2,222		4		217,642
	11/30/13		8,009		2,860		37,441		141,003		24,193		2,124		6		215,636
	12/31/13		7,201		3,008		35,721		141,588		23,688		1,872		5		213,083
2012-7	11/30/12		16,098		5,988		54,121		171,157		36,767		0		0		284,131
	12/31/12		14,687		5,810		51,438		177,180		33,465		159		0		282,739

Page 57 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-7	01/31/13		13,860		5,769		51,634		174,450		34,980		262		0		280,955
	02/28/13		12,983		5,373		52,642		171,588		35,590		977		1		279,154
	03/31/13		12,690		4,971		52,773		169,625		35,137		1,973		1		277,170
	04/30/13		12,097		4,975		51,520		169,005		34,991		2,084		0		274,672
	05/31/13		10,304		6,443		49,016		168,954		34,984		1,972		0		271,673
	06/30/13		9,494		4,807		48,908		166,706		37,458		2,056		0		269,429
	07/31/13		9,008		4,850		47,707		168,995		34,588		2,072		0		267,220
	08/31/13		8,514		4,981		47,498		167,706		33,941		2,035		0		264,675
	09/30/13		7,657		5,322		46,739		167,765		32,714		2,282		0		262,479
	10/31/13		7,411		4,966		47,112		164,288		34,072		2,422		2		260,273
	11/30/13		7,268		2,594		46,585		165,279		33,905		2,479		4		258,114
	12/31/13		6,580		2,697		44,950		165,909		33,094		2,308		4		255,542
2013-1	02/28/13		16,675		6,225		51,004		171,731		26,592		0		0		272,227
	03/31/13		16,168		5,845		50,892		171,408		26,094		97		0		270,504
	04/30/13		15,532		5,896		50,159		170,599		26,383		226		0		268,795
	05/31/13		13,261		7,590		46,970		171,119		26,755		999		0		266,694
	06/30/13		12,334		5,701		46,166		168,358		30,613		1,982		1		265,155
	07/31/13		11,618		5,832		45,487		170,955		26,700		2,337		0		262,929
	08/31/13		10,954		6,066		45,320		169,011		26,526		2,311		0		260,188
	09/30/13		9,857		6,579		45,050		167,837		26,183		2,431		0		257,937
	10/31/13		9,443		6,333		44,790		164,856		27,459		2,541		0		255,422
	11/30/13		9,122		3,291		44,462		166,558		27,001		2,699		2		253,135
	12/31/13		8,279		3,434		42,850		166,803		26,299		2,768		0		250,433

Page 58 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-2	04/30/13		11,291		4,622		56,974		181,283		35,129		1		0		289,300
	05/31/13		9,564		6,003		53,786		182,418		35,487		133		0		287,391
	06/30/13		8,957		4,381		53,652		180,898		37,843		194		1		285,926
	07/31/13		8,547		4,358		52,310		182,327		36,178		693		0		284,413
	08/31/13		8,064		4,504		51,954		181,436		35,065		1,594		0		282,617
	09/30/13		7,262		4,802		51,035		181,584		34,001		2,009		0		280,693
	10/31/13		7,027		4,527		51,507		177,720		35,327		2,339		0		278,447
	11/30/13		6,813		2,478		51,127		178,360		35,191		2,242		0		276,211
	12/31/13		6,178		2,619		49,377		179,419		33,803		2,195		0		273,591
2013-3	07/31/13		10,636		5,447		49,747		173,133		36,361		42		0		275,366
	08/31/13		10,135		5,626		49,558		172,435		35,891		117		0		273,762
	09/30/13		9,142		6,089		49,013		172,454		34,845		797		0		272,340
	10/31/13		8,881		5,792		49,428		168,893		36,289		1,597		0		270,880
	11/30/13		8,608		2,852		48,850		170,960		36,054		1,773		0		269,097
	12/31/13		7,744		3,212		46,704		172,368		35,055		1,816		0		266,899
2013-4	08/31/13		4,899		2,683		28,465		112,211		17,668		0		0		165,926
	09/30/13		4,364		3,035		27,821		112,552		17,186		31		0		164,989
	10/31/13		4,293		2,903		27,764		110,810		18,147		74		0		163,991
	11/30/13		4,222		1,243		27,537		111,998		17,806		250		0		163,056
	12/31/13		3,954		1,339		26,569		112,111		17,297		632		0		161,902
2013-5	10/31/13		6,962		5,078		36,214		131,937		25,500		36		0		205,727
	11/30/13		6,719		2,566		35,704		134,465		25,000		102		0		204,556
	12/31/13		6,149		2,526		34,163		135,442		24,651		285		0		203,216

Page 59 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Number of Loans
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-6	12/31/13		6,295		2,350		33,790		132,092		23,766		39		0		198,332

Page 60 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	04/30/10	$	32,719,758	$	9,460,670	$	264,425,019	$	728,574,268	$	155,737,630	$	132,100	$	0	$	1,191,049,446
	05/31/10	$	29,027,203	$	12,566,351	$	248,799,341	$	734,824,230	$	154,232,962	$	608,339	$	0	$	1,180,058,426
	06/30/10	$	27,451,819	$	9,960,964	$	240,367,454	$	726,922,014	$	162,319,816	$	1,808,390	$	4,457	$	1,168,834,915
	07/31/10	$	26,332,438	$	10,255,305	$	236,819,428	$	711,624,779	$	165,241,739	$	6,712,833	$	17,789	$	1,157,004,311
	08/31/10	$	25,022,559	$	11,047,976	$	233,362,820	$	693,222,228	$	168,576,958	$	11,213,015	$	27,062	$	1,142,472,618
	09/30/10	$	23,244,681	$	11,523,461	$	235,157,598	$	678,809,112	$	162,014,517	$	16,913,425	$	108,061	$	1,127,770,855
	10/31/10	$	21,467,130	$	12,182,577	$	230,820,456	$	668,973,616	$	158,080,761	$	18,743,717	$	224,486	$	1,110,492,743
	11/30/10	$	21,318,031	$	7,369,176	$	229,593,462	$	661,679,153	$	154,675,804	$	16,816,914	$	164,634	$	1,091,617,173
	12/31/10	$	19,781,094	$	7,112,987	$	221,541,675	$	660,285,047	$	148,430,187	$	16,471,885	$	364,487	$	1,073,987,363
	01/31/11	$	19,347,767	$	6,859,044	$	223,140,092	$	640,744,277	$	148,324,493	$	17,926,876	$	454,055	$	1,056,796,604
	02/28/11	$	18,136,274	$	6,737,829	$	221,125,896	$	629,336,113	$	145,995,266	$	18,143,109	$	532,305	$	1,040,006,793
	03/31/11	$	17,520,241	$	6,098,769	$	220,696,517	$	621,504,581	$	137,180,095	$	16,662,929	$	425,024	$	1,020,088,156
	04/30/11	$	16,679,041	$	6,336,335	$	216,874,259	$	610,198,955	$	135,032,123	$	16,018,049	$	398,457	$	1,001,537,219
	05/31/11	$	15,086,960	$	7,526,277	$	203,734,650	$	608,922,126	$	134,527,126	$	15,110,418	$	319,447	$	985,227,005
	06/30/11	$	14,303,132	$	5,739,091	$	200,690,015	$	599,125,827	$	136,498,637	$	12,118,337	$	625,213	$	969,100,253
	07/31/11	$	13,858,573	$	5,624,008	$	196,173,696	$	590,052,315	$	136,757,105	$	11,441,263	$	458,236	$	954,365,197
	08/31/11	$	13,199,202	$	6,002,506	$	196,325,360	$	575,840,008	$	134,744,463	$	12,856,837	$	554,568	$	939,522,944
	09/30/11	$	11,668,184	$	6,803,545	$	190,249,701	$	574,925,431	$	130,225,539	$	12,625,037	$	542,133	$	927,039,570
	10/31/11	$	11,687,996	$	6,143,740	$	189,652,281	$	560,229,362	$	131,931,843	$	14,281,286	$	562,646	$	914,489,155
	11/30/11	$	11,472,059	$	4,049,106	$	188,708,173	$	550,531,908	$	131,049,069	$	15,291,722	$	673,005	$	901,775,043
	12/31/11	$	10,346,782	$	4,128,431	$	181,198,600	$	550,497,994	$	126,318,878	$	16,778,134	$	523,351	$	889,792,171
	01/31/12	$	10,389,424	$	3,395,162	$	179,394,250	$	537,532,112	$	129,505,125	$	16,303,535	$	523,865	$	877,043,473
	02/29/12	$	10,105,169	$	3,137,528	$	179,632,991	$	527,870,509	$	126,709,375	$	15,147,286	$	764,156	$	863,367,014

Page 61 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-1	03/31/12	$	9,589,174	$	3,207,588	$	179,095,142	$	514,438,124	$	124,412,245	$	18,756,239	$	811,963	$	850,310,476
	04/30/12	$	9,268,614	$	3,181,959	$	177,865,042	$	501,991,553	$	123,961,340	$	19,716,319	$	728,060	$	836,712,888
	05/31/12	$	8,028,828	$	4,183,412	$	168,478,310	$	496,949,549	$	122,011,919	$	17,872,494	$	1,014,545	$	818,539,056
	06/30/12	$	7,842,822	$	3,286,817	$	163,271,661	$	489,632,191	$	119,388,787	$	15,397,133	$	1,447,212	$	800,266,622
	07/31/12	$	7,488,253	$	3,066,061	$	156,708,457	$	478,548,467	$	117,124,639	$	14,284,490	$	1,558,786	$	778,779,154
	08/31/12	$	6,899,409	$	3,531,295	$	155,597,866	$	469,289,097	$	113,155,774	$	13,565,524	$	1,328,286	$	763,367,251
	09/30/12	$	6,252,082	$	3,810,632	$	149,661,380	$	467,777,989	$	108,673,516	$	14,033,237	$	1,332,166	$	751,541,003
	10/31/12	$	5,971,007	$	3,795,631	$	145,221,191	$	456,661,342	$	111,311,661	$	14,212,349	$	1,100,397	$	738,273,578
	11/30/12	$	6,031,405	$	2,374,042	$	141,686,758	$	447,955,781	$	114,805,451	$	12,786,679	$	1,201,732	$	726,841,848
	12/31/12	$	5,437,134	$	2,506,413	$	134,662,768	$	455,860,531	$	104,321,077	$	12,878,002	$	1,078,517	$	716,744,442
	01/31/13	$	5,155,930	$	2,274,694	$	132,941,471	$	445,646,390	$	105,982,225	$	11,734,023	$	1,289,010	$	705,023,744
	02/28/13	$	5,291,063	$	1,803,585	$	135,146,801	$	429,599,618	$	109,456,432	$	12,211,136	$	1,044,933	$	694,553,567
	03/31/13	$	5,202,769	$	1,587,865	$	135,709,072	$	425,371,114	$	102,010,277	$	12,333,337	$	847,316	$	683,061,748
	04/30/13	$	4,787,033	$	1,875,562	$	132,284,960	$	419,626,269	$	101,125,862	$	10,452,761	$	635,190	$	670,787,637
	05/31/13	$	4,280,150	$	2,261,053	$	124,608,371	$	421,972,335	$	96,684,192	$	9,205,984	$	561,441	$	659,573,526
	06/30/13	$	4,175,189	$	1,710,923	$	123,521,255	$	410,711,453	$	100,549,484	$	10,335,783	$	351,782	$	651,355,870
	07/31/13	$	3,978,433	$	1,744,623	$	120,684,265	$	409,236,150	$	95,474,426	$	10,113,970	$	296,228	$	641,528,095
	08/31/13	$	3,703,989	$	1,850,806	$	120,037,984	$	402,990,691	$	93,141,024	$	9,374,409	$	283,227	$	631,382,130
	09/30/13	$	3,442,276	$	1,967,810	$	117,860,907	$	401,007,769	$	89,011,090	$	8,707,186	$	262,906	$	622,259,944
	10/31/13	$	3,310,401	$	1,770,316	$	116,964,350	$	390,217,816	$	91,603,937	$	9,729,951	$	219,778	$	613,816,549
	11/30/13	$	3,299,109	$	1,212,950	$	115,148,659	$	384,213,555	$	91,732,670	$	9,631,419	$	272,900	$	605,511,263
	12/31/13	$	2,811,658	$	1,439,491	$	108,467,834	$	382,364,983	$	92,107,413	$	8,825,659	$	234,376	$	596,251,414
2010-2	08/31/10	$	141,805,896	$	93,106,158	$	82,700,986	$	279,626,998	$	75,377,033	$	3,496	$	0	$	672,620,567

Page 62 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	09/30/10	$	137,585,857	$	85,998,065	$	93,379,459	$	303,431,218	$	84,905,241	$	466,277	$	7,183	$	705,773,300
	10/31/10	$	125,182,415	$	87,643,074	$	95,415,728	$	305,259,531	$	87,005,810	$	1,257,507	$	0	$	701,764,066
	11/30/10	$	121,311,115	$	63,939,699	$	96,083,347	$	325,515,414	$	88,853,449	$	2,998,927	$	0	$	698,701,951
	12/31/10	$	112,566,510	$	50,856,106	$	94,478,110	$	337,956,164	$	94,624,973	$	4,619,058	$	0	$	695,100,922
	01/31/11	$	107,540,372	$	46,881,153	$	96,922,269	$	328,874,397	$	103,622,474	$	6,234,744	$	0	$	690,075,408
	02/28/11	$	101,010,167	$	47,752,364	$	101,516,252	$	320,966,079	$	103,232,083	$	8,539,428	$	3,544	$	683,019,918
	03/31/11	$	93,727,239	$	44,315,439	$	101,702,914	$	319,532,070	$	107,541,250	$	9,096,135	$	0	$	675,915,046
	04/30/11	$	89,530,892	$	40,878,734	$	102,504,583	$	321,261,169	$	105,172,238	$	9,014,240	$	1,066	$	668,362,923
	05/31/11	$	81,835,286	$	43,980,727	$	100,577,315	$	323,543,464	$	102,330,587	$	9,780,601	$	0	$	662,047,981
	06/30/11	$	75,194,046	$	38,452,909	$	101,926,763	$	328,955,647	$	100,843,001	$	10,623,485	$	0	$	655,995,850
	07/31/11	$	72,667,436	$	36,155,242	$	103,003,528	$	327,314,986	$	99,037,564	$	11,000,040	$	737	$	649,179,532
	08/31/11	$	69,093,594	$	35,841,626	$	105,282,706	$	320,920,174	$	99,179,806	$	11,152,797	$	19,666	$	641,490,370
	09/30/11	$	59,891,607	$	37,304,250	$	104,889,546	$	320,945,048	$	102,215,855	$	10,455,565	$	9,386	$	635,711,258
	10/31/11	$	61,482,258	$	31,172,367	$	106,191,642	$	317,105,447	$	102,945,483	$	10,891,539	$	57,923	$	629,846,659
	11/30/11	$	59,847,806	$	25,748,791	$	107,192,660	$	320,459,387	$	99,693,277	$	11,388,143	$	126,219	$	624,456,284
	12/31/11	$	53,545,820	$	24,530,255	$	104,258,304	$	326,069,530	$	98,917,145	$	11,738,393	$	156,805	$	619,216,252
	01/31/12	$	52,484,885	$	22,018,907	$	107,547,761	$	315,009,864	$	104,714,529	$	11,169,753	$	175,722	$	613,121,421
	02/29/12	$	50,590,307	$	21,009,690	$	109,478,068	$	308,003,079	$	106,143,142	$	11,100,803	$	229,353	$	606,554,442
	03/31/12	$	45,148,289	$	21,994,533	$	108,084,760	$	307,825,838	$	106,435,119	$	10,506,735	$	213,212	$	600,208,487
	04/30/12	$	43,807,696	$	20,248,033	$	109,305,011	$	305,250,514	$	103,449,604	$	10,776,456	$	221,997	$	593,059,311
	05/31/12	$	41,048,968	$	20,909,128	$	104,586,173	$	304,856,375	$	100,082,499	$	11,123,736	$	361,334	$	582,968,213
	06/30/12	$	37,219,437	$	19,198,144	$	101,434,069	$	306,635,548	$	97,828,561	$	10,105,498	$	378,415	$	572,799,672
	07/31/12	$	36,111,452	$	16,945,858	$	98,061,392	$	299,148,894	$	94,315,786	$	9,945,693	$	453,194	$	554,982,269

Page 63 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2010-2	08/31/12	$	33,240,959	$	17,801,788	$	98,555,494	$	293,838,858	$	94,482,503	$	9,612,631	$	504,274	$	548,036,507
	09/30/12	$	30,130,115	$	17,099,810	$	95,374,776	$	297,170,174	$	92,110,041	$	9,438,825	$	581,613	$	541,905,354
	10/31/12	$	27,697,750	$	16,946,764	$	93,356,835	$	292,031,411	$	95,611,812	$	8,925,301	$	472,951	$	535,042,823
	11/30/12	$	27,584,214	$	13,925,138	$	94,099,347	$	289,763,778	$	96,436,811	$	8,343,657	$	620,881	$	530,773,825
	12/31/12	$	24,327,003	$	13,344,994	$	89,213,469	$	301,490,744	$	89,205,393	$	9,048,515	$	513,173	$	527,143,291
	01/31/13	$	22,613,861	$	13,214,943	$	90,194,766	$	293,357,631	$	93,632,951	$	7,791,410	$	416,102	$	521,221,665
	02/28/13	$	21,473,103	$	12,769,256	$	94,107,988	$	284,885,749	$	95,323,772	$	7,732,670	$	322,319	$	516,614,858
	03/31/13	$	20,057,233	$	11,767,789	$	93,088,773	$	284,959,933	$	94,363,512	$	7,841,695	$	296,583	$	512,375,517
	04/30/13	$	18,299,940	$	11,712,852	$	91,268,067	$	284,277,884	$	93,414,466	$	7,707,402	$	263,937	$	506,944,548
	05/31/13	$	18,376,450	$	10,354,659	$	90,131,144	$	281,628,466	$	93,662,799	$	6,746,753	$	253,383	$	501,153,654
	06/30/13	$	17,197,848	$	8,065,391	$	90,262,084	$	279,523,713	$	95,118,386	$	6,593,013	$	264,532	$	497,024,966
	07/31/13	$	15,727,362	$	8,188,281	$	90,051,899	$	283,320,625	$	88,474,272	$	7,247,720	$	220,452	$	493,230,611
	08/31/13	$	14,920,974	$	8,018,694	$	89,541,961	$	280,235,578	$	88,598,859	$	6,085,829	$	176,481	$	487,578,376
	09/30/13	$	13,566,789	$	7,768,865	$	88,913,936	$	279,924,622	$	87,864,950	$	5,728,997	$	142,181	$	483,910,340
	10/31/13	$	12,133,650	$	8,197,499	$	89,087,146	$	275,375,270	$	89,427,540	$	5,826,821	$	127,842	$	480,175,768
	11/30/13	$	11,737,932	$	6,622,713	$	87,585,548	$	276,942,101	$	87,727,214	$	6,359,696	$	76,079	$	477,051,283
	12/31/13	$	10,639,964	$	6,189,611	$	84,638,902	$	279,182,191	$	86,056,572	$	6,753,292	$	53,672	$	473,514,204
2012-1	02/29/12	$	55,275,556	$	18,209,754	$	134,175,661	$	427,954,591	$	103,971,363	$	106,209	$	0	$	739,693,134
	03/31/12	$	53,351,928	$	17,301,114	$	133,659,712	$	425,096,784	$	105,366,636	$	223,334	$	0	$	734,999,509
	04/30/12	$	51,610,979	$	17,094,341	$	132,173,057	$	421,750,689	$	104,578,813	$	464,360	$	0	$	727,672,240
	05/31/12	$	44,530,984	$	22,965,456	$	125,888,870	$	416,325,787	$	104,240,055	$	2,322,526	$	0	$	716,273,677
	06/30/12	$	41,450,801	$	17,494,366	$	125,021,814	$	415,610,417	$	102,243,485	$	4,371,671	$	0	$	706,192,553
	07/31/12	$	39,514,423	$	16,860,308	$	117,489,979	$	399,724,751	$	99,125,089	$	5,820,426	$	0	$	678,534,977

Page 64 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-1	08/31/12	$	37,412,695	$	17,787,093	$	118,253,776	$	395,004,768	$	97,901,088	$	5,877,058	$	0	$	672,236,479
	09/30/12	$	33,820,237	$	19,463,080	$	115,889,957	$	399,316,930	$	92,189,722	$	5,389,500	$	0	$	666,069,426
	10/31/12	$	32,487,895	$	18,616,923	$	115,168,529	$	390,249,971	$	97,109,101	$	5,725,455	$	0	$	659,357,875
	11/30/12	$	31,581,646	$	10,232,380	$	115,805,734	$	392,567,730	$	100,072,009	$	6,045,154	$	0	$	656,304,653
	12/31/12	$	28,909,098	$	10,554,469	$	110,325,925	$	403,241,690	$	92,127,339	$	6,146,091	$	0	$	651,304,612
	01/31/13	$	27,576,155	$	10,490,580	$	110,193,395	$	395,561,416	$	95,876,774	$	5,923,005	$	4,823	$	645,626,149
	02/28/13	$	25,965,469	$	9,630,624	$	113,563,492	$	387,262,411	$	97,700,785	$	5,695,406	$	27,600	$	639,845,788
	03/31/13	$	25,204,719	$	9,334,493	$	113,652,905	$	386,979,269	$	93,599,891	$	5,015,988	$	32,256	$	633,819,521
	04/30/13	$	24,092,931	$	9,409,718	$	111,667,332	$	384,003,490	$	94,272,645	$	4,529,864	$	54,060	$	628,030,039
	05/31/13	$	21,209,301	$	11,706,063	$	107,755,096	$	380,989,739	$	96,598,029	$	4,160,224	$	92,747	$	622,511,200
	06/30/13	$	19,894,770	$	8,607,980	$	107,052,950	$	382,464,768	$	96,601,368	$	3,940,484	$	102,207	$	618,664,528
	07/31/13	$	18,870,809	$	8,681,882	$	106,476,967	$	381,108,198	$	94,462,146	$	4,309,122	$	68,105	$	613,977,229
	08/31/13	$	17,899,231	$	8,837,097	$	106,265,713	$	377,977,754	$	93,107,128	$	3,968,275	$	72,413	$	608,127,611
	09/30/13	$	15,934,663	$	9,764,738	$	104,318,289	$	381,438,196	$	88,450,498	$	3,735,126	$	76,213	$	603,717,722
	10/31/13	$	15,191,507	$	9,875,995	$	104,552,250	$	372,286,856	$	92,577,733	$	4,239,832	$	44,027	$	598,768,199
	11/30/13	$	15,144,435	$	5,093,958	$	103,550,856	$	376,140,920	$	91,014,223	$	4,212,108	$	34,567	$	595,191,067
	12/31/13	$	13,799,366	$	5,384,422	$	100,311,032	$	378,469,181	$	88,482,096	$	4,408,984	$	54,434	$	590,909,514
2012-2	04/30/12	$	60,730,168	$	21,278,747	$	150,027,149	$	429,765,580	$	117,479,831	$	288,800	$	0	$	779,570,275
	05/31/12	$	52,525,755	$	27,475,256	$	142,003,063	$	430,084,446	$	114,692,027	$	515,332	$	0	$	767,295,878
	06/30/12	$	48,952,016	$	21,017,920	$	141,050,680	$	431,696,264	$	112,283,556	$	592,394	$	0	$	755,592,830
	07/31/12	$	46,165,813	$	20,659,569	$	134,453,594	$	414,489,048	$	107,598,541	$	2,556,901	$	0	$	725,923,465
	08/31/12	$	43,934,851	$	21,108,756	$	135,020,890	$	409,952,120	$	106,907,829	$	4,689,380	$	0	$	721,613,826
	09/30/12	$	38,715,907	$	24,173,575	$	131,010,097	$	415,947,961	$	100,663,696	$	5,510,858	$	0	$	716,022,094

Page 65 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-2	10/31/12	$	37,392,970	$	22,396,039	$	130,156,388	$	409,251,487	$	104,586,579	$	5,130,974	$	0	$	708,914,438
	11/30/12	$	36,633,854	$	12,404,336	$	131,749,194	$	407,261,674	$	112,699,313	$	5,002,621	$	0	$	705,750,991
	12/31/12	$	34,230,214	$	12,010,246	$	125,452,085	$	422,479,609	$	101,770,100	$	5,243,123	$	0	$	701,185,377
	01/31/13	$	32,548,320	$	12,061,010	$	125,617,358	$	414,535,611	$	106,078,543	$	4,857,141	$	0	$	695,697,983
	02/28/13	$	31,092,469	$	10,866,911	$	128,598,499	$	406,036,166	$	108,921,534	$	4,961,134	$	3,701	$	690,480,414
	03/31/13	$	29,916,057	$	10,452,334	$	129,697,046	$	403,200,153	$	106,600,435	$	4,651,039	$	4,194	$	684,521,259
	04/30/13	$	28,583,540	$	10,597,371	$	128,325,684	$	398,389,692	$	108,314,351	$	4,053,410	$	15,663	$	678,279,712
	05/31/13	$	25,484,962	$	12,955,170	$	122,563,534	$	399,493,023	$	108,356,211	$	3,620,051	$	37,375	$	672,510,326
	06/30/13	$	23,901,904	$	9,592,632	$	122,339,988	$	396,761,831	$	112,381,842	$	3,920,025	$	39,095	$	668,937,316
	07/31/13	$	22,752,681	$	9,964,839	$	119,108,836	$	400,737,554	$	107,314,654	$	4,229,157	$	41,592	$	664,149,313
	08/31/13	$	21,846,288	$	9,899,456	$	118,906,266	$	398,599,217	$	105,184,401	$	3,843,275	$	55,327	$	658,334,231
	09/30/13	$	18,909,066	$	11,623,014	$	116,226,811	$	401,265,220	$	102,281,503	$	4,072,363	$	47,372	$	654,425,348
	10/31/13	$	18,536,133	$	10,884,173	$	117,683,236	$	390,863,943	$	106,867,112	$	4,722,918	$	65,689	$	649,623,204
	11/30/13	$	18,227,750	$	5,911,733	$	116,570,733	$	394,899,732	$	105,616,102	$	4,579,555	$	63,969	$	645,869,574
	12/31/13	$	16,853,833	$	6,099,463	$	112,340,785	$	399,477,027	$	101,698,690	$	4,395,084	$	57,770	$	640,922,653
2012-3	05/31/12	$	59,559,095	$	32,886,375	$	206,657,900	$	705,689,247	$	202,517,355	$	81,059	$	0	$	1,207,391,030
	06/30/12	$	55,114,770	$	24,994,995	$	203,369,173	$	711,894,188	$	196,020,396	$	644,665	$	0	$	1,192,038,188
	07/31/12	$	52,291,560	$	24,363,028	$	193,243,669	$	693,241,170	$	188,882,675	$	883,773	$	0	$	1,152,905,875
	08/31/12	$	49,780,083	$	24,821,769	$	194,321,858	$	685,114,744	$	188,722,318	$	4,169,734	$	0	$	1,146,930,505
	09/30/12	$	44,103,267	$	27,891,705	$	190,254,702	$	688,039,514	$	179,192,886	$	12,333,448	$	0	$	1,141,815,522
	10/31/12	$	42,391,722	$	26,391,968	$	188,589,605	$	675,965,560	$	182,488,241	$	15,077,840	$	0	$	1,130,904,935
	11/30/12	$	41,648,315	$	14,678,827	$	189,689,337	$	674,069,755	$	187,462,636	$	15,406,034	$	0	$	1,122,954,904
	12/31/12	$	37,858,935	$	14,864,153	$	181,139,652	$	692,610,708	$	170,580,248	$	17,208,683	$	0	$	1,114,262,380

Page 66 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-3	01/31/13	$	35,781,501	$	15,091,647	$	182,358,248	$	673,296,646	$	179,378,311	$	14,545,227	$	0	$	1,100,451,580
	02/28/13	$	34,286,292	$	13,002,330	$	187,086,261	$	658,723,935	$	182,663,946	$	13,826,782	$	16,444	$	1,089,605,989
	03/31/13	$	33,496,351	$	12,057,154	$	186,871,904	$	651,295,690	$	180,390,127	$	13,326,523	$	3,217	$	1,077,440,966
	04/30/13	$	31,821,062	$	12,209,301	$	183,809,550	$	646,995,107	$	178,568,913	$	13,055,071	$	54,647	$	1,066,513,652
	05/31/13	$	27,762,240	$	15,321,133	$	176,997,692	$	643,957,771	$	180,079,736	$	10,724,522	$	122,911	$	1,054,966,004
	06/30/13	$	25,754,292	$	11,513,195	$	176,854,373	$	630,696,649	$	192,417,828	$	10,020,534	$	160,954	$	1,047,417,824
	07/31/13	$	24,501,808	$	11,716,331	$	173,427,933	$	641,024,546	$	178,057,435	$	10,458,834	$	197,599	$	1,039,384,485
	08/31/13	$	23,266,785	$	12,264,051	$	172,569,579	$	637,248,651	$	174,258,262	$	9,288,327	$	252,392	$	1,029,148,047
	09/30/13	$	20,667,122	$	13,396,786	$	171,342,292	$	639,207,936	$	167,462,644	$	9,745,738	$	260,977	$	1,022,083,495
	10/31/13	$	19,729,657	$	12,814,079	$	174,054,529	$	623,203,631	$	173,428,784	$	10,240,875	$	226,584	$	1,013,698,139
	11/30/13	$	19,155,287	$	7,184,715	$	173,114,357	$	627,124,045	$	169,001,377	$	10,733,181	$	197,936	$	1,006,510,898
	12/31/13	$	17,757,806	$	7,041,230	$	166,484,220	$	632,000,905	$	164,444,035	$	10,489,273	$	147,663	$	998,365,132
2012-5	08/31/12	$	62,913,351	$	32,302,702	$	207,900,087	$	703,158,027	$	179,803,094	$	597,354	$	0	$	1,186,674,615
	09/30/12	$	56,006,997	$	35,690,158	$	205,042,529	$	709,005,978	$	174,393,489	$	1,009,019	$	0	$	1,181,148,171
	10/31/12	$	53,685,753	$	33,525,752	$	204,954,949	$	697,360,768	$	181,736,612	$	3,619,837	$	0	$	1,174,883,671
	11/30/12	$	53,048,987	$	17,862,541	$	206,123,825	$	695,286,337	$	193,257,980	$	7,104,473	$	0	$	1,172,684,143
	12/31/12	$	47,605,865	$	18,720,814	$	196,886,620	$	715,289,915	$	177,406,602	$	10,671,713	$	0	$	1,166,581,528
	01/31/13	$	45,071,991	$	18,779,880	$	198,091,474	$	699,468,317	$	184,189,912	$	10,591,592	$	0	$	1,156,193,166
	02/28/13	$	42,615,908	$	16,862,232	$	205,225,816	$	684,681,556	$	186,771,159	$	10,384,872	$	0	$	1,146,541,543
	03/31/13	$	41,715,238	$	15,700,970	$	205,909,763	$	677,113,248	$	184,247,015	$	10,721,261	$	0	$	1,135,407,495
	04/30/13	$	39,980,099	$	15,393,889	$	202,578,064	$	672,126,220	$	184,771,071	$	9,314,989	$	0	$	1,124,164,331
	05/31/13	$	34,435,000	$	19,584,069	$	194,924,661	$	672,742,646	$	183,384,593	$	8,748,799	$	0	$	1,113,819,768
	06/30/13	$	32,214,994	$	14,317,082	$	194,988,889	$	663,610,569	$	192,575,818	$	9,350,791	$	12,795	$	1,107,070,938

Page 67 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-5	07/31/13	$	30,970,357	$	14,363,251	$	191,904,186	$	670,672,380	$	180,862,334	$	9,381,567	$	12,795	$	1,098,166,869
	08/31/13	$	29,549,865	$	14,755,893	$	191,079,576	$	665,512,286	$	177,435,802	$	8,398,967	$	40,443	$	1,086,772,832
	09/30/13	$	26,756,199	$	15,981,074	$	188,302,083	$	666,966,174	$	172,674,477	$	8,126,961	$	45,568	$	1,078,852,536
	10/31/13	$	25,744,434	$	14,872,322	$	188,739,811	$	653,519,387	$	179,723,745	$	8,239,245	$	56,767	$	1,070,895,710
	11/30/13	$	24,813,505	$	8,107,015	$	187,759,198	$	660,460,867	$	175,018,406	$	7,983,589	$	59,121	$	1,064,201,701
	12/31/13	$	22,683,978	$	8,620,460	$	179,974,879	$	664,744,451	$	172,135,464	$	8,450,813	$	61,422	$	1,056,671,468
2012-6	10/31/12	$	73,333,782	$	55,339,608	$	230,001,098	$	666,566,399	$	139,192,131	$	79,087	$	0	$	1,164,512,105
	11/30/12	$	72,473,462	$	29,630,707	$	219,919,052	$	690,326,415	$	149,229,781	$	478,371	$	0	$	1,162,057,788
	12/31/12	$	64,620,762	$	29,376,533	$	207,949,315	$	705,082,764	$	143,537,727	$	3,161,532	$	0	$	1,153,728,633
	01/31/13	$	62,749,548	$	25,969,867	$	208,198,289	$	688,577,230	$	151,812,490	$	6,700,643	$	0	$	1,144,008,067
	02/28/13	$	60,316,313	$	22,297,266	$	214,272,759	$	670,597,302	$	155,908,837	$	8,950,551	$	0	$	1,132,343,027
	03/31/13	$	58,676,347	$	20,885,757	$	214,085,713	$	659,051,561	$	158,725,494	$	9,505,072	$	0	$	1,120,929,944
	04/30/13	$	56,695,838	$	20,234,551	$	209,167,573	$	651,017,386	$	162,546,712	$	7,823,389	$	0	$	1,107,485,449
	05/31/13	$	48,689,450	$	26,370,902	$	198,689,063	$	661,938,812	$	152,708,585	$	7,468,232	$	0	$	1,095,865,043
	06/30/13	$	43,666,411	$	21,795,107	$	193,871,014	$	663,774,716	$	154,941,996	$	11,633,519	$	0	$	1,089,682,763
	07/31/13	$	41,331,870	$	22,397,087	$	190,960,345	$	664,699,322	$	148,139,930	$	11,473,708	$	0	$	1,079,002,262
	08/31/13	$	38,652,126	$	23,661,795	$	189,314,265	$	655,897,855	$	146,595,209	$	8,966,642	$	24,864	$	1,063,112,757
	09/30/13	$	34,618,660	$	25,783,418	$	188,117,581	$	653,503,112	$	142,636,374	$	8,701,477	$	32,771	$	1,053,393,393
	10/31/13	$	33,494,585	$	24,489,388	$	187,517,559	$	638,248,112	$	148,796,903	$	8,787,796	$	29,482	$	1,041,363,825
	11/30/13	$	33,005,901	$	13,301,371	$	175,855,556	$	654,544,083	$	148,390,045	$	8,388,205	$	11,308	$	1,033,496,468
	12/31/13	$	29,118,201	$	13,744,371	$	166,861,722	$	657,177,849	$	147,393,549	$	7,391,486	$	18,200	$	1,021,705,378
2012-7	11/30/12	$	62,068,344	$	24,270,016	$	222,077,225	$	715,083,304	$	191,926,452	$	0	$	0	$	1,215,425,341
	12/31/12	$	56,684,864	$	23,281,156	$	211,155,015	$	739,658,342	$	177,944,774	$	895,779	$	0	$	1,209,619,930

Page 68 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2012-7	01/31/13	$	53,780,406	$	22,571,143	$	211,633,721	$	727,703,822	$	185,241,505	$	1,228,854	$	0	$	1,202,159,452
	02/28/13	$	50,512,956	$	20,641,881	$	216,136,042	$	712,954,663	$	190,721,940	$	3,864,188	$	2,168	$	1,194,833,836
	03/31/13	$	49,415,151	$	18,721,235	$	217,507,761	$	705,338,348	$	187,840,194	$	7,597,883	$	2,168	$	1,186,422,740
	04/30/13	$	47,086,489	$	18,786,741	$	212,688,329	$	701,615,668	$	188,394,701	$	7,997,264	$	0	$	1,176,569,191
	05/31/13	$	41,194,133	$	23,404,949	$	204,019,469	$	701,111,731	$	187,447,787	$	7,700,100	$	0	$	1,164,878,169
	06/30/13	$	38,207,919	$	17,705,386	$	203,747,681	$	689,065,550	$	200,992,467	$	8,209,942	$	0	$	1,157,928,945
	07/31/13	$	36,418,754	$	17,660,848	$	199,840,775	$	703,069,430	$	184,229,392	$	8,152,978	$	0	$	1,149,372,177
	08/31/13	$	34,069,223	$	18,657,751	$	199,162,867	$	696,960,672	$	181,063,059	$	7,860,914	$	0	$	1,137,774,486
	09/30/13	$	30,313,782	$	20,492,769	$	195,369,694	$	699,788,811	$	175,530,582	$	8,483,583	$	0	$	1,129,979,221
	10/31/13	$	29,714,286	$	18,817,149	$	197,238,210	$	684,321,792	$	182,135,067	$	8,882,511	$	7,175	$	1,121,116,190
	11/30/13	$	29,158,753	$	10,665,587	$	194,325,302	$	688,919,492	$	181,576,324	$	9,389,017	$	11,775	$	1,114,046,249
	12/31/13	$	26,214,343	$	11,285,666	$	188,321,001	$	691,692,597	$	177,782,254	$	9,062,859	$	11,775	$	1,104,370,495
2013-1	02/28/13	$	65,231,080	$	23,135,756	$	214,448,343	$	759,500,150	$	151,188,751	$	0	$	0	$	1,213,504,080
	03/31/13	$	63,511,799	$	20,847,403	$	216,278,333	$	752,318,058	$	150,268,265	$	509,616	$	0	$	1,203,733,473
	04/30/13	$	61,071,987	$	21,108,118	$	213,799,932	$	746,091,751	$	151,756,658	$	1,094,861	$	0	$	1,194,923,307
	05/31/13	$	52,734,741	$	27,344,940	$	201,181,434	$	746,796,600	$	152,761,636	$	4,417,278	$	0	$	1,185,236,630
	06/30/13	$	49,257,409	$	21,085,175	$	198,270,060	$	730,941,458	$	171,131,350	$	8,343,991	$	2,053	$	1,179,031,495
	07/31/13	$	46,270,566	$	21,868,782	$	194,525,172	$	744,667,786	$	150,396,332	$	9,543,897	$	0	$	1,167,272,534
	08/31/13	$	43,453,349	$	23,004,220	$	193,337,199	$	733,383,093	$	150,439,703	$	9,382,715	$	0	$	1,153,000,279
	09/30/13	$	38,987,236	$	25,405,746	$	191,140,103	$	728,185,217	$	150,023,388	$	9,717,370	$	0	$	1,143,459,060
	10/31/13	$	37,523,521	$	24,430,016	$	190,296,743	$	712,262,706	$	156,080,067	$	9,993,493	$	0	$	1,130,586,545
	11/30/13	$	36,382,411	$	13,689,511	$	188,311,272	$	719,716,769	$	152,949,107	$	10,362,927	$	6,904	$	1,121,418,903
	12/31/13	$	32,945,932	$	14,352,306	$	181,121,486	$	719,738,399	$	150,701,067	$	10,711,492	$	0	$	1,109,570,682

Page 69 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-2	04/30/13	$	42,281,098	$	15,893,195	$	228,929,143	$	746,136,467	$	185,884,930	$	2,891	$	0	$	1,219,127,723
	05/31/13	$	36,180,505	$	20,709,951	$	216,874,888	$	748,269,323	$	188,624,962	$	657,021	$	0	$	1,211,316,650
	06/30/13	$	34,033,122	$	15,575,983	$	217,296,036	$	739,091,825	$	199,373,003	$	845,704	$	3,700	$	1,206,219,374
	07/31/13	$	32,590,013	$	15,303,172	$	212,568,548	$	747,748,246	$	188,436,367	$	2,793,476	$	0	$	1,199,439,821
	08/31/13	$	30,678,522	$	15,985,619	$	211,892,166	$	742,753,265	$	183,024,520	$	6,523,773	$	0	$	1,190,857,866
	09/30/13	$	27,299,160	$	17,684,542	$	208,319,382	$	744,718,293	$	177,353,876	$	7,547,595	$	0	$	1,182,922,849
	10/31/13	$	26,497,778	$	16,668,318	$	210,436,302	$	728,605,633	$	181,770,098	$	9,197,577	$	0	$	1,173,175,705
	11/30/13	$	25,796,437	$	9,584,310	$	208,796,151	$	731,360,350	$	180,148,655	$	8,902,598	$	0	$	1,164,588,502
	12/31/13	$	23,395,490	$	10,107,114	$	202,777,586	$	735,123,153	$	174,174,775	$	8,621,604	$	0	$	1,154,199,722
2013-3	07/31/13	$	43,201,084	$	20,341,887	$	210,872,897	$	730,019,121	$	193,667,549	$	169,439	$	0	$	1,198,271,978
	08/31/13	$	41,350,649	$	20,881,542	$	209,695,276	$	725,426,686	$	192,772,303	$	508,438	$	0	$	1,190,634,894
	09/30/13	$	36,958,263	$	23,357,173	$	207,507,636	$	725,874,895	$	188,164,517	$	3,184,003	$	0	$	1,185,046,487
	10/31/13	$	36,241,552	$	21,871,044	$	209,520,027	$	710,343,630	$	194,576,939	$	6,449,073	$	0	$	1,179,002,264
	11/30/13	$	35,202,428	$	11,471,607	$	207,942,152	$	717,997,943	$	193,406,455	$	7,006,775	$	0	$	1,173,027,360
	12/31/13	$	31,752,346	$	13,044,962	$	198,148,087	$	726,608,697	$	188,409,028	$	7,050,849	$	0	$	1,165,013,969
2013-4	08/31/13	$	21,458,982	$	10,536,303	$	123,172,421	$	471,677,327	$	105,034,635	$	0	$	0	$	731,879,667
	09/30/13	$	19,100,867	$	12,171,791	$	119,275,219	$	474,956,798	$	101,868,648	$	136,557	$	0	$	727,509,879
	10/31/13	$	19,002,735	$	11,453,377	$	119,313,346	$	464,871,902	$	107,392,608	$	304,568	$	0	$	722,338,537
	11/30/13	$	18,764,982	$	5,332,640	$	117,622,603	$	471,963,290	$	103,499,743	$	914,417	$	0	$	718,097,674
	12/31/13	$	17,509,946	$	5,789,675	$	113,110,759	$	472,109,119	$	101,449,935	$	2,802,613	$	0	$	712,772,046
2013-5	10/31/13	$	29,898,042	$	21,670,483	$	163,934,379	$	579,710,132	$	173,546,499	$	132,806	$	0	$	968,892,342
	11/30/13	$	29,020,575	$	11,265,811	$	161,317,382	$	596,983,558	$	165,888,339	$	615,071	$	0	$	965,090,737
	12/31/13	$	26,505,174	$	10,983,498	$	155,526,055	$	599,996,553	$	165,242,322	$	1,413,054	$	0	$	959,666,657

Page 70 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Aggregate Outstanding Principal Balance
Issue	Collection Period End Date	School		Grace		Deferment		Repayment		Forbearance		Claims In Process		Aged Claims Rejected		Total
2013-6	12/31/13	$	27,716,296	$	10,580,383	$	151,674,737	$	597,057,468	$	157,254,794	$	190,832	$	0	$	944,474,510

Page 71 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	04/30/10		2.75	%		0.79	%		22.20	%		61.17	%		13.08	%		0.01	%		0.00	%		100.00	%
	05/31/10		2.46	%		1.06	%		21.08	%		62.27	%		13.07	%		0.05	%		0.00	%		100.00	%
	06/30/10		2.35	%		0.85	%		20.56	%		62.19	%		13.89	%		0.15	%		0.00	%		100.00	%
	07/31/10		2.28	%		0.89	%		20.47	%		61.51	%		14.28	%		0.58	%		0.00	%		100.00	%
	08/31/10		2.19	%		0.97	%		20.43	%		60.68	%		14.76	%		0.98	%		0.00	%		100.00	%
	09/30/10		2.06	%		1.02	%		20.85	%		60.19	%		14.37	%		1.50	%		0.01	%		100.00	%
	10/31/10		1.93	%		1.10	%		20.79	%		60.24	%		14.24	%		1.69	%		0.02	%		100.00	%
	11/30/10		1.95	%		0.68	%		21.03	%		60.61	%		14.17	%		1.54	%		0.02	%		100.00	%
	12/31/10		1.84	%		0.66	%		20.63	%		61.48	%		13.82	%		1.53	%		0.03	%		100.00	%
	01/31/11		1.83	%		0.65	%		21.11	%		60.63	%		14.04	%		1.70	%		0.04	%		100.00	%
	02/28/11		1.74	%		0.65	%		21.26	%		60.51	%		14.04	%		1.74	%		0.05	%		100.00	%
	03/31/11		1.72	%		0.60	%		21.64	%		60.93	%		13.45	%		1.63	%		0.04	%		100.00	%
	04/30/11		1.67	%		0.63	%		21.65	%		60.93	%		13.48	%		1.60	%		0.04	%		100.00	%
	05/31/11		1.53	%		0.76	%		20.68	%		61.81	%		13.65	%		1.53	%		0.03	%		100.00	%
	06/30/11		1.48	%		0.59	%		20.71	%		61.82	%		14.09	%		1.25	%		0.06	%		100.00	%
	07/31/11		1.45	%		0.59	%		20.56	%		61.83	%		14.33	%		1.20	%		0.05	%		100.00	%
	08/31/11		1.40	%		0.64	%		20.90	%		61.29	%		14.34	%		1.37	%		0.06	%		100.00	%
	09/30/11		1.26	%		0.73	%		20.52	%		62.02	%		14.05	%		1.36	%		0.06	%		100.00	%
	10/31/11		1.28	%		0.67	%		20.74	%		61.26	%		14.43	%		1.56	%		0.06	%		100.00	%
	11/30/11		1.27	%		0.45	%		20.93	%		61.05	%		14.53	%		1.70	%		0.07	%		100.00	%
	12/31/11		1.16	%		0.46	%		20.36	%		61.87	%		14.20	%		1.89	%		0.06	%		100.00	%
	01/31/12		1.18	%		0.39	%		20.45	%		61.29	%		14.77	%		1.86	%		0.06	%		100.00	%
	02/29/12		1.17	%		0.36	%		20.81	%		61.14	%		14.68	%		1.75	%		0.09	%		100.00	%

Page 72 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-1	03/31/12		1.13	%		0.38	%		21.06	%		60.50	%		14.63	%		2.21	%		0.10	%		100.00	%
	04/30/12		1.11	%		0.38	%		21.26	%		60.00	%		14.82	%		2.36	%		0.09	%		100.00	%
	05/31/12		0.98	%		0.51	%		20.58	%		60.71	%		14.91	%		2.18	%		0.12	%		100.00	%
	06/30/12		0.98	%		0.41	%		20.40	%		61.18	%		14.92	%		1.92	%		0.18	%		100.00	%
	07/31/12		0.96	%		0.39	%		20.12	%		61.45	%		15.04	%		1.83	%		0.20	%		100.00	%
	08/31/12		0.90	%		0.46	%		20.38	%		61.48	%		14.82	%		1.78	%		0.17	%		100.00	%
	09/30/12		0.83	%		0.51	%		19.91	%		62.24	%		14.46	%		1.87	%		0.18	%		100.00	%
	10/31/12		0.81	%		0.51	%		19.67	%		61.86	%		15.08	%		1.93	%		0.15	%		100.00	%
	11/30/12		0.83	%		0.33	%		19.49	%		61.63	%		15.80	%		1.76	%		0.17	%		100.00	%
	12/31/12		0.76	%		0.35	%		18.79	%		63.60	%		14.55	%		1.80	%		0.15	%		100.00	%
	01/31/13		0.73	%		0.32	%		18.86	%		63.21	%		15.03	%		1.66	%		0.18	%		100.00	%
	02/28/13		0.76	%		0.26	%		19.46	%		61.85	%		15.76	%		1.76	%		0.15	%		100.00	%
	03/31/13		0.76	%		0.23	%		19.87	%		62.27	%		14.93	%		1.81	%		0.12	%		100.00	%
	04/30/13		0.71	%		0.28	%		19.72	%		62.56	%		15.08	%		1.56	%		0.09	%		100.00	%
	05/31/13		0.65	%		0.34	%		18.89	%		63.98	%		14.66	%		1.40	%		0.09	%		100.00	%
	06/30/13		0.64	%		0.26	%		18.96	%		63.05	%		15.44	%		1.59	%		0.05	%		100.00	%
	07/31/13		0.62	%		0.27	%		18.81	%		63.79	%		14.88	%		1.58	%		0.05	%		100.00	%
	08/31/13		0.59	%		0.29	%		19.01	%		63.83	%		14.75	%		1.48	%		0.04	%		100.00	%
	09/30/13		0.55	%		0.32	%		18.94	%		64.44	%		14.30	%		1.40	%		0.04	%		100.00	%
	10/31/13		0.54	%		0.29	%		19.06	%		63.57	%		14.92	%		1.59	%		0.04	%		100.00	%
	11/30/13		0.54	%		0.20	%		19.02	%		63.45	%		15.15	%		1.59	%		0.05	%		100.00	%
	12/31/13		0.47	%		0.24	%		18.19	%		64.13	%		15.45	%		1.48	%		0.04	%		100.00	%
2010-2	08/31/10		21.08	%		13.84	%		12.30	%		41.57	%		11.21	%		0.00	%		0.00	%		100.00	%

Page 73 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	09/30/10		19.49	%		12.18	%		13.23	%		42.99	%		12.03	%		0.07	%		0.00	%		100.00	%
	10/31/10		17.84	%		12.49	%		13.60	%		43.50	%		12.40	%		0.18	%		0.00	%		100.00	%
	11/30/10		17.36	%		9.15	%		13.75	%		46.59	%		12.72	%		0.43	%		0.00	%		100.00	%
	12/31/10		16.19	%		7.32	%		13.59	%		48.62	%		13.61	%		0.66	%		0.00	%		100.00	%
	01/31/11		15.58	%		6.79	%		14.05	%		47.66	%		15.02	%		0.90	%		0.00	%		100.00	%
	02/28/11		14.79	%		6.99	%		14.86	%		46.99	%		15.11	%		1.25	%		0.00	%		100.00	%
	03/31/11		13.87	%		6.56	%		15.05	%		47.27	%		15.91	%		1.35	%		0.00	%		100.00	%
	04/30/11		13.40	%		6.12	%		15.34	%		48.07	%		15.74	%		1.35	%		0.00	%		100.00	%
	05/31/11		12.36	%		6.64	%		15.19	%		48.87	%		15.46	%		1.48	%		0.00	%		100.00	%
	06/30/11		11.46	%		5.86	%		15.54	%		50.15	%		15.37	%		1.62	%		0.00	%		100.00	%
	07/31/11		11.19	%		5.57	%		15.87	%		50.42	%		15.26	%		1.69	%		0.00	%		100.00	%
	08/31/11		10.77	%		5.59	%		16.41	%		50.03	%		15.46	%		1.74	%		0.00	%		100.00	%
	09/30/11		9.42	%		5.87	%		16.50	%		50.49	%		16.08	%		1.64	%		0.00	%		100.00	%
	10/31/11		9.76	%		4.95	%		16.86	%		50.35	%		16.34	%		1.73	%		0.01	%		100.00	%
	11/30/11		9.58	%		4.12	%		17.17	%		51.32	%		15.96	%		1.82	%		0.02	%		100.00	%
	12/31/11		8.65	%		3.96	%		16.84	%		52.66	%		15.97	%		1.90	%		0.03	%		100.00	%
	01/31/12		8.56	%		3.59	%		17.54	%		51.38	%		17.08	%		1.82	%		0.03	%		100.00	%
	02/29/12		8.34	%		3.46	%		18.05	%		50.78	%		17.50	%		1.83	%		0.04	%		100.00	%
	03/31/12		7.52	%		3.66	%		18.01	%		51.29	%		17.73	%		1.75	%		0.04	%		100.00	%
	04/30/12		7.39	%		3.41	%		18.43	%		51.47	%		17.44	%		1.82	%		0.04	%		100.00	%
	05/31/12		7.04	%		3.59	%		17.94	%		52.29	%		17.17	%		1.91	%		0.06	%		100.00	%
	06/30/12		6.50	%		3.35	%		17.71	%		53.53	%		17.08	%		1.76	%		0.07	%		100.00	%
	07/31/12		6.51	%		3.05	%		17.67	%		53.90	%		16.99	%		1.79	%		0.08	%		100.00	%

Page 74 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2010-2	08/31/12		6.07	%		3.25	%		17.98	%		53.62	%		17.24	%		1.75	%		0.09	%		100.00	%
	09/30/12		5.56	%		3.16	%		17.60	%		54.84	%		17.00	%		1.74	%		0.11	%		100.00	%
	10/31/12		5.18	%		3.17	%		17.45	%		54.58	%		17.87	%		1.67	%		0.09	%		100.00	%
	11/30/12		5.20	%		2.62	%		17.73	%		54.59	%		18.17	%		1.57	%		0.12	%		100.00	%
	12/31/12		4.61	%		2.53	%		16.92	%		57.19	%		16.92	%		1.72	%		0.10	%		100.00	%
	01/31/13		4.34	%		2.54	%		17.30	%		56.28	%		17.96	%		1.49	%		0.08	%		100.00	%
	02/28/13		4.16	%		2.47	%		18.22	%		55.14	%		18.45	%		1.50	%		0.06	%		100.00	%
	03/31/13		3.91	%		2.30	%		18.17	%		55.62	%		18.42	%		1.53	%		0.06	%		100.00	%
	04/30/13		3.61	%		2.31	%		18.00	%		56.08	%		18.43	%		1.52	%		0.05	%		100.00	%
	05/31/13		3.67	%		2.07	%		17.98	%		56.20	%		18.69	%		1.35	%		0.05	%		100.00	%
	06/30/13		3.46	%		1.62	%		18.16	%		56.24	%		19.14	%		1.33	%		0.05	%		100.00	%
	07/31/13		3.19	%		1.66	%		18.26	%		57.44	%		17.94	%		1.47	%		0.04	%		100.00	%
	08/31/13		3.06	%		1.64	%		18.36	%		57.47	%		18.17	%		1.25	%		0.04	%		100.00	%
	09/30/13		2.80	%		1.61	%		18.37	%		57.85	%		18.16	%		1.18	%		0.03	%		100.00	%
	10/31/13		2.53	%		1.71	%		18.55	%		57.35	%		18.62	%		1.21	%		0.03	%		100.00	%
	11/30/13		2.46	%		1.39	%		18.36	%		58.05	%		18.39	%		1.33	%		0.02	%		100.00	%
	12/31/13		2.25	%		1.31	%		17.87	%		58.96	%		18.17	%		1.43	%		0.01	%		100.00	%
2012-1	02/29/12		7.47	%		2.46	%		18.14	%		57.86	%		14.06	%		0.01	%		0.00	%		100.00	%
	03/31/12		7.26	%		2.35	%		18.19	%		57.84	%		14.34	%		0.03	%		0.00	%		100.00	%
	04/30/12		7.09	%		2.35	%		18.16	%		57.96	%		14.37	%		0.06	%		0.00	%		100.00	%
	05/31/12		6.22	%		3.21	%		17.58	%		58.12	%		14.55	%		0.32	%		0.00	%		100.00	%
	06/30/12		5.87	%		2.48	%		17.70	%		58.85	%		14.48	%		0.62	%		0.00	%		100.00	%
	07/31/12		5.82	%		2.48	%		17.32	%		58.91	%		14.61	%		0.86	%		0.00	%		100.00	%

Page 75 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-1	08/31/12		5.57	%		2.65	%		17.59	%		58.76	%		14.56	%		0.87	%		0.00	%		100.00	%
	09/30/12		5.08	%		2.92	%		17.40	%		59.95	%		13.84	%		0.81	%		0.00	%		100.00	%
	10/31/12		4.93	%		2.82	%		17.47	%		59.19	%		14.73	%		0.87	%		0.00	%		100.00	%
	11/30/12		4.81	%		1.56	%		17.65	%		59.81	%		15.25	%		0.92	%		0.00	%		100.00	%
	12/31/12		4.44	%		1.62	%		16.94	%		61.91	%		14.15	%		0.94	%		0.00	%		100.00	%
	01/31/13		4.27	%		1.62	%		17.07	%		61.27	%		14.85	%		0.92	%		0.00	%		100.00	%
	02/28/13		4.06	%		1.51	%		17.75	%		60.52	%		15.27	%		0.89	%		0.00	%		100.00	%
	03/31/13		3.98	%		1.47	%		17.93	%		61.06	%		14.77	%		0.79	%		0.01	%		100.00	%
	04/30/13		3.84	%		1.50	%		17.78	%		61.14	%		15.01	%		0.72	%		0.01	%		100.00	%
	05/31/13		3.41	%		1.88	%		17.31	%		61.20	%		15.52	%		0.67	%		0.01	%		100.00	%
	06/30/13		3.22	%		1.39	%		17.30	%		61.82	%		15.61	%		0.64	%		0.02	%		100.00	%
	07/31/13		3.07	%		1.41	%		17.34	%		62.07	%		15.39	%		0.70	%		0.01	%		100.00	%
	08/31/13		2.94	%		1.45	%		17.47	%		62.15	%		15.31	%		0.65	%		0.01	%		100.00	%
	09/30/13		2.64	%		1.62	%		17.28	%		63.18	%		14.65	%		0.62	%		0.01	%		100.00	%
	10/31/13		2.54	%		1.65	%		17.46	%		62.18	%		15.46	%		0.71	%		0.01	%		100.00	%
	11/30/13		2.54	%		0.86	%		17.40	%		63.20	%		15.29	%		0.71	%		0.01	%		100.00	%
	12/31/13		2.34	%		0.91	%		16.98	%		64.05	%		14.97	%		0.75	%		0.01	%		100.00	%
2012-2	04/30/12		7.79	%		2.73	%		19.24	%		55.13	%		15.07	%		0.04	%		0.00	%		100.00	%
	05/31/12		6.85	%		3.58	%		18.51	%		56.05	%		14.95	%		0.07	%		0.00	%		100.00	%
	06/30/12		6.48	%		2.78	%		18.67	%		57.13	%		14.86	%		0.08	%		0.00	%		100.00	%
	07/31/12		6.36	%		2.85	%		18.52	%		57.10	%		14.82	%		0.35	%		0.00	%		100.00	%
	08/31/12		6.09	%		2.93	%		18.71	%		56.81	%		14.82	%		0.65	%		0.00	%		100.00	%
	09/30/12		5.41	%		3.38	%		18.30	%		58.09	%		14.06	%		0.77	%		0.00	%		100.00	%

Page 76 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-2	10/31/12		5.27	%		3.16	%		18.36	%		57.73	%		14.75	%		0.72	%		0.00	%		100.00	%
	11/30/12		5.19	%		1.76	%		18.67	%		57.71	%		15.97	%		0.71	%		0.00	%		100.00	%
	12/31/12		4.88	%		1.71	%		17.89	%		60.25	%		14.51	%		0.75	%		0.00	%		100.00	%
	01/31/13		4.68	%		1.73	%		18.06	%		59.59	%		15.25	%		0.70	%		0.00	%		100.00	%
	02/28/13		4.50	%		1.57	%		18.62	%		58.80	%		15.77	%		0.72	%		0.00	%		100.00	%
	03/31/13		4.37	%		1.53	%		18.95	%		58.90	%		15.57	%		0.68	%		0.00	%		100.00	%
	04/30/13		4.21	%		1.56	%		18.92	%		58.74	%		15.97	%		0.60	%		0.00	%		100.00	%
	05/31/13		3.79	%		1.93	%		18.22	%		59.40	%		16.11	%		0.54	%		0.01	%		100.00	%
	06/30/13		3.57	%		1.43	%		18.29	%		59.31	%		16.80	%		0.59	%		0.01	%		100.00	%
	07/31/13		3.43	%		1.50	%		17.93	%		60.34	%		16.16	%		0.64	%		0.01	%		100.00	%
	08/31/13		3.32	%		1.50	%		18.06	%		60.55	%		15.98	%		0.58	%		0.01	%		100.00	%
	09/30/13		2.89	%		1.78	%		17.76	%		61.32	%		15.63	%		0.62	%		0.01	%		100.00	%
	10/31/13		2.85	%		1.68	%		18.12	%		60.17	%		16.45	%		0.73	%		0.01	%		100.00	%
	11/30/13		2.82	%		0.92	%		18.05	%		61.14	%		16.35	%		0.71	%		0.01	%		100.00	%
	12/31/13		2.63	%		0.95	%		17.53	%		62.33	%		15.87	%		0.69	%		0.01	%		100.00	%
2012-3	05/31/12		4.93	%		2.72	%		17.12	%		58.45	%		16.77	%		0.01	%		0.00	%		100.00	%
	06/30/12		4.62	%		2.10	%		17.06	%		59.72	%		16.44	%		0.05	%		0.00	%		100.00	%
	07/31/12		4.54	%		2.11	%		16.76	%		60.13	%		16.38	%		0.08	%		0.00	%		100.00	%
	08/31/12		4.34	%		2.16	%		16.94	%		59.73	%		16.45	%		0.36	%		0.00	%		100.00	%
	09/30/12		3.86	%		2.44	%		16.66	%		60.26	%		15.69	%		1.08	%		0.00	%		100.00	%
	10/31/12		3.75	%		2.33	%		16.68	%		59.77	%		16.14	%		1.33	%		0.00	%		100.00	%
	11/30/12		3.71	%		1.31	%		16.89	%		60.03	%		16.69	%		1.37	%		0.00	%		100.00	%
	12/31/12		3.40	%		1.33	%		16.26	%		62.16	%		15.31	%		1.54	%		0.00	%		100.00	%

Page 77 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-3	01/31/13		3.25	%		1.37	%		16.57	%		61.18	%		16.30	%		1.32	%		0.00	%		100.00	%
	02/28/13		3.15	%		1.19	%		17.17	%		60.46	%		16.76	%		1.27	%		0.00	%		100.00	%
	03/31/13		3.11	%		1.12	%		17.34	%		60.45	%		16.74	%		1.24	%		0.00	%		100.00	%
	04/30/13		2.98	%		1.14	%		17.23	%		60.66	%		16.74	%		1.22	%		0.01	%		100.00	%
	05/31/13		2.63	%		1.45	%		16.78	%		61.04	%		17.07	%		1.02	%		0.01	%		100.00	%
	06/30/13		2.46	%		1.10	%		16.88	%		60.21	%		18.37	%		0.96	%		0.02	%		100.00	%
	07/31/13		2.36	%		1.13	%		16.69	%		61.67	%		17.13	%		1.01	%		0.02	%		100.00	%
	08/31/13		2.26	%		1.19	%		16.77	%		61.92	%		16.93	%		0.90	%		0.02	%		100.00	%
	09/30/13		2.02	%		1.31	%		16.76	%		62.54	%		16.38	%		0.95	%		0.03	%		100.00	%
	10/31/13		1.95	%		1.26	%		17.17	%		61.48	%		17.11	%		1.01	%		0.02	%		100.00	%
	11/30/13		1.90	%		0.71	%		17.20	%		62.31	%		16.79	%		1.07	%		0.02	%		100.00	%
	12/31/13		1.78	%		0.71	%		16.68	%		63.30	%		16.47	%		1.05	%		0.01	%		100.00	%
2012-5	08/31/12		5.30	%		2.72	%		17.52	%		59.25	%		15.15	%		0.05	%		0.00	%		100.00	%
	09/30/12		4.74	%		3.02	%		17.36	%		60.03	%		14.76	%		0.09	%		0.00	%		100.00	%
	10/31/12		4.57	%		2.85	%		17.44	%		59.36	%		15.47	%		0.31	%		0.00	%		100.00	%
	11/30/12		4.52	%		1.52	%		17.58	%		59.29	%		16.48	%		0.61	%		0.00	%		100.00	%
	12/31/12		4.08	%		1.60	%		16.88	%		61.32	%		15.21	%		0.91	%		0.00	%		100.00	%
	01/31/13		3.90	%		1.62	%		17.13	%		60.50	%		15.93	%		0.92	%		0.00	%		100.00	%
	02/28/13		3.72	%		1.47	%		17.90	%		59.72	%		16.29	%		0.91	%		0.00	%		100.00	%
	03/31/13		3.67	%		1.38	%		18.14	%		59.64	%		16.23	%		0.94	%		0.00	%		100.00	%
	04/30/13		3.56	%		1.37	%		18.02	%		59.79	%		16.44	%		0.83	%		0.00	%		100.00	%
	05/31/13		3.09	%		1.76	%		17.50	%		60.40	%		16.46	%		0.79	%		0.00	%		100.00	%
	06/30/13		2.91	%		1.29	%		17.61	%		59.94	%		17.40	%		0.84	%		0.00	%		100.00	%

Page 78 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-5	07/31/13		2.82	%		1.31	%		17.47	%		61.07	%		16.47	%		0.85	%		0.00	%		100.00	%
	08/31/13		2.72	%		1.36	%		17.58	%		61.24	%		16.33	%		0.77	%		0.00	%		100.00	%
	09/30/13		2.48	%		1.48	%		17.45	%		61.82	%		16.01	%		0.75	%		0.00	%		100.00	%
	10/31/13		2.40	%		1.39	%		17.62	%		61.03	%		16.78	%		0.77	%		0.01	%		100.00	%
	11/30/13		2.33	%		0.76	%		17.64	%		62.06	%		16.45	%		0.75	%		0.01	%		100.00	%
	12/31/13		2.15	%		0.82	%		17.03	%		62.91	%		16.29	%		0.80	%		0.01	%		100.00	%
2012-6	10/31/12		6.30	%		4.75	%		19.75	%		57.24	%		11.95	%		0.01	%		0.00	%		100.00	%
	11/30/12		6.24	%		2.55	%		18.92	%		59.41	%		12.84	%		0.04	%		0.00	%		100.00	%
	12/31/12		5.60	%		2.55	%		18.02	%		61.11	%		12.44	%		0.27	%		0.00	%		100.00	%
	01/31/13		5.49	%		2.27	%		18.20	%		60.19	%		13.27	%		0.59	%		0.00	%		100.00	%
	02/28/13		5.33	%		1.97	%		18.92	%		59.22	%		13.77	%		0.79	%		0.00	%		100.00	%
	03/31/13		5.23	%		1.86	%		19.10	%		58.80	%		14.16	%		0.85	%		0.00	%		100.00	%
	04/30/13		5.12	%		1.83	%		18.89	%		58.78	%		14.68	%		0.71	%		0.00	%		100.00	%
	05/31/13		4.44	%		2.41	%		18.13	%		60.40	%		13.93	%		0.68	%		0.00	%		100.00	%
	06/30/13		4.01	%		2.00	%		17.79	%		60.91	%		14.22	%		1.07	%		0.00	%		100.00	%
	07/31/13		3.83	%		2.08	%		17.70	%		61.60	%		13.73	%		1.06	%		0.00	%		100.00	%
	08/31/13		3.64	%		2.23	%		17.81	%		61.70	%		13.79	%		0.84	%		0.00	%		100.00	%
	09/30/13		3.29	%		2.45	%		17.86	%		62.04	%		13.54	%		0.83	%		0.00	%		100.00	%
	10/31/13		3.22	%		2.35	%		18.01	%		61.29	%		14.29	%		0.84	%		0.00	%		100.00	%
	11/30/13		3.19	%		1.29	%		17.02	%		63.33	%		14.36	%		0.81	%		0.00	%		100.00	%
	12/31/13		2.85	%		1.35	%		16.33	%		64.32	%		14.43	%		0.72	%		0.00	%		100.00	%
2012-7	11/30/12		5.11	%		2.00	%		18.27	%		58.83	%		15.79	%		0.00	%		0.00	%		100.00	%
	12/31/12		4.69	%		1.92	%		17.46	%		61.15	%		14.71	%		0.07	%		0.00	%		100.00	%

Page 79 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2012-7	01/31/13		4.47	%		1.88	%		17.60	%		60.53	%		15.41	%		0.10	%		0.00	%		100.00	%
	02/28/13		4.23	%		1.73	%		18.09	%		59.67	%		15.96	%		0.32	%		0.00	%		100.00	%
	03/31/13		4.17	%		1.58	%		18.33	%		59.45	%		15.83	%		0.64	%		0.00	%		100.00	%
	04/30/13		4.00	%		1.60	%		18.08	%		59.63	%		16.01	%		0.68	%		0.00	%		100.00	%
	05/31/13		3.54	%		2.01	%		17.51	%		60.19	%		16.09	%		0.66	%		0.00	%		100.00	%
	06/30/13		3.30	%		1.53	%		17.60	%		59.51	%		17.36	%		0.71	%		0.00	%		100.00	%
	07/31/13		3.17	%		1.54	%		17.39	%		61.17	%		16.03	%		0.71	%		0.00	%		100.00	%
	08/31/13		2.99	%		1.64	%		17.50	%		61.26	%		15.91	%		0.69	%		0.00	%		100.00	%
	09/30/13		2.68	%		1.81	%		17.29	%		61.93	%		15.53	%		0.75	%		0.00	%		100.00	%
	10/31/13		2.65	%		1.68	%		17.59	%		61.04	%		16.25	%		0.79	%		0.00	%		100.00	%
	11/30/13		2.62	%		0.96	%		17.44	%		61.84	%		16.30	%		0.84	%		0.00	%		100.00	%
	12/31/13		2.37	%		1.02	%		17.05	%		62.63	%		16.10	%		0.82	%		0.00	%		100.00	%
2013-1	02/28/13		5.38	%		1.91	%		17.67	%		62.59	%		12.46	%		0.00	%		0.00	%		100.00	%
	03/31/13		5.28	%		1.73	%		17.97	%		62.50	%		12.48	%		0.04	%		0.00	%		100.00	%
	04/30/13		5.11	%		1.77	%		17.89	%		62.44	%		12.70	%		0.09	%		0.00	%		100.00	%
	05/31/13		4.45	%		2.31	%		16.97	%		63.01	%		12.89	%		0.37	%		0.00	%		100.00	%
	06/30/13		4.18	%		1.79	%		16.82	%		62.00	%		14.51	%		0.71	%		0.00	%		100.00	%
	07/31/13		3.96	%		1.87	%		16.66	%		63.80	%		12.88	%		0.82	%		0.00	%		100.00	%
	08/31/13		3.77	%		2.00	%		16.77	%		63.61	%		13.05	%		0.81	%		0.00	%		100.00	%
	09/30/13		3.41	%		2.22	%		16.72	%		63.68	%		13.12	%		0.85	%		0.00	%		100.00	%
	10/31/13		3.32	%		2.16	%		16.83	%		63.00	%		13.81	%		0.88	%		0.00	%		100.00	%
	11/30/13		3.24	%		1.22	%		16.79	%		64.18	%		13.64	%		0.92	%		0.00	%		100.00	%
	12/31/13		2.97	%		1.29	%		16.32	%		64.87	%		13.58	%		0.97	%		0.00	%		100.00	%

Page 80 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-2	04/30/13		3.47	%		1.30	%		18.78	%		61.20	%		15.25	%		0.00	%		0.00	%		100.00	%
	05/31/13		2.99	%		1.71	%		17.90	%		61.77	%		15.57	%		0.05	%		0.00	%		100.00	%
	06/30/13		2.82	%		1.29	%		18.01	%		61.27	%		16.53	%		0.07	%		0.00	%		100.00	%
	07/31/13		2.72	%		1.28	%		17.72	%		62.34	%		15.71	%		0.23	%		0.00	%		100.00	%
	08/31/13		2.58	%		1.34	%		17.79	%		62.37	%		15.37	%		0.55	%		0.00	%		100.00	%
	09/30/13		2.31	%		1.49	%		17.61	%		62.96	%		14.99	%		0.64	%		0.00	%		100.00	%
	10/31/13		2.26	%		1.42	%		17.94	%		62.11	%		15.49	%		0.78	%		0.00	%		100.00	%
	11/30/13		2.22	%		0.82	%		17.93	%		62.80	%		15.47	%		0.76	%		0.00	%		100.00	%
	12/31/13		2.03	%		0.88	%		17.57	%		63.69	%		15.09	%		0.75	%		0.00	%		100.00	%
2013-3	07/31/13		3.61	%		1.70	%		17.60	%		60.92	%		16.16	%		0.01	%		0.00	%		100.00	%
	08/31/13		3.47	%		1.75	%		17.61	%		60.93	%		16.19	%		0.04	%		0.00	%		100.00	%
	09/30/13		3.12	%		1.97	%		17.51	%		61.25	%		15.88	%		0.27	%		0.00	%		100.00	%
	10/31/13		3.07	%		1.86	%		17.77	%		60.25	%		16.50	%		0.55	%		0.00	%		100.00	%
	11/30/13		3.00	%		0.98	%		17.73	%		61.21	%		16.49	%		0.60	%		0.00	%		100.00	%
	12/31/13		2.73	%		1.12	%		17.01	%		62.37	%		16.17	%		0.61	%		0.00	%		100.00	%
2013-4	08/31/13		2.93	%		1.44	%		16.83	%		64.45	%		14.35	%		0.00	%		0.00	%		100.00	%
	09/30/13		2.63	%		1.67	%		16.39	%		65.29	%		14.00	%		0.02	%		0.00	%		100.00	%
	10/31/13		2.63	%		1.59	%		16.52	%		64.36	%		14.87	%		0.04	%		0.00	%		100.00	%
	11/30/13		2.61	%		0.74	%		16.38	%		65.72	%		14.41	%		0.13	%		0.00	%		100.00	%
	12/31/13		2.46	%		0.81	%		15.87	%		66.24	%		14.23	%		0.39	%		0.00	%		100.00	%
2013-5	10/31/13		3.09	%		2.24	%		16.92	%		59.83	%		17.91	%		0.01	%		0.00	%		100.00	%
	11/30/13		3.01	%		1.17	%		16.72	%		61.86	%		17.19	%		0.06	%		0.00	%		100.00	%
	12/31/13		2.76	%		1.14	%		16.21	%		62.52	%		17.22	%		0.15	%		0.00	%		100.00	%

Page 81 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

LOAN STATUS

		Percent of Total Principal Balance
Issue	Collection Period End Date	School			Grace			Deferment			Repayment			Forbearance			Claims In Process			Aged Claims Rejected			Total
2013-6	12/31/13		2.93	%		1.12	%		16.06	%		63.22	%		16.65	%		0.02	%		0.00	%	100.00%

Page 82 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	04/30/10		268,328		22,173		14,350		9,238		6,679		6,391		4,561		3,821
	05/31/10		267,220		21,801		14,677		9,965		7,329		5,606		5,592		3,877
	06/30/10		264,071		21,166		13,038		9,503		7,554		5,853		4,675		4,729
	07/31/10		258,519		21,284		12,713		8,558		7,387		6,320		4,803		4,038
	08/31/10		256,418		18,795		12,476		8,107		6,510		6,072		5,120		4,132
	09/30/10		252,901		20,133		10,500		7,869		6,375		5,317		4,976		4,347
	10/31/10		250,329		20,351		11,248		6,728		5,927		5,104		4,341		4,401
	11/30/10		244,704		20,959		12,446		7,455		5,240		4,849		4,245		3,828
	12/31/10		240,754		22,493		12,632		8,003		5,826		4,409		4,018		3,725
	01/31/11		238,287		18,582		13,033		8,000		5,899		4,581		3,561		3,245
	02/28/11		233,810		20,250		11,077		8,069		6,036		4,571		3,597		2,846
	03/31/11		240,376		14,414		9,767		6,713		6,004		4,536		3,577		2,996
	04/30/11		231,480		20,589		9,117		6,241		5,161		4,987		3,672		3,006
	05/31/11		223,594		23,238		13,317		5,950		4,951		4,249		4,132		3,209
	06/30/11		219,201		19,071		14,829		8,750		4,559		4,040		3,563		3,453
	07/31/11		213,860		19,897		11,441		9,997		7,025		3,858		3,122		2,995
	08/31/11		211,276		16,991		11,658		7,358		7,707		5,748		3,135		2,634
	09/30/11		209,858		17,992		9,347		7,534		5,509		6,340		4,732		2,640
	10/31/11		204,440		19,082		10,287		6,078		5,653		4,463		5,229		3,977
	11/30/11		197,846		19,291		11,529		6,797		4,730		4,719		3,757		4,429
	12/31/11		196,136		17,835		12,349		7,855		5,321		3,961		3,798		3,139

Page 83 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	04/30/10		3,113		3		—		—		—		70,329		338,657		489,355
	05/31/10		3,369		2,659		46		—		1		74,922		342,142		486,931
	06/30/10		3,297		2,864		2,102		39		4		74,824		338,895		483,414
	07/31/10		4,041		2,843		2,225		977		2		75,191		333,710		479,415
	08/31/10		3,303		3,422		2,223		1,228		20		71,408		327,826		474,449
	09/30/10		3,562		2,732		2,348		1,131		21		69,311		322,212		469,106
	10/31/10		3,744		3,022		2,038		1,096		11		68,011		318,340		463,134
	11/30/10		3,797		3,167		2,453		1,030		26		69,495		314,199		455,492
	12/31/10		3,317		2,958		2,675		1,475		12		71,543		312,297		448,357
	01/31/11		2,927		2,769		2,581		1,294		16		66,488		304,775		441,553
	02/28/11		2,791		2,628		2,179		1,438		13		65,495		299,305		434,588
	03/31/11		2,268		2,155		2,027		1,175		13		55,645		296,021		426,919
	04/30/11		2,439		1,863		1,693		1,174		8		59,950		291,430		419,273
	05/31/11		2,617		2,102		1,505		956		12		66,238		289,832		412,324
	06/30/11		2,754		2,213		1,864		993		8		66,097		285,298		405,799
	07/31/11		3,074		2,343		1,878		1,270		17		66,917		280,777		399,796
	08/31/11		2,589		2,503		2,125		1,160		10		63,618		274,894		393,734
	09/30/11		2,299		2,240		2,218		1,405		11		62,267		272,125		387,923
	10/31/11		2,240		1,929		2,006		1,497		14		62,455		266,895		382,773
	11/30/11		3,466		1,915		1,758		1,575		11		63,977		261,823		377,140
	12/31/11		3,754		3,064		1,774		1,172		26		64,048		260,184		371,369

Page 84 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	01/31/12		195,223		15,725		10,275		7,581		5,598		4,140		2,985		2,991
	02/29/12		193,848		15,729		8,949		6,443		5,555		4,164		3,192		2,304
	03/31/12		190,042		16,814		8,892		5,421		4,733		4,418		3,258		2,527
	04/30/12		185,471		15,957		10,110		5,847		4,206		3,839		3,607		2,633
	05/31/12		182,187		16,520		9,981		6,717		4,322		3,537		3,174		3,059
	06/30/12		177,171		16,253		10,524		6,516		5,188		3,580		2,900		2,656
	07/31/12		172,092		16,066		9,448		6,958		5,167		4,397		3,003		2,325
	08/31/12		169,153		14,256		9,527		6,093		5,225		4,257		3,493		2,426
	09/30/12		166,521		15,476		8,773		6,160		4,597		4,383		3,395		2,900
	10/31/12		162,789		15,168		8,832		5,525		4,483		3,754		3,411		2,776
	11/30/12		157,773		15,397		9,029		5,666		4,187		3,637		2,925		2,809
	12/31/12		158,363		14,291		9,875		6,222		4,403		3,508		2,905		2,448
	01/31/13		155,980		14,127		8,329		6,116		4,464		3,520		2,660		2,377
	02/28/13		152,525		13,171		8,390		5,106		4,409		3,393		2,625		2,075
	03/31/13		151,126		12,841		7,725		5,363		3,809		3,248		2,594		2,158
	04/30/13		148,744		12,118		8,039		4,714		3,879		3,117		2,562		2,022
	05/31/13		146,302		13,072		7,593		5,578		3,728		3,124		2,544		2,173
	06/30/13		141,047		12,472		8,334		5,238		4,453		3,076		2,244		2,090
	07/31/13		138,108		12,581		7,819		5,699		4,330		3,716		2,463		1,967
	08/31/13		134,592		12,252		7,996		5,288		4,595		3,539		3,124		2,099
	09/30/13		133,600		11,280		7,437		5,402		4,161		3,821		2,937		2,492
	10/31/13		130,439		11,465		6,611		5,045		4,126		3,482		3,009		2,360

Page 85 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	01/31/12		2,388		2,929		3,146		1,127		10		58,895		254,118		365,704
	02/29/12		2,453		2,138		2,693		2,045		19		55,684		249,532		359,844
	03/31/12		1,982		2,045		1,649		1,748		22		53,509		243,551		353,256
	04/30/12		2,088		1,586		1,769		994		26		52,662		238,133		347,157
	05/31/12		2,202		1,779		1,331		1,035		16		53,673		235,860		339,693
	06/30/12		2,588		1,905		1,500		751		14		54,375		231,546		332,289
	07/31/12		2,118		2,237		1,659		892		10		54,280		226,372		324,381
	08/31/12		1,979		1,758		1,716		1,106		15		51,851		221,004		316,779
	09/30/12		2,035		1,692		1,553		1,113		20		52,097		218,618		310,828
	10/31/12		2,391		1,767		1,394		947		18		50,466		213,255		305,073
	11/30/12		2,260		2,051		1,596		681		12		50,250		208,023		299,086
	12/31/12		2,324		1,834		1,873		706		7		50,396		208,759		293,675
	01/31/13		1,814		1,856		1,552		990		6		47,811		203,791		288,169
	02/28/13		1,861		1,582		1,474		808		15		44,909		197,434		283,174
	03/31/13		1,652		1,541		1,241		716		13		42,901		194,027		277,461
	04/30/13		1,725		1,346		1,107		819		9		41,457		190,201		271,512
	05/31/13		1,658		1,487		1,003		726		3		42,689		188,991		265,564
	06/30/13		1,890		1,407		1,019		679		10		42,912		183,959		261,083
	07/31/13		1,816		1,618		1,046		599		5		43,659		181,767		256,446
	08/31/13		1,647		1,466		1,204		601		7		43,818		178,410		251,825
	09/30/13		1,770		1,406		1,030		796		7		42,539		176,139		247,711
	10/31/13		2,082		1,441		1,008		577		13		41,219		171,658		243,587

Page 86 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	11/30/13		126,151		11,977		7,076		4,759		4,061		3,548		2,859		2,480
	12/31/13		125,434		11,127		7,336		4,809		3,641		3,436		2,764		2,262
2010-2	08/31/10		74,414		9,257		7,146		3,827		2,837		2,360		2,112		1,273
	09/30/10		75,906		10,215		6,350		5,273		3,124		2,487		2,203		1,942
	10/31/10		74,714		9,301		6,225		4,998		4,180		2,830		2,083		1,926
	11/30/10		74,018		9,188		6,536		4,489		4,088		3,562		2,427		1,808
	12/31/10		74,093		9,094		6,055		4,889		3,810		3,498		3,025		2,092
	01/31/11		73,346		8,038		5,933		4,334		3,762		3,049		2,827		2,457
	02/28/11		71,156		9,323		5,617		3,868		3,434		2,961		2,427		2,363
	03/31/11		71,651		8,227		5,899		3,561		2,948		2,545		2,434		2,060
	04/30/11		70,125		9,199		5,565		3,985		2,852		2,537		2,089		2,072
	05/31/11		69,411		8,778		5,974		4,193		3,238		2,181		2,210		1,932
	06/30/11		68,933		8,984		5,634		4,246		3,352		2,810		1,859		1,885
	07/31/11		67,351		9,236		5,753		4,009		3,572		2,880		2,218		1,775
	08/31/11		65,830		8,216		6,282		4,105		3,187		3,012		2,347		1,980
	09/30/11		65,173		8,675		5,372		4,212		3,171		2,595		2,339		2,019
	10/31/11		64,127		8,468		5,225		3,894		3,436		2,637		2,186		2,005
	11/30/11		62,741		8,736		5,685		3,764		3,287		2,938		2,244		1,876
	12/31/11		62,293		8,525		5,699		3,959		3,210		2,748		2,418		1,977
	01/31/12		61,828		7,128		5,328		3,925		2,890		2,518		2,220		1,971
	02/29/12		62,190		7,304		4,653		3,442		2,701		2,271		1,983		1,714
	03/31/12		62,361		7,650		4,472		2,811		2,569		2,302		1,810		1,594

Page 87 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	11/30/13		2,033		1,739		1,084		588		7		42,211		168,362		239,458
	12/31/13		2,056		1,542		1,431		634		5		41,043		166,477		234,972
2010-2	08/31/10		1,068		28		—		—		3		29,911		104,325		192,616
	09/30/10		1,092		925		25		—		—		33,636		109,542		201,193
	10/31/10		1,710		904		762		21		—		34,940		109,654		199,430
	11/30/10		1,750		1,514		754		341		—		36,457		110,475		197,147
	12/31/10		1,575		1,461		1,317		449		1		37,266		111,359		195,015
	01/31/11		1,798		1,347		1,143		876		1		35,565		108,911		193,056
	02/28/11		2,097		1,476		1,078		668		1		35,313		106,469		190,849
	03/31/11		2,034		1,724		1,248		601		1		33,282		104,933		188,004
	04/30/11		1,780		1,754		1,493		712		2		34,040		104,165		184,945
	05/31/11		1,878		1,500		1,562		927		2		34,375		103,786		182,349
	06/30/11		1,724		1,671		1,381		893		2		34,441		103,374		179,759
	07/31/11		1,624		1,483		1,472		800		2		34,824		102,175		177,039
	08/31/11		1,512		1,374		1,311		815		7		34,148		99,978		174,137
	09/30/11		1,730		1,296		1,226		817		11		33,463		98,636		171,334
	10/31/11		1,707		1,551		1,169		760		11		33,049		97,176		169,005
	11/30/11		1,750		1,503		1,418		695		9		33,905		96,646		166,490
	12/31/11		1,669		1,418		1,396		789		7		33,815		96,108		164,163
	01/31/12		1,565		1,363		1,307		887		13		31,115		92,943		161,776
	02/29/12		1,512		1,286		1,164		733		2		28,765		90,955		159,395
	03/31/12		1,423		1,239		1,057		662		4		27,593		89,954		156,790

Page 88 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-2	04/30/12		61,164		7,541		5,013		3,029		2,214		2,240		1,829		1,523
	05/31/12		60,110		7,985		4,780		3,581		2,207		2,012		1,853		1,569
	06/30/12		59,166		8,041		5,307		3,371		2,866		1,804		1,617		1,564
	07/31/12		57,630		7,818		4,766		3,714		2,919		2,350		1,472		1,358
	08/31/12		56,496		6,631		5,107		3,385		3,033		2,451		1,810		1,282
	09/30/12		56,420		7,311		4,327		3,509		2,688		2,530		2,016		1,467
	10/31/12		55,881		6,923		4,294		3,020		2,735		2,237		1,999		1,636
	11/30/12		54,913		7,309		4,352		2,719		2,347		2,270		1,769		1,589
	12/31/12		56,334		6,997		4,594		3,149		2,288		2,028		1,754		1,461
	01/31/13		55,259		6,627		4,420		3,038		2,265		1,899		1,480		1,355
	02/28/13		54,315		6,543		4,284		2,686		2,276		1,783		1,274		1,136
	03/31/13		54,610		6,513		3,963		2,800		2,113		1,716		1,330		1,079
	04/30/13		54,157		6,437		4,136		2,676		2,203		1,803		1,319		1,051
	05/31/13		52,771		6,603		4,076		3,078		2,223		1,721		1,469		1,127
	06/30/13		51,851		6,217		4,358		2,825		2,456		1,827		1,182		1,137
	07/31/13		51,722		6,331		3,821		3,146		2,378		2,141		1,286		1,091
	08/31/13		49,969		6,566		4,242		2,821		2,585		1,982		1,718		1,095
	09/30/13		49,369		6,120		4,355		2,944		2,265		2,173		1,600		1,403
	10/31/13		49,495		5,397		3,555		3,208		2,402		1,797		1,652		1,221
	11/30/13		48,930		5,970		3,601		2,512		2,549		1,981		1,473		1,358
	12/31/13		48,870		5,983		3,731		2,619		2,024		2,113		1,571		1,209
2012-1	02/29/12		80,883		8,024		3,817		2,518		2,314		1,580		1,430		1,184

Page 89 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-2	04/30/12		1,393		1,211		1,122		645		1		27,761		88,925		154,612
	05/31/12		1,335		1,198		1,064		671		1		28,256		88,366		151,597
	06/30/12		1,364		1,146		1,090		615		1		28,786		87,952		148,606
	07/31/12		1,335		1,191		1,068		580		2		28,573		86,203		144,894
	08/31/12		1,215		1,134		980		659		2		27,689		84,185		141,911
	09/30/12		1,115		1,031		980		615		6		27,595		84,015		139,467
	10/31/12		1,260		894		885		572		1		26,456		82,337		137,162
	11/30/12		1,353		1,079		759		516		1		26,063		80,976		135,029
	12/31/12		1,382		1,105		974		404		4		26,140		82,474		133,217
	01/31/13		1,109		1,179		949		601		1		24,923		80,182		131,078
	02/28/13		1,082		906		946		495		5		23,416		77,731		129,360
	03/31/13		915		895		750		527		4		22,605		77,215		127,611
	04/30/13		902		773		755		400		—		22,455		76,612		125,658
	05/31/13		877		771		678		447		3		23,073		75,844		123,554
	06/30/13		949		721		671		446		—		22,789		74,640		121,887
	07/31/13		989		816		656		370		1		23,026		74,748		120,278
	08/31/13		895		837		744		367		—		23,852		73,821		118,522
	09/30/13		907		740		747		416		1		23,671		73,040		117,060
	10/31/13		1,113		777		635		453		5		22,215		71,710		115,517
	11/30/13		1,082		991		675		412		4		22,608		71,538		114,272
	12/31/13		1,079		935		894		353		7		22,518		71,388		112,747
2012-1	02/29/12		843		444		—		—		—		22,154		103,037		177,701

Page 90 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-1	03/31/12		79,800		7,851		4,718		2,127		1,891		1,971		1,216		1,127
	04/30/12		77,974		7,574		4,974		3,076		1,629		1,557		1,519		1,028
	05/31/12		77,195		7,255		4,399		3,210		2,314		1,403		1,201		1,287
	06/30/12		77,311		7,544		4,306		2,773		2,459		1,971		1,130		1,010
	07/31/12		75,969		6,938		4,157		2,764		2,337		2,043		1,625		925
	08/31/12		73,846		6,585		4,107		2,663		2,193		1,908		1,557		1,350
	09/30/12		74,928		6,967		3,686		2,663		2,019		1,790		1,414		1,290
	10/31/12		74,152		6,690		3,674		2,395		1,942		1,575		1,268		1,119
	11/30/12		74,441		7,445		3,809		2,321		1,814		1,507		1,189		1,010
	12/31/12		76,731		6,672		4,399		2,695		1,915		1,546		1,163		915
	01/31/13		76,332		6,431		3,702		2,791		1,876		1,465		1,037		873
	02/28/13		75,070		6,956		3,649		2,286		2,008		1,303		975		813
	03/31/13		75,553		6,439		3,920		2,320		1,696		1,466		931		763
	04/30/13		74,654		6,680		3,868		2,519		1,759		1,355		1,082		713
	05/31/13		73,976		6,314		3,828		2,659		2,072		1,416		1,011		899
	06/30/13		74,079		6,132		3,752		2,575		2,141		1,730		969		794
	07/31/13		73,793		6,230		3,433		2,625		2,099		1,835		1,244		833
	08/31/13		72,473		6,421		3,849		2,413		2,024		1,747		1,357		1,079
	09/30/13		73,545		5,912		3,820		2,579		1,886		1,624		1,278		1,128
	10/31/13		72,754		5,546		3,101		2,510		1,969		1,540		1,151		962
	11/30/13		72,553		6,746		3,483		2,003		1,940		1,642		1,101		925
	12/31/13		73,355		6,010		3,952		2,370		1,593		1,561		1,239		858

Page 91 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-1	03/31/12		987		720		386		—		—		22,994		102,794		176,616
	04/30/12		963		895		679		363		—		24,257		102,231		175,084
	05/31/12		837		869		825		485		—		24,085		101,280		172,617
	06/30/12		1,123		714		816		600		2		24,448		101,759		170,528
	07/31/12		864		985		676		538		—		23,852		99,821		166,353
	08/31/12		790		749		920		466		—		23,288		97,134		162,617
	09/30/12		1,094		697		711		640		—		22,971		97,899		161,001
	10/31/12		1,026		945		628		493		—		21,755		95,907		159,387
	11/30/12		930		851		844		438		—		22,158		96,599		158,256
	12/31/12		861		790		765		581		4		22,306		99,037		156,870
	01/31/13		692		688		685		551		—		20,791		97,123		155,387
	02/28/13		683		603		601		402		1		20,280		95,350		153,869
	03/31/13		692		532		533		398		—		19,690		95,243		152,301
	04/30/13		620		553		476		375		—		20,000		94,654		150,745
	05/31/13		568		549		505		321		—		20,142		94,118		149,195
	06/30/13		769		490		505		367		—		20,224		94,303		147,969
	07/31/13		648		656		451		321		—		20,375		94,168		146,863
	08/31/13		705		539		600		322		4		21,060		93,533		145,508
	09/30/13		916		573		523		399		—		20,638		94,183		144,344
	10/31/13		853		686		521		361		—		19,200		91,954		143,184
	11/30/13		796		709		621		382		2		20,350		92,903		142,062
	12/31/13		781		684		576		373		—		19,997		93,352		140,872

Page 92 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-2	04/30/12		81,594		7,835		4,601		3,012		1,725		1,494		1,551		993
	05/31/12		80,701		7,704		4,545		3,075		2,234		1,488		1,205		1,318
	06/30/12		81,129		7,770		4,515		2,941		2,396		1,833		1,170		1,047
	07/31/12		79,211		7,067		4,191		2,966		2,301		1,953		1,496		991
	08/31/12		77,498		6,938		4,068		2,643		2,212		1,829		1,455		1,185
	09/30/12		78,690		7,376		4,081		2,522		1,906		1,717		1,421		1,147
	10/31/12		78,259		7,024		3,938		2,629		1,894		1,522		1,322		1,074
	11/30/12		78,389		7,815		3,774		2,418		1,939		1,416		1,089		973
	12/31/12		81,242		6,902		4,795		2,508		1,910		1,583		1,051		890
	01/31/13		80,178		7,095		3,753		3,036		1,751		1,459		1,066		770
	02/28/13		79,107		7,067		4,089		2,207		2,143		1,244		940		755
	03/31/13		79,151		6,709		4,016		2,566		1,673		1,512		891		780
	04/30/13		77,978		6,516		4,061		2,601		1,997		1,278		1,119		683
	05/31/13		77,421		6,680		3,817		2,743		2,060		1,641		979		925
	06/30/13		77,289		6,242		4,004		2,588		2,084		1,594		992		749
	07/31/13		77,964		6,470		3,538		2,685		2,128		1,633		1,173		839
	08/31/13		75,653		7,387		3,977		2,438		2,163		1,716		1,250		934
	09/30/13		76,453		6,525		4,533		2,595		1,917		1,737		1,286		1,012
	10/31/13		75,887		5,809		3,407		3,045		1,950		1,491		1,250		935
	11/30/13		75,905		7,010		3,370		2,323		2,359		1,546		1,091		1,002
	12/31/13		76,838		6,232		4,260		2,319		1,775		1,938		1,203		809
2012-3	05/31/12		125,834		14,068		9,736		7,050		5,349		4,149		3,699		3,616

Page 93 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-2	04/30/12		921		367		3		—		2		22,504		104,098		186,711
	05/31/12		854		796		359		3		1		23,582		104,283		183,848
	06/30/12		1,101		741		726		335		2		24,577		105,706		181,325
	07/31/12		882		985		701		489		—		24,022		103,233		176,401
	08/31/12		819		758		847		550		—		23,304		100,802		173,409
	09/30/12		1,018		675		661		609		—		23,133		101,823		171,729
	10/31/12		954		867		601		418		2		22,245		100,504		170,158
	11/30/12		878		802		718		380		—		22,202		100,591		168,961
	12/31/12		841		685		758		420		5		22,348		103,590		167,653
	01/31/13		641		676		611		510		2		21,370		101,548		166,149
	02/28/13		632		521		584		380		—		20,562		99,669		164,757
	03/31/13		624		518		468		392		2		20,151		99,302		163,185
	04/30/13		634		539		474		301		2		20,205		98,183		161,549
	05/31/13		564		527		495		328		2		20,761		98,182		159,799
	06/30/13		814		471		485		343		2		20,368		97,657		158,578
	07/31/13		648		717		443		317		4		20,595		98,559		157,385
	08/31/13		730		541		666		302		2		22,106		97,759		156,039
	09/30/13		780		609		515		460		2		21,971		98,424		154,810
	10/31/13		760		619		522		325		2		20,115		96,002		153,574
	11/30/13		817		661		564		352		2		21,097		97,002		152,439
	12/31/13		810		616		598		316		4		20,880		97,718		150,984
2012-3	05/31/12		2,972		272		—		—		—		50,911		176,745		295,181

Page 94 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-3	06/30/12		125,009		15,202		9,138		6,725		5,668		4,573		3,464		3,228
	07/31/12		121,048		14,067		9,031		6,380		5,636		4,768		3,791		2,955
	08/31/12		119,406		12,448		8,526		6,187		5,025		4,687		3,732		3,191
	09/30/12		121,718		12,633		7,638		5,772		4,798		4,117		3,693		3,016
	10/31/12		120,756		12,995		7,219		5,371		4,441		3,922		3,232		3,039
	11/30/12		120,181		14,526		7,576		4,799		4,143		3,597		2,900		2,618
	12/31/12		124,446		12,767		9,126		5,505		4,010		3,484		2,776		2,329
	01/31/13		122,348		13,145		7,470		5,982		4,078		3,136		2,430		2,143
	02/28/13		121,195		12,730		8,306		4,741		4,426		3,137		2,076		1,838
	03/31/13		121,106		12,055		7,526		5,594		3,727		3,174		2,284		1,735
	04/30/13		119,709		12,448		7,700		5,102		4,436		3,050		2,442		1,855
	05/31/13		118,810		11,531		7,757		5,607		4,201		3,617		2,327		2,168
	06/30/13		117,123		11,096		7,158		5,433		4,388		3,372		2,083		1,788
	07/31/13		118,584		11,256		6,796		5,072		4,589		3,838		2,463		1,891
	08/31/13		115,114		12,929		7,433		4,827		4,144		3,876		2,969		2,130
	09/30/13		115,965		11,170		8,220		5,000		3,863		3,461		3,081		2,361
	10/31/13		115,056		10,210		6,014		5,821		3,957		3,108		2,526		2,367
	11/30/13		114,580		11,823		6,434		4,091		4,639		3,296		2,375		2,010
	12/31/13		116,051		10,860		7,216		4,521		3,249		3,801		2,557		1,832
2012-5	08/31/12		128,517		12,596		8,641		5,772		4,827		4,024		3,119		2,466
	09/30/12		128,327		13,314		7,787		5,841		4,522		3,918		3,101		2,490
	10/31/12		126,797		12,491		7,381		5,404		4,467		3,730		3,034		2,403

Page 95 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-3	06/30/12		3,222		2,651		242		—		1		54,114		179,123		291,901
	07/31/12		2,732		2,928		2,471		281		—		55,040		176,088		285,225
	08/31/12		2,521		2,395		2,647		1,710		1		53,070		172,476		281,328
	09/30/12		2,809		2,185		2,150		1,833		—		50,644		172,362		279,499
	10/31/12		2,533		2,446		1,962		1,395		—		48,555		169,311		276,538
	11/30/12		2,536		2,165		2,194		1,161		—		48,215		168,396		273,503
	12/31/12		2,310		2,111		2,047		1,283		2		47,750		172,196		270,881
	01/31/13		1,832		1,867		1,816		1,289		—		45,188		167,536		267,211
	02/28/13		1,673		1,535		1,570		1,151		6		43,189		164,384		264,154
	03/31/13		1,549		1,366		1,359		1,039		2		41,410		162,516		260,713
	04/30/13		1,438		1,308		1,225		855		—		41,859		161,568		257,559
	05/31/13		1,584		1,207		1,191		870		—		42,060		160,870		254,089
	06/30/13		1,809		1,357		1,101		845		5		40,435		157,558		251,566
	07/31/13		1,554		1,596		1,248		723		1		41,027		159,611		249,324
	08/31/13		1,600		1,333		1,466		766		1		43,474		158,588		246,584
	09/30/13		1,778		1,354		1,229		956		1		42,474		158,439		244,328
	10/31/13		1,919		1,438		1,229		785		2		39,376		154,432		241,986
	11/30/13		1,958		1,686		1,323		809		4		40,448		155,028		239,748
	12/31/13		1,719		1,628		1,513		804		8		39,708		155,759		237,097
2012-5	08/31/12		1,495		1,195		355		1		—		44,491		173,008		287,804
	09/30/12		2,079		1,355		1,095		319		1		45,822		174,149		285,946
	10/31/12		2,091		1,819		1,201		644		2		44,667		171,464		284,424

Page 96 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-5	11/30/12		127,981		12,815		7,106		4,725		4,190		3,550		2,730		2,356
	12/31/12		132,855		11,965		7,676		5,059		3,882		3,452		2,777		2,229
	01/31/13		130,814		12,714		6,623		4,828		3,736		3,037		2,399		2,157
	02/28/13		129,455		12,324		7,552		3,981		3,483		2,746		1,978		1,863
	03/31/13		129,263		11,650		7,187		4,970		2,994		2,458		2,033		1,645
	04/30/13		127,795		11,986		7,193		4,749		3,912		2,362		1,788		1,590
	05/31/13		127,737		11,403		7,214		5,113		3,792		3,107		1,778		1,552
	06/30/13		126,924		11,006		6,832		4,903		3,925		2,971		1,875		1,444
	07/31/13		127,487		11,503		6,429		4,761		4,092		3,373		2,101		1,633
	08/31/13		123,527		12,893		7,434		4,708		3,766		3,361		2,474		1,856
	09/30/13		124,289		11,049		8,021		4,975		3,702		3,085		2,535		2,013
	10/31/13		123,494		10,308		5,962		5,598		3,897		3,006		2,275		1,849
	11/30/13		123,468		11,743		6,297		4,021		4,356		3,204		2,285		1,834
	12/31/13		124,974		10,937		6,955		4,353		3,254		3,530		2,434		1,751
2012-6	10/31/12		114,035		8,837		5,430		4,318		5,046		1,865		1,613		1,862
	11/30/12		116,352		9,944		5,039		3,690		3,453		4,237		1,511		1,349
	12/31/12		119,071		8,466		6,236		3,680		3,013		2,979		3,561		1,308
	01/31/13		117,420		8,706		4,693		4,178		2,605		2,389		2,366		2,968
	02/28/13		115,697		9,033		5,122		3,030		3,098		1,970		1,756		1,870
	03/31/13		114,849		8,165		5,442		3,312		2,322		2,327		1,599		1,447
	04/30/13		113,608		8,144		5,025		3,634		2,512		1,872		1,899		1,293
	05/31/13		114,659		7,978		5,062		3,601		2,848		2,073		1,526		1,633

Page 97 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-5	11/30/12		1,941		1,786		1,629		677		—		43,505		171,486		283,128
	12/31/12		1,978		1,581		1,655		716		9		42,979		175,834		281,210
	01/31/13		1,716		1,614		1,386		860		—		41,070		171,884		278,380
	02/28/13		1,669		1,432		1,359		732		—		39,119		168,574		275,831
	03/31/13		1,591		1,402		1,207		731		—		37,868		167,131		272,943
	04/30/13		1,330		1,306		1,273		723		1		38,213		166,008		270,000
	05/31/13		1,331		1,131		1,184		731		—		38,336		166,073		266,915
	06/30/13		1,315		1,136		1,010		741		3		37,161		164,085		264,661
	07/31/13		1,171		1,162		1,052		569		5		37,851		165,338		262,389
	08/31/13		1,358		1,019		1,028		582		—		40,479		164,006		259,631
	09/30/13		1,553		1,171		922		571		1		39,598		163,887		257,293
	10/31/13		1,645		1,251		1,011		465		—		37,267		160,761		255,054
	11/30/13		1,572		1,467		1,131		544		—		38,454		161,922		252,976
	12/31/13		1,505		1,323		1,338		501		4		37,885		162,859		250,600
2012-6	10/31/12		1,376		1,206		29		—		—		31,582		145,617		243,705
	11/30/12		1,554		1,214		1,105		26		—		33,122		149,474		242,190
	12/31/12		1,149		1,172		1,254		491		—		33,309		152,380		240,741
	01/31/13		1,028		849		1,194		690		—		31,666		149,086		239,112
	02/28/13		2,225		870		877		597		—		30,448		146,145		237,173
	03/31/13		1,525		1,892		791		387		—		29,209		144,058		234,741
	04/30/13		1,167		1,318		1,668		577		1		29,110		142,718		232,178
	05/31/13		1,071		1,045		1,230		1,057		2		29,126		143,785		229,281

Page 98 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-6	06/30/13		116,068		7,422		5,122		3,435		2,878		2,357		1,434		1,246
	07/31/13		114,520		9,195		4,427		3,634		2,789		2,426		1,880		1,237
	08/31/13		112,146		8,730		6,012		3,116		2,896		2,342		1,897		1,601
	09/30/13		112,289		7,945		5,320		4,090		2,455		2,380		1,854		1,540
	10/31/13		111,820		6,853		4,471		3,771		3,208		2,010		1,756		1,415
	11/30/13		112,727		8,549		4,227		3,177		2,999		2,660		1,520		1,444
	12/31/13		113,337		7,855		5,497		2,992		2,579		2,471		2,169		1,186
2012-7	11/30/12		136,206		12,122		6,942		4,343		3,207		2,789		1,881		1,839
	12/31/12		140,163		12,014		7,245		4,823		3,526		2,612		2,169		1,489
	01/31/13		136,939		12,387		6,621		4,855		3,478		2,685		1,877		1,675
	02/28/13		135,259		11,858		7,168		4,192		3,505		2,513		1,809		1,397
	03/31/13		134,853		10,711		6,598		4,776		3,106		2,496		1,917		1,477
	04/30/13		133,999		11,004		6,390		4,352		3,657		2,456		1,931		1,549
	05/31/13		133,853		10,462		6,327		4,567		3,432		2,924		1,917		1,672
	06/30/13		132,320		10,487		6,027		4,250		3,529		2,699		1,834		1,609
	07/31/13		133,486		11,163		5,919		4,307		3,493		3,021		1,993		1,517
	08/31/13		130,198		11,966		6,847		4,297		3,429		2,794		2,331		1,665
	09/30/13		131,088		10,624		7,200		4,553		3,269		2,814		2,201		1,865
	10/31/13		130,198		9,698		5,443		5,058		3,472		2,593		2,106		1,541
	11/30/13		130,081		11,198		5,674		3,705		3,998		2,869		1,916		1,729
	12/31/13		130,768		10,630		6,527		4,065		2,907		3,182		2,285		1,413
2013-1	02/28/13		139,628		10,865		7,201		3,738		3,279		2,186		1,714		1,341

Page 99 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-6	06/30/13		1,395		920		949		729		—		27,887		143,955		227,477
	07/31/13		1,069		1,253		860		528		—		29,298		143,818		225,230
	08/31/13		1,065		961		1,178		472		5		30,275		142,421		222,237
	09/30/13		1,335		925		888		604		1		29,337		141,626		219,917
	10/31/13		1,151		1,164		804		454		1		27,058		138,878		217,648
	11/30/13		1,146		1,046		1,036		470		2		28,276		141,003		215,638
	12/31/13		1,154		848		1,036		460		4		28,251		141,588		213,085
2012-7	11/30/12		1,431		398		—		—		—		34,952		171,158		284,132
	12/31/12		1,484		1,179		476		—		—		37,017		177,180		282,739
	01/31/13		1,123		1,265		1,045		500		—		37,511		174,450		280,955
	02/28/13		1,293		972		1,133		489		—		36,329		171,588		279,154
	03/31/13		1,153		1,113		867		558		—		34,772		169,625		277,171
	04/30/13		1,181		1,002		1,000		484		—		35,006		169,005		274,675
	05/31/13		1,270		1,021		944		565		—		35,101		168,954		271,676
	06/30/13		1,425		1,099		941		483		3		34,386		166,706		269,430
	07/31/13		1,351		1,256		1,029		460		—		35,509		168,995		267,223
	08/31/13		1,277		1,166		1,129		607		—		37,508		167,706		264,679
	09/30/13		1,382		1,130		1,081		558		—		36,677		167,765		262,484
	10/31/13		1,560		1,112		948		559		—		34,090		164,288		260,277
	11/30/13		1,284		1,341		1,016		464		4		35,198		165,279		258,115
	12/31/13		1,411		1,086		1,240		395		—		35,141		165,909		255,545
2013-1	02/28/13		1,342		430		2		5		—		32,103		171,731		272,227

Page 100 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2013-1	03/31/13		138,284		10,528		6,520		4,845		2,861		2,416		1,779		1,397
	04/30/13		135,668		10,481		6,670		4,409		3,848		2,297		2,017		1,482
	05/31/13		136,005		9,654		6,448		4,718		3,486		3,135		1,920		1,633
	06/30/13		135,886		8,727		5,583		4,052		3,558		2,765		1,927		1,626
	07/31/13		137,347		9,909		5,197		3,881		3,243		3,046		2,287		1,654
	08/31/13		132,064		12,488		6,272		3,466		3,120		2,614		2,487		1,859
	09/30/13		132,141		9,351		7,837		4,245		2,685		2,543		2,108		2,079
	10/31/13		131,926		8,485		5,185		5,321		3,209		2,242		1,954		1,613
	11/30/13		132,866		9,922		5,183		3,482		4,380		2,669		1,705		1,519
	12/31/13		132,875		9,677		6,257		3,554		2,740		3,714		2,295		1,348
2013-2	04/30/13		149,118		10,652		6,754		4,523		3,135		2,366		2,146		1,452
	05/31/13		148,128		11,645		6,170		4,660		3,501		2,477		1,825		1,796
	06/30/13		145,890		11,216		6,711		4,121		3,550		2,763		1,703		1,453
	07/31/13		146,243		11,264		6,503		4,746		3,214		2,862		2,098		1,443
	08/31/13		143,430		12,391		6,782		4,603		3,652		2,578		2,214		1,785
	09/30/13		144,441		10,902		7,335		4,415		3,519		3,021		1,979		1,823
	10/31/13		143,024		10,271		5,754		4,797		3,348		2,859		2,226		1,434
	11/30/13		142,558		11,602		5,984		3,846		3,720		2,680		2,065		1,734
	12/31/13		143,810		10,865		6,891		3,971		2,945		3,059		2,210		1,613
2013-3	07/31/13		141,946		10,518		4,961		4,183		3,171		3,051		1,784		1,132
	08/31/13		137,777		11,809		6,468		3,543		3,298		2,627		2,221		1,515
	09/30/13		137,931		10,705		7,191		4,219		2,679		2,684		1,945		1,700

Page 101 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2013-1	03/31/13		1,124		1,198		455		1		—		33,124		171,408		270,504
	04/30/13		1,162		1,002		1,123		440		—		34,931		170,599		268,795
	05/31/13		1,281		1,060		976		803		—		35,114		171,119		266,695
	06/30/13		1,400		1,128		1,015		691		—		32,472		168,358		265,156
	07/31/13		1,359		1,303		1,088		641		—		33,608		170,955		262,933
	08/31/13		1,468		1,253		1,185		735		—		36,947		169,011		260,191
	09/30/13		1,583		1,319		1,162		783		1		35,696		167,837		257,940
	10/31/13		1,725		1,347		1,169		680		—		32,930		164,856		255,423
	11/30/13		1,326		1,543		1,213		750		—		33,692		166,558		253,138
	12/31/13		1,286		1,118		1,364		575		—		33,928		166,803		250,440
2013-2	04/30/13		1,105		21		11		—		—		32,165		181,283		289,300
	05/31/13		1,209		975		30		2		—		34,290		182,418		287,391
	06/30/13		1,494		1,037		932		28		—		35,008		180,898		285,926
	07/31/13		1,136		1,334		979		505		—		36,084		182,327		284,413
	08/31/13		1,202		1,024		1,222		553		—		38,006		181,436		282,617
	09/30/13		1,484		1,044		940		678		3		37,143		181,584		280,693
	10/31/13		1,406		1,215		942		441		3		34,696		177,720		278,447
	11/30/13		1,251		1,235		1,137		544		4		35,802		178,360		276,212
	12/31/13		1,467		1,053		1,049		484		2		35,609		179,419		273,592
2013-3	07/31/13		1,047		953		387		—		—		31,187		173,133		275,366
	08/31/13		970		893		926		388		—		34,658		172,435		273,762
	09/30/13		1,236		838		764		562		—		34,523		172,454		272,340

Page 102 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2013-3	10/31/13		136,896		9,192		5,370		4,998		3,310		2,199		1,946		1,480
	11/30/13		137,778		10,610		5,408		3,565		3,931		2,694		1,674		1,540
	12/31/13		139,483		10,006		6,096		3,761		2,762		3,161		2,085		1,334
2013-4	08/31/13		97,046		5,206		3,532		1,923		1,283		1,042		959		694
	09/30/13		96,960		5,523		2,840		2,173		1,484		1,032		752		759
	10/31/13		95,430		5,678		2,627		1,662		1,503		1,176		770		566
	11/30/13		95,675		6,023		3,306		1,629		1,165		1,190		842		613
	12/31/13		96,177		5,284		3,371		2,159		1,230		913		892		657
2013-5	10/31/13		112,978		5,809		3,689		2,992		1,755		1,348		1,106		929
	11/30/13		113,979		7,197		3,343		2,448		2,320		1,402		966		894
	12/31/13		114,667		6,602		4,071		2,227		1,857		1,834		1,131		756
2013-6	12/31/13		112,927		6,238		3,819		2,393		1,745		1,846		1,066		684

Page 103 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Number of Loans
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2013-3	10/31/13		1,306		1,025		749		422		—		31,997		168,893		270,880
	11/30/13		1,224		1,127		951		458		—		33,182		170,960		269,097
	12/31/13		1,212		1,004		1,007		457		—		32,885		172,368		266,900
2013-4	08/31/13		513		13		—		—		—		15,165		112,211		165,926
	09/30/13		562		457		10		—		—		15,592		112,552		164,989
	10/31/13		551		419		410		18		—		15,380		110,810		163,991
	11/30/13		435		448		392		280		—		16,323		111,998		163,056
	12/31/13		483		353		387		205		—		15,934		112,111		161,902
2013-5	10/31/13		787		544		—		—		—		18,959		131,937		205,727
	11/30/13		763		647		506		—		—		20,486		134,465		204,556
	12/31/13		757		610		588		342		—		20,775		135,442		203,216
2013-6	12/31/13		614		524		236		—		—		19,165		132,092		198,332

Page 104 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	04/30/10	$	514,532,946	$	63,384,321	$	43,436,672	$	28,690,954	$	21,281,248	$	20,097,592	$	14,720,324	$	12,739,931
	05/31/10	$	509,324,670	$	59,285,523	$	44,806,863	$	30,577,261	$	23,033,558	$	17,868,953	$	17,463,868	$	12,587,145
	06/30/10	$	502,613,448	$	57,896,049	$	37,980,577	$	29,176,529	$	23,684,913	$	18,773,728	$	15,000,991	$	14,748,607
	07/31/10	$	486,231,433	$	59,492,554	$	36,738,526	$	25,534,452	$	23,133,492	$	19,756,621	$	15,436,104	$	12,931,365
	08/31/10	$	480,148,488	$	52,110,393	$	37,007,405	$	24,010,382	$	19,746,187	$	18,807,319	$	15,866,344	$	13,218,626
	09/30/10	$	474,030,041	$	54,301,403	$	30,899,633	$	24,033,465	$	19,264,296	$	16,188,303	$	15,652,450	$	13,420,405
	10/31/10	$	468,501,164	$	55,531,792	$	32,196,611	$	20,559,200	$	18,620,556	$	15,574,692	$	13,431,325	$	13,759,308
	11/30/10	$	455,055,261	$	57,614,487	$	37,005,141	$	22,210,300	$	16,474,305	$	15,841,960	$	12,954,907	$	11,779,443
	12/31/10	$	451,134,296	$	59,069,989	$	37,075,173	$	24,502,646	$	17,788,409	$	14,098,052	$	12,719,165	$	11,542,483
	01/31/11	$	444,448,276	$	50,860,712	$	37,259,332	$	24,667,132	$	18,356,110	$	14,026,430	$	11,501,563	$	10,530,199
	02/28/11	$	433,472,391	$	57,751,541	$	32,669,797	$	24,181,810	$	18,703,159	$	14,485,045	$	10,673,019	$	9,549,282
	03/31/11	$	450,688,218	$	41,648,331	$	30,851,826	$	20,997,927	$	18,556,555	$	14,504,220	$	10,946,363	$	9,284,389
	04/30/11	$	428,287,121	$	57,638,527	$	28,321,945	$	20,213,677	$	16,559,686	$	15,606,204	$	11,603,615	$	9,144,010
	05/31/11	$	411,572,257	$	63,784,363	$	39,150,244	$	19,099,227	$	16,416,557	$	13,638,711	$	12,832,785	$	10,099,485
	06/30/11	$	403,458,484	$	51,612,342	$	42,760,300	$	26,265,465	$	14,996,420	$	13,433,544	$	11,394,624	$	10,913,034
	07/31/11	$	392,582,558	$	54,966,025	$	32,404,241	$	29,467,341	$	21,347,464	$	12,676,395	$	10,158,070	$	9,641,529
	08/31/11	$	387,877,016	$	46,407,938	$	34,600,119	$	21,162,200	$	23,066,486	$	17,811,310	$	10,158,997	$	8,491,355
	09/30/11	$	391,079,542	$	49,177,601	$	27,396,658	$	22,729,399	$	16,297,536	$	19,049,706	$	14,593,792	$	8,740,282
	10/31/11	$	375,003,396	$	53,359,471	$	29,976,444	$	18,513,922	$	17,599,673	$	13,434,018	$	15,283,983	$	12,368,553
	11/30/11	$	361,192,165	$	52,918,300	$	34,411,510	$	20,588,050	$	14,730,211	$	14,818,007	$	11,196,471	$	13,157,852
	12/31/11	$	361,783,913	$	48,451,455	$	35,825,324	$	24,464,979	$	16,396,164	$	12,205,777	$	11,806,966	$	9,336,769
	01/31/12	$	362,377,655	$	44,089,225	$	30,038,606	$	22,976,009	$	17,651,744	$	13,018,794	$	8,992,087	$	9,228,687

Page 105 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	04/30/10	$	9,695,376	$	3,918	$	—	$	—	$	—	$	214,050,336	$	728,583,283	$	1,191,049,446
	05/31/10	$	11,407,196	$	8,368,474	$	109,619	$	—	$	114	$	225,508,574	$	734,833,244	$	1,180,058,426
	06/30/10	$	10,716,240	$	9,639,134	$	6,589,740	$	98,910	$	7,648	$	224,313,066	$	726,926,514	$	1,168,834,915
	07/31/10	$	12,569,696	$	9,238,648	$	7,463,095	$	3,103,965	$	1,724	$	225,400,242	$	711,631,675	$	1,157,004,311
	08/31/10	$	10,501,494	$	10,360,354	$	7,395,606	$	4,012,600	$	41,531	$	213,078,240	$	693,226,728	$	1,142,472,618
	09/30/10	$	11,471,804	$	8,537,765	$	7,200,325	$	3,775,506	$	42,302	$	204,787,656	$	678,817,697	$	1,127,770,855
	10/31/10	$	11,462,479	$	9,711,114	$	6,294,989	$	3,320,306	$	14,166	$	200,476,537	$	668,977,700	$	1,110,492,743
	11/30/10	$	11,877,599	$	9,659,629	$	7,953,820	$	3,207,483	$	44,818	$	206,623,893	$	661,679,153	$	1,091,617,173
	12/31/10	$	10,246,515	$	9,320,514	$	8,015,706	$	4,763,500	$	8,600	$	209,150,752	$	660,285,047	$	1,073,987,363
	01/31/11	$	8,870,973	$	8,383,266	$	7,968,754	$	3,851,423	$	20,109	$	196,296,002	$	640,744,277	$	1,056,796,604
	02/28/11	$	8,963,196	$	7,897,491	$	6,589,516	$	4,378,727	$	21,139	$	195,863,722	$	629,336,113	$	1,040,006,793
	03/31/11	$	7,509,468	$	6,809,107	$	6,094,231	$	3,585,086	$	28,860	$	170,816,362	$	621,504,581	$	1,020,088,156
	04/30/11	$	7,614,790	$	6,106,621	$	5,433,088	$	3,662,004	$	7,668	$	181,911,834	$	610,198,955	$	1,001,537,219
	05/31/11	$	8,037,278	$	6,400,576	$	4,790,941	$	3,084,322	$	15,380	$	197,349,869	$	608,922,126	$	985,227,005
	06/30/11	$	8,549,159	$	6,928,888	$	5,655,209	$	3,143,464	$	14,895	$	195,667,343	$	599,125,827	$	969,100,253
	07/31/11	$	9,832,507	$	7,098,918	$	5,922,281	$	3,888,756	$	71,415	$	197,474,942	$	590,057,500	$	954,365,197
	08/31/11	$	8,498,054	$	7,870,142	$	6,442,105	$	3,439,950	$	14,336	$	187,962,992	$	575,840,008	$	939,522,944
	09/30/11	$	7,362,682	$	7,294,117	$	6,943,850	$	4,241,762	$	18,504	$	183,845,889	$	574,925,431	$	927,039,570
	10/31/11	$	7,409,183	$	5,986,875	$	6,488,145	$	4,779,263	$	28,313	$	185,227,845	$	560,231,240	$	914,489,155
	11/30/11	$	10,697,827	$	6,220,880	$	5,480,981	$	5,098,408	$	35,379	$	189,353,876	$	550,546,041	$	901,775,043
	12/31/11	$	11,243,595	$	9,499,417	$	5,720,083	$	3,655,174	$	108,378	$	188,714,081	$	550,497,994	$	889,792,171
	01/31/12	$	7,069,227	$	8,606,708	$	9,843,383	$	3,600,211	$	39,775	$	175,154,457	$	537,532,112	$	877,043,473

Page 106 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	02/29/12	$	359,577,035	$	45,516,271	$	26,899,241	$	19,638,102	$	17,281,024	$	13,453,751	$	9,930,880	$	6,935,482
	03/31/12	$	352,660,253	$	48,231,563	$	27,340,166	$	16,848,206	$	14,659,933	$	13,735,117	$	10,656,696	$	7,913,060
	04/30/12	$	342,168,027	$	46,178,238	$	30,091,326	$	18,739,668	$	13,387,184	$	11,876,874	$	11,292,727	$	8,674,290
	05/31/12	$	335,851,606	$	46,199,347	$	29,579,024	$	20,743,175	$	14,223,654	$	11,449,885	$	9,718,546	$	9,496,873
	06/30/12	$	327,957,536	$	44,773,389	$	30,665,855	$	19,962,752	$	16,211,377	$	11,755,962	$	9,359,733	$	8,093,539
	07/31/12	$	317,313,800	$	44,614,750	$	27,440,812	$	20,856,868	$	15,861,982	$	13,777,183	$	9,732,206	$	7,599,386
	08/31/12	$	314,554,335	$	40,149,734	$	28,334,006	$	18,465,879	$	15,698,330	$	13,124,961	$	10,983,402	$	7,627,154
	09/30/12	$	313,848,333	$	42,363,853	$	25,890,081	$	18,929,607	$	14,245,567	$	13,107,744	$	10,431,639	$	9,332,564
	10/31/12	$	306,909,121	$	42,034,370	$	25,956,865	$	17,351,148	$	13,802,345	$	11,797,764	$	10,258,385	$	8,347,188
	11/30/12	$	298,264,821	$	43,327,983	$	26,335,506	$	17,105,991	$	13,556,496	$	11,284,495	$	9,301,406	$	8,321,013
	12/31/12	$	305,435,972	$	40,185,643	$	28,905,364	$	19,162,374	$	13,382,795	$	11,240,515	$	8,964,773	$	7,836,390
	01/31/13	$	300,242,672	$	41,641,090	$	24,995,962	$	18,606,824	$	14,062,125	$	11,032,371	$	8,285,836	$	7,399,692
	02/28/13	$	292,728,783	$	37,459,707	$	26,563,169	$	15,918,962	$	13,515,994	$	10,425,654	$	8,208,277	$	6,727,215
	03/31/13	$	293,113,656	$	37,803,516	$	23,034,851	$	17,846,109	$	12,270,784	$	10,181,189	$	7,861,425	$	6,930,435
	04/30/13	$	290,968,124	$	35,363,134	$	25,199,617	$	14,498,367	$	12,976,751	$	10,167,173	$	8,053,807	$	6,098,657
	05/31/13	$	289,483,350	$	37,919,368	$	23,235,273	$	18,131,110	$	11,820,319	$	10,668,197	$	8,351,529	$	6,767,854
	06/30/13	$	278,049,594	$	36,068,505	$	25,464,151	$	16,839,542	$	14,433,892	$	9,888,648	$	7,504,374	$	6,675,004
	07/31/13	$	274,597,564	$	36,360,768	$	23,160,160	$	18,146,560	$	14,148,824	$	12,167,212	$	7,835,350	$	6,644,604
	08/31/13	$	267,621,865	$	35,424,050	$	24,223,897	$	16,216,559	$	14,790,321	$	11,867,702	$	10,124,723	$	6,544,781
	09/30/13	$	267,849,423	$	33,476,652	$	22,944,431	$	16,966,391	$	13,074,289	$	12,469,300	$	9,672,276	$	8,094,452
	10/31/13	$	262,539,530	$	32,757,779	$	20,297,284	$	15,994,198	$	12,999,102	$	10,971,656	$	9,979,657	$	7,677,885
	11/30/13	$	253,435,156	$	33,626,754	$	22,112,475	$	15,101,038	$	12,898,494	$	11,450,498	$	9,180,670	$	8,273,298

Page 107 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	02/29/12	$	7,712,497	$	6,283,831	$	8,199,904	$	6,402,392	$	40,100	$	168,293,474	$	527,870,509	$	863,367,014
	03/31/12	$	6,025,704	$	6,519,912	$	4,730,613	$	5,061,524	$	55,379	$	161,777,872	$	514,438,124	$	850,310,476
	04/30/12	$	6,403,603	$	4,725,258	$	5,570,431	$	2,820,044	$	63,882	$	159,823,526	$	501,991,553	$	836,712,888
	05/31/12	$	7,012,285	$	5,481,119	$	3,975,169	$	3,168,153	$	50,713	$	161,097,943	$	496,949,549	$	818,539,056
	06/30/12	$	8,108,485	$	6,065,838	$	4,455,107	$	2,176,585	$	46,031	$	161,674,654	$	489,632,191	$	800,266,622
	07/31/12	$	6,429,486	$	6,683,317	$	5,428,821	$	2,780,153	$	29,702	$	161,234,667	$	478,548,467	$	778,779,154
	08/31/12	$	6,500,833	$	5,242,465	$	5,108,112	$	3,467,582	$	32,303	$	154,734,762	$	469,289,097	$	763,367,251
	09/30/12	$	6,275,737	$	5,513,827	$	4,538,108	$	3,261,542	$	39,387	$	153,929,656	$	467,777,989	$	751,541,003
	10/31/12	$	7,720,127	$	5,359,518	$	4,380,928	$	2,690,468	$	53,115	$	149,752,220	$	456,661,342	$	738,273,578
	11/30/12	$	6,938,468	$	6,631,221	$	4,786,238	$	2,071,531	$	36,951	$	149,697,298	$	447,962,119	$	726,841,848
	12/31/12	$	6,959,626	$	5,735,874	$	5,958,601	$	2,077,106	$	19,827	$	150,428,889	$	455,864,861	$	716,744,442
	01/31/13	$	5,895,228	$	5,494,537	$	4,776,069	$	3,195,752	$	18,233	$	145,403,718	$	445,646,390	$	705,023,744
	02/28/13	$	5,893,017	$	5,205,803	$	4,412,372	$	2,519,636	$	21,030	$	136,870,835	$	429,599,618	$	694,553,567
	03/31/13	$	5,364,114	$	4,981,084	$	4,017,069	$	1,917,322	$	49,559	$	132,257,458	$	425,371,114	$	683,061,748
	04/30/13	$	5,694,301	$	4,471,656	$	3,508,398	$	2,596,682	$	29,601	$	128,658,144	$	419,626,269	$	670,787,637
	05/31/13	$	5,037,188	$	4,788,654	$	3,374,176	$	2,386,104	$	9,215	$	132,488,985	$	421,972,335	$	659,573,526
	06/30/13	$	6,028,213	$	4,270,311	$	3,176,130	$	2,284,333	$	28,756	$	132,661,860	$	410,711,453	$	651,355,870
	07/31/13	$	5,915,220	$	5,148,802	$	3,213,349	$	1,881,958	$	15,779	$	134,638,585	$	409,236,150	$	641,528,095
	08/31/13	$	5,726,576	$	4,801,650	$	3,749,211	$	1,880,096	$	19,259	$	135,368,825	$	402,990,691	$	631,382,130
	09/30/13	$	5,702,360	$	4,724,560	$	3,318,765	$	2,697,243	$	17,627	$	133,158,346	$	401,007,769	$	622,259,944
	10/31/13	$	6,900,251	$	4,621,225	$	3,522,474	$	1,894,235	$	62,541	$	127,678,285	$	390,217,816	$	613,816,549
	11/30/13	$	6,664,548	$	5,779,361	$	3,638,088	$	2,032,935	$	20,242	$	130,778,399	$	384,213,555	$	605,511,263

Page 108 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-1	12/31/13	$	255,839,248	$	31,424,267	$	21,973,558	$	15,397,963	$	11,522,627	$	11,151,595	$	8,755,712	$	7,330,299
2010-2	08/31/10	$	177,081,740	$	32,588,969	$	24,776,321	$	13,082,198	$	9,741,814	$	7,936,587	$	6,736,755	$	4,178,241
	09/30/10	$	187,215,872	$	34,894,522	$	23,263,663	$	17,897,982	$	11,054,830	$	8,540,640	$	7,549,115	$	6,371,696
	10/31/10	$	185,623,190	$	30,989,112	$	21,900,364	$	17,724,991	$	14,540,799	$	10,108,914	$	6,883,473	$	6,490,990
	11/30/10	$	199,048,289	$	30,967,945	$	22,684,317	$	16,037,495	$	14,742,809	$	12,717,917	$	8,812,093	$	5,997,551
	12/31/10	$	208,414,411	$	31,363,812	$	21,066,779	$	17,133,506	$	13,506,487	$	12,763,764	$	10,585,689	$	7,360,765
	01/31/11	$	203,548,842	$	28,574,213	$	21,001,215	$	15,346,176	$	13,471,694	$	10,790,496	$	10,272,774	$	8,368,091
	02/28/11	$	194,968,048	$	33,033,510	$	20,290,065	$	14,031,861	$	12,818,998	$	10,762,222	$	8,562,409	$	8,610,173
	03/31/11	$	200,698,579	$	29,474,817	$	21,339,980	$	13,038,185	$	10,633,355	$	9,469,178	$	8,427,559	$	7,143,741
	04/30/11	$	199,029,349	$	32,852,609	$	20,426,395	$	14,542,791	$	10,462,427	$	9,027,332	$	7,923,078	$	7,238,525
	05/31/11	$	199,656,483	$	31,050,283	$	21,837,024	$	15,385,693	$	12,081,157	$	7,865,626	$	7,833,563	$	7,210,857
	06/30/11	$	203,339,602	$	32,736,033	$	20,514,664	$	15,655,736	$	12,268,650	$	10,389,979	$	6,716,465	$	6,710,406
	07/31/11	$	199,193,290	$	34,296,320	$	21,554,738	$	14,754,688	$	13,153,984	$	10,592,987	$	7,996,447	$	6,378,333
	08/31/11	$	194,594,823	$	30,414,200	$	23,751,826	$	15,573,444	$	12,090,254	$	11,161,318	$	8,286,241	$	6,849,037
	09/30/11	$	196,541,571	$	32,541,331	$	20,211,834	$	15,970,223	$	12,238,883	$	9,789,548	$	8,392,245	$	7,044,197
	10/31/11	$	195,077,978	$	31,032,954	$	19,881,043	$	14,607,259	$	12,965,500	$	10,168,705	$	7,997,542	$	7,069,084
	11/30/11	$	195,069,234	$	31,950,155	$	21,511,320	$	14,353,742	$	12,458,597	$	11,136,212	$	8,491,004	$	6,852,911
	12/31/11	$	199,557,857	$	31,913,893	$	21,469,773	$	14,750,843	$	12,514,572	$	10,653,597	$	9,129,421	$	7,464,312
	01/31/12	$	196,354,330	$	28,302,988	$	19,933,207	$	14,788,465	$	11,105,695	$	9,928,318	$	8,598,465	$	7,347,844
	02/29/12	$	196,829,154	$	29,042,665	$	18,752,856	$	12,662,649	$	10,431,611	$	8,599,481	$	7,781,194	$	6,603,175
	03/31/12	$	201,242,146	$	29,464,526	$	18,226,721	$	11,244,615	$	9,624,685	$	8,889,239	$	6,957,587	$	5,901,161
	04/30/12	$	197,352,630	$	29,504,779	$	19,537,613	$	12,339,269	$	9,105,107	$	8,450,063	$	6,799,629	$	5,903,197

Page 109 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-1	12/31/13	$	6,809,803	$	5,434,964	$	4,656,362	$	2,045,176	$	23,410	$	126,525,735	$	382,364,983	$	596,251,414
2010-2	08/31/10	$	3,441,934	$	61,849	$	—	$	—	$	590	$	102,545,258	$	279,626,998	$	672,620,567
	09/30/10	$	3,628,578	$	2,961,228	$	53,092	$	—	$	—	$	116,215,345	$	303,431,218	$	705,773,300
	10/31/10	$	5,549,754	$	2,984,768	$	2,404,890	$	58,284	$	—	$	119,636,341	$	305,259,531	$	701,764,066
	11/30/10	$	6,012,067	$	4,957,104	$	2,545,182	$	992,646	$	—	$	126,467,125	$	325,515,414	$	698,701,951
	12/31/10	$	5,163,660	$	4,969,032	$	4,174,805	$	1,452,223	$	1,232	$	129,541,753	$	337,956,164	$	695,100,922
	01/31/11	$	6,305,446	$	4,455,849	$	3,916,778	$	2,821,591	$	1,232	$	125,325,555	$	328,874,397	$	690,075,408
	02/28/11	$	7,015,236	$	5,116,855	$	3,559,920	$	2,195,552	$	1,232	$	125,998,031	$	320,966,079	$	683,019,918
	03/31/11	$	7,263,518	$	5,874,232	$	4,255,052	$	1,912,643	$	1,232	$	118,833,491	$	319,532,070	$	675,915,046
	04/30/11	$	5,974,154	$	6,386,907	$	4,940,494	$	2,455,776	$	1,332	$	122,231,821	$	321,261,169	$	668,362,923
	05/31/11	$	6,767,578	$	5,110,260	$	5,649,144	$	3,092,382	$	3,414	$	123,886,982	$	323,543,464	$	662,047,981
	06/30/11	$	6,411,272	$	6,093,508	$	4,817,334	$	3,298,582	$	3,414	$	125,616,044	$	328,955,647	$	655,995,850
	07/31/11	$	5,748,919	$	5,485,490	$	5,323,765	$	2,826,082	$	9,944	$	128,121,696	$	327,314,986	$	649,179,532
	08/31/11	$	5,484,684	$	4,974,875	$	4,815,562	$	2,893,878	$	30,033	$	126,325,352	$	320,920,174	$	641,490,370
	09/30/11	$	5,991,645	$	4,843,148	$	4,431,435	$	2,917,316	$	31,674	$	124,403,478	$	320,945,048	$	635,711,258
	10/31/11	$	5,905,336	$	5,316,502	$	4,325,807	$	2,712,602	$	45,136	$	122,027,469	$	317,105,447	$	629,846,659
	11/30/11	$	6,086,692	$	5,294,096	$	4,856,398	$	2,364,927	$	34,099	$	125,390,153	$	320,459,387	$	624,456,284
	12/31/11	$	5,976,032	$	5,051,710	$	4,942,889	$	2,614,688	$	29,942	$	126,511,673	$	326,069,530	$	619,216,252
	01/31/12	$	5,887,781	$	4,916,359	$	4,567,898	$	3,230,050	$	48,463	$	118,655,534	$	315,009,864	$	613,121,421
	02/29/12	$	5,615,225	$	4,892,874	$	4,099,384	$	2,690,638	$	2,171	$	111,173,924	$	308,003,079	$	606,554,442
	03/31/12	$	5,318,567	$	4,638,548	$	3,918,391	$	2,390,056	$	9,594	$	106,583,691	$	307,825,838	$	600,208,487
	04/30/12	$	5,168,990	$	4,568,548	$	4,112,765	$	2,405,902	$	2,022	$	107,897,883	$	305,250,514	$	593,059,311

Page 110 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2010-2	05/31/12	$	194,057,536	$	32,160,202	$	18,573,416	$	14,132,661	$	9,013,291	$	8,383,277	$	6,821,552	$	5,829,401
	06/30/12	$	194,334,301	$	31,234,620	$	21,488,697	$	12,992,198	$	11,416,958	$	7,492,012	$	6,380,584	$	5,561,894
	07/31/12	$	187,779,649	$	30,872,771	$	18,526,315	$	14,699,645	$	11,427,191	$	9,331,613	$	5,959,162	$	5,366,824
	08/31/12	$	184,486,608	$	27,440,968	$	20,257,542	$	13,158,883	$	12,011,210	$	9,684,358	$	6,997,024	$	5,000,198
	09/30/12	$	187,017,541	$	29,822,564	$	18,155,112	$	14,233,922	$	10,508,751	$	10,242,861	$	7,503,438	$	5,567,480
	10/31/12	$	185,799,758	$	27,165,838	$	17,969,265	$	13,250,136	$	11,229,172	$	8,959,182	$	7,902,973	$	6,090,682
	11/30/12	$	185,253,871	$	28,578,392	$	17,233,957	$	11,598,438	$	10,320,151	$	9,255,808	$	7,079,708	$	6,232,402
	12/31/12	$	196,049,130	$	28,529,349	$	18,236,359	$	12,485,188	$	9,774,008	$	8,751,162	$	6,971,762	$	5,839,787
	01/31/13	$	191,019,832	$	28,185,687	$	18,366,031	$	11,867,280	$	9,231,299	$	8,180,708	$	6,327,593	$	5,462,695
	02/28/13	$	187,754,368	$	27,541,390	$	18,325,276	$	11,311,135	$	9,061,508	$	7,214,287	$	5,404,151	$	4,781,362
	03/31/13	$	190,389,026	$	27,447,133	$	16,872,357	$	12,147,888	$	8,970,772	$	6,867,244	$	5,097,270	$	4,537,079
	04/30/13	$	189,371,744	$	27,239,394	$	17,641,322	$	11,517,851	$	9,842,388	$	7,714,841	$	5,302,705	$	3,889,862
	05/31/13	$	184,496,040	$	27,402,848	$	17,394,072	$	13,319,078	$	9,622,219	$	7,696,848	$	6,027,652	$	4,387,074
	06/30/13	$	183,597,383	$	26,268,341	$	18,252,299	$	12,050,106	$	10,836,115	$	7,928,644	$	5,068,397	$	4,568,736
	07/31/13	$	186,084,545	$	26,502,902	$	16,560,915	$	13,422,290	$	10,213,161	$	9,647,359	$	5,378,052	$	4,784,061
	08/31/13	$	178,635,884	$	28,408,091	$	17,937,726	$	12,132,152	$	11,000,462	$	8,683,771	$	7,700,566	$	4,515,826
	09/30/13	$	177,411,038	$	26,459,918	$	18,984,671	$	12,897,926	$	9,841,823	$	9,251,660	$	7,037,487	$	6,477,009
	10/31/13	$	179,852,967	$	22,633,168	$	15,624,612	$	13,946,159	$	10,470,764	$	7,800,653	$	6,933,953	$	5,167,919
	11/30/13	$	179,330,896	$	25,498,294	$	15,426,289	$	11,207,314	$	10,759,773	$	8,604,416	$	6,462,632	$	5,671,445
	12/31/13	$	181,466,985	$	26,060,191	$	16,125,926	$	11,614,464	$	8,734,793	$	8,913,877	$	6,676,679	$	5,268,999
2012-1	02/29/12	$	338,539,456	$	33,946,552	$	16,038,518	$	9,936,541	$	8,853,248	$	6,092,671	$	5,243,205	$	4,526,201
	03/31/12	$	332,462,020	$	32,941,787	$	19,496,068	$	8,598,714	$	7,408,067	$	7,460,926	$	4,669,093	$	4,169,980

Page 111 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2010-2	05/31/12	$	5,144,795	$	4,416,539	$	3,984,407	$	2,337,275	$	2,022	$	110,798,838	$	304,856,375	$	582,968,213
	06/30/12	$	5,074,436	$	4,421,878	$	3,956,056	$	2,279,893	$	2,022	$	112,301,248	$	306,635,548	$	572,799,672
	07/31/12	$	4,713,953	$	4,230,556	$	4,268,805	$	1,970,478	$	1,932	$	111,369,245	$	299,148,894	$	554,982,269
	08/31/12	$	4,773,372	$	4,080,772	$	3,498,345	$	2,447,646	$	1,932	$	109,352,250	$	293,838,858	$	548,036,507
	09/30/12	$	4,379,753	$	3,975,451	$	3,512,237	$	2,233,603	$	17,461	$	110,152,634	$	297,170,174	$	541,905,354
	10/31/12	$	4,745,836	$	3,479,441	$	3,429,953	$	2,007,264	$	1,911	$	106,231,653	$	292,031,411	$	535,042,823
	11/30/12	$	5,036,953	$	4,083,509	$	2,985,183	$	2,103,495	$	1,911	$	104,509,907	$	289,763,778	$	530,773,825
	12/31/12	$	5,457,001	$	4,107,839	$	3,683,857	$	1,583,556	$	21,745	$	105,441,614	$	301,490,744	$	527,143,291
	01/31/13	$	4,280,384	$	4,672,270	$	3,451,365	$	2,310,591	$	1,897	$	102,337,799	$	293,357,631	$	521,221,665
	02/28/13	$	4,399,520	$	3,581,650	$	3,649,397	$	1,857,947	$	3,758	$	97,131,381	$	284,885,749	$	516,614,858
	03/31/13	$	3,958,878	$	3,601,958	$	2,971,006	$	2,097,486	$	1,836	$	94,570,907	$	284,959,933	$	512,375,517
	04/30/13	$	3,728,468	$	3,411,821	$	3,001,373	$	1,616,115	$	—	$	94,906,141	$	284,277,884	$	506,944,548
	05/31/13	$	3,282,152	$	3,135,291	$	3,054,287	$	1,809,709	$	1,194	$	97,132,426	$	281,628,466	$	501,153,654
	06/30/13	$	3,621,394	$	2,519,844	$	2,731,708	$	2,080,746	$	—	$	95,926,330	$	279,523,713	$	497,024,966
	07/31/13	$	4,008,993	$	2,954,878	$	2,281,484	$	1,479,814	$	2,171	$	97,236,080	$	283,320,625	$	493,230,611
	08/31/13	$	3,834,692	$	3,424,886	$	2,683,367	$	1,278,155	$	—	$	101,599,694	$	280,235,578	$	487,578,376
	09/30/13	$	3,830,277	$	3,084,250	$	3,133,916	$	1,513,270	$	1,378	$	102,513,585	$	279,924,622	$	483,910,340
	10/31/13	$	5,087,252	$	3,238,866	$	2,754,607	$	1,838,973	$	25,377	$	95,522,303	$	275,375,270	$	480,175,768
	11/30/13	$	4,605,607	$	4,627,822	$	2,859,774	$	1,870,929	$	16,909	$	97,611,205	$	276,942,101	$	477,051,283
	12/31/13	$	4,437,659	$	4,123,322	$	4,241,046	$	1,507,470	$	10,782	$	97,715,207	$	279,182,191	$	473,514,204
2012-1	02/29/12	$	3,055,674	$	1,722,527	$	—	$	—	$	—	$	89,415,136	$	427,954,591	$	739,693,134
	03/31/12	$	3,783,353	$	2,645,872	$	1,460,905	$	—	$	—	$	92,634,764	$	425,096,784	$	734,999,509

Page 112 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-1	04/30/12	$	324,604,565	$	31,601,744	$	20,221,696	$	12,447,132	$	6,548,684	$	5,907,893	$	5,691,232	$	3,869,236
	05/31/12	$	319,812,650	$	30,930,810	$	17,570,500	$	12,558,264	$	9,166,892	$	5,629,123	$	4,431,249	$	4,768,651
	06/30/12	$	317,396,937	$	32,427,584	$	17,607,844	$	10,611,815	$	9,400,208	$	7,644,401	$	4,422,177	$	3,692,135
	07/31/12	$	304,723,201	$	29,054,146	$	17,180,983	$	10,937,313	$	8,927,491	$	7,609,490	$	6,260,276	$	3,565,726
	08/31/12	$	301,833,939	$	27,911,633	$	16,860,877	$	10,795,596	$	8,484,779	$	7,285,032	$	5,599,544	$	5,128,256
	09/30/12	$	306,007,795	$	30,049,612	$	15,258,345	$	11,067,804	$	8,146,214	$	6,865,249	$	5,385,177	$	4,532,392
	10/31/12	$	301,457,389	$	28,529,344	$	15,519,865	$	9,928,606	$	7,937,310	$	6,319,737	$	4,771,551	$	4,163,488
	11/30/12	$	301,563,600	$	31,865,241	$	15,750,661	$	9,449,696	$	7,468,250	$	6,306,401	$	4,744,180	$	3,744,339
	12/31/12	$	312,128,828	$	27,712,499	$	18,342,461	$	11,182,421	$	7,836,627	$	6,283,133	$	4,875,958	$	3,571,694
	01/31/13	$	308,529,239	$	28,225,847	$	15,379,147	$	11,557,535	$	7,924,341	$	6,184,067	$	4,126,566	$	3,693,380
	02/28/13	$	302,755,809	$	29,461,183	$	15,388,193	$	9,347,845	$	8,336,204	$	5,585,809	$	4,015,769	$	3,214,538
	03/31/13	$	304,456,102	$	27,718,010	$	16,440,229	$	9,960,937	$	6,782,710	$	5,995,239	$	3,922,121	$	3,152,349
	04/30/13	$	300,644,724	$	28,674,999	$	16,211,741	$	10,221,359	$	7,403,805	$	5,435,985	$	4,333,464	$	2,930,354
	05/31/13	$	297,516,679	$	26,861,642	$	16,113,560	$	10,738,401	$	8,573,658	$	5,827,763	$	3,797,691	$	3,596,208
	06/30/13	$	297,850,412	$	27,073,463	$	15,952,726	$	10,681,337	$	8,554,504	$	7,152,517	$	3,718,366	$	2,953,286
	07/31/13	$	296,047,719	$	27,324,577	$	14,677,106	$	10,790,227	$	8,661,420	$	7,335,627	$	4,969,526	$	3,001,503
	08/31/13	$	289,536,183	$	28,032,442	$	16,765,131	$	10,347,502	$	8,227,904	$	7,088,552	$	5,257,179	$	4,215,180
	09/30/13	$	293,465,927	$	26,154,768	$	16,423,181	$	11,434,424	$	8,149,529	$	6,696,635	$	5,178,743	$	4,368,894
	10/31/13	$	289,679,859	$	24,583,314	$	13,556,145	$	11,034,410	$	8,713,589	$	6,655,447	$	4,494,616	$	3,940,135
	11/30/13	$	288,309,241	$	29,921,588	$	15,192,804	$	8,558,194	$	8,499,495	$	7,104,716	$	4,676,832	$	3,567,432
	12/31/13	$	292,285,001	$	26,425,863	$	17,268,618	$	10,149,052	$	6,826,562	$	6,916,279	$	5,163,324	$	3,592,321
2012-2	04/30/12	$	339,152,193	$	32,679,794	$	18,621,260	$	12,083,717	$	6,783,560	$	5,767,411	$	5,927,096	$	3,856,058

Page 113 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-1	04/30/12	$	3,526,766	$	3,528,691	$	2,434,497	$	1,368,554	$	—	$	97,146,124	$	421,750,689	$	727,672,240
	05/31/12	$	3,119,819	$	3,304,993	$	3,288,256	$	1,744,580	$	—	$	96,513,137	$	416,325,787	$	716,273,677
	06/30/12	$	4,187,937	$	2,684,242	$	3,014,953	$	2,512,701	$	7,484	$	98,213,479	$	415,610,417	$	706,192,553
	07/31/12	$	3,152,595	$	3,747,823	$	2,573,229	$	1,992,479	$	—	$	95,001,550	$	399,724,751	$	678,534,977
	08/31/12	$	3,137,781	$	2,797,317	$	3,455,251	$	1,714,764	$	—	$	93,170,830	$	395,004,768	$	672,236,479
	09/30/12	$	4,096,450	$	2,821,257	$	2,644,547	$	2,442,086	$	—	$	93,309,135	$	399,316,930	$	666,069,426
	10/31/12	$	3,591,384	$	3,710,977	$	2,525,801	$	1,794,518	$	—	$	88,792,582	$	390,249,971	$	659,357,875
	11/30/12	$	3,506,034	$	3,090,501	$	3,269,107	$	1,809,721	$	—	$	91,004,130	$	392,567,730	$	656,304,653
	12/31/12	$	3,237,330	$	3,068,329	$	2,728,296	$	2,266,534	$	7,580	$	91,112,861	$	403,241,690	$	651,304,612
	01/31/13	$	2,606,235	$	2,721,053	$	2,599,729	$	2,014,277	$	—	$	87,032,177	$	395,561,416	$	645,626,149
	02/28/13	$	2,875,339	$	2,379,913	$	2,324,234	$	1,573,859	$	3,716	$	84,506,602	$	387,262,411	$	639,845,788
	03/31/13	$	2,660,348	$	2,268,175	$	2,060,843	$	1,562,207	$	—	$	82,523,167	$	386,979,269	$	633,819,521
	04/30/13	$	2,634,481	$	2,103,297	$	2,000,173	$	1,409,107	$	—	$	83,358,766	$	384,003,490	$	628,030,039
	05/31/13	$	2,284,665	$	2,416,651	$	1,900,032	$	1,362,788	$	—	$	83,473,060	$	380,989,739	$	622,511,200
	06/30/13	$	3,055,893	$	1,954,278	$	2,134,527	$	1,383,460	$	—	$	84,614,356	$	382,464,768	$	618,664,528
	07/31/13	$	2,399,126	$	2,734,446	$	1,783,995	$	1,382,927	$	—	$	85,060,479	$	381,108,198	$	613,977,229
	08/31/13	$	2,625,299	$	2,126,199	$	2,484,303	$	1,253,655	$	18,225	$	88,441,571	$	377,977,754	$	608,127,611
	09/30/13	$	3,578,254	$	2,221,891	$	2,058,916	$	1,707,033	$	—	$	87,972,269	$	381,438,196	$	603,717,722
	10/31/13	$	3,330,696	$	2,865,938	$	1,979,296	$	1,453,410	$	—	$	82,606,996	$	372,286,856	$	598,768,199
	11/30/13	$	3,304,310	$	2,918,121	$	2,564,804	$	1,502,341	$	21,041	$	87,831,679	$	376,140,920	$	595,191,067
	12/31/13	$	3,020,044	$	2,880,322	$	2,366,099	$	1,575,697	$	—	$	86,184,180	$	378,469,181	$	590,909,514
2012-2	04/30/12	$	3,418,005	$	1,438,467	$	8,346	$	—	$	29,674	$	90,613,387	$	429,765,580	$	779,570,275

Page 114 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-2	05/31/12	$	333,914,219	$	33,854,884	$	17,969,048	$	12,272,909	$	8,747,445	$	5,972,173	$	4,510,274	$	4,969,142
	06/30/12	$	331,425,840	$	33,777,499	$	19,159,131	$	11,338,540	$	9,303,420	$	7,011,029	$	4,544,522	$	3,903,350
	07/31/12	$	317,342,033	$	30,267,634	$	17,487,325	$	12,107,590	$	8,782,089	$	7,366,171	$	5,683,576	$	3,873,954
	08/31/12	$	316,461,523	$	29,066,319	$	16,772,301	$	10,640,573	$	8,962,749	$	6,899,710	$	5,338,144	$	4,417,950
	09/30/12	$	321,882,199	$	31,843,345	$	16,765,012	$	10,124,121	$	7,679,872	$	6,922,966	$	5,311,598	$	4,231,142
	10/31/12	$	317,816,444	$	30,886,512	$	16,649,826	$	10,478,946	$	7,748,330	$	6,012,287	$	5,083,787	$	3,958,224
	11/30/12	$	316,718,279	$	32,986,951	$	16,374,499	$	10,036,423	$	7,581,756	$	5,680,022	$	4,079,337	$	3,550,533
	12/31/12	$	330,086,616	$	30,524,368	$	19,776,125	$	10,514,401	$	7,912,483	$	6,181,242	$	4,133,181	$	3,372,381
	01/31/13	$	325,312,861	$	31,255,059	$	16,236,211	$	12,451,583	$	7,231,408	$	6,078,312	$	4,070,806	$	2,990,259
	02/28/13	$	318,471,394	$	31,330,819	$	18,100,041	$	9,682,109	$	8,623,525	$	5,244,359	$	3,730,154	$	2,800,499
	03/31/13	$	317,332,959	$	29,525,759	$	17,629,117	$	11,196,530	$	7,119,959	$	6,043,663	$	3,698,769	$	3,009,685
	04/30/13	$	312,503,053	$	28,307,032	$	17,588,790	$	11,246,045	$	8,546,019	$	5,447,610	$	4,394,333	$	2,808,212
	05/31/13	$	310,865,976	$	29,279,510	$	16,406,254	$	11,915,107	$	8,772,018	$	7,056,877	$	4,059,784	$	3,553,076
	06/30/13	$	309,717,718	$	27,773,964	$	17,199,158	$	11,020,048	$	9,010,690	$	6,661,223	$	4,179,517	$	3,016,730
	07/31/13	$	312,715,633	$	28,968,306	$	15,087,118	$	11,536,052	$	8,914,376	$	7,013,051	$	4,640,400	$	3,431,894
	08/31/13	$	303,571,338	$	32,698,240	$	17,519,390	$	10,435,465	$	9,199,481	$	7,154,269	$	5,262,590	$	3,689,160
	09/30/13	$	306,728,683	$	29,207,376	$	19,690,605	$	11,184,568	$	8,105,955	$	7,402,385	$	5,188,497	$	4,268,379
	10/31/13	$	303,359,396	$	26,548,444	$	14,912,270	$	13,236,667	$	8,470,070	$	6,202,664	$	5,115,962	$	3,845,980
	11/30/13	$	303,184,593	$	31,191,419	$	15,185,824	$	10,013,467	$	10,114,955	$	6,677,630	$	4,595,954	$	3,985,426
	12/31/13	$	307,190,357	$	28,721,773	$	18,785,766	$	10,470,445	$	7,853,395	$	8,281,099	$	5,089,490	$	3,392,643
2012-3	05/31/12	$	507,153,248	$	57,106,466	$	38,868,828	$	26,792,975	$	20,894,571	$	16,014,647	$	14,095,823	$	13,057,809
	06/30/12	$	500,186,966	$	62,634,992	$	36,558,108	$	26,037,969	$	21,556,401	$	17,460,919	$	13,185,467	$	12,081,715

Page 115 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-2	05/31/12	$	3,355,591	$	3,102,199	$	1,388,460	$	8,346	$	19,755	$	96,170,226	$	430,084,446	$	767,295,878
	06/30/12	$	4,105,971	$	2,995,582	$	2,815,887	$	1,289,497	$	25,996	$	100,270,424	$	431,696,264	$	755,592,830
	07/31/12	$	3,238,774	$	3,717,789	$	2,803,187	$	1,818,924	$	—	$	97,147,015	$	414,489,048	$	725,923,465
	08/31/12	$	3,121,932	$	2,915,079	$	3,127,336	$	2,228,506	$	—	$	93,490,597	$	409,952,120	$	721,613,826
	09/30/12	$	3,762,021	$	2,657,725	$	2,510,668	$	2,257,292	$	—	$	94,065,762	$	415,947,961	$	716,022,094
	10/31/12	$	3,385,622	$	3,320,927	$	2,322,910	$	1,566,636	$	21,036	$	91,435,043	$	409,251,487	$	708,914,438
	11/30/12	$	3,126,306	$	2,936,433	$	2,729,623	$	1,461,512	$	—	$	90,543,395	$	407,261,674	$	705,750,991
	12/31/12	$	3,045,417	$	2,556,837	$	2,740,088	$	1,617,521	$	18,948	$	92,392,992	$	422,479,609	$	701,185,377
	01/31/13	$	2,412,766	$	2,473,398	$	2,196,544	$	1,816,759	$	9,645	$	89,222,750	$	414,535,611	$	695,697,983
	02/28/13	$	2,521,615	$	2,022,314	$	2,149,454	$	1,359,881	$	—	$	87,564,771	$	406,036,166	$	690,480,414
	03/31/13	$	2,299,059	$	2,085,697	$	1,806,460	$	1,449,084	$	3,411	$	85,867,194	$	403,200,153	$	684,521,259
	04/30/13	$	2,355,380	$	2,061,229	$	1,907,591	$	1,220,987	$	3,411	$	85,886,639	$	398,389,692	$	678,279,712
	05/31/13	$	2,299,280	$	2,095,401	$	1,826,721	$	1,359,606	$	3,411	$	88,627,046	$	399,493,023	$	672,510,326
	06/30/13	$	3,092,786	$	1,902,940	$	1,928,907	$	1,254,738	$	3,411	$	87,044,113	$	396,761,831	$	668,937,316
	07/31/13	$	2,572,939	$	2,792,909	$	1,785,324	$	1,271,975	$	7,577	$	88,021,921	$	400,737,554	$	664,149,313
	08/31/13	$	2,992,016	$	2,220,027	$	2,590,485	$	1,263,346	$	3,411	$	95,027,879	$	398,599,217	$	658,334,231
	09/30/13	$	3,029,483	$	2,533,142	$	2,114,983	$	1,807,751	$	3,411	$	94,536,537	$	401,265,220	$	654,425,348
	10/31/13	$	3,216,199	$	2,430,547	$	2,172,943	$	1,349,389	$	3,411	$	87,504,546	$	390,863,943	$	649,623,204
	11/30/13	$	3,282,616	$	2,870,291	$	2,222,123	$	1,572,021	$	3,411	$	91,715,139	$	394,899,732	$	645,869,574
	12/31/13	$	3,182,629	$	2,617,430	$	2,610,595	$	1,273,042	$	8,365	$	92,286,669	$	399,477,027	$	640,922,653
2012-3	05/31/12	$	10,728,329	$	976,550	$	—	$	—	$	—	$	198,535,998	$	705,689,247	$	1,207,391,030
	06/30/12	$	11,575,034	$	9,731,842	$	882,586	$	—	$	2,188	$	211,707,222	$	711,894,188	$	1,192,038,188

Page 116 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-3	07/31/12	$	477,988,981	$	57,948,423	$	36,171,000	$	25,209,750	$	21,724,593	$	18,081,231	$	14,327,628	$	10,923,121
	08/31/12	$	476,732,798	$	51,118,149	$	34,575,234	$	24,625,312	$	19,849,733	$	18,010,384	$	14,153,424	$	11,788,837
	09/30/12	$	486,591,099	$	53,566,462	$	30,977,104	$	23,095,767	$	19,068,741	$	16,358,888	$	13,800,477	$	11,353,323
	10/31/12	$	481,630,084	$	54,271,264	$	29,740,725	$	21,756,760	$	17,844,204	$	15,532,325	$	12,693,628	$	11,206,535
	11/30/12	$	481,623,662	$	59,395,920	$	30,957,536	$	19,567,815	$	16,824,421	$	14,443,325	$	11,306,658	$	10,075,755
	12/31/12	$	501,289,151	$	52,917,436	$	36,638,707	$	22,346,220	$	16,227,144	$	14,007,706	$	11,148,014	$	8,778,060
	01/31/13	$	488,630,717	$	57,020,281	$	30,541,312	$	23,793,672	$	16,723,893	$	12,819,653	$	9,652,212	$	8,407,371
	02/28/13	$	479,185,751	$	55,405,718	$	35,923,570	$	19,382,085	$	17,703,035	$	12,922,831	$	8,191,582	$	7,177,000
	03/31/13	$	480,282,627	$	50,537,183	$	31,803,094	$	24,059,294	$	15,269,480	$	12,440,028	$	9,183,178	$	6,907,702
	04/30/13	$	474,617,070	$	52,747,407	$	31,775,097	$	21,171,193	$	18,825,306	$	12,460,111	$	9,236,762	$	7,431,599
	05/31/13	$	469,561,066	$	49,948,620	$	32,696,603	$	23,050,883	$	17,258,207	$	15,292,054	$	9,189,270	$	8,026,964
	06/30/13	$	463,899,561	$	47,054,796	$	30,745,791	$	22,416,498	$	17,961,058	$	13,879,289	$	8,183,516	$	7,070,264
	07/31/13	$	471,451,558	$	48,051,371	$	28,464,287	$	21,840,315	$	18,707,549	$	15,510,870	$	9,856,962	$	7,491,099
	08/31/13	$	454,560,270	$	56,872,301	$	30,891,039	$	20,803,999	$	17,837,087	$	15,812,698	$	11,906,293	$	8,515,707
	09/30/13	$	459,677,690	$	48,092,608	$	36,272,422	$	20,840,520	$	16,759,549	$	14,808,992	$	12,228,157	$	9,507,320
	10/31/13	$	455,962,557	$	44,072,748	$	25,866,941	$	25,600,441	$	16,596,307	$	13,702,275	$	10,549,175	$	9,182,366
	11/30/13	$	455,365,344	$	50,957,148	$	27,923,156	$	17,807,134	$	20,081,249	$	13,618,870	$	10,241,468	$	8,306,537
	12/31/13	$	462,253,151	$	48,311,642	$	30,822,990	$	19,568,244	$	14,352,769	$	16,386,283	$	10,210,737	$	7,704,700
2012-5	08/31/12	$	523,354,385	$	54,005,017	$	35,630,242	$	22,799,268	$	19,475,204	$	15,796,617	$	11,766,367	$	9,155,821
	09/30/12	$	521,234,013	$	57,852,330	$	32,909,512	$	24,124,230	$	17,867,527	$	15,906,105	$	11,864,587	$	9,232,012
	10/31/12	$	512,695,076	$	53,672,135	$	32,166,340	$	22,461,359	$	18,379,530	$	14,751,232	$	12,200,399	$	9,354,453
	11/30/12	$	517,023,230	$	52,907,444	$	29,833,708	$	20,452,790	$	17,139,372	$	14,790,826	$	10,515,324	$	9,447,877

Page 117 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-3	07/31/12	$	10,196,593	$	10,683,347	$	8,985,289	$	1,001,213	$	—	$	215,252,189	$	693,241,170	$	1,152,905,875
	08/31/12	$	9,201,506	$	9,188,436	$	9,497,407	$	6,370,886	$	2,639	$	208,381,946	$	685,114,744	$	1,146,930,505
	09/30/12	$	10,303,810	$	8,250,942	$	8,137,701	$	6,535,200	$	—	$	201,448,415	$	688,039,514	$	1,141,815,522
	10/31/12	$	9,494,904	$	9,241,469	$	7,339,504	$	5,214,159	$	—	$	194,335,476	$	675,965,560	$	1,130,904,935
	11/30/12	$	9,253,892	$	8,268,834	$	8,106,881	$	4,245,055	$	—	$	192,446,093	$	674,069,755	$	1,122,954,904
	12/31/12	$	9,029,094	$	7,927,780	$	7,664,129	$	4,629,714	$	7,552	$	191,321,557	$	692,610,708	$	1,114,262,380
	01/31/13	$	6,753,545	$	7,519,068	$	6,723,523	$	4,711,397	$	—	$	184,665,929	$	673,296,646	$	1,100,451,580
	02/28/13	$	6,494,859	$	5,803,386	$	6,251,324	$	4,255,318	$	27,475	$	179,538,183	$	658,723,935	$	1,089,605,989
	03/31/13	$	5,963,070	$	5,512,483	$	5,130,856	$	4,203,083	$	3,611	$	171,013,063	$	651,295,690	$	1,077,440,966
	04/30/13	$	5,639,522	$	5,070,185	$	4,823,753	$	3,197,103	$	—	$	172,378,037	$	646,995,107	$	1,066,513,652
	05/31/13	$	6,159,551	$	4,762,906	$	4,638,056	$	3,373,592	$	—	$	174,396,705	$	643,957,771	$	1,054,966,004
	06/30/13	$	6,452,144	$	5,250,512	$	4,395,576	$	3,364,498	$	23,146	$	166,797,088	$	630,696,649	$	1,047,417,824
	07/31/13	$	6,047,037	$	5,903,892	$	4,851,850	$	2,844,938	$	2,817	$	169,572,988	$	641,024,546	$	1,039,384,485
	08/31/13	$	6,219,343	$	5,490,676	$	5,304,177	$	3,032,245	$	2,817	$	182,688,381	$	637,248,651	$	1,029,148,047
	09/30/13	$	6,901,801	$	5,502,197	$	5,149,448	$	3,464,415	$	2,817	$	179,530,246	$	639,207,936	$	1,022,083,495
	10/31/13	$	7,701,737	$	5,668,109	$	4,965,058	$	3,326,279	$	9,638	$	167,241,074	$	623,203,631	$	1,013,698,139
	11/30/13	$	7,569,975	$	6,950,943	$	5,016,330	$	3,269,843	$	16,048	$	171,758,701	$	627,124,045	$	1,006,510,898
	12/31/13	$	6,945,314	$	6,446,526	$	6,038,425	$	2,925,233	$	34,891	$	169,747,754	$	632,000,905	$	998,365,132
2012-5	08/31/12	$	5,529,509	$	4,344,244	$	1,292,683	$	8,670	$	—	$	179,803,642	$	703,158,027	$	1,186,674,615
	09/30/12	$	7,633,443	$	5,176,600	$	4,039,229	$	1,162,364	$	4,028	$	187,771,965	$	709,005,978	$	1,181,148,171
	10/31/12	$	7,755,954	$	6,977,565	$	4,612,920	$	2,328,021	$	5,786	$	184,665,693	$	697,360,768	$	1,174,883,671
	11/30/12	$	7,521,307	$	6,869,664	$	6,192,774	$	2,592,020	$	—	$	178,263,107	$	695,286,337	$	1,172,684,143

Page 118 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-5	12/31/12	$	538,264,818	$	51,320,474	$	30,702,869	$	21,194,873	$	16,587,778	$	14,076,214	$	11,409,366	$	8,349,978
	01/31/13	$	529,029,381	$	54,446,996	$	28,282,693	$	19,078,282	$	15,428,223	$	13,072,675	$	9,607,728	$	8,947,077
	02/28/13	$	519,844,636	$	54,171,228	$	31,838,289	$	17,404,345	$	13,601,215	$	11,371,209	$	8,621,400	$	7,361,834
	03/31/13	$	517,760,578	$	50,318,196	$	30,848,256	$	21,030,970	$	13,163,017	$	9,433,368	$	8,291,757	$	6,954,768
	04/30/13	$	511,157,658	$	51,664,144	$	30,301,267	$	20,441,972	$	16,379,953	$	10,203,446	$	6,711,133	$	6,430,058
	05/31/13	$	511,827,407	$	48,921,432	$	30,666,794	$	21,357,408	$	16,063,557	$	12,953,817	$	7,336,912	$	5,813,419
	06/30/13	$	507,174,686	$	48,170,071	$	28,988,801	$	20,461,234	$	16,499,743	$	12,218,570	$	7,439,787	$	5,959,641
	07/31/13	$	510,439,784	$	50,041,583	$	28,024,093	$	20,114,171	$	17,069,079	$	14,100,221	$	8,671,172	$	6,422,625
	08/31/13	$	492,365,724	$	56,880,119	$	32,227,682	$	20,267,957	$	15,997,530	$	14,166,128	$	10,445,505	$	7,622,709
	09/30/13	$	496,116,124	$	48,797,702	$	35,250,786	$	21,697,652	$	16,098,634	$	13,273,657	$	10,403,216	$	8,459,283
	10/31/13	$	492,138,602	$	45,699,492	$	26,222,737	$	24,237,595	$	16,779,713	$	13,263,171	$	9,535,032	$	7,503,646
	11/30/13	$	493,418,709	$	51,440,165	$	27,511,683	$	17,778,706	$	18,921,559	$	13,705,554	$	9,917,194	$	7,686,489
	12/31/13	$	499,487,345	$	48,693,021	$	30,070,045	$	18,799,887	$	14,400,370	$	15,407,551	$	10,331,244	$	7,497,030
2012-6	10/31/12	$	530,239,631	$	40,002,763	$	24,899,608	$	19,408,852	$	20,687,838	$	7,532,247	$	6,398,432	$	7,063,143
	11/30/12	$	549,773,209	$	43,338,915	$	21,598,795	$	16,759,133	$	15,062,652	$	17,232,843	$	6,007,193	$	5,250,307
	12/31/12	$	562,287,284	$	39,013,483	$	26,518,066	$	15,629,951	$	13,324,789	$	12,710,055	$	14,384,626	$	5,068,742
	01/31/13	$	551,536,160	$	40,251,765	$	20,894,848	$	17,716,782	$	11,007,015	$	10,486,752	$	9,854,922	$	12,038,204
	02/28/13	$	537,216,969	$	42,072,171	$	23,025,888	$	13,152,183	$	13,128,048	$	8,320,932	$	7,677,266	$	7,668,384
	03/31/13	$	533,000,810	$	36,356,816	$	23,957,029	$	14,433,052	$	9,903,662	$	9,608,208	$	6,563,246	$	6,243,335
	04/30/13	$	526,867,639	$	35,853,246	$	21,344,148	$	15,394,521	$	11,080,576	$	7,841,810	$	7,754,310	$	5,196,086
	05/31/13	$	536,868,174	$	36,013,231	$	21,773,817	$	15,173,771	$	11,960,336	$	8,915,402	$	6,338,936	$	6,642,654
	06/30/13	$	543,404,531	$	34,124,255	$	22,369,857	$	14,456,666	$	12,193,835	$	9,696,166	$	5,932,464	$	5,185,908

Page 119 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-5	12/31/12	$	7,905,700	$	6,423,772	$	6,274,850	$	2,749,053	$	30,170	$	177,025,097	$	715,289,915	$	1,166,581,528
	01/31/13	$	6,323,111	$	6,490,386	$	5,577,429	$	3,184,336	$	—	$	170,438,936	$	699,468,317	$	1,156,193,166
	02/28/13	$	6,485,467	$	5,580,246	$	5,431,014	$	2,970,674	$	—	$	164,836,920	$	684,681,556	$	1,146,541,543
	03/31/13	$	6,173,310	$	5,659,524	$	4,631,882	$	2,847,623	$	—	$	159,352,670	$	677,113,248	$	1,135,407,495
	04/30/13	$	5,584,625	$	5,311,853	$	5,057,310	$	2,877,988	$	4,814	$	160,968,562	$	672,126,220	$	1,124,164,331
	05/31/13	$	5,261,461	$	4,771,713	$	4,865,365	$	2,903,361	$	—	$	160,915,239	$	672,742,646	$	1,113,819,768
	06/30/13	$	4,779,267	$	4,582,917	$	4,256,624	$	3,070,728	$	8,498	$	156,435,882	$	663,610,569	$	1,107,070,938
	07/31/13	$	4,758,187	$	4,370,740	$	4,234,697	$	2,402,860	$	23,166	$	160,232,596	$	670,672,380	$	1,098,166,869
	08/31/13	$	5,180,856	$	4,185,275	$	3,798,521	$	2,374,279	$	—	$	173,146,562	$	665,512,286	$	1,086,772,832
	09/30/13	$	6,369,149	$	4,673,631	$	3,702,449	$	2,122,247	$	1,645	$	170,850,050	$	666,966,174	$	1,078,852,536
	10/31/13	$	6,970,466	$	5,221,846	$	4,121,931	$	1,825,158	$	—	$	161,380,785	$	653,519,387	$	1,070,895,710
	11/30/13	$	6,471,106	$	6,547,034	$	4,754,688	$	2,307,982	$	—	$	167,042,158	$	660,460,867	$	1,064,201,701
	12/31/13	$	6,317,367	$	5,682,708	$	5,984,912	$	2,047,329	$	25,643	$	165,257,106	$	664,744,451	$	1,056,671,468
2012-6	10/31/12	$	5,487,214	$	4,747,657	$	99,017	$	—	$	—	$	136,326,768	$	666,566,399	$	1,164,512,105
	11/30/12	$	5,889,519	$	4,967,913	$	4,355,517	$	90,419	$	—	$	140,553,206	$	690,326,415	$	1,162,057,788
	12/31/12	$	4,487,331	$	4,660,247	$	5,015,406	$	1,982,784	$	—	$	142,795,480	$	705,082,764	$	1,153,728,633
	01/31/13	$	3,976,299	$	3,486,096	$	4,695,643	$	2,632,743	$	—	$	137,041,070	$	688,577,230	$	1,144,008,067
	02/28/13	$	9,131,996	$	3,452,128	$	3,607,222	$	2,144,114	$	—	$	133,380,332	$	670,597,302	$	1,132,343,027
	03/31/13	$	6,246,373	$	7,957,939	$	3,154,360	$	1,626,731	$	—	$	126,050,751	$	659,051,561	$	1,120,929,944
	04/30/13	$	4,951,617	$	5,378,950	$	7,002,065	$	2,350,450	$	1,968	$	124,149,747	$	651,017,386	$	1,107,485,449
	05/31/13	$	4,352,996	$	4,532,218	$	4,943,417	$	4,415,647	$	8,213	$	125,070,638	$	661,938,812	$	1,095,865,043
	06/30/13	$	5,508,053	$	3,922,107	$	4,114,736	$	2,866,138	$	—	$	120,370,185	$	663,774,716	$	1,089,682,763

Page 120 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2012-6	07/31/13	$	535,163,853	$	44,484,680	$	19,376,347	$	15,684,246	$	11,870,240	$	10,042,398	$	7,676,682	$	4,978,792
	08/31/13	$	520,754,030	$	41,572,698	$	28,338,955	$	13,632,273	$	12,405,199	$	9,821,042	$	7,885,202	$	6,418,836
	09/30/13	$	522,021,427	$	37,158,107	$	25,171,576	$	18,748,101	$	10,595,340	$	10,248,132	$	7,727,806	$	6,312,711
	10/31/13	$	517,257,392	$	32,324,575	$	20,283,265	$	17,269,600	$	14,502,727	$	8,653,250	$	7,387,338	$	5,851,138
	11/30/13	$	527,585,262	$	40,031,773	$	19,302,656	$	14,344,160	$	13,759,922	$	11,860,235	$	6,433,805	$	6,070,534
	12/31/13	$	529,103,043	$	37,217,344	$	25,046,044	$	13,578,475	$	11,748,505	$	11,245,239	$	9,610,334	$	4,872,562
2012-7	11/30/12	$	570,495,723	$	51,371,978	$	29,579,888	$	18,080,139	$	13,036,125	$	11,356,415	$	7,389,465	$	7,249,292
	12/31/12	$	587,125,773	$	51,442,435	$	29,727,898	$	20,244,467	$	14,241,813	$	10,439,911	$	8,641,044	$	5,829,196
	01/31/13	$	570,636,609	$	55,029,137	$	27,811,991	$	19,671,970	$	14,549,669	$	10,779,077	$	7,325,352	$	6,579,479
	02/28/13	$	559,375,437	$	52,273,178	$	31,242,374	$	17,516,199	$	14,274,872	$	10,572,818	$	6,921,782	$	5,479,048
	03/31/13	$	558,049,672	$	47,086,482	$	28,664,677	$	20,607,775	$	12,967,224	$	9,926,536	$	7,792,491	$	5,497,519
	04/30/13	$	554,354,854	$	48,305,709	$	27,177,918	$	18,060,681	$	15,662,654	$	10,026,248	$	7,413,781	$	6,215,659
	05/31/13	$	553,083,467	$	46,170,499	$	27,380,464	$	18,923,943	$	14,202,909	$	12,373,897	$	7,643,906	$	6,393,401
	06/30/13	$	544,046,689	$	46,520,453	$	26,359,975	$	18,146,718	$	14,250,569	$	11,010,044	$	7,166,743	$	6,211,192
	07/31/13	$	552,871,415	$	48,991,994	$	25,972,936	$	18,601,704	$	14,564,235	$	12,274,708	$	8,115,142	$	5,908,735
	08/31/13	$	537,568,684	$	53,393,202	$	29,279,661	$	18,495,100	$	14,591,810	$	11,506,385	$	9,489,247	$	6,654,648
	09/30/13	$	541,881,870	$	47,543,308	$	32,682,690	$	18,961,771	$	14,030,933	$	11,986,740	$	8,958,354	$	7,498,741
	10/31/13	$	535,409,932	$	44,407,328	$	23,805,301	$	23,056,200	$	14,807,560	$	11,140,140	$	8,975,429	$	6,079,710
	11/30/13	$	534,609,591	$	49,910,921	$	25,958,008	$	16,228,050	$	17,935,899	$	12,192,531	$	8,056,144	$	7,548,892
	12/31/13	$	537,276,826	$	48,558,475	$	28,349,387	$	18,483,264	$	12,653,515	$	14,058,584	$	9,397,370	$	5,877,963
2013-1	02/28/13	$	623,190,538	$	47,367,833	$	32,031,160	$	15,383,494	$	12,978,518	$	8,947,274	$	7,218,226	$	5,135,781
	03/31/13	$	612,741,502	$	45,196,400	$	28,050,481	$	21,156,886	$	11,549,812	$	9,302,140	$	7,296,710	$	5,765,169

Page 121 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2012-6	07/31/13	$	4,457,394	$	5,084,906	$	3,658,533	$	2,221,253	$	—	$	129,535,470	$	664,699,322	$	1,079,002,262
	08/31/13	$	4,407,927	$	4,045,596	$	4,742,554	$	1,863,834	$	9,709	$	135,143,825	$	655,897,855	$	1,063,112,757
	09/30/13	$	5,244,574	$	4,008,237	$	3,724,214	$	2,538,984	$	3,902	$	131,481,685	$	653,503,112	$	1,053,393,393
	10/31/13	$	4,616,316	$	4,777,722	$	3,402,411	$	1,918,477	$	3,902	$	120,990,721	$	638,248,112	$	1,041,363,825
	11/30/13	$	4,738,859	$	4,377,140	$	4,070,378	$	1,962,115	$	7,243	$	126,958,821	$	654,544,083	$	1,033,496,468
	12/31/13	$	4,776,731	$	3,754,832	$	4,396,057	$	1,812,298	$	16,384	$	128,074,805	$	657,177,849	$	1,021,705,378
2012-7	11/30/12	$	4,996,315	$	1,527,964	$	—	$	—	$	—	$	144,587,582	$	715,083,304	$	1,215,425,341
	12/31/12	$	5,801,428	$	4,379,707	$	1,784,674	$	—	$	—	$	152,532,570	$	739,658,342	$	1,209,619,930
	01/31/13	$	4,468,035	$	5,051,109	$	3,896,177	$	1,905,218	$	—	$	157,067,213	$	727,703,822	$	1,202,159,452
	02/28/13	$	5,171,936	$	3,900,897	$	4,500,950	$	1,725,171	$	—	$	153,579,225	$	712,954,663	$	1,194,833,836
	03/31/13	$	4,608,046	$	4,525,942	$	3,440,092	$	2,171,892	$	—	$	147,288,676	$	705,338,348	$	1,186,422,740
	04/30/13	$	4,327,787	$	4,055,803	$	4,004,400	$	2,010,173	$	—	$	147,260,813	$	701,615,668	$	1,176,569,191
	05/31/13	$	5,056,561	$	3,902,085	$	3,825,533	$	2,155,067	$	—	$	148,028,264	$	701,111,731	$	1,164,878,169
	06/30/13	$	5,307,524	$	4,456,648	$	3,595,029	$	1,957,813	$	36,154	$	145,018,861	$	689,065,550	$	1,157,928,945
	07/31/13	$	5,149,920	$	4,796,538	$	4,031,101	$	1,791,002	$	—	$	150,198,015	$	703,069,430	$	1,149,372,177
	08/31/13	$	4,905,440	$	4,480,449	$	4,339,202	$	2,256,842	$	—	$	159,391,988	$	696,960,672	$	1,137,774,486
	09/30/13	$	5,410,631	$	4,458,426	$	4,202,443	$	2,172,904	$	—	$	157,906,942	$	699,788,811	$	1,129,979,221
	10/31/13	$	6,116,993	$	4,553,112	$	3,722,776	$	2,247,310	$	—	$	148,911,859	$	684,321,792	$	1,121,116,190
	11/30/13	$	5,041,095	$	5,369,067	$	4,105,226	$	1,924,757	$	39,311	$	154,309,901	$	688,919,492	$	1,114,046,249
	12/31/13	$	5,966,171	$	4,391,311	$	5,021,466	$	1,658,265	$	—	$	154,415,771	$	691,692,597	$	1,104,370,495
2013-1	02/28/13	$	5,451,461	$	1,779,866	$	5,033	$	10,964	$	—	$	136,309,612	$	759,500,150	$	1,213,504,080
	03/31/13	$	4,278,070	$	5,102,789	$	1,875,028	$	3,070	$	—	$	139,576,556	$	752,318,058	$	1,203,733,473

Page 122 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2013-1	04/30/13	$	599,834,246	$	44,630,961	$	28,032,403	$	18,896,624	$	16,436,440	$	9,177,396	$	7,660,452	$	5,975,068
	05/31/13	$	598,575,617	$	42,594,463	$	27,470,218	$	19,567,902	$	14,672,956	$	13,155,303	$	7,577,457	$	6,086,212
	06/30/13	$	595,605,284	$	37,275,738	$	24,082,576	$	16,951,502	$	14,507,285	$	11,281,822	$	7,846,821	$	6,205,889
	07/31/13	$	604,996,274	$	42,635,374	$	21,728,159	$	16,449,909	$	13,216,919	$	12,335,796	$	9,160,791	$	6,595,712
	08/31/13	$	578,377,450	$	55,367,174	$	26,545,536	$	14,193,247	$	13,005,183	$	10,372,473	$	9,773,226	$	7,288,666
	09/30/13	$	576,075,370	$	41,886,315	$	34,892,130	$	18,021,977	$	10,957,778	$	10,533,742	$	8,362,682	$	7,929,131
	10/31/13	$	571,134,656	$	38,031,467	$	23,029,379	$	23,414,774	$	13,727,043	$	9,155,030	$	7,973,102	$	6,432,467
	11/30/13	$	574,524,498	$	43,833,002	$	22,983,948	$	15,102,866	$	19,334,139	$	11,365,582	$	7,204,609	$	6,137,020
	12/31/13	$	571,796,566	$	43,412,180	$	27,391,522	$	15,563,345	$	12,054,351	$	16,473,050	$	9,744,458	$	5,702,396
2013-2	04/30/13	$	614,599,404	$	44,685,470	$	27,631,542	$	18,699,192	$	12,438,056	$	9,709,095	$	8,369,695	$	5,690,412
	05/31/13	$	607,456,628	$	50,136,311	$	24,923,231	$	18,693,284	$	14,532,492	$	9,608,798	$	7,377,473	$	6,960,813
	06/30/13	$	595,685,833	$	47,769,272	$	28,332,939	$	16,365,074	$	13,976,697	$	11,408,810	$	6,357,476	$	5,625,315
	07/31/13	$	600,717,853	$	47,246,541	$	27,196,642	$	19,377,305	$	12,603,128	$	11,076,924	$	8,474,659	$	5,426,495
	08/31/13	$	586,570,617	$	53,329,293	$	27,519,351	$	19,164,221	$	14,913,556	$	9,880,116	$	8,481,729	$	7,154,255
	09/30/13	$	590,120,662	$	47,388,604	$	31,376,760	$	18,034,756	$	14,674,184	$	12,285,989	$	7,490,374	$	6,902,893
	10/31/13	$	582,552,746	$	45,013,533	$	24,848,299	$	20,202,293	$	13,889,789	$	12,098,909	$	8,838,994	$	5,426,307
	11/30/13	$	580,766,492	$	49,352,462	$	25,894,099	$	16,729,625	$	15,772,232	$	10,937,976	$	8,669,995	$	6,825,679
	12/31/13	$	583,857,698	$	48,568,026	$	28,763,282	$	16,826,983	$	12,627,928	$	12,842,645	$	8,797,522	$	6,776,749
2013-3	07/31/13	$	596,091,022	$	46,482,332	$	21,580,739	$	18,056,620	$	13,500,966	$	13,148,088	$	7,257,446	$	4,583,050
	08/31/13	$	574,523,855	$	54,168,430	$	28,020,461	$	15,342,958	$	14,367,937	$	10,986,084	$	9,426,535	$	6,011,385
	09/30/13	$	573,979,423	$	48,728,432	$	32,682,827	$	18,388,085	$	11,357,208	$	11,600,919	$	8,189,549	$	7,312,079
	10/31/13	$	569,016,060	$	41,595,440	$	24,380,551	$	22,491,469	$	14,424,956	$	9,271,502	$	8,358,289	$	6,229,330

Page 123 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2013-1	04/30/13	$	4,878,002	$	3,971,628	$	4,784,485	$	1,814,048	$	—	$	146,257,504	$	746,091,751	$	1,194,923,307
	05/31/13	$	5,121,241	$	4,743,693	$	3,835,400	$	3,396,138	$	—	$	148,220,984	$	746,796,600	$	1,185,236,630
	06/30/13	$	5,251,600	$	4,637,465	$	4,540,985	$	2,754,492	$	—	$	135,336,174	$	730,941,458	$	1,179,031,495
	07/31/13	$	5,131,652	$	5,065,034	$	4,515,512	$	2,836,654	$	—	$	139,671,511	$	744,667,786	$	1,167,272,534
	08/31/13	$	5,851,133	$	4,963,168	$	4,691,658	$	2,954,178	$	—	$	155,005,642	$	733,383,093	$	1,153,000,279
	09/30/13	$	6,226,207	$	5,554,675	$	4,570,913	$	3,170,588	$	3,708	$	152,109,847	$	728,185,217	$	1,143,459,060
	10/31/13	$	6,623,104	$	5,338,556	$	4,655,162	$	2,747,966	$	—	$	141,128,050	$	712,262,706	$	1,130,586,545
	11/30/13	$	5,301,504	$	6,083,352	$	4,827,490	$	3,018,760	$	—	$	145,192,271	$	719,716,769	$	1,121,418,903
	12/31/13	$	5,211,716	$	4,670,140	$	5,407,208	$	2,311,467	$	—	$	147,941,833	$	719,738,399	$	1,109,570,682
2013-2	04/30/13	$	4,215,623	$	57,373	$	40,604	$	—	$	—	$	131,537,063	$	746,136,467	$	1,219,127,723
	05/31/13	$	4,619,588	$	3,862,789	$	82,553	$	15,364	$	—	$	140,812,695	$	748,269,323	$	1,211,316,650
	06/30/13	$	5,805,288	$	4,014,019	$	3,670,729	$	80,374	$	—	$	143,405,993	$	739,091,825	$	1,206,219,374
	07/31/13	$	4,304,848	$	5,496,577	$	3,792,486	$	2,034,788	$	—	$	147,030,393	$	747,748,246	$	1,199,439,821
	08/31/13	$	4,545,258	$	4,068,460	$	5,023,237	$	2,103,173	$	—	$	156,182,648	$	742,753,265	$	1,190,857,866
	09/30/13	$	5,671,561	$	4,125,538	$	3,729,483	$	2,907,419	$	10,069	$	154,597,631	$	744,718,293	$	1,182,922,849
	10/31/13	$	5,291,891	$	4,910,049	$	3,755,605	$	1,763,745	$	13,474	$	146,052,887	$	728,605,633	$	1,173,175,705
	11/30/13	$	4,804,293	$	4,788,074	$	4,611,421	$	2,183,607	$	24,393	$	150,593,858	$	731,360,350	$	1,164,588,502
	12/31/13	$	5,750,531	$	4,168,573	$	4,077,430	$	2,061,377	$	4,408	$	151,265,455	$	735,123,153	$	1,154,199,722
2013-3	07/31/13	$	4,044,465	$	3,785,290	$	1,489,103	$	—	$	—	$	133,928,099	$	730,019,121	$	1,198,271,978
	08/31/13	$	3,811,024	$	3,561,486	$	3,700,498	$	1,506,033	$	—	$	150,902,831	$	725,426,686	$	1,190,634,894
	09/30/13	$	4,940,151	$	3,407,584	$	3,071,826	$	2,216,812	$	—	$	151,895,472	$	725,874,895	$	1,185,046,487
	10/31/13	$	5,664,489	$	4,268,580	$	2,949,758	$	1,693,204	$	—	$	141,327,570	$	710,343,630	$	1,179,002,264

Page 124 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days		31 to 60 Days		61 to 90 Days		91 to 120 Days		121 to 150 Days		151 to 180 Days		181 to 210 Days		211 to 240 Days
2013-3	11/30/13	$	571,569,658	$	47,155,082	$	24,531,151	$	15,901,539	$	17,751,919	$	11,670,838	$	6,875,086	$	6,628,235
	12/31/13	$	578,802,368	$	46,261,361	$	27,250,860	$	17,180,048	$	12,400,783	$	14,419,970	$	8,897,680	$	5,401,447
2013-4	08/31/13	$	403,471,118	$	24,367,323	$	15,681,174	$	8,821,181	$	5,501,748	$	4,747,742	$	3,873,052	$	3,170,082
	09/30/13	$	403,846,114	$	26,116,457	$	13,248,489	$	9,651,091	$	6,760,346	$	4,497,466	$	3,523,703	$	3,035,217
	10/31/13	$	394,453,510	$	27,384,706	$	11,984,598	$	7,499,186	$	6,728,096	$	5,256,149	$	3,314,008	$	2,630,938
	11/30/13	$	398,033,035	$	26,788,321	$	15,794,128	$	7,526,430	$	5,492,323	$	5,223,421	$	3,862,141	$	2,608,181
	12/31/13	$	399,195,993	$	25,486,069	$	14,957,345	$	10,100,429	$	5,365,813	$	4,255,892	$	3,684,358	$	3,104,563
2013-5	10/31/13	$	495,143,758	$	26,191,448	$	16,357,715	$	14,069,661	$	7,877,653	$	6,008,670	$	4,623,249	$	4,033,079
	11/30/13	$	504,421,392	$	33,729,097	$	14,830,955	$	10,942,464	$	11,027,520	$	6,378,554	$	4,120,118	$	3,537,712
	12/31/13	$	506,946,956	$	30,536,256	$	17,745,096	$	9,835,630	$	8,516,065	$	8,741,583	$	5,021,734	$	3,111,079
2013-6	12/31/13	$	510,161,241	$	29,309,436	$	17,447,949	$	10,842,927	$	7,995,787	$	8,512,561	$	4,309,298	$	2,929,577

Page 125 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Aggregate Outstanding Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days		271 to 300 Days		301 to 330 Days		331 to 360 Days		> 360 Days		Total Delinquent > 30 Days		Total Repayment		Total Loans
2013-3	11/30/13	$	5,107,603	$	4,980,865	$	3,956,615	$	1,869,352	$	—	$	146,428,285	$	717,997,943	$	1,173,027,360
	12/31/13	$	5,262,840	$	4,276,922	$	4,457,589	$	1,996,830	$	—	$	147,806,329	$	726,608,697	$	1,165,013,969
2013-4	08/31/13	$	1,990,202	$	53,706	$	—	$	—	$	—	$	68,206,209	$	471,677,327	$	731,879,667
	09/30/13	$	2,396,288	$	1,835,468	$	46,160	$	—	$	—	$	71,110,684	$	474,956,798	$	727,509,879
	10/31/13	$	2,163,989	$	1,754,354	$	1,634,079	$	68,289	$	—	$	70,418,391	$	464,871,902	$	722,338,537
	11/30/13	$	2,104,935	$	1,805,299	$	1,583,320	$	1,141,755	$	—	$	73,930,255	$	471,963,290	$	718,097,674
	12/31/13	$	1,955,532	$	1,694,755	$	1,557,578	$	750,792	$	—	$	72,913,126	$	472,109,119	$	712,772,046
2013-5	10/31/13	$	3,118,952	$	2,285,948	$	—	$	—	$	—	$	84,566,374	$	579,710,132	$	968,892,342
	11/30/13	$	3,213,494	$	2,717,522	$	2,064,729	$	—	$	—	$	92,562,166	$	596,983,558	$	965,090,737
	12/31/13	$	2,984,111	$	2,602,610	$	2,503,154	$	1,452,280	$	—	$	93,049,597	$	599,996,553	$	959,666,657
2013-6	12/31/13	$	2,405,861	$	2,108,533	$	1,034,298	$	—	$	—	$	86,896,227	$	597,057,468	$	944,474,510

Page 126 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-1	04/30/10		43.20	%		5.32	%		3.65	%		2.41	%		1.79	%		1.69	%		1.24	%		1.07	%
	05/31/10		43.16	%		5.02	%		3.80	%		2.59	%		1.95	%		1.51	%		1.48	%		1.07	%
	06/30/10		43.00	%		4.95	%		3.25	%		2.50	%		2.03	%		1.61	%		1.28	%		1.26	%
	07/31/10		42.03	%		5.14	%		3.18	%		2.21	%		2.00	%		1.71	%		1.33	%		1.12	%
	08/31/10		42.03	%		4.56	%		3.24	%		2.10	%		1.73	%		1.65	%		1.39	%		1.16	%
	09/30/10		42.03	%		4.81	%		2.74	%		2.13	%		1.71	%		1.44	%		1.39	%		1.19	%
	10/31/10		42.19	%		5.00	%		2.90	%		1.85	%		1.68	%		1.40	%		1.21	%		1.24	%
	11/30/10		41.69	%		5.28	%		3.39	%		2.03	%		1.51	%		1.45	%		1.19	%		1.08	%
	12/31/10		42.01	%		5.50	%		3.45	%		2.28	%		1.66	%		1.31	%		1.18	%		1.07	%
	01/31/11		42.06	%		4.81	%		3.53	%		2.33	%		1.74	%		1.33	%		1.09	%		1.00	%
	02/28/11		41.68	%		5.55	%		3.14	%		2.33	%		1.80	%		1.39	%		1.03	%		0.92	%
	03/31/11		44.18	%		4.08	%		3.02	%		2.06	%		1.82	%		1.42	%		1.07	%		0.91	%
	04/30/11		42.76	%		5.76	%		2.83	%		2.02	%		1.65	%		1.56	%		1.16	%		0.91	%
	05/31/11		41.77	%		6.47	%		3.97	%		1.94	%		1.67	%		1.38	%		1.30	%		1.03	%
	06/30/11		41.63	%		5.33	%		4.41	%		2.71	%		1.55	%		1.39	%		1.18	%		1.13	%
	07/31/11		41.14	%		5.76	%		3.40	%		3.09	%		2.24	%		1.33	%		1.06	%		1.01	%
	08/31/11		41.28	%		4.94	%		3.68	%		2.25	%		2.46	%		1.90	%		1.08	%		0.90	%
	09/30/11		42.19	%		5.30	%		2.96	%		2.45	%		1.76	%		2.05	%		1.57	%		0.94	%
	10/31/11		41.01	%		5.83	%		3.28	%		2.02	%		1.92	%		1.47	%		1.67	%		1.35	%
	11/30/11		40.05	%		5.87	%		3.82	%		2.28	%		1.63	%		1.64	%		1.24	%		1.46	%
	12/31/11		40.66	%		5.45	%		4.03	%		2.75	%		1.84	%		1.37	%		1.33	%		1.05	%
	01/31/12		41.32	%		5.03	%		3.42	%		2.62	%		2.01	%		1.48	%		1.03	%		1.05	%

Page 127 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2010-1	04/30/10		0.81	%		0.00	%		0.00	%		0.00	%		0.00	%		17.97	%		61.17	%		100.00	%
	05/31/10		0.97	%		0.71	%		0.01	%		0.00	%		0.00	%		19.11	%		62.27	%		100.00	%
	06/30/10		0.92	%		0.82	%		0.56	%		0.01	%		0.00	%		19.19	%		62.19	%		100.00	%
	07/31/10		1.09	%		0.80	%		0.65	%		0.27	%		0.00	%		19.48	%		61.51	%		100.00	%
	08/31/10		0.92	%		0.91	%		0.65	%		0.35	%		0.00	%		18.65	%		60.68	%		100.00	%
	09/30/10		1.02	%		0.76	%		0.64	%		0.33	%		0.00	%		18.16	%		60.19	%		100.00	%
	10/31/10		1.03	%		0.87	%		0.57	%		0.30	%		0.00	%		18.05	%		60.24	%		100.00	%
	11/30/10		1.09	%		0.88	%		0.73	%		0.29	%		0.00	%		18.93	%		60.61	%		100.00	%
	12/31/10		0.95	%		0.87	%		0.75	%		0.44	%		0.00	%		19.47	%		61.48	%		100.00	%
	01/31/11		0.84	%		0.79	%		0.75	%		0.36	%		0.00	%		18.57	%		60.63	%		100.00	%
	02/28/11		0.86	%		0.76	%		0.63	%		0.42	%		0.00	%		18.83	%		60.51	%		100.00	%
	03/31/11		0.74	%		0.67	%		0.60	%		0.35	%		0.00	%		16.75	%		60.93	%		100.00	%
	04/30/11		0.76	%		0.61	%		0.54	%		0.37	%		0.00	%		18.16	%		60.93	%		100.00	%
	05/31/11		0.82	%		0.65	%		0.49	%		0.31	%		0.00	%		20.03	%		61.81	%		100.00	%
	06/30/11		0.88	%		0.71	%		0.58	%		0.32	%		0.00	%		20.19	%		61.82	%		100.00	%
	07/31/11		1.03	%		0.74	%		0.62	%		0.41	%		0.01	%		20.69	%		61.83	%		100.00	%
	08/31/11		0.90	%		0.84	%		0.69	%		0.37	%		0.00	%		20.01	%		61.29	%		100.00	%
	09/30/11		0.79	%		0.79	%		0.75	%		0.46	%		0.00	%		19.83	%		62.02	%		100.00	%
	10/31/11		0.81	%		0.65	%		0.71	%		0.52	%		0.00	%		20.25	%		61.26	%		100.00	%
	11/30/11		1.19	%		0.69	%		0.61	%		0.57	%		0.00	%		21.00	%		61.05	%		100.00	%
	12/31/11		1.26	%		1.07	%		0.64	%		0.41	%		0.01	%		21.21	%		61.87	%		100.00	%
	01/31/12		0.81	%		0.98	%		1.12	%		0.41	%		0.00	%		19.97	%		61.29	%		100.00	%

Page 128 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-1	02/29/12		41.65	%		5.27	%		3.12	%		2.27	%		2.00	%		1.56	%		1.15	%		0.80	%
	03/31/12		41.47	%		5.67	%		3.22	%		1.98	%		1.72	%		1.62	%		1.25	%		0.93	%
	04/30/12		40.89	%		5.52	%		3.60	%		2.24	%		1.60	%		1.42	%		1.35	%		1.04	%
	05/31/12		41.03	%		5.64	%		3.61	%		2.53	%		1.74	%		1.40	%		1.19	%		1.16	%
	06/30/12		40.98	%		5.59	%		3.83	%		2.49	%		2.03	%		1.47	%		1.17	%		1.01	%
	07/31/12		40.75	%		5.73	%		3.52	%		2.68	%		2.04	%		1.77	%		1.25	%		0.98	%
	08/31/12		41.21	%		5.26	%		3.71	%		2.42	%		2.06	%		1.72	%		1.44	%		1.00	%
	09/30/12		41.76	%		5.64	%		3.44	%		2.52	%		1.90	%		1.74	%		1.39	%		1.24	%
	10/31/12		41.57	%		5.69	%		3.52	%		2.35	%		1.87	%		1.60	%		1.39	%		1.13	%
	11/30/12		41.04	%		5.96	%		3.62	%		2.35	%		1.87	%		1.55	%		1.28	%		1.14	%
	12/31/12		42.61	%		5.61	%		4.03	%		2.67	%		1.87	%		1.57	%		1.25	%		1.09	%
	01/31/13		42.59	%		5.91	%		3.55	%		2.64	%		1.99	%		1.56	%		1.18	%		1.05	%
	02/28/13		42.15	%		5.39	%		3.82	%		2.29	%		1.95	%		1.50	%		1.18	%		0.97	%
	03/31/13		42.91	%		5.53	%		3.37	%		2.61	%		1.80	%		1.49	%		1.15	%		1.01	%
	04/30/13		43.38	%		5.27	%		3.76	%		2.16	%		1.93	%		1.52	%		1.20	%		0.91	%
	05/31/13		43.89	%		5.75	%		3.52	%		2.75	%		1.79	%		1.62	%		1.27	%		1.03	%
	06/30/13		42.69	%		5.54	%		3.91	%		2.59	%		2.22	%		1.52	%		1.15	%		1.02	%
	07/31/13		42.80	%		5.67	%		3.61	%		2.83	%		2.21	%		1.90	%		1.22	%		1.04	%
	08/31/13		42.39	%		5.61	%		3.84	%		2.57	%		2.34	%		1.88	%		1.60	%		1.04	%
	09/30/13		43.04	%		5.38	%		3.69	%		2.73	%		2.10	%		2.00	%		1.55	%		1.30	%
	10/31/13		42.77	%		5.34	%		3.31	%		2.61	%		2.12	%		1.79	%		1.63	%		1.25	%
	11/30/13		41.85	%		5.55	%		3.65	%		2.49	%		2.13	%		1.89	%		1.52	%		1.37	%

Page 129 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2010-1	02/29/12		0.89	%		0.73	%		0.95	%		0.74	%		0.00	%		19.49	%		61.14	%		100.00	%
	03/31/12		0.71	%		0.77	%		0.56	%		0.60	%		0.01	%		19.03	%		60.50	%		100.00	%
	04/30/12		0.77	%		0.56	%		0.67	%		0.34	%		0.01	%		19.10	%		60.00	%		100.00	%
	05/31/12		0.86	%		0.67	%		0.49	%		0.39	%		0.01	%		19.68	%		60.71	%		100.00	%
	06/30/12		1.01	%		0.76	%		0.56	%		0.27	%		0.01	%		20.20	%		61.18	%		100.00	%
	07/31/12		0.83	%		0.86	%		0.70	%		0.36	%		0.00	%		20.70	%		61.45	%		100.00	%
	08/31/12		0.85	%		0.69	%		0.67	%		0.45	%		0.00	%		20.27	%		61.48	%		100.00	%
	09/30/12		0.84	%		0.73	%		0.60	%		0.43	%		0.01	%		20.48	%		62.24	%		100.00	%
	10/31/12		1.05	%		0.73	%		0.59	%		0.36	%		0.01	%		20.28	%		61.86	%		100.00	%
	11/30/12		0.95	%		0.91	%		0.66	%		0.29	%		0.01	%		20.60	%		61.63	%		100.00	%
	12/31/12		0.97	%		0.80	%		0.83	%		0.29	%		0.00	%		20.99	%		63.60	%		100.00	%
	01/31/13		0.84	%		0.78	%		0.68	%		0.45	%		0.00	%		20.62	%		63.21	%		100.00	%
	02/28/13		0.85	%		0.75	%		0.64	%		0.36	%		0.00	%		19.71	%		61.85	%		100.00	%
	03/31/13		0.79	%		0.73	%		0.59	%		0.28	%		0.01	%		19.36	%		62.27	%		100.00	%
	04/30/13		0.85	%		0.67	%		0.52	%		0.39	%		0.00	%		19.18	%		62.56	%		100.00	%
	05/31/13		0.76	%		0.73	%		0.51	%		0.36	%		0.00	%		20.09	%		63.98	%		100.00	%
	06/30/13		0.93	%		0.66	%		0.49	%		0.35	%		0.00	%		20.37	%		63.05	%		100.00	%
	07/31/13		0.92	%		0.80	%		0.50	%		0.29	%		0.00	%		20.99	%		63.79	%		100.00	%
	08/31/13		0.91	%		0.76	%		0.59	%		0.30	%		0.00	%		21.44	%		63.83	%		100.00	%
	09/30/13		0.92	%		0.76	%		0.53	%		0.43	%		0.00	%		21.40	%		64.44	%		100.00	%
	10/31/13		1.12	%		0.75	%		0.57	%		0.31	%		0.01	%		20.80	%		63.57	%		100.00	%
	11/30/13		1.10	%		0.95	%		0.60	%		0.34	%		0.00	%		21.60	%		63.45	%		100.00	%

Page 130 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-1	12/31/13		42.91	%		5.27	%		3.69	%		2.58	%		1.93	%		1.87	%		1.47	%		1.23	%
2010-2	08/31/10		26.33	%		4.85	%		3.68	%		1.94	%		1.45	%		1.18	%		1.00	%		0.62	%
	09/30/10		26.53	%		4.94	%		3.30	%		2.54	%		1.57	%		1.21	%		1.07	%		0.90	%
	10/31/10		26.45	%		4.42	%		3.12	%		2.53	%		2.07	%		1.44	%		0.98	%		0.92	%
	11/30/10		28.49	%		4.43	%		3.25	%		2.30	%		2.11	%		1.82	%		1.26	%		0.86	%
	12/31/10		29.98	%		4.51	%		3.03	%		2.46	%		1.94	%		1.84	%		1.52	%		1.06	%
	01/31/11		29.50	%		4.14	%		3.04	%		2.22	%		1.95	%		1.56	%		1.49	%		1.21	%
	02/28/11		28.55	%		4.84	%		2.97	%		2.05	%		1.88	%		1.58	%		1.25	%		1.26	%
	03/31/11		29.69	%		4.36	%		3.16	%		1.93	%		1.57	%		1.40	%		1.25	%		1.06	%
	04/30/11		29.78	%		4.92	%		3.06	%		2.18	%		1.57	%		1.35	%		1.19	%		1.08	%
	05/31/11		30.16	%		4.69	%		3.30	%		2.32	%		1.82	%		1.19	%		1.18	%		1.09	%
	06/30/11		31.00	%		4.99	%		3.13	%		2.39	%		1.87	%		1.58	%		1.02	%		1.02	%
	07/31/11		30.68	%		5.28	%		3.32	%		2.27	%		2.03	%		1.63	%		1.23	%		0.98	%
	08/31/11		30.33	%		4.74	%		3.70	%		2.43	%		1.88	%		1.74	%		1.29	%		1.07	%
	09/30/11		30.92	%		5.12	%		3.18	%		2.51	%		1.93	%		1.54	%		1.32	%		1.11	%
	10/31/11		30.97	%		4.93	%		3.16	%		2.32	%		2.06	%		1.61	%		1.27	%		1.12	%
	11/30/11		31.24	%		5.12	%		3.44	%		2.30	%		2.00	%		1.78	%		1.36	%		1.10	%
	12/31/11		32.23	%		5.15	%		3.47	%		2.38	%		2.02	%		1.72	%		1.47	%		1.21	%
	01/31/12		32.03	%		4.62	%		3.25	%		2.41	%		1.81	%		1.62	%		1.40	%		1.20	%
	02/29/12		32.45	%		4.79	%		3.09	%		2.09	%		1.72	%		1.42	%		1.28	%		1.09	%
	03/31/12		33.53	%		4.91	%		3.04	%		1.87	%		1.60	%		1.48	%		1.16	%		0.98	%
	04/30/12		33.28	%		4.98	%		3.29	%		2.08	%		1.54	%		1.42	%		1.15	%		1.00	%

Page 131 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2010-1	12/31/13		1.14	%		0.91	%		0.78	%		0.34	%		0.00	%		21.22	%		64.13	%		100.00	%
2010-2	08/31/10		0.51	%		0.01	%		0.00	%		0.00	%		0.00	%		15.25	%		41.57	%		100.00	%
	09/30/10		0.51	%		0.42	%		0.01	%		0.00	%		0.00	%		16.47	%		42.99	%		100.00	%
	10/31/10		0.79	%		0.43	%		0.34	%		0.01	%		0.00	%		17.05	%		43.50	%		100.00	%
	11/30/10		0.86	%		0.71	%		0.36	%		0.14	%		0.00	%		18.10	%		46.59	%		100.00	%
	12/31/10		0.74	%		0.71	%		0.60	%		0.21	%		0.00	%		18.64	%		48.62	%		100.00	%
	01/31/11		0.91	%		0.65	%		0.57	%		0.41	%		0.00	%		18.16	%		47.66	%		100.00	%
	02/28/11		1.03	%		0.75	%		0.52	%		0.32	%		0.00	%		18.45	%		46.99	%		100.00	%
	03/31/11		1.07	%		0.87	%		0.63	%		0.28	%		0.00	%		17.58	%		47.27	%		100.00	%
	04/30/11		0.89	%		0.96	%		0.74	%		0.37	%		0.00	%		18.29	%		48.07	%		100.00	%
	05/31/11		1.02	%		0.77	%		0.85	%		0.47	%		0.00	%		18.71	%		48.87	%		100.00	%
	06/30/11		0.98	%		0.93	%		0.73	%		0.50	%		0.00	%		19.15	%		50.15	%		100.00	%
	07/31/11		0.89	%		0.84	%		0.82	%		0.44	%		0.00	%		19.74	%		50.42	%		100.00	%
	08/31/11		0.85	%		0.78	%		0.75	%		0.45	%		0.00	%		19.69	%		50.03	%		100.00	%
	09/30/11		0.94	%		0.76	%		0.70	%		0.46	%		0.00	%		19.57	%		50.49	%		100.00	%
	10/31/11		0.94	%		0.84	%		0.69	%		0.43	%		0.01	%		19.37	%		50.35	%		100.00	%
	11/30/11		0.97	%		0.85	%		0.78	%		0.38	%		0.01	%		20.08	%		51.32	%		100.00	%
	12/31/11		0.97	%		0.82	%		0.80	%		0.42	%		0.00	%		20.43	%		52.66	%		100.00	%
	01/31/12		0.96	%		0.80	%		0.75	%		0.53	%		0.01	%		19.35	%		51.38	%		100.00	%
	02/29/12		0.93	%		0.81	%		0.68	%		0.44	%		0.00	%		18.33	%		50.78	%		100.00	%
	03/31/12		0.89	%		0.77	%		0.65	%		0.40	%		0.00	%		17.76	%		51.29	%		100.00	%
	04/30/12		0.87	%		0.77	%		0.69	%		0.41	%		0.00	%		18.19	%		51.47	%		100.00	%

Page 132 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2010-2	05/31/12		33.29	%		5.52	%		3.19	%		2.42	%		1.55	%		1.44	%		1.17	%		1.00	%
	06/30/12		33.93	%		5.45	%		3.75	%		2.27	%		1.99	%		1.31	%		1.11	%		0.97	%
	07/31/12		33.84	%		5.56	%		3.34	%		2.65	%		2.06	%		1.68	%		1.07	%		0.97	%
	08/31/12		33.66	%		5.01	%		3.70	%		2.40	%		2.19	%		1.77	%		1.28	%		0.91	%
	09/30/12		34.51	%		5.50	%		3.35	%		2.63	%		1.94	%		1.89	%		1.38	%		1.03	%
	10/31/12		34.73	%		5.08	%		3.36	%		2.48	%		2.10	%		1.67	%		1.48	%		1.14	%
	11/30/12		34.90	%		5.38	%		3.25	%		2.19	%		1.94	%		1.74	%		1.33	%		1.17	%
	12/31/12		37.19	%		5.41	%		3.46	%		2.37	%		1.85	%		1.66	%		1.32	%		1.11	%
	01/31/13		36.65	%		5.41	%		3.52	%		2.28	%		1.77	%		1.57	%		1.21	%		1.05	%
	02/28/13		36.34	%		5.33	%		3.55	%		2.19	%		1.75	%		1.40	%		1.05	%		0.93	%
	03/31/13		37.16	%		5.36	%		3.29	%		2.37	%		1.75	%		1.34	%		0.99	%		0.89	%
	04/30/13		37.36	%		5.37	%		3.48	%		2.27	%		1.94	%		1.52	%		1.05	%		0.77	%
	05/31/13		36.81	%		5.47	%		3.47	%		2.66	%		1.92	%		1.54	%		1.20	%		0.88	%
	06/30/13		36.94	%		5.29	%		3.67	%		2.42	%		2.18	%		1.60	%		1.02	%		0.92	%
	07/31/13		37.73	%		5.37	%		3.36	%		2.72	%		2.07	%		1.96	%		1.09	%		0.97	%
	08/31/13		36.64	%		5.83	%		3.68	%		2.49	%		2.26	%		1.78	%		1.58	%		0.93	%
	09/30/13		36.66	%		5.47	%		3.92	%		2.67	%		2.03	%		1.91	%		1.45	%		1.34	%
	10/31/13		37.46	%		4.71	%		3.25	%		2.90	%		2.18	%		1.62	%		1.44	%		1.08	%
	11/30/13		37.59	%		5.34	%		3.23	%		2.35	%		2.26	%		1.80	%		1.35	%		1.19	%
	12/31/13		38.32	%		5.50	%		3.41	%		2.45	%		1.84	%		1.88	%		1.41	%		1.11	%
2012-1	02/29/12		45.77	%		4.59	%		2.17	%		1.34	%		1.20	%		0.82	%		0.71	%		0.61	%
	03/31/12		45.23	%		4.48	%		2.65	%		1.17	%		1.01	%		1.02	%		0.64	%		0.57	%

Page 133 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2010-2	05/31/12		0.88	%		0.76	%		0.68	%		0.40	%		0.00	%		19.01	%		52.29	%		100.00	%
	06/30/12		0.89	%		0.77	%		0.69	%		0.40	%		0.00	%		19.61	%		53.53	%		100.00	%
	07/31/12		0.85	%		0.76	%		0.77	%		0.36	%		0.00	%		20.07	%		53.90	%		100.00	%
	08/31/12		0.87	%		0.74	%		0.64	%		0.45	%		0.00	%		19.95	%		53.62	%		100.00	%
	09/30/12		0.81	%		0.73	%		0.65	%		0.41	%		0.00	%		20.33	%		54.84	%		100.00	%
	10/31/12		0.89	%		0.65	%		0.64	%		0.38	%		0.00	%		19.85	%		54.58	%		100.00	%
	11/30/12		0.95	%		0.77	%		0.56	%		0.40	%		0.00	%		19.69	%		54.59	%		100.00	%
	12/31/12		1.04	%		0.78	%		0.70	%		0.30	%		0.00	%		20.00	%		57.19	%		100.00	%
	01/31/13		0.82	%		0.90	%		0.66	%		0.44	%		0.00	%		19.63	%		56.28	%		100.00	%
	02/28/13		0.85	%		0.69	%		0.71	%		0.36	%		0.00	%		18.80	%		55.14	%		100.00	%
	03/31/13		0.77	%		0.70	%		0.58	%		0.41	%		0.00	%		18.46	%		55.62	%		100.00	%
	04/30/13		0.74	%		0.67	%		0.59	%		0.32	%		0.00	%		18.72	%		56.08	%		100.00	%
	05/31/13		0.65	%		0.63	%		0.61	%		0.36	%		0.00	%		19.38	%		56.20	%		100.00	%
	06/30/13		0.73	%		0.51	%		0.55	%		0.42	%		0.00	%		19.30	%		56.24	%		100.00	%
	07/31/13		0.81	%		0.60	%		0.46	%		0.30	%		0.00	%		19.71	%		57.44	%		100.00	%
	08/31/13		0.79	%		0.70	%		0.55	%		0.26	%		0.00	%		20.84	%		57.47	%		100.00	%
	09/30/13		0.79	%		0.64	%		0.65	%		0.31	%		0.00	%		21.18	%		57.85	%		100.00	%
	10/31/13		1.06	%		0.67	%		0.57	%		0.38	%		0.01	%		19.89	%		57.35	%		100.00	%
	11/30/13		0.97	%		0.97	%		0.60	%		0.39	%		0.00	%		20.46	%		58.05	%		100.00	%
	12/31/13		0.94	%		0.87	%		0.90	%		0.32	%		0.00	%		20.64	%		58.96	%		100.00	%
2012-1	02/29/12		0.41	%		0.23	%		0.00	%		0.00	%		0.00	%		12.09	%		57.86	%		100.00	%
	03/31/12		0.51	%		0.36	%		0.20	%		0.00	%		0.00	%		12.60	%		57.84	%		100.00	%

Page 134 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2012-1	04/30/12		44.61	%		4.34	%		2.78	%		1.71	%		0.90	%		0.81	%		0.78	%		0.53	%
	05/31/12		44.65	%		4.32	%		2.45	%		1.75	%		1.28	%		0.79	%		0.62	%		0.67	%
	06/30/12		44.94	%		4.59	%		2.49	%		1.50	%		1.33	%		1.08	%		0.63	%		0.52	%
	07/31/12		44.91	%		4.28	%		2.53	%		1.61	%		1.32	%		1.12	%		0.92	%		0.53	%
	08/31/12		44.90	%		4.15	%		2.51	%		1.61	%		1.26	%		1.08	%		0.83	%		0.76	%
	09/30/12		45.94	%		4.51	%		2.29	%		1.66	%		1.22	%		1.03	%		0.81	%		0.68	%
	10/31/12		45.72	%		4.33	%		2.35	%		1.51	%		1.20	%		0.96	%		0.72	%		0.63	%
	11/30/12		45.95	%		4.86	%		2.40	%		1.44	%		1.14	%		0.96	%		0.72	%		0.57	%
	12/31/12		47.92	%		4.25	%		2.82	%		1.72	%		1.20	%		0.96	%		0.75	%		0.55	%
	01/31/13		47.79	%		4.37	%		2.38	%		1.79	%		1.23	%		0.96	%		0.64	%		0.57	%
	02/28/13		47.32	%		4.60	%		2.40	%		1.46	%		1.30	%		0.87	%		0.63	%		0.50	%
	03/31/13		48.04	%		4.37	%		2.59	%		1.57	%		1.07	%		0.95	%		0.62	%		0.50	%
	04/30/13		47.87	%		4.57	%		2.58	%		1.63	%		1.18	%		0.87	%		0.69	%		0.47	%
	05/31/13		47.79	%		4.32	%		2.59	%		1.73	%		1.38	%		0.94	%		0.61	%		0.58	%
	06/30/13		48.14	%		4.38	%		2.58	%		1.73	%		1.38	%		1.16	%		0.60	%		0.48	%
	07/31/13		48.22	%		4.45	%		2.39	%		1.76	%		1.41	%		1.19	%		0.81	%		0.49	%
	08/31/13		47.61	%		4.61	%		2.76	%		1.70	%		1.35	%		1.17	%		0.86	%		0.69	%
	09/30/13		48.61	%		4.33	%		2.72	%		1.89	%		1.35	%		1.11	%		0.86	%		0.72	%
	10/31/13		48.38	%		4.11	%		2.26	%		1.84	%		1.46	%		1.11	%		0.75	%		0.66	%
	11/30/13		48.44	%		5.03	%		2.55	%		1.44	%		1.43	%		1.19	%		0.79	%		0.60	%
	12/31/13		49.46	%		4.47	%		2.92	%		1.72	%		1.16	%		1.17	%		0.87	%		0.61	%
2012-2	04/30/12		43.51	%		4.19	%		2.39	%		1.55	%		0.87	%		0.74	%		0.76	%		0.49	%

Page 135 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2012-1	04/30/12		0.48	%		0.48	%		0.33	%		0.19	%		0.00	%		13.35	%		57.96	%		100.00	%
	05/31/12		0.44	%		0.46	%		0.46	%		0.24	%		0.00	%		13.47	%		58.12	%		100.00	%
	06/30/12		0.59	%		0.38	%		0.43	%		0.36	%		0.00	%		13.91	%		58.85	%		100.00	%
	07/31/12		0.46	%		0.55	%		0.38	%		0.29	%		0.00	%		14.00	%		58.91	%		100.00	%
	08/31/12		0.47	%		0.42	%		0.51	%		0.26	%		0.00	%		13.86	%		58.76	%		100.00	%
	09/30/12		0.62	%		0.42	%		0.40	%		0.37	%		0.00	%		14.01	%		59.95	%		100.00	%
	10/31/12		0.54	%		0.56	%		0.38	%		0.27	%		0.00	%		13.47	%		59.19	%		100.00	%
	11/30/12		0.53	%		0.47	%		0.50	%		0.28	%		0.00	%		13.87	%		59.81	%		100.00	%
	12/31/12		0.50	%		0.47	%		0.42	%		0.35	%		0.00	%		13.99	%		61.91	%		100.00	%
	01/31/13		0.40	%		0.42	%		0.40	%		0.31	%		0.00	%		13.48	%		61.27	%		100.00	%
	02/28/13		0.45	%		0.37	%		0.36	%		0.25	%		0.00	%		13.21	%		60.52	%		100.00	%
	03/31/13		0.42	%		0.36	%		0.33	%		0.25	%		0.00	%		13.02	%		61.06	%		100.00	%
	04/30/13		0.42	%		0.33	%		0.32	%		0.22	%		0.00	%		13.27	%		61.14	%		100.00	%
	05/31/13		0.37	%		0.39	%		0.31	%		0.22	%		0.00	%		13.41	%		61.20	%		100.00	%
	06/30/13		0.49	%		0.32	%		0.35	%		0.22	%		0.00	%		13.68	%		61.82	%		100.00	%
	07/31/13		0.39	%		0.45	%		0.29	%		0.23	%		0.00	%		13.85	%		62.07	%		100.00	%
	08/31/13		0.43	%		0.35	%		0.41	%		0.21	%		0.00	%		14.54	%		62.15	%		100.00	%
	09/30/13		0.59	%		0.37	%		0.34	%		0.28	%		0.00	%		14.57	%		63.18	%		100.00	%
	10/31/13		0.56	%		0.48	%		0.33	%		0.24	%		0.00	%		13.80	%		62.18	%		100.00	%
	11/30/13		0.56	%		0.49	%		0.43	%		0.25	%		0.00	%		14.76	%		63.20	%		100.00	%
	12/31/13		0.51	%		0.49	%		0.40	%		0.27	%		0.00	%		14.59	%		64.05	%		100.00	%
2012-2	04/30/12		0.44	%		0.18	%		0.00	%		0.00	%		0.00	%		11.62	%		55.13	%		100.00	%

Page 136 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2012-2	05/31/12		43.52	%		4.41	%		2.34	%		1.60	%		1.14	%		0.78	%		0.59	%		0.65	%
	06/30/12		43.86	%		4.47	%		2.54	%		1.50	%		1.23	%		0.93	%		0.60	%		0.52	%
	07/31/12		43.72	%		4.17	%		2.41	%		1.67	%		1.21	%		1.01	%		0.78	%		0.53	%
	08/31/12		43.85	%		4.03	%		2.32	%		1.47	%		1.24	%		0.96	%		0.74	%		0.61	%
	09/30/12		44.95	%		4.45	%		2.34	%		1.41	%		1.07	%		0.97	%		0.74	%		0.59	%
	10/31/12		44.83	%		4.36	%		2.35	%		1.48	%		1.09	%		0.85	%		0.72	%		0.56	%
	11/30/12		44.88	%		4.67	%		2.32	%		1.42	%		1.07	%		0.80	%		0.58	%		0.50	%
	12/31/12		47.08	%		4.35	%		2.82	%		1.50	%		1.13	%		0.88	%		0.59	%		0.48	%
	01/31/13		46.76	%		4.49	%		2.33	%		1.79	%		1.04	%		0.87	%		0.59	%		0.43	%
	02/28/13		46.12	%		4.54	%		2.62	%		1.40	%		1.25	%		0.76	%		0.54	%		0.41	%
	03/31/13		46.36	%		4.31	%		2.58	%		1.64	%		1.04	%		0.88	%		0.54	%		0.44	%
	04/30/13		46.07	%		4.17	%		2.59	%		1.66	%		1.26	%		0.80	%		0.65	%		0.41	%
	05/31/13		46.22	%		4.35	%		2.44	%		1.77	%		1.30	%		1.05	%		0.60	%		0.53	%
	06/30/13		46.30	%		4.15	%		2.57	%		1.65	%		1.35	%		1.00	%		0.62	%		0.45	%
	07/31/13		47.09	%		4.36	%		2.27	%		1.74	%		1.34	%		1.06	%		0.70	%		0.52	%
	08/31/13		46.11	%		4.97	%		2.66	%		1.59	%		1.40	%		1.09	%		0.80	%		0.56	%
	09/30/13		46.87	%		4.46	%		3.01	%		1.71	%		1.24	%		1.13	%		0.79	%		0.65	%
	10/31/13		46.70	%		4.09	%		2.30	%		2.04	%		1.30	%		0.95	%		0.79	%		0.59	%
	11/30/13		46.94	%		4.83	%		2.35	%		1.55	%		1.57	%		1.03	%		0.71	%		0.62	%
	12/31/13		47.93	%		4.48	%		2.93	%		1.63	%		1.23	%		1.29	%		0.79	%		0.53	%
2012-3	05/31/12		42.00	%		4.73	%		3.22	%		2.22	%		1.73	%		1.33	%		1.17	%		1.08	%
	06/30/12		41.96	%		5.25	%		3.07	%		2.18	%		1.81	%		1.46	%		1.11	%		1.01	%

Page 137 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2012-2	05/31/12		0.44	%		0.40	%		0.18	%		0.00	%		0.00	%		12.53	%		56.05	%		100.00	%
	06/30/12		0.54	%		0.40	%		0.37	%		0.17	%		0.00	%		13.27	%		57.13	%		100.00	%
	07/31/12		0.45	%		0.51	%		0.39	%		0.25	%		0.00	%		13.38	%		57.10	%		100.00	%
	08/31/12		0.43	%		0.40	%		0.43	%		0.31	%		0.00	%		12.96	%		56.81	%		100.00	%
	09/30/12		0.53	%		0.37	%		0.35	%		0.32	%		0.00	%		13.14	%		58.09	%		100.00	%
	10/31/12		0.48	%		0.47	%		0.33	%		0.22	%		0.00	%		12.90	%		57.73	%		100.00	%
	11/30/12		0.44	%		0.42	%		0.39	%		0.21	%		0.00	%		12.83	%		57.71	%		100.00	%
	12/31/12		0.43	%		0.36	%		0.39	%		0.23	%		0.00	%		13.18	%		60.25	%		100.00	%
	01/31/13		0.35	%		0.36	%		0.32	%		0.26	%		0.00	%		12.82	%		59.59	%		100.00	%
	02/28/13		0.37	%		0.29	%		0.31	%		0.20	%		0.00	%		12.68	%		58.80	%		100.00	%
	03/31/13		0.34	%		0.30	%		0.26	%		0.21	%		0.00	%		12.54	%		58.90	%		100.00	%
	04/30/13		0.35	%		0.30	%		0.28	%		0.18	%		0.00	%		12.66	%		58.74	%		100.00	%
	05/31/13		0.34	%		0.31	%		0.27	%		0.20	%		0.00	%		13.18	%		59.40	%		100.00	%
	06/30/13		0.46	%		0.28	%		0.29	%		0.19	%		0.00	%		13.01	%		59.31	%		100.00	%
	07/31/13		0.39	%		0.42	%		0.27	%		0.19	%		0.00	%		13.25	%		60.34	%		100.00	%
	08/31/13		0.45	%		0.34	%		0.39	%		0.19	%		0.00	%		14.43	%		60.55	%		100.00	%
	09/30/13		0.46	%		0.39	%		0.32	%		0.28	%		0.00	%		14.45	%		61.32	%		100.00	%
	10/31/13		0.50	%		0.37	%		0.33	%		0.21	%		0.00	%		13.47	%		60.17	%		100.00	%
	11/30/13		0.51	%		0.44	%		0.34	%		0.24	%		0.00	%		14.20	%		61.14	%		100.00	%
	12/31/13		0.50	%		0.41	%		0.41	%		0.20	%		0.00	%		14.40	%		62.33	%		100.00	%
2012-3	05/31/12		0.89	%		0.08	%		0.00	%		0.00	%		0.00	%		16.44	%		58.45	%		100.00	%
	06/30/12		0.97	%		0.82	%		0.07	%		0.00	%		0.00	%		17.76	%		59.72	%		100.00	%

Page 138 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2012-3	07/31/12		41.46	%		5.03	%		3.14	%		2.19	%		1.88	%		1.57	%		1.24	%		0.95	%
	08/31/12		41.57	%		4.46	%		3.01	%		2.15	%		1.73	%		1.57	%		1.23	%		1.03	%
	09/30/12		42.62	%		4.69	%		2.71	%		2.02	%		1.67	%		1.43	%		1.21	%		0.99	%
	10/31/12		42.59	%		4.80	%		2.63	%		1.92	%		1.58	%		1.37	%		1.12	%		0.99	%
	11/30/12		42.89	%		5.29	%		2.76	%		1.74	%		1.50	%		1.29	%		1.01	%		0.90	%
	12/31/12		44.99	%		4.75	%		3.29	%		2.01	%		1.46	%		1.26	%		1.00	%		0.79	%
	01/31/13		44.40	%		5.18	%		2.78	%		2.16	%		1.52	%		1.16	%		0.88	%		0.76	%
	02/28/13		43.98	%		5.08	%		3.30	%		1.78	%		1.62	%		1.19	%		0.75	%		0.66	%
	03/31/13		44.58	%		4.69	%		2.95	%		2.23	%		1.42	%		1.15	%		0.85	%		0.64	%
	04/30/13		44.50	%		4.95	%		2.98	%		1.99	%		1.77	%		1.17	%		0.87	%		0.70	%
	05/31/13		44.51	%		4.73	%		3.10	%		2.18	%		1.64	%		1.45	%		0.87	%		0.76	%
	06/30/13		44.29	%		4.49	%		2.94	%		2.14	%		1.71	%		1.33	%		0.78	%		0.68	%
	07/31/13		45.36	%		4.62	%		2.74	%		2.10	%		1.80	%		1.49	%		0.95	%		0.72	%
	08/31/13		44.17	%		5.53	%		3.00	%		2.02	%		1.73	%		1.54	%		1.16	%		0.83	%
	09/30/13		44.97	%		4.71	%		3.55	%		2.04	%		1.64	%		1.45	%		1.20	%		0.93	%
	10/31/13		44.98	%		4.35	%		2.55	%		2.53	%		1.64	%		1.35	%		1.04	%		0.91	%
	11/30/13		45.24	%		5.06	%		2.77	%		1.77	%		2.00	%		1.35	%		1.02	%		0.83	%
	12/31/13		46.30	%		4.84	%		3.09	%		1.96	%		1.44	%		1.64	%		1.02	%		0.77	%
2012-5	08/31/12		44.10	%		4.55	%		3.00	%		1.92	%		1.64	%		1.33	%		0.99	%		0.77	%
	09/30/12		44.13	%		4.90	%		2.79	%		2.04	%		1.51	%		1.35	%		1.00	%		0.78	%
	10/31/12		43.64	%		4.57	%		2.74	%		1.91	%		1.56	%		1.26	%		1.04	%		0.80	%
	11/30/12		44.09	%		4.51	%		2.54	%		1.74	%		1.46	%		1.26	%		0.90	%		0.81	%

Page 139 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2012-3	07/31/12		0.88	%		0.93	%		0.78	%		0.09	%		0.00	%		18.67	%		60.13	%		100.00	%
	08/31/12		0.80	%		0.80	%		0.83	%		0.56	%		0.00	%		18.17	%		59.73	%		100.00	%
	09/30/12		0.90	%		0.72	%		0.71	%		0.57	%		0.00	%		17.64	%		60.26	%		100.00	%
	10/31/12		0.84	%		0.82	%		0.65	%		0.46	%		0.00	%		17.18	%		59.77	%		100.00	%
	11/30/12		0.82	%		0.74	%		0.72	%		0.38	%		0.00	%		17.14	%		60.03	%		100.00	%
	12/31/12		0.81	%		0.71	%		0.69	%		0.42	%		0.00	%		17.17	%		62.16	%		100.00	%
	01/31/13		0.61	%		0.68	%		0.61	%		0.43	%		0.00	%		16.78	%		61.18	%		100.00	%
	02/28/13		0.60	%		0.53	%		0.57	%		0.39	%		0.00	%		16.48	%		60.46	%		100.00	%
	03/31/13		0.55	%		0.51	%		0.48	%		0.39	%		0.00	%		15.87	%		60.45	%		100.00	%
	04/30/13		0.53	%		0.48	%		0.45	%		0.30	%		0.00	%		16.16	%		60.66	%		100.00	%
	05/31/13		0.58	%		0.45	%		0.44	%		0.32	%		0.00	%		16.53	%		61.04	%		100.00	%
	06/30/13		0.62	%		0.50	%		0.42	%		0.32	%		0.00	%		15.92	%		60.21	%		100.00	%
	07/31/13		0.58	%		0.57	%		0.47	%		0.27	%		0.00	%		16.31	%		61.67	%		100.00	%
	08/31/13		0.60	%		0.53	%		0.52	%		0.29	%		0.00	%		17.75	%		61.92	%		100.00	%
	09/30/13		0.68	%		0.54	%		0.50	%		0.34	%		0.00	%		17.57	%		62.54	%		100.00	%
	10/31/13		0.76	%		0.56	%		0.49	%		0.33	%		0.00	%		16.50	%		61.48	%		100.00	%
	11/30/13		0.75	%		0.69	%		0.50	%		0.32	%		0.00	%		17.06	%		62.31	%		100.00	%
	12/31/13		0.70	%		0.65	%		0.60	%		0.29	%		0.00	%		17.00	%		63.30	%		100.00	%
2012-5	08/31/12		0.47	%		0.37	%		0.11	%		0.00	%		0.00	%		15.15	%		59.25	%		100.00	%
	09/30/12		0.65	%		0.44	%		0.34	%		0.10	%		0.00	%		15.90	%		60.03	%		100.00	%
	10/31/12		0.66	%		0.59	%		0.39	%		0.20	%		0.00	%		15.72	%		59.36	%		100.00	%
	11/30/12		0.64	%		0.59	%		0.53	%		0.22	%		0.00	%		15.20	%		59.29	%		100.00	%

Page 140 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2012-5	12/31/12		46.14	%		4.40	%		2.63	%		1.82	%		1.42	%		1.21	%		0.98	%		0.72	%
	01/31/13		45.76	%		4.71	%		2.45	%		1.65	%		1.33	%		1.13	%		0.83	%		0.77	%
	02/28/13		45.34	%		4.72	%		2.78	%		1.52	%		1.19	%		0.99	%		0.75	%		0.64	%
	03/31/13		45.60	%		4.43	%		2.72	%		1.85	%		1.16	%		0.83	%		0.73	%		0.61	%
	04/30/13		45.47	%		4.60	%		2.70	%		1.82	%		1.46	%		0.91	%		0.60	%		0.57	%
	05/31/13		45.95	%		4.39	%		2.75	%		1.92	%		1.44	%		1.16	%		0.66	%		0.52	%
	06/30/13		45.81	%		4.35	%		2.62	%		1.85	%		1.49	%		1.10	%		0.67	%		0.54	%
	07/31/13		46.48	%		4.56	%		2.55	%		1.83	%		1.55	%		1.28	%		0.79	%		0.58	%
	08/31/13		45.31	%		5.23	%		2.97	%		1.86	%		1.47	%		1.30	%		0.96	%		0.70	%
	09/30/13		45.99	%		4.52	%		3.27	%		2.01	%		1.49	%		1.23	%		0.96	%		0.78	%
	10/31/13		45.96	%		4.27	%		2.45	%		2.26	%		1.57	%		1.24	%		0.89	%		0.70	%
	11/30/13		46.37	%		4.83	%		2.59	%		1.67	%		1.78	%		1.29	%		0.93	%		0.72	%
	12/31/13		47.27	%		4.61	%		2.85	%		1.78	%		1.36	%		1.46	%		0.98	%		0.71	%
2012-6	10/31/12		45.53	%		3.44	%		2.14	%		1.67	%		1.78	%		0.65	%		0.55	%		0.61	%
	11/30/12		47.31	%		3.73	%		1.86	%		1.44	%		1.30	%		1.48	%		0.52	%		0.45	%
	12/31/12		48.74	%		3.38	%		2.30	%		1.35	%		1.15	%		1.10	%		1.25	%		0.44	%
	01/31/13		48.21	%		3.52	%		1.83	%		1.55	%		0.96	%		0.92	%		0.86	%		1.05	%
	02/28/13		47.44	%		3.72	%		2.03	%		1.16	%		1.16	%		0.73	%		0.68	%		0.68	%
	03/31/13		47.55	%		3.24	%		2.14	%		1.29	%		0.88	%		0.86	%		0.59	%		0.56	%
	04/30/13		47.57	%		3.24	%		1.93	%		1.39	%		1.00	%		0.71	%		0.70	%		0.47	%
	05/31/13		48.99	%		3.29	%		1.99	%		1.38	%		1.09	%		0.81	%		0.58	%		0.61	%
	06/30/13		49.87	%		3.13	%		2.05	%		1.33	%		1.12	%		0.89	%		0.54	%		0.48	%

Page 141 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2012-5	12/31/12		0.68	%		0.55	%		0.54	%		0.24	%		0.00	%		15.17	%		61.32	%		100.00	%
	01/31/13		0.55	%		0.56	%		0.48	%		0.28	%		0.00	%		14.74	%		60.50	%		100.00	%
	02/28/13		0.57	%		0.49	%		0.47	%		0.26	%		0.00	%		14.38	%		59.72	%		100.00	%
	03/31/13		0.54	%		0.50	%		0.41	%		0.25	%		0.00	%		14.03	%		59.64	%		100.00	%
	04/30/13		0.50	%		0.47	%		0.45	%		0.26	%		0.00	%		14.32	%		59.79	%		100.00	%
	05/31/13		0.47	%		0.43	%		0.44	%		0.26	%		0.00	%		14.45	%		60.40	%		100.00	%
	06/30/13		0.43	%		0.41	%		0.38	%		0.28	%		0.00	%		14.13	%		59.94	%		100.00	%
	07/31/13		0.43	%		0.40	%		0.39	%		0.22	%		0.00	%		14.59	%		61.07	%		100.00	%
	08/31/13		0.48	%		0.39	%		0.35	%		0.22	%		0.00	%		15.93	%		61.24	%		100.00	%
	09/30/13		0.59	%		0.43	%		0.34	%		0.20	%		0.00	%		15.84	%		61.82	%		100.00	%
	10/31/13		0.65	%		0.49	%		0.38	%		0.17	%		0.00	%		15.07	%		61.03	%		100.00	%
	11/30/13		0.61	%		0.62	%		0.45	%		0.22	%		0.00	%		15.70	%		62.06	%		100.00	%
	12/31/13		0.60	%		0.54	%		0.57	%		0.19	%		0.00	%		15.64	%		62.91	%		100.00	%
2012-6	10/31/12		0.47	%		0.41	%		0.01	%		0.00	%		0.00	%		11.71	%		57.24	%		100.00	%
	11/30/12		0.51	%		0.43	%		0.37	%		0.01	%		0.00	%		12.10	%		59.41	%		100.00	%
	12/31/12		0.39	%		0.40	%		0.43	%		0.17	%		0.00	%		12.38	%		61.11	%		100.00	%
	01/31/13		0.35	%		0.30	%		0.41	%		0.23	%		0.00	%		11.98	%		60.19	%		100.00	%
	02/28/13		0.81	%		0.30	%		0.32	%		0.19	%		0.00	%		11.78	%		59.22	%		100.00	%
	03/31/13		0.56	%		0.71	%		0.28	%		0.15	%		0.00	%		11.25	%		58.80	%		100.00	%
	04/30/13		0.45	%		0.49	%		0.63	%		0.21	%		0.00	%		11.21	%		58.78	%		100.00	%
	05/31/13		0.40	%		0.41	%		0.45	%		0.40	%		0.00	%		11.41	%		60.40	%		100.00	%
	06/30/13		0.51	%		0.36	%		0.38	%		0.26	%		0.00	%		11.05	%		60.91	%		100.00	%

Page 142 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2012-6	07/31/13		49.60	%		4.12	%		1.80	%		1.45	%		1.10	%		0.93	%		0.71	%		0.46	%
	08/31/13		48.98	%		3.91	%		2.67	%		1.28	%		1.17	%		0.92	%		0.74	%		0.60	%
	09/30/13		49.56	%		3.53	%		2.39	%		1.78	%		1.01	%		0.97	%		0.73	%		0.60	%
	10/31/13		49.67	%		3.10	%		1.95	%		1.66	%		1.39	%		0.83	%		0.71	%		0.56	%
	11/30/13		51.05	%		3.87	%		1.87	%		1.39	%		1.33	%		1.15	%		0.62	%		0.59	%
	12/31/13		51.79	%		3.64	%		2.45	%		1.33	%		1.15	%		1.10	%		0.94	%		0.48	%
2012-7	11/30/12		46.94	%		4.23	%		2.43	%		1.49	%		1.07	%		0.93	%		0.61	%		0.60	%
	12/31/12		48.54	%		4.25	%		2.46	%		1.67	%		1.18	%		0.86	%		0.71	%		0.48	%
	01/31/13		47.47	%		4.58	%		2.31	%		1.64	%		1.21	%		0.90	%		0.61	%		0.55	%
	02/28/13		46.82	%		4.37	%		2.61	%		1.47	%		1.19	%		0.88	%		0.58	%		0.46	%
	03/31/13		47.04	%		3.97	%		2.42	%		1.74	%		1.09	%		0.84	%		0.66	%		0.46	%
	04/30/13		47.12	%		4.11	%		2.31	%		1.54	%		1.33	%		0.85	%		0.63	%		0.53	%
	05/31/13		47.48	%		3.96	%		2.35	%		1.62	%		1.22	%		1.06	%		0.66	%		0.55	%
	06/30/13		46.98	%		4.02	%		2.28	%		1.57	%		1.23	%		0.95	%		0.62	%		0.54	%
	07/31/13		48.10	%		4.26	%		2.26	%		1.62	%		1.27	%		1.07	%		0.71	%		0.51	%
	08/31/13		47.25	%		4.69	%		2.57	%		1.63	%		1.28	%		1.01	%		0.83	%		0.58	%
	09/30/13		47.96	%		4.21	%		2.89	%		1.68	%		1.24	%		1.06	%		0.79	%		0.66	%
	10/31/13		47.76	%		3.96	%		2.12	%		2.06	%		1.32	%		0.99	%		0.80	%		0.54	%
	11/30/13		47.99	%		4.48	%		2.33	%		1.46	%		1.61	%		1.09	%		0.72	%		0.68	%
	12/31/13		48.65	%		4.40	%		2.57	%		1.67	%		1.15	%		1.27	%		0.85	%		0.53	%
2013-1	02/28/13		51.35	%		3.90	%		2.64	%		1.27	%		1.07	%		0.74	%		0.59	%		0.42	%
	03/31/13		50.90	%		3.75	%		2.33	%		1.76	%		0.96	%		0.77	%		0.61	%		0.48	%

Page 143 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2012-6	07/31/13		0.41	%		0.47	%		0.34	%		0.21	%		0.00	%		12.01	%		61.60	%		100.00	%
	08/31/13		0.41	%		0.38	%		0.45	%		0.18	%		0.00	%		12.71	%		61.70	%		100.00	%
	09/30/13		0.50	%		0.38	%		0.35	%		0.24	%		0.00	%		12.48	%		62.04	%		100.00	%
	10/31/13		0.44	%		0.46	%		0.33	%		0.18	%		0.00	%		11.62	%		61.29	%		100.00	%
	11/30/13		0.46	%		0.42	%		0.39	%		0.19	%		0.00	%		12.28	%		63.33	%		100.00	%
	12/31/13		0.47	%		0.37	%		0.43	%		0.18	%		0.00	%		12.54	%		64.32	%		100.00	%
2012-7	11/30/12		0.41	%		0.13	%		0.00	%		0.00	%		0.00	%		11.90	%		58.83	%		100.00	%
	12/31/12		0.48	%		0.36	%		0.15	%		0.00	%		0.00	%		12.61	%		61.15	%		100.00	%
	01/31/13		0.37	%		0.42	%		0.32	%		0.16	%		0.00	%		13.07	%		60.53	%		100.00	%
	02/28/13		0.43	%		0.33	%		0.38	%		0.14	%		0.00	%		12.85	%		59.67	%		100.00	%
	03/31/13		0.39	%		0.38	%		0.29	%		0.18	%		0.00	%		12.41	%		59.45	%		100.00	%
	04/30/13		0.37	%		0.34	%		0.34	%		0.17	%		0.00	%		12.52	%		59.63	%		100.00	%
	05/31/13		0.43	%		0.33	%		0.33	%		0.19	%		0.00	%		12.71	%		60.19	%		100.00	%
	06/30/13		0.46	%		0.38	%		0.31	%		0.17	%		0.00	%		12.52	%		59.51	%		100.00	%
	07/31/13		0.45	%		0.42	%		0.35	%		0.16	%		0.00	%		13.07	%		61.17	%		100.00	%
	08/31/13		0.43	%		0.39	%		0.38	%		0.20	%		0.00	%		14.01	%		61.26	%		100.00	%
	09/30/13		0.48	%		0.39	%		0.37	%		0.19	%		0.00	%		13.97	%		61.93	%		100.00	%
	10/31/13		0.55	%		0.41	%		0.33	%		0.20	%		0.00	%		13.28	%		61.04	%		100.00	%
	11/30/13		0.45	%		0.48	%		0.37	%		0.17	%		0.00	%		13.85	%		61.84	%		100.00	%
	12/31/13		0.54	%		0.40	%		0.45	%		0.15	%		0.00	%		13.98	%		62.63	%		100.00	%
2013-1	02/28/13		0.45	%		0.15	%		0.00	%		0.00	%		0.00	%		11.23	%		62.59	%		100.00	%
	03/31/13		0.36	%		0.42	%		0.16	%		0.00	%		0.00	%		11.60	%		62.50	%		100.00	%

Page 144 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2013-1	04/30/13		50.20	%		3.74	%		2.35	%		1.58	%		1.38	%		0.77	%		0.64	%		0.50	%
	05/31/13		50.50	%		3.59	%		2.32	%		1.65	%		1.24	%		1.11	%		0.64	%		0.51	%
	06/30/13		50.52	%		3.16	%		2.04	%		1.44	%		1.23	%		0.96	%		0.67	%		0.53	%
	07/31/13		51.83	%		3.65	%		1.86	%		1.41	%		1.13	%		1.06	%		0.78	%		0.57	%
	08/31/13		50.16	%		4.80	%		2.30	%		1.23	%		1.13	%		0.90	%		0.85	%		0.63	%
	09/30/13		50.38	%		3.66	%		3.05	%		1.58	%		0.96	%		0.92	%		0.73	%		0.69	%
	10/31/13		50.52	%		3.36	%		2.04	%		2.07	%		1.21	%		0.81	%		0.71	%		0.57	%
	11/30/13		51.23	%		3.91	%		2.05	%		1.35	%		1.72	%		1.01	%		0.64	%		0.55	%
	12/31/13		51.53	%		3.91	%		2.47	%		1.40	%		1.09	%		1.48	%		0.88	%		0.51	%
2013-2	04/30/13		50.41	%		3.67	%		2.27	%		1.53	%		1.02	%		0.80	%		0.69	%		0.47	%
	05/31/13		50.15	%		4.14	%		2.06	%		1.54	%		1.20	%		0.79	%		0.61	%		0.57	%
	06/30/13		49.38	%		3.96	%		2.35	%		1.36	%		1.16	%		0.95	%		0.53	%		0.47	%
	07/31/13		50.08	%		3.94	%		2.27	%		1.62	%		1.05	%		0.92	%		0.71	%		0.45	%
	08/31/13		49.26	%		4.48	%		2.31	%		1.61	%		1.25	%		0.83	%		0.71	%		0.60	%
	09/30/13		49.89	%		4.01	%		2.65	%		1.52	%		1.24	%		1.04	%		0.63	%		0.58	%
	10/31/13		49.66	%		3.84	%		2.12	%		1.72	%		1.18	%		1.03	%		0.75	%		0.46	%
	11/30/13		49.87	%		4.24	%		2.22	%		1.44	%		1.35	%		0.94	%		0.74	%		0.59	%
	12/31/13		50.59	%		4.21	%		2.49	%		1.46	%		1.09	%		1.11	%		0.76	%		0.59	%
2013-3	07/31/13		49.75	%		3.88	%		1.80	%		1.51	%		1.13	%		1.10	%		0.61	%		0.38	%
	08/31/13		48.25	%		4.55	%		2.35	%		1.29	%		1.21	%		0.92	%		0.79	%		0.50	%
	09/30/13		48.44	%		4.11	%		2.76	%		1.55	%		0.96	%		0.98	%		0.69	%		0.62	%
	10/31/13		48.26	%		3.53	%		2.07	%		1.91	%		1.22	%		0.79	%		0.71	%		0.53	%

Page 145 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2013-1	04/30/13		0.41	%		0.33	%		0.40	%		0.15	%		0.00	%		12.24	%		62.44	%		100.00	%
	05/31/13		0.43	%		0.40	%		0.32	%		0.29	%		0.00	%		12.51	%		63.01	%		100.00	%
	06/30/13		0.45	%		0.39	%		0.39	%		0.23	%		0.00	%		11.48	%		62.00	%		100.00	%
	07/31/13		0.44	%		0.43	%		0.39	%		0.24	%		0.00	%		11.97	%		63.80	%		100.00	%
	08/31/13		0.51	%		0.43	%		0.41	%		0.26	%		0.00	%		13.44	%		63.61	%		100.00	%
	09/30/13		0.54	%		0.49	%		0.40	%		0.28	%		0.00	%		13.30	%		63.68	%		100.00	%
	10/31/13		0.59	%		0.47	%		0.41	%		0.24	%		0.00	%		12.48	%		63.00	%		100.00	%
	11/30/13		0.47	%		0.54	%		0.43	%		0.27	%		0.00	%		12.95	%		64.18	%		100.00	%
	12/31/13		0.47	%		0.42	%		0.49	%		0.21	%		0.00	%		13.33	%		64.87	%		100.00	%
2013-2	04/30/13		0.35	%		0.00	%		0.00	%		0.00	%		0.00	%		10.79	%		61.20	%		100.00	%
	05/31/13		0.38	%		0.32	%		0.01	%		0.00	%		0.00	%		11.62	%		61.77	%		100.00	%
	06/30/13		0.48	%		0.33	%		0.30	%		0.01	%		0.00	%		11.89	%		61.27	%		100.00	%
	07/31/13		0.36	%		0.46	%		0.32	%		0.17	%		0.00	%		12.26	%		62.34	%		100.00	%
	08/31/13		0.38	%		0.34	%		0.42	%		0.18	%		0.00	%		13.12	%		62.37	%		100.00	%
	09/30/13		0.48	%		0.35	%		0.32	%		0.25	%		0.00	%		13.07	%		62.96	%		100.00	%
	10/31/13		0.45	%		0.42	%		0.32	%		0.15	%		0.00	%		12.45	%		62.11	%		100.00	%
	11/30/13		0.41	%		0.41	%		0.40	%		0.19	%		0.00	%		12.93	%		62.80	%		100.00	%
	12/31/13		0.50	%		0.36	%		0.35	%		0.18	%		0.00	%		13.11	%		63.69	%		100.00	%
2013-3	07/31/13		0.34	%		0.32	%		0.12	%		0.00	%		0.00	%		11.18	%		60.92	%		100.00	%
	08/31/13		0.32	%		0.30	%		0.31	%		0.13	%		0.00	%		12.67	%		60.93	%		100.00	%
	09/30/13		0.42	%		0.29	%		0.26	%		0.19	%		0.00	%		12.82	%		61.25	%		100.00	%
	10/31/13		0.48	%		0.36	%		0.25	%		0.14	%		0.00	%		11.99	%		60.25	%		100.00	%

Page 146 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	0 to 30 Days			31 to 60 Days			61 to 90 Days			91 to 120 Days			121 to 150 Days			151 to 180 Days			181 to 210 Days			211 to 240 Days
2013-3	11/30/13		48.73	%		4.02	%		2.09	%		1.36	%		1.51	%		0.99	%		0.59	%		0.57	%
	12/31/13		49.68	%		3.97	%		2.34	%		1.47	%		1.06	%		1.24	%		0.76	%		0.46	%
2013-4	08/31/13		55.13	%		3.33	%		2.14	%		1.21	%		0.75	%		0.65	%		0.53	%		0.43	%
	09/30/13		55.51	%		3.59	%		1.82	%		1.33	%		0.93	%		0.62	%		0.48	%		0.42	%
	10/31/13		54.61	%		3.79	%		1.66	%		1.04	%		0.93	%		0.73	%		0.46	%		0.36	%
	11/30/13		55.43	%		3.73	%		2.20	%		1.05	%		0.76	%		0.73	%		0.54	%		0.36	%
	12/31/13		56.01	%		3.58	%		2.10	%		1.42	%		0.75	%		0.60	%		0.52	%		0.44	%
2013-5	10/31/13		51.10	%		2.70	%		1.69	%		1.45	%		0.81	%		0.62	%		0.48	%		0.42	%
	11/30/13		52.27	%		3.49	%		1.54	%		1.13	%		1.14	%		0.66	%		0.43	%		0.37	%
	12/31/13		52.83	%		3.18	%		1.85	%		1.02	%		0.89	%		0.91	%		0.52	%		0.32	%
2013-6	12/31/13		54.02	%		3.10	%		1.85	%		1.15	%		0.85	%		0.90	%		0.46	%		0.31	%

Page 147 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

DELINQUENCY STATUS

		Percent of Total Principal Balance
		Number of Days Delinquent Ranges
Issue	Collection Period End Date	241 to 270 Days			271 to 300 Days			301 to 330 Days			331 to 360 Days			> 360 Days			Total Delinquent > 30 Days			Total Repayment			Total Loans
2013-3	11/30/13		0.44	%		0.42	%		0.34	%		0.16	%		0.00	%		12.48	%		61.21	%		100.00	%
	12/31/13		0.45	%		0.37	%		0.38	%		0.17	%		0.00	%		12.69	%		62.37	%		100.00	%
2013-4	08/31/13		0.27	%		0.01	%		0.00	%		0.00	%		0.00	%		9.32	%		64.45	%		100.00	%
	09/30/13		0.33	%		0.25	%		0.01	%		0.00	%		0.00	%		9.77	%		65.29	%		100.00	%
	10/31/13		0.30	%		0.24	%		0.23	%		0.01	%		0.00	%		9.75	%		64.36	%		100.00	%
	11/30/13		0.29	%		0.25	%		0.22	%		0.16	%		0.00	%		10.30	%		65.72	%		100.00	%
	12/31/13		0.27	%		0.24	%		0.22	%		0.11	%		0.00	%		10.23	%		66.24	%		100.00	%
2013-5	10/31/13		0.32	%		0.24	%		0.00	%		0.00	%		0.00	%		8.73	%		59.83	%		100.00	%
	11/30/13		0.33	%		0.28	%		0.21	%		0.00	%		0.00	%		9.59	%		61.86	%		100.00	%
	12/31/13		0.31	%		0.27	%		0.26	%		0.15	%		0.00	%		9.70	%		62.52	%		100.00	%
2013-6	12/31/13		0.25	%		0.22	%		0.11	%		0.00	%		0.00	%		9.20	%		63.22	%		100.00	%

Page 148 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

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

Page 149 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2010-1	02/29/12	$	5,511,145	$	28,438	$	97,467	$	111,642,907	$	389,755	$	1,987,007
	03/31/12	$	4,792,711	$	37,182	$	84,285	$	116,435,618	$	426,937	$	2,071,292
	04/30/12	$	4,957,645	$	67,408	$	89,647	$	121,393,263	$	494,345	$	2,160,939
	05/31/12	$	6,573,229	$	18,697	$	128,809	$	127,966,493	$	513,042	$	2,289,749
	06/30/12	$	6,828,208	$	105,672	$	128,990	$	134,794,701	$	618,715	$	2,418,738
	07/31/12	$	4,885,258	$	83,004	$	90,921	$	139,679,959	$	701,719	$	2,509,659
	08/31/12	$	5,679,060	$	215,964	$	101,083	$	145,359,019	$	917,683	$	2,610,743
	09/30/12	$	4,413,330	$	184,443	$	78,433	$	149,772,348	$	1,102,126	$	2,689,176
	10/31/12	$	5,174,057	$	419,441	$	92,753	$	154,946,406	$	1,521,567	$	2,781,929
	11/30/12	$	5,550,316	$	310,740	$	100,753	$	160,496,722	$	1,832,307	$	2,882,681
	12/31/12	$	4,392,003	$	264,108	$	81,996	$	164,888,725	$	2,096,415	$	2,964,677
	01/31/13	$	5,374,548	$	156,749	$	98,878	$	170,263,273	$	2,253,164	$	3,063,555
	02/28/13	$	3,904,001	$	151,638	$	66,961	$	174,167,274	$	2,404,802	$	3,130,516
	03/31/13	$	4,923,717	$	57,178	$	87,115	$	179,090,991	$	2,461,980	$	3,217,630
	04/30/13	$	5,268,013	$	342,877	$	102,077	$	184,359,004	$	2,804,858	$	3,319,707
	05/31/13	$	5,382,140	$	71,223	$	96,515	$	189,741,143	$	2,876,081	$	3,416,222
	06/30/13	$	3,506,076	$	109,740	$	61,340	$	193,247,220	$	2,985,821	$	3,477,563
	07/31/13	$	4,504,270	$	77,098	$	77,253	$	197,751,489	$	3,062,919	$	3,554,816
	08/31/13	$	4,588,791	$	26,911	$	80,480	$	202,340,280	$	3,089,829	$	3,635,296
	09/30/13	$	3,947,005	$	64,430	$	68,366	$	206,287,285	$	3,154,259	$	3,703,662
	10/31/13	$	3,532,841	$	46,754	$	67,131	$	209,820,126	$	3,201,014	$	3,770,793
	11/30/13	$	3,601,664	$	37,423	$	68,338	$	213,421,790	$	3,238,437	$	3,839,131

Page 150 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2010-1	12/31/13	$	4,948,986	$	50,933	$	95,524	$	218,370,776	$	3,289,370	$	3,934,654
2010-2	08/31/10	$	0	$	0	$	5	$	0	$	0	$	5
	09/30/10	$	0	$	0	$	34	$	0	$	0	$	39
	10/31/10	$	177,376	$	8,748	$	163	$	177,376	$	8,748	$	202
	11/30/10	$	491,256	$	0	$	217	$	668,632	$	8,748	$	419
	12/31/10	$	905,486	$	0	$	9,501	$	1,574,118	$	8,748	$	9,920
	01/31/11	$	1,640,144	$	47	$	28,197	$	3,214,262	$	8,795	$	38,118
	02/28/11	$	2,054,649	$	31	$	33,885	$	5,268,911	$	8,826	$	72,002
	03/31/11	$	3,394,978	$	0	$	63,877	$	8,663,889	$	8,826	$	135,880
	04/30/11	$	3,855,398	$	0	$	72,419	$	12,519,287	$	8,826	$	208,299
	05/31/11	$	3,418,774	$	8,832	$	66,597	$	15,938,061	$	17,657	$	274,896
	06/30/11	$	3,987,709	$	0	$	80,482	$	19,925,770	$	17,657	$	355,378
	07/31/11	$	4,384,164	$	0	$	103,184	$	24,309,934	$	17,657	$	458,563
	08/31/11	$	4,814,626	$	0	$	116,491	$	29,124,560	$	17,657	$	575,053
	09/30/11	$	5,121,828	$	16,577	$	128,272	$	34,246,388	$	34,235	$	703,326
	10/31/11	$	3,824,922	$	1,025	$	86,995	$	38,071,310	$	35,260	$	790,321
	11/30/11	$	3,537,534	$	0	$	81,771	$	41,608,844	$	35,260	$	872,092
	12/31/11	$	4,214,004	$	4,125	$	93,770	$	45,822,848	$	39,385	$	965,862
	01/31/12	$	4,337,266	$	877	$	100,298	$	50,160,115	$	40,262	$	1,066,160
	02/29/12	$	4,074,472	$	0	$	89,463	$	54,234,586	$	40,262	$	1,155,623
	03/31/12	$	4,142,701	$	47,657	$	94,867	$	58,377,288	$	87,919	$	1,250,490
	04/30/12	$	3,207,945	$	43,145	$	75,144	$	61,585,233	$	131,064	$	1,325,634

Page 151 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2010-2	05/31/12	$	3,473,170	$	45,833	$	80,271	$	65,058,403	$	176,897	$	1,405,906
	06/30/12	$	4,531,108	$	30,915	$	107,016	$	69,589,511	$	207,813	$	1,512,922
	07/31/12	$	3,876,171	$	58,389	$	121,949	$	73,465,682	$	266,201	$	1,634,871
	08/31/12	$	4,134,276	$	11,290	$	102,010	$	77,599,958	$	277,491	$	1,736,881
	09/30/12	$	3,614,285	$	46,686	$	85,131	$	81,214,243	$	324,178	$	1,822,012
	10/31/12	$	4,031,239	$	298,251	$	98,075	$	85,245,482	$	622,428	$	1,920,087
	11/30/12	$	3,287,201	$	39,323	$	72,021	$	88,532,682	$	661,751	$	1,992,109
	12/31/12	$	2,645,064	$	175,420	$	63,101	$	91,177,746	$	837,171	$	2,055,210
	01/31/13	$	3,994,700	$	192,383	$	66,234	$	95,172,445	$	1,029,555	$	2,121,444
	02/28/13	$	3,073,696	$	96,398	$	69,700	$	98,246,142	$	1,125,952	$	2,191,144
	03/31/13	$	2,645,574	$	95,446	$	61,467	$	100,891,715	$	1,221,398	$	2,252,610
	04/30/13	$	3,357,525	$	71,658	$	80,668	$	104,249,240	$	1,293,056	$	2,333,278
	05/31/13	$	3,672,125	$	30,797	$	83,236	$	107,921,365	$	1,323,853	$	2,416,514
	06/30/13	$	2,987,551	$	29,661	$	73,391	$	110,908,915	$	1,353,514	$	2,489,906
	07/31/13	$	2,776,640	$	69,822	$	63,813	$	113,685,555	$	1,423,336	$	2,553,719
	08/31/13	$	3,614,419	$	57,487	$	76,297	$	117,299,974	$	1,480,823	$	2,630,016
	09/30/13	$	2,839,604	$	55,682	$	67,763	$	120,139,578	$	1,536,505	$	2,697,779
	10/31/13	$	2,518,121	$	12,228	$	59,050	$	122,657,699	$	1,548,734	$	2,756,829
	11/30/13	$	2,301,545	$	64,358	$	54,065	$	124,959,244	$	1,613,092	$	2,810,894
	12/31/13	$	2,867,552	$	33,329	$	70,828	$	127,826,797	$	1,646,420	$	2,881,722
2012-1	02/29/12	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/12	$	54,321	$	0	$	0	$	54,321	$	0	$	0

Page 152 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2012-1	04/30/12	$	131,185	$	0	$	0	$	185,506	$	0	$	0
	05/31/12	$	328,384	$	0	$	0	$	513,890	$	0	$	0
	06/30/12	$	330,081	$	0	$	1,844	$	843,971	$	0	$	1,844
	07/31/12	$	1,867,845	$	0	$	50,773	$	2,711,817	$	0	$	52,617
	08/31/12	$	2,502,701	$	0	$	65,394	$	5,214,518	$	0	$	118,011
	09/30/12	$	2,923,767	$	0	$	81,238	$	8,138,285	$	0	$	199,250
	10/31/12	$	2,774,806	$	0	$	75,756	$	10,913,091	$	0	$	275,005
	11/30/12	$	2,148,276	$	0	$	56,220	$	13,061,367	$	0	$	331,225
	12/31/12	$	2,614,347	$	0	$	67,913	$	15,675,714	$	0	$	399,138
	01/31/13	$	2,894,072	$	0	$	77,471	$	18,569,786	$	0	$	476,609
	02/28/13	$	2,586,580	$	0	$	70,104	$	21,156,366	$	0	$	546,714
	03/31/13	$	2,589,866	$	0	$	66,972	$	23,746,232	$	0	$	613,685
	04/30/13	$	2,470,790	$	0	$	66,398	$	26,217,021	$	0	$	680,083
	05/31/13	$	2,410,579	$	0	$	64,562	$	28,627,601	$	0	$	744,645
	06/30/13	$	1,930,256	$	0	$	50,924	$	30,557,857	$	0	$	795,569
	07/31/13	$	1,782,475	$	31,516	$	42,918	$	32,340,333	$	31,516	$	838,487
	08/31/13	$	2,128,646	$	5,003	$	56,803	$	34,468,979	$	36,519	$	895,290
	09/30/13	$	1,940,416	$	4,580	$	50,057	$	36,409,395	$	41,099	$	945,347
	10/31/13	$	1,769,203	$	37,013	$	44,676	$	38,178,598	$	78,112	$	990,023
	11/30/13	$	1,800,549	$	13,918	$	47,047	$	39,979,147	$	92,030	$	1,037,070
	12/31/13	$	1,976,990	$	0	$	55,882	$	41,956,137	$	92,030	$	1,092,952
2012-2	04/30/12	$	9,789	$	0	$	0	$	9,789	$	0	$	0

Page 153 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2012-2	05/31/12	$	122,999	$	0	$	0	$	132,789	$	0	$	0
	06/30/12	$	407,212	$	0	$	0	$	540,000	$	0	$	0
	07/31/12	$	381,471	$	0	$	280	$	921,471	$	0	$	280
	08/31/12	$	483,653	$	0	$	6,696	$	1,405,124	$	0	$	6,975
	09/30/12	$	2,243,020	$	0	$	54,854	$	3,648,143	$	0	$	61,829
	10/31/12	$	2,956,650	$	0	$	72,513	$	6,604,794	$	0	$	134,342
	11/30/12	$	2,214,445	$	0	$	60,182	$	8,819,238	$	0	$	194,523
	12/31/12	$	2,058,870	$	0	$	52,256	$	10,878,109	$	0	$	246,779
	01/31/13	$	2,622,991	$	0	$	69,604	$	13,501,100	$	0	$	316,384
	02/28/13	$	2,108,655	$	0	$	56,552	$	15,609,755	$	0	$	372,935
	03/31/13	$	2,230,407	$	0	$	56,453	$	17,840,162	$	0	$	429,388
	04/30/13	$	2,366,078	$	0	$	61,290	$	20,206,241	$	0	$	490,678
	05/31/13	$	2,208,986	$	0	$	54,293	$	22,415,226	$	0	$	544,971
	06/30/13	$	1,637,785	$	0	$	39,543	$	24,053,011	$	0	$	584,514
	07/31/13	$	1,814,278	$	3,977	$	41,627	$	25,867,289	$	3,977	$	626,141
	08/31/13	$	2,082,093	$	532	$	51,462	$	27,949,383	$	4,509	$	677,603
	09/30/13	$	1,721,432	$	12,394	$	44,542	$	29,670,814	$	16,903	$	722,145
	10/31/13	$	1,855,696	$	10,049	$	48,640	$	31,526,510	$	26,951	$	770,785
	11/30/13	$	1,960,879	$	1,865	$	46,512	$	33,487,389	$	28,816	$	817,297
	12/31/13	$	2,650,569	$	6,660	$	72,671	$	36,137,959	$	35,476	$	889,968
2012-3	05/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	06/30/12	$	0	$	0	$	0	$	0	$	0	$	0

Page 154 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2012-3	07/31/12	$	397,744	$	0	$	0	$	397,744	$	0	$	0
	08/31/12	$	466,960	$	0	$	0	$	864,704	$	0	$	0
	09/30/12	$	582,281	$	0	$	640	$	1,446,985	$	0	$	640
	10/31/12	$	5,558,681	$	0	$	135,997	$	7,005,666	$	0	$	136,637
	11/30/12	$	6,928,453	$	0	$	183,316	$	13,934,118	$	0	$	319,952
	12/31/12	$	5,422,594	$	0	$	143,081	$	19,356,712	$	0	$	463,033
	01/31/13	$	8,719,786	$	2,624	$	238,130	$	28,076,498	$	2,624	$	701,163
	02/28/13	$	6,045,319	$	3,811	$	157,381	$	34,121,817	$	6,435	$	858,544
	03/31/13	$	6,011,887	$	35,823	$	163,448	$	40,133,704	$	42,258	$	1,021,991
	04/30/13	$	5,709,296	$	0	$	155,167	$	45,843,001	$	42,258	$	1,177,158
	05/31/13	$	6,536,734	$	0	$	174,113	$	52,379,735	$	42,258	$	1,351,272
	06/30/13	$	4,971,358	$	4,023	$	129,693	$	57,351,093	$	46,280	$	1,480,965
	07/31/13	$	4,468,486	$	0	$	109,987	$	61,819,579	$	46,280	$	1,590,952
	08/31/13	$	5,269,302	$	4,717	$	132,987	$	67,088,881	$	50,998	$	1,723,938
	09/30/13	$	4,084,594	$	42,081	$	99,152	$	71,173,475	$	93,078	$	1,823,090
	10/31/13	$	4,186,989	$	58,147	$	103,377	$	75,360,464	$	151,226	$	1,926,467
	11/30/13	$	4,451,352	$	55,682	$	115,736	$	79,811,816	$	206,907	$	2,042,203
	12/31/13	$	5,409,704	$	65,880	$	143,109	$	85,221,520	$	272,787	$	2,185,312
2012-5	08/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/12	$	209,839	$	0	$	298	$	209,839	$	0	$	298
	10/31/12	$	620,621	$	0	$	313	$	830,461	$	0	$	611
	11/30/12	$	837,427	$	0	$	3,937	$	1,667,888	$	0	$	4,547

Page 155 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2012-5	12/31/12	$	2,146,198	$	25,838	$	53,578	$	3,814,086	$	25,838	$	58,125
	01/31/13	$	5,024,502	$	0	$	128,608	$	8,838,588	$	25,838	$	186,732
	02/28/13	$	4,417,502	$	2,891	$	120,229	$	13,256,091	$	28,729	$	306,962
	03/31/13	$	4,621,060	$	0	$	120,594	$	17,877,151	$	28,729	$	427,556
	04/30/13	$	5,225,277	$	0	$	141,635	$	23,102,428	$	28,729	$	569,191
	05/31/13	$	5,108,535	$	0	$	139,571	$	28,210,963	$	28,729	$	708,762
	06/30/13	$	3,918,296	$	0	$	108,778	$	32,129,259	$	28,729	$	817,540
	07/31/13	$	4,475,973	$	0	$	117,898	$	36,605,233	$	28,729	$	935,439
	08/31/13	$	4,862,633	$	4,767	$	131,397	$	41,467,866	$	33,496	$	1,066,836
	09/30/13	$	4,219,512	$	0	$	110,514	$	45,687,378	$	33,496	$	1,177,350
	10/31/13	$	3,667,936	$	0	$	98,286	$	49,355,314	$	33,496	$	1,275,636
	11/30/13	$	3,686,242	$	13,903	$	97,395	$	53,041,556	$	47,400	$	1,373,031
	12/31/13	$	4,507,718	$	41,558	$	119,664	$	57,549,274	$	88,957	$	1,492,695
2012-6	10/31/12	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/12	$	23,260	$	0	$	0	$	23,260	$	0	$	0
	12/31/12	$	178,553	$	0	$	0	$	201,814	$	0	$	0
	01/31/13	$	679,147	$	0	$	4,062	$	880,960	$	0	$	4,062
	02/28/13	$	1,603,159	$	0	$	34,812	$	2,484,119	$	0	$	38,874
	03/31/13	$	3,541,309	$	0	$	87,062	$	6,025,428	$	0	$	125,936
	04/30/13	$	3,824,439	$	0	$	103,226	$	9,849,867	$	0	$	229,161
	05/31/13	$	4,779,905	$	0	$	129,290	$	14,629,772	$	0	$	358,451
	06/30/13	$	2,266,185	$	0	$	58,814	$	16,895,957	$	0	$	417,265

Page 156 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2012-6	07/31/13	$	4,583,589	$	0	$	116,569	$	21,479,546	$	0	$	533,835
	08/31/13	$	5,823,928	$	0	$	159,482	$	27,303,474	$	0	$	693,317
	09/30/13	$	4,080,145	$	0	$	112,776	$	31,383,619	$	0	$	806,093
	10/31/13	$	3,939,120	$	3,382	$	108,304	$	35,322,738	$	3,382	$	914,397
	11/30/13	$	3,227,458	$	27,679	$	86,779	$	38,550,196	$	31,060	$	1,001,176
	12/31/13	$	4,865,455	$	4,496	$	139,579	$	43,415,652	$	35,557	$	1,140,755
2012-7	11/30/12	$	52,516	$	0	$	0	$	52,516	$	0	$	0
	12/31/12	$	14,603	$	0	$	0	$	67,118	$	0	$	0
	01/31/13	$	489,185	$	0	$	0	$	556,304	$	0	$	0
	02/28/13	$	642,159	$	0	$	0	$	1,198,463	$	0	$	0
	03/31/13	$	688,532	$	0	$	3,272	$	1,886,995	$	0	$	3,272
	04/30/13	$	3,068,958	$	2,211	$	69,843	$	4,955,953	$	2,211	$	73,115
	05/31/13	$	4,196,150	$	0	$	106,280	$	9,152,103	$	2,211	$	179,395
	06/30/13	$	3,443,120	$	0	$	92,142	$	12,595,223	$	2,211	$	271,537
	07/31/13	$	3,884,270	$	0	$	101,254	$	16,479,492	$	2,211	$	372,792
	08/31/13	$	4,086,352	$	0	$	103,962	$	20,565,844	$	2,211	$	476,754
	09/30/13	$	3,815,112	$	0	$	95,385	$	24,380,956	$	2,211	$	572,139
	10/31/13	$	3,608,112	$	0	$	91,042	$	27,989,068	$	2,211	$	663,181
	11/30/13	$	3,562,300	$	0	$	92,771	$	31,551,367	$	2,211	$	755,952
	12/31/13	$	4,784,178	$	0	$	128,352	$	36,335,545	$	2,211	$	884,304
2013-1	02/28/13	$	0	$	0	$	0	$	0	$	0	$	0
	03/31/13	$	7,696	$	0	$	0	$	7,696	$	0	$	0

Page 157 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2013-1	04/30/13	$	238,511	$	0	$	0	$	246,207	$	0	$	0
	05/31/13	$	604,013	$	0	$	1,073	$	850,220	$	0	$	1,073
	06/30/13	$	904,695	$	0	$	9,930	$	1,754,915	$	0	$	11,003
	07/31/13	$	3,540,299	$	2,115	$	77,996	$	5,295,215	$	2,115	$	88,999
	08/31/13	$	4,492,166	$	0	$	122,762	$	9,787,380	$	2,115	$	211,761
	09/30/13	$	4,064,066	$	0	$	106,898	$	13,851,447	$	2,115	$	318,659
	10/31/13	$	4,549,580	$	0	$	124,622	$	18,401,026	$	2,115	$	443,282
	11/30/13	$	3,849,660	$	0	$	105,964	$	22,250,686	$	2,115	$	549,246
	12/31/13	$	5,168,874	$	7,081	$	148,564	$	27,419,561	$	9,196	$	697,809
2013-2	04/30/13	$	0	$	0	$	0	$	0	$	0	$	0
	05/31/13	$	16,571	$	0	$	0	$	16,571	$	0	$	0
	06/30/13	$	218,898	$	18,860	$	191	$	235,469	$	18,860	$	191
	07/31/13	$	601,893	$	3,811	$	123	$	837,363	$	22,670	$	314
	08/31/13	$	797,116	$	0	$	2,913	$	1,634,478	$	22,670	$	3,227
	09/30/13	$	2,772,287	$	0	$	48,734	$	4,406,765	$	22,670	$	51,961
	10/31/13	$	3,255,489	$	0	$	83,837	$	7,662,255	$	22,670	$	135,798
	11/30/13	$	3,641,134	$	0	$	94,159	$	11,303,388	$	22,670	$	229,958
	12/31/13	$	4,673,262	$	0	$	131,187	$	15,976,651	$	22,670	$	361,144
2013-3	07/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	08/31/13	$	92,279	$	0	$	0	$	92,279	$	0	$	0
	09/30/13	$	430,871	$	0	$	731	$	523,150	$	0	$	731
	10/31/13	$	449,924	$	0	$	4,514	$	973,074	$	0	$	5,246

Page 158 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Periodic						Cumulative
Issue	Collection Period End Date	Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses		Claims Paid Principal		Claims Rejected Sold to Servicer		Risk Sharing Losses
2013-3	11/30/13	$	2,199,343	$	0	$	56,326	$	3,172,417	$	0	$	61,572
	12/31/13	$	3,862,090	$	6,377	$	99,929	$	7,034,507	$	6,377	$	161,500
2013-4	08/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	09/30/13	$	0	$	0	$	0	$	0	$	0	$	0
	10/31/13	$	88,468	$	0	$	0	$	88,468	$	0	$	0
	11/30/13	$	195,304	$	0	$	0	$	283,771	$	0	$	0
	12/31/13	$	374,664	$	0	$	1,013	$	658,436	$	0	$	1,013
2013-5	10/31/13	$	0	$	0	$	0	$	0	$	0	$	0
	11/30/13	$	30,872	$	0	$	0	$	30,872	$	0	$	0
	12/31/13	$	194,670	$	0	$	0	$	225,542	$	0	$	0
2013-6	12/31/13	$	0	$	0	$	0	$	0	$	0	$	0

Page 159 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

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

Page 160 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-1	02/29/12		0.62	%		0.00	%		0.01	%		9.22	%		0.03	%		0.16	%
	03/31/12		0.55	%		0.00	%		0.01	%		9.62	%		0.04	%		0.17	%
	04/30/12		0.58	%		0.01	%		0.01	%		10.03	%		0.04	%		0.18	%
	05/31/12		0.78	%		0.00	%		0.02	%		10.57	%		0.04	%		0.19	%
	06/30/12		0.83	%		0.01	%		0.02	%		11.14	%		0.05	%		0.20	%
	07/31/12		0.61	%		0.01	%		0.01	%		11.54	%		0.06	%		0.21	%
	08/31/12		0.72	%		0.03	%		0.01	%		12.01	%		0.08	%		0.22	%
	09/30/12		0.57	%		0.02	%		0.01	%		12.37	%		0.09	%		0.22	%
	10/31/12		0.68	%		0.06	%		0.01	%		12.80	%		0.13	%		0.23	%
	11/30/12		0.75	%		0.04	%		0.01	%		13.26	%		0.15	%		0.24	%
	12/31/12		0.60	%		0.04	%		0.01	%		13.62	%		0.17	%		0.24	%
	01/31/13		0.74	%		0.02	%		0.01	%		14.07	%		0.19	%		0.25	%
	02/28/13		0.55	%		0.02	%		0.01	%		14.39	%		0.20	%		0.26	%
	03/31/13		0.70	%		0.01	%		0.01	%		14.79	%		0.20	%		0.27	%
	04/30/13		0.77	%		0.05	%		0.01	%		15.23	%		0.23	%		0.27	%
	05/31/13		0.80	%		0.01	%		0.01	%		15.67	%		0.24	%		0.28	%
	06/30/13		0.53	%		0.02	%		0.01	%		15.96	%		0.25	%		0.29	%
	07/31/13		0.69	%		0.01	%		0.01	%		16.34	%		0.25	%		0.29	%
	08/31/13		0.71	%		0.00	%		0.01	%		16.72	%		0.26	%		0.30	%
	09/30/13		0.62	%		0.01	%		0.01	%		17.04	%		0.26	%		0.31	%
	10/31/13		0.56	%		0.01	%		0.01	%		17.33	%		0.26	%		0.31	%
	11/30/13		0.58	%		0.01	%		0.01	%		17.63	%		0.27	%		0.32	%

Page 161 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-1	12/31/13		0.81	%		0.01	%		0.02	%		18.04	%		0.27	%		0.33	%
2010-2	08/31/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/10		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/10		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	11/30/10		0.07	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
	12/31/10		0.13	%		0.00	%		0.00	%		0.21	%		0.00	%		0.00	%
	01/31/11		0.23	%		0.00	%		0.00	%		0.43	%		0.00	%		0.01	%
	02/28/11		0.29	%		0.00	%		0.00	%		0.70	%		0.00	%		0.01	%
	03/31/11		0.49	%		0.00	%		0.01	%		1.15	%		0.00	%		0.02	%
	04/30/11		0.56	%		0.00	%		0.01	%		1.66	%		0.00	%		0.03	%
	05/31/11		0.50	%		0.00	%		0.01	%		2.11	%		0.00	%		0.04	%
	06/30/11		0.59	%		0.00	%		0.01	%		2.64	%		0.00	%		0.05	%
	07/31/11		0.65	%		0.00	%		0.02	%		3.23	%		0.00	%		0.06	%
	08/31/11		0.73	%		0.00	%		0.02	%		3.86	%		0.00	%		0.08	%
	09/30/11		0.78	%		0.00	%		0.02	%		4.54	%		0.00	%		0.09	%
	10/31/11		0.59	%		0.00	%		0.01	%		5.05	%		0.00	%		0.10	%
	11/30/11		0.55	%		0.00	%		0.01	%		5.52	%		0.00	%		0.12	%
	12/31/11		0.66	%		0.00	%		0.01	%		6.08	%		0.01	%		0.13	%
	01/31/12		0.69	%		0.00	%		0.02	%		6.66	%		0.01	%		0.14	%
	02/29/12		0.65	%		0.00	%		0.01	%		7.20	%		0.01	%		0.15	%
	03/31/12		0.67	%		0.01	%		0.02	%		7.75	%		0.01	%		0.17	%
	04/30/12		0.52	%		0.01	%		0.01	%		8.17	%		0.02	%		0.18	%

Page 162 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2010-2	05/31/12		0.57	%		0.01	%		0.01	%		8.63	%		0.02	%		0.19	%
	06/30/12		0.76	%		0.01	%		0.02	%		9.23	%		0.03	%		0.20	%
	07/31/12		0.66	%		0.01	%		0.02	%		9.75	%		0.04	%		0.22	%
	08/31/12		0.73	%		0.00	%		0.02	%		10.30	%		0.04	%		0.23	%
	09/30/12		0.65	%		0.01	%		0.02	%		10.78	%		0.04	%		0.24	%
	10/31/12		0.73	%		0.05	%		0.02	%		11.31	%		0.08	%		0.25	%
	11/30/12		0.60	%		0.01	%		0.01	%		11.75	%		0.09	%		0.26	%
	12/31/12		0.49	%		0.03	%		0.01	%		12.10	%		0.11	%		0.27	%
	01/31/13		0.74	%		0.04	%		0.01	%		12.63	%		0.14	%		0.28	%
	02/28/13		0.58	%		0.02	%		0.01	%		13.04	%		0.15	%		0.29	%
	03/31/13		0.50	%		0.02	%		0.01	%		13.39	%		0.16	%		0.30	%
	04/30/13		0.64	%		0.01	%		0.02	%		13.83	%		0.17	%		0.31	%
	05/31/13		0.71	%		0.01	%		0.02	%		14.32	%		0.18	%		0.32	%
	06/30/13		0.59	%		0.01	%		0.01	%		14.72	%		0.18	%		0.33	%
	07/31/13		0.55	%		0.01	%		0.01	%		15.09	%		0.19	%		0.34	%
	08/31/13		0.72	%		0.01	%		0.02	%		15.57	%		0.20	%		0.35	%
	09/30/13		0.57	%		0.01	%		0.01	%		15.94	%		0.20	%		0.36	%
	10/31/13		0.51	%		0.00	%		0.01	%		16.28	%		0.21	%		0.37	%
	11/30/13		0.47	%		0.01	%		0.01	%		16.58	%		0.21	%		0.37	%
	12/31/13		0.59	%		0.01	%		0.01	%		16.96	%		0.22	%		0.38	%
2012-1	02/29/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/12		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%

Page 163 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-1	04/30/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	05/31/12		0.04	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/12		0.05	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	07/31/12		0.26	%		0.00	%		0.01	%		0.35	%		0.00	%		0.01	%
	08/31/12		0.36	%		0.00	%		0.01	%		0.68	%		0.00	%		0.02	%
	09/30/12		0.43	%		0.00	%		0.01	%		1.06	%		0.00	%		0.03	%
	10/31/12		0.41	%		0.00	%		0.01	%		1.43	%		0.00	%		0.04	%
	11/30/12		0.32	%		0.00	%		0.01	%		1.71	%		0.00	%		0.04	%
	12/31/12		0.39	%		0.00	%		0.01	%		2.05	%		0.00	%		0.05	%
	01/31/13		0.44	%		0.00	%		0.01	%		2.43	%		0.00	%		0.06	%
	02/28/13		0.39	%		0.00	%		0.01	%		2.77	%		0.00	%		0.07	%
	03/31/13		0.40	%		0.00	%		0.01	%		3.11	%		0.00	%		0.08	%
	04/30/13		0.38	%		0.00	%		0.01	%		3.43	%		0.00	%		0.09	%
	05/31/13		0.38	%		0.00	%		0.01	%		3.74	%		0.00	%		0.10	%
	06/30/13		0.30	%		0.00	%		0.01	%		4.00	%		0.00	%		0.10	%
	07/31/13		0.28	%		0.01	%		0.01	%		4.23	%		0.00	%		0.11	%
	08/31/13		0.34	%		0.00	%		0.01	%		4.51	%		0.00	%		0.12	%
	09/30/13		0.31	%		0.00	%		0.01	%		4.76	%		0.01	%		0.12	%
	10/31/13		0.29	%		0.01	%		0.01	%		4.99	%		0.01	%		0.13	%
	11/30/13		0.30	%		0.00	%		0.01	%		5.23	%		0.01	%		0.14	%
	12/31/13		0.33	%		0.00	%		0.01	%		5.49	%		0.01	%		0.14	%
2012-2	04/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 164 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-2	05/31/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	06/30/12		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	07/31/12		0.05	%		0.00	%		0.00	%		0.11	%		0.00	%		0.00	%
	08/31/12		0.07	%		0.00	%		0.00	%		0.17	%		0.00	%		0.00	%
	09/30/12		0.30	%		0.00	%		0.01	%		0.44	%		0.00	%		0.01	%
	10/31/12		0.40	%		0.00	%		0.01	%		0.80	%		0.00	%		0.02	%
	11/30/12		0.31	%		0.00	%		0.01	%		1.07	%		0.00	%		0.02	%
	12/31/12		0.29	%		0.00	%		0.01	%		1.32	%		0.00	%		0.03	%
	01/31/13		0.37	%		0.00	%		0.01	%		1.64	%		0.00	%		0.04	%
	02/28/13		0.30	%		0.00	%		0.01	%		1.90	%		0.00	%		0.05	%
	03/31/13		0.32	%		0.00	%		0.01	%		2.17	%		0.00	%		0.05	%
	04/30/13		0.34	%		0.00	%		0.01	%		2.46	%		0.00	%		0.06	%
	05/31/13		0.32	%		0.00	%		0.01	%		2.73	%		0.00	%		0.07	%
	06/30/13		0.24	%		0.00	%		0.01	%		2.93	%		0.00	%		0.07	%
	07/31/13		0.27	%		0.00	%		0.01	%		3.15	%		0.00	%		0.08	%
	08/31/13		0.31	%		0.00	%		0.01	%		3.40	%		0.00	%		0.08	%
	09/30/13		0.26	%		0.00	%		0.01	%		3.61	%		0.00	%		0.09	%
	10/31/13		0.28	%		0.00	%		0.01	%		3.84	%		0.00	%		0.09	%
	11/30/13		0.30	%		0.00	%		0.01	%		4.07	%		0.00	%		0.10	%
	12/31/13		0.40	%		0.00	%		0.01	%		4.40	%		0.00	%		0.11	%
2012-3	05/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 165 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-3	07/31/12		0.03	%		0.00	%		0.00	%		0.03	%		0.00	%		0.00	%
	08/31/12		0.04	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	09/30/12		0.05	%		0.00	%		0.00	%		0.12	%		0.00	%		0.00	%
	10/31/12		0.48	%		0.00	%		0.01	%		0.56	%		0.00	%		0.01	%
	11/30/12		0.60	%		0.00	%		0.02	%		1.12	%		0.00	%		0.03	%
	12/31/12		0.47	%		0.00	%		0.01	%		1.55	%		0.00	%		0.04	%
	01/31/13		0.77	%		0.00	%		0.02	%		2.25	%		0.00	%		0.06	%
	02/28/13		0.54	%		0.00	%		0.01	%		2.73	%		0.00	%		0.07	%
	03/31/13		0.54	%		0.00	%		0.01	%		3.21	%		0.00	%		0.08	%
	04/30/13		0.52	%		0.00	%		0.01	%		3.67	%		0.00	%		0.09	%
	05/31/13		0.60	%		0.00	%		0.02	%		4.19	%		0.00	%		0.11	%
	06/30/13		0.46	%		0.00	%		0.01	%		4.59	%		0.00	%		0.12	%
	07/31/13		0.42	%		0.00	%		0.01	%		4.95	%		0.00	%		0.13	%
	08/31/13		0.50	%		0.00	%		0.01	%		5.37	%		0.00	%		0.14	%
	09/30/13		0.39	%		0.00	%		0.01	%		5.70	%		0.01	%		0.15	%
	10/31/13		0.40	%		0.01	%		0.01	%		6.03	%		0.01	%		0.15	%
	11/30/13		0.43	%		0.01	%		0.01	%		6.39	%		0.02	%		0.16	%
	12/31/13		0.53	%		0.01	%		0.01	%		6.82	%		0.02	%		0.17	%
2012-5	08/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/12		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	10/31/12		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	11/30/12		0.07	%		0.00	%		0.00	%		0.13	%		0.00	%		0.00	%

Page 166 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-5	12/31/12		0.18	%		0.00	%		0.00	%		0.31	%		0.00	%		0.00	%
	01/31/13		0.42	%		0.00	%		0.01	%		0.71	%		0.00	%		0.01	%
	02/28/13		0.37	%		0.00	%		0.01	%		1.06	%		0.00	%		0.02	%
	03/31/13		0.40	%		0.00	%		0.01	%		1.43	%		0.00	%		0.03	%
	04/30/13		0.45	%		0.00	%		0.01	%		1.85	%		0.00	%		0.05	%
	05/31/13		0.45	%		0.00	%		0.01	%		2.26	%		0.00	%		0.06	%
	06/30/13		0.35	%		0.00	%		0.01	%		2.57	%		0.00	%		0.07	%
	07/31/13		0.40	%		0.00	%		0.01	%		2.93	%		0.00	%		0.07	%
	08/31/13		0.44	%		0.00	%		0.01	%		3.32	%		0.00	%		0.09	%
	09/30/13		0.38	%		0.00	%		0.01	%		3.65	%		0.00	%		0.09	%
	10/31/13		0.33	%		0.00	%		0.01	%		3.95	%		0.00	%		0.10	%
	11/30/13		0.34	%		0.00	%		0.01	%		4.24	%		0.00	%		0.11	%
	12/31/13		0.42	%		0.00	%		0.01	%		4.60	%		0.01	%		0.12	%
2012-6	10/31/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/12		0.01	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	01/31/13		0.06	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	02/28/13		0.14	%		0.00	%		0.00	%		0.20	%		0.00	%		0.00	%
	03/31/13		0.30	%		0.00	%		0.01	%		0.48	%		0.00	%		0.01	%
	04/30/13		0.33	%		0.00	%		0.01	%		0.79	%		0.00	%		0.02	%
	05/31/13		0.42	%		0.00	%		0.01	%		1.17	%		0.00	%		0.03	%
	06/30/13		0.20	%		0.00	%		0.01	%		1.35	%		0.00	%		0.03	%

Page 167 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2012-6	07/31/13		0.41	%		0.00	%		0.01	%		1.72	%		0.00	%		0.04	%
	08/31/13		0.53	%		0.00	%		0.01	%		2.19	%		0.00	%		0.06	%
	09/30/13		0.37	%		0.00	%		0.01	%		2.52	%		0.00	%		0.06	%
	10/31/13		0.36	%		0.00	%		0.01	%		2.83	%		0.00	%		0.07	%
	11/30/13		0.30	%		0.00	%		0.01	%		3.09	%		0.00	%		0.08	%
	12/31/13		0.46	%		0.00	%		0.01	%		3.48	%		0.00	%		0.09	%
2012-7	11/30/12		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/12		0.00	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	01/31/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	02/28/13		0.05	%		0.00	%		0.00	%		0.10	%		0.00	%		0.00	%
	03/31/13		0.06	%		0.00	%		0.00	%		0.15	%		0.00	%		0.00	%
	04/30/13		0.25	%		0.00	%		0.01	%		0.40	%		0.00	%		0.01	%
	05/31/13		0.35	%		0.00	%		0.01	%		0.73	%		0.00	%		0.01	%
	06/30/13		0.29	%		0.00	%		0.01	%		1.01	%		0.00	%		0.02	%
	07/31/13		0.33	%		0.00	%		0.01	%		1.32	%		0.00	%		0.03	%
	08/31/13		0.35	%		0.00	%		0.01	%		1.65	%		0.00	%		0.04	%
	09/30/13		0.33	%		0.00	%		0.01	%		1.95	%		0.00	%		0.05	%
	10/31/13		0.31	%		0.00	%		0.01	%		2.24	%		0.00	%		0.05	%
	11/30/13		0.31	%		0.00	%		0.01	%		2.53	%		0.00	%		0.06	%
	12/31/13		0.42	%		0.00	%		0.01	%		2.91	%		0.00	%		0.07	%
2013-1	02/28/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	03/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 168 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2013-1	04/30/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	05/31/13		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	06/30/13		0.07	%		0.00	%		0.00	%		0.14	%		0.00	%		0.00	%
	07/31/13		0.29	%		0.00	%		0.01	%		0.42	%		0.00	%		0.01	%
	08/31/13		0.38	%		0.00	%		0.01	%		0.78	%		0.00	%		0.02	%
	09/30/13		0.35	%		0.00	%		0.01	%		1.11	%		0.00	%		0.03	%
	10/31/13		0.39	%		0.00	%		0.01	%		1.47	%		0.00	%		0.04	%
	11/30/13		0.33	%		0.00	%		0.01	%		1.78	%		0.00	%		0.04	%
	12/31/13		0.45	%		0.00	%		0.01	%		2.19	%		0.00	%		0.06	%
2013-2	04/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	05/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	06/30/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
	07/31/13		0.05	%		0.00	%		0.00	%		0.07	%		0.00	%		0.00	%
	08/31/13		0.07	%		0.00	%		0.00	%		0.13	%		0.00	%		0.00	%
	09/30/13		0.23	%		0.00	%		0.00	%		0.35	%		0.00	%		0.00	%
	10/31/13		0.27	%		0.00	%		0.01	%		0.61	%		0.00	%		0.01	%
	11/30/13		0.31	%		0.00	%		0.01	%		0.91	%		0.00	%		0.02	%
	12/31/13		0.39	%		0.00	%		0.01	%		1.28	%		0.00	%		0.03	%
2013-3	07/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	08/31/13		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	09/30/13		0.04	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	10/31/13		0.04	%		0.00	%		0.00	%		0.08	%		0.00	%		0.00	%

Page 169 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

CLAIMS, REJECT AND LOSSES

		Percent of Beginning Period Pool Balance									Percent of Original Pool Balance
		Periodic									Cumulative
Issue	Collection Period End Date	Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses			Claims Paid Principal			Claims Rejected Sold to Servicer			Risk Sharing Losses
2013-3	11/30/13		0.18	%		0.00	%		0.00	%		0.25	%		0.00	%		0.00	%
	12/31/13		0.32	%		0.00	%		0.01	%		0.56	%		0.00	%		0.01	%
2013-4	08/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	09/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	10/31/13		0.01	%		0.00	%		0.00	%		0.01	%		0.00	%		0.00	%
	11/30/13		0.03	%		0.00	%		0.00	%		0.04	%		0.00	%		0.00	%
	12/31/13		0.05	%		0.00	%		0.00	%		0.09	%		0.00	%		0.00	%
2013-5	10/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	11/30/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%
	12/31/13		0.02	%		0.00	%		0.00	%		0.02	%		0.00	%		0.00	%
2013-6	12/31/13		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%		0.00	%

Page 170 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	04/30/10		-5.97	%		—	%		—	%
	05/31/10		-3.18	%		—	%		—	%
	06/30/10		-1.69	%		—	%		—	%
	07/31/10		-1.50	%		—	%		—	%
	08/31/10		-0.94	%		—	%		—	%
	09/30/10		-0.47	%		2.80	%		-1.95	%
	10/31/10		0.21	%		—	%		—	%
	11/30/10		0.97	%		—	%		—	%
	12/31/10		1.49	%		8.03	%		3.47	%
	01/31/11		1.81	%		—	%		—	%
	02/28/11		2.05	%		—	%		—	%
	03/31/11		2.54	%		8.70	%		4.16	%
	04/30/11		2.84	%		—	%		—	%
	05/31/11		2.96	%		—	%		—	%
	06/30/11		3.08	%		8.82	%		4.01	%
	07/31/11		3.00	%		—	%		—	%
	08/31/11		2.94	%		—	%		—	%
	09/30/11		2.75	%		6.17	%		1.20	%
	10/31/11		2.56	%		—	%		—	%
	11/30/11		2.40	%		—	%		—	%
	12/31/11		2.23	%		5.15	%		0.08	%
	01/31/12		2.08	%		—	%		—	%
	02/29/12		1.99	%		—	%		—	%
	03/31/12		1.89	%		6.87	%		1.90	%

Page 171 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-1	04/30/12		1.79	%		—	%		—	%
	05/31/12		1.96	%		—	%		—	%
	06/30/12		2.14	%		12.70	%		7.99	%
	07/31/12		2.46	%		—	%		—	%
	08/31/12		2.45	%		—	%		—	%
	09/30/12		2.29	%		13.53	%		8.93	%
	10/31/12		2.18	%		—	%		—	%
	11/30/12		2.08	%		—	%		—	%
	12/31/12		1.94	%		8.30	%		3.46	%
	01/31/13		1.89	%		—	%		—	%
	02/28/13		1.77	%		—	%		—	%
	03/31/13		1.72	%		8.65	%		3.87	%
	04/30/13		1.70	%		—	%		—	%
	05/31/13		1.74	%		—	%		—	%
	06/30/13		1.65	%		8.89	%		4.02	%
	07/31/13		1.63	%		—	%		—	%
	08/31/13		1.62	%		—	%		—	%
	09/30/13		1.57	%		8.36	%		3.51	%
	10/31/13		1.48	%		—	%		—	%
	11/30/13		1.38	%		—	%		—	%
	12/31/13		1.35	%		7.42	%		2.50	%
2010-2	08/31/10		39.56	%		—	%		—	%
	09/30/10		12.69	%		—	%		—	%
	10/31/10		10.18	%		—	%		—	%

Page 172 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	11/30/10		8.87	%		—	%		—	%
	12/31/10		7.87	%		4.00	%		0.54	%
	01/31/11		7.06	%		—	%		—	%
	02/28/11		6.80	%		—	%		—	%
	03/31/11		6.76	%		6.27	%		2.46	%
	04/30/11		6.65	%		—	%		—	%
	05/31/11		6.36	%		—	%		—	%
	06/30/11		6.22	%		7.74	%		3.73	%
	07/31/11		6.10	%		—	%		—	%
	08/31/11		6.08	%		—	%		—	%
	09/30/11		5.91	%		7.97	%		3.94	%
	10/31/11		5.72	%		—	%		—	%
	11/30/11		5.54	%		—	%		—	%
	12/31/11		5.35	%		6.69	%		2.40	%
	01/31/12		5.18	%		—	%		—	%
	02/29/12		5.06	%		—	%		—	%
	03/31/12		4.99	%		7.92	%		3.51	%
	04/30/12		4.94	%		—	%		—	%
	05/31/12		5.14	%		—	%		—	%
	06/30/12		5.39	%		13.95	%		9.69	%
	07/31/12		6.23	%		—	%		—	%
	08/31/12		6.14	%		—	%		—	%
	09/30/12		6.04	%		16.98	%		12.95	%
	10/31/12		5.98	%		—	%		—	%

Page 173 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2010-2	11/30/12		5.73	%		—	%		—	%
	12/31/12		5.47	%		7.51	%		2.96	%
	01/31/13		5.34	%		—	%		—	%
	02/28/13		5.11	%		—	%		—	%
	03/31/13		4.90	%		7.31	%		2.56	%
	04/30/13		4.75	%		—	%		—	%
	05/31/13		4.64	%		—	%		—	%
	06/30/13		4.46	%		8.63	%		3.96	%
	07/31/13		4.26	%		—	%		—	%
	08/31/13		4.17	%		—	%		—	%
	09/30/13		4.00	%		7.41	%		2.67	%
	10/31/13		3.82	%		—	%		—	%
	11/30/13		3.62	%		—	%		—	%
	12/31/13		3.47	%		5.70	%		0.88	%
2012-1	02/29/12		1.19	%		—	%		—	%
	03/31/12		1.75	%		—	%		—	%
	04/30/12		2.64	%		—	%		—	%
	05/31/12		4.27	%		—	%		—	%
	06/30/12		5.46	%		12.74	%		9.07	%
	07/31/12		9.33	%		—	%		—	%
	08/31/12		9.03	%		—	%		—	%
	09/30/12		8.86	%		18.74	%		15.34	%
	10/31/12		8.70	%		—	%		—	%
	11/30/12		8.24	%		—	%		—	%

Page 174 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-1	12/31/12		8.04	%		6.72	%		2.79	%
	01/31/13		7.87	%		—	%		—	%
	02/28/13		7.72	%		—	%		—	%
	03/31/13		7.63	%		7.49	%		3.57	%
	04/30/13		7.47	%		—	%		—	%
	05/31/13		7.26	%		—	%		—	%
	06/30/13		6.98	%		6.67	%		2.62	%
	07/31/13		6.76	%		—	%		—	%
	08/31/13		6.63	%		—	%		—	%
	09/30/13		6.43	%		6.82	%		2.77	%
	10/31/13		6.25	%		—	%		—	%
	11/30/13		6.02	%		—	%		—	%
	12/31/13		5.84	%		5.87	%		1.80	%
2012-2	04/30/12		3.33	%		—	%		—	%
	05/31/12		5.07	%		—	%		—	%
	06/30/12		6.15	%		13.39	%		9.61	%
	07/31/12		10.92	%		—	%		—	%
	08/31/12		9.04	%		—	%		—	%
	09/30/12		7.96	%		17.51	%		13.96	%
	10/31/12		7.28	%		—	%		—	%
	11/30/12		6.26	%		—	%		—	%
	12/31/12		5.58	%		6.47	%		2.44	%
	01/31/13		5.06	%		—	%		—	%
	02/28/13		4.55	%		—	%		—	%

Page 175 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-2	03/31/13		4.22	%		6.70	%		2.65	%
	04/30/13		3.92	%		—	%		—	%
	05/31/13		3.63	%		—	%		—	%
	06/30/13		3.22	%		6.55	%		2.32	%
	07/31/13		2.87	%		—	%		—	%
	08/31/13		2.60	%		—	%		—	%
	09/30/13		2.23	%		6.29	%		2.02	%
	10/31/13		1.91	%		—	%		—	%
	11/30/13		1.59	%		—	%		—	%
	12/31/13		1.38	%		6.00	%		1.73	%
2012-3	05/31/12		5.67	%		—	%		—	%
	06/30/12		8.33	%		—	%		—	%
	07/31/12		14.57	%		—	%		—	%
	08/31/12		12.31	%		—	%		—	%
	09/30/12		10.64	%		13.54	%		9.76	%
	10/31/12		10.06	%		—	%		—	%
	11/30/12		9.45	%		—	%		—	%
	12/31/12		9.02	%		7.29	%		3.26	%
	01/31/13		9.06	%		—	%		—	%
	02/28/13		8.83	%		—	%		—	%
	03/31/13		8.77	%		9.73	%		5.78	%
	04/30/13		8.58	%		—	%		—	%
	05/31/13		8.48	%		—	%		—	%
	06/30/13		8.11	%		8.04	%		3.90	%

Page 176 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-3	07/31/13		7.78	%		—	%		—	%
	08/31/13		7.57	%		—	%		—	%
	09/30/13		7.24	%		6.98	%		2.73	%
	10/31/13		6.97	%		—	%		—	%
	11/30/13		6.71	%		—	%		—	%
	12/31/13		6.53	%		6.73	%		2.54	%
2012-5	08/31/12		7.03	%		—	%		—	%
	09/30/12		6.17	%		—	%		—	%
	10/31/12		5.56	%		—	%		—	%
	11/30/12		4.76	%		—	%		—	%
	12/31/12		4.56	%		3.15	%		-1.04	%
	01/31/13		4.76	%		—	%		—	%
	02/28/13		4.83	%		—	%		—	%
	03/31/13		5.05	%		7.73	%		3.70	%
	04/30/13		5.20	%		—	%		—	%
	05/31/13		5.28	%		—	%		—	%
	06/30/13		5.14	%		7.30	%		3.10	%
	07/31/13		5.13	%		—	%		—	%
	08/31/13		5.19	%		—	%		—	%
	09/30/13		5.08	%		7.57	%		3.37	%
	10/31/13		4.90	%		—	%		—	%
	11/30/13		4.72	%		—	%		—	%
	12/31/13		4.60	%		5.97	%		1.74	%
2012-6	10/31/12		11.15	%		—	%		—	%

Page 177 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-6	11/30/12		9.67	%		—	%		—	%
	12/31/12		9.10	%		7.99	%		4.09	%
	01/31/13		8.64	%		—	%		—	%
	02/28/13		8.49	%		—	%		—	%
	03/31/13		8.42	%		8.49	%		4.51	%
	04/30/13		8.49	%		—	%		—	%
	05/31/13		8.56	%		—	%		—	%
	06/30/13		8.24	%		9.20	%		5.14	%
	07/31/13		8.28	%		—	%		—	%
	08/31/13		8.52	%		—	%		—	%
	09/30/13		8.35	%		10.69	%		6.85	%
	10/31/13		8.29	%		—	%		—	%
	11/30/13		8.11	%		—	%		—	%
	12/31/13		8.10	%		10.38	%		6.53	%
2012-7	11/30/12		0.19	%		—	%		—	%
	12/31/12		1.66	%		—	%		—	%
	01/31/13		2.43	%		—	%		—	%
	02/28/13		2.54	%		—	%		—	%
	03/31/13		2.80	%		5.00	%		0.80	%
	04/30/13		3.08	%		—	%		—	%
	05/31/13		3.58	%		—	%		—	%
	06/30/13		3.57	%		7.01	%		2.73	%
	07/31/13		3.70	%		—	%		—	%
	08/31/13		3.98	%		—	%		—	%

Page 178 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2012-7	09/30/13		3.97	%		7.24	%		2.93	%
	10/31/13		3.97	%		—	%		—	%
	11/30/13		3.91	%		—	%		—	%
	12/31/13		3.98	%		6.68	%		2.40	%
2013-1	02/28/13		0.27	%		—	%		—	%
	03/31/13		2.18	%		—	%		—	%
	04/30/13		2.74	%		—	%		—	%
	05/31/13		3.17	%		—	%		—	%
	06/30/13		3.04	%		5.11	%		1.26	%
	07/31/13		3.66	%		—	%		—	%
	08/31/13		4.28	%		—	%		—	%
	09/30/13		4.37	%		8.78	%		5.06	%
	10/31/13		4.71	%		—	%		—	%
	11/30/13		4.82	%		—	%		—	%
	12/31/13		5.04	%		8.85	%		5.11	%
2013-2	04/30/13		0.47	%		—	%		—	%
	05/31/13		2.06	%		—	%		—	%
	06/30/13		2.29	%		—	%		—	%
	07/31/13		2.60	%		—	%		—	%
	08/31/13		2.78	%		—	%		—	%
	09/30/13		2.90	%		4.89	%		0.62	%
	10/31/13		3.11	%		—	%		—	%
	11/30/13		3.25	%		—	%		—	%
	12/31/13		3.56	%		6.72	%		2.60	%

Page 179 of 181

TRANSACTION TYPE: FFELP - NON-CONSOLIDATION

STATIC POOL DATA

PREPAYMENTS

Issue	Collection Period End Date	Since Issuance CPR			Quarterly CPR (1)			Quarterly CPR (2)
2013-3	07/31/13		5.51	%		—	%		—	%
	08/31/13		5.38	%		—	%		—	%
	09/30/13		4.73	%		—	%		—	%
	10/31/13		4.23	%		—	%		—	%
	11/30/13		4.05	%		—	%		—	%
	12/31/13		4.11	%		4.80	%		0.53	%
2013-4	08/31/13		0.03	%		—	%		—	%
	09/30/13		1.54	%		—	%		—	%
	10/31/13		2.39	%		—	%		—	%
	11/30/13		2.69	%		—	%		—	%
	12/31/13		2.93	%		4.81	%		0.93	%
2013-5	10/31/13		1.88	%		—	%		—	%
	11/30/13		2.64	%		—	%		—	%
	12/31/13		3.21	%		4.95	%		0.64	%
2013-6	12/31/13		10.65	%		—	%		—	%

Page 180 of 181

Description of CPR Methodologies

Calculations for Since Issuance CPR

CPR =
APB = Actual quarter-end Pool Balance
PPB = Projected quarter-end Pool Balance assuming no prepayments (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)
Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance)
MSC = Months Since Cutoff (Projected at time of pool cutoff or at the end of the pre-funding Period if applicable)

Calculations for Quarterly CPRs

CPR =

where n = month in quarter

APB = Actual month-end Pool Balance

PPB = Projected month-end Pool Balance

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

bPB = Beginning Principal Balance

bIACB = Beginning Interest Accrued to Capitalize Balance

remTerm = Remaining scheduled monthly payments

MonthlyCoupon =
Scheduled Payment =

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

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

Quarterly CPR (1)

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

Quarterly CPR (2)

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

Page 181 of 181