Attached files
file | filename |
---|---|
8-K - 8-K - NAVIENT FUNDING, LLC | d321256d8k.htm |
Exhibit 99.1
Static Pool Data Transaction Type: FFELP Consolidation
|
Table of Contents
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE |
3 | |||
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS |
3 | |||
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE |
6 | |||
Number of Loans |
6 | |||
Aggregate Outstanding Principal Balance |
7 | |||
Percent of Pool By Outstanding Principal Balance |
8 | |||
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES |
9 | |||
Number of Loans |
9 | |||
Aggregate Outstanding Principal Balance |
11 | |||
Percent of Pool By Outstanding Principal Balance |
13 | |||
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS |
15 | |||
Number of Loans |
15 | |||
Aggregate Outstanding Principal Balance |
16 | |||
Percent of Pool By Outstanding Principal Balance |
17 | |||
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS |
18 | |||
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE |
20 | |||
Number of Loans |
20 | |||
Aggregate Outstanding Principal Balance |
29 | |||
Percent of Pool By Outstanding Principal Balance |
38 | |||
STATIC POOL DATA |
47 | |||
LOAN STATUS |
47 | |||
Number of Loans |
47 | |||
Aggregate Outstanding Principal Balance |
64 | |||
Percent of Total Principal Balance |
81 | |||
DELINQUENCY STATUS |
98 | |||
Number of Loans |
98 | |||
Aggregate Outstanding Principal Balance |
132 | |||
Percent of Total Principal Balance |
166 | |||
CLAIMS, REJECTS, AND LOSSES |
200 | |||
Periodic and Cumulative |
200 | |||
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance |
217 | |||
PREPAYMENTS |
234 | |||
DESCRIPTION OF CPR METHODOLOGIES |
250 | |||
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR) |
251 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS
Aggregate Outstanding Principal Balance |
Average Outstanding
|
|||||||||||||||||
Issue
|
Settlement Date
|
Total ($) |
Treasury Bill ($) |
LIBOR ($) |
# Borrowers |
# Loans |
WAM (Months) |
Per Borrower ($) |
||||||||||
SLM 2011-1 |
03/03/11 | 772,603,934 | 225,845,700 | 546,758,234 | 37,678 | 63,791 | 210 | 20,505 | ||||||||||
SLM 2011-2 |
05/26/11 | 773,396,001 | 225,848,097 | 547,547,905 | 35,682 | 61,917 | 216 | 21,675 | ||||||||||
SLM 2011-3 |
11/18/11 | 798,114,077 | 223,424,546 | 574,689,531 | 36,043 | 62,537 | 216 | 22,143 | ||||||||||
NAVI 2014-2 |
08/14/14 | 263,300,190 | 14,740,305 | 248,559,885 | 6,288 | 10,930 | 260 | 41,873 | ||||||||||
NAVI 2014-3 |
08/14/14 | 263,305,639 | 10,597,662 | 252,707,977 | 6,555 | 11,472 | 253 | 40,169 | ||||||||||
NAVI 2014-4 |
08/14/14 | 263,669,374 | 12,767,093 | 250,902,281 | 6,547 | 11,456 | 253 | 40,273 | ||||||||||
NAVI 2014-5 |
08/14/14 | 158,507,443 | 4,730,768 | 153,776,675 | 3,907 | 6,883 | 255 | 40,570 | ||||||||||
NAVI 2014-6 |
08/14/14 | 158,213,358 | 6,547,497 | 151,665,861 | 3,955 | 6,945 | 253 | 40,003 | ||||||||||
NAVI 2014-7 |
08/14/14 | 158,206,866 | 6,172,622 | 152,034,244 | 3,941 | 6,932 | 253 | 40,144 |
Page 3 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS
Average Outstanding Principal Balance
|
||||||||||||
Issue
|
Settlement
|
Per Loan - T-Bill ($) |
Per Loan - LIBOR ($) |
|||||||||
SLM 2011-1 |
03/03/11 | 19,806 | 10,437 | |||||||||
SLM 2011-2 |
05/26/11 | 20,133 | 10,800 | |||||||||
SLM 2011-3 |
11/18/11 | 20,227 | 11,161 | |||||||||
NAVI 2014-2 |
08/14/14 | 30,645 | 23,788 | |||||||||
NAVI 2014-3 |
08/14/14 | 28,412 | 22,769 | |||||||||
NAVI 2014-4 |
08/14/14 | 32,159 | 22,688 | |||||||||
NAVI 2014-5 |
08/14/14 | 26,728 | 22,931 | |||||||||
NAVI 2014-6 |
08/14/14 | 30,034 | 22,546 | |||||||||
NAVI 2014-7 |
08/14/14 | 29,819 | 22,607 |
Page 4 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS
Issue
|
Settlement
|
WAC |
WA Spread - 91-day T-Bill |
WA Spread - LIBOR |
||||||||||||
SLM 2011-1 |
03/03/11 | 5.64% | 2.09% | 2.64% | ||||||||||||
SLM 2011-2 |
05/26/11 | 5.65% | 2.10% | 2.64% | ||||||||||||
SLM 2011-3 |
11/18/11 | 5.48% | 2.10% | 2.64% | ||||||||||||
NAVI 2014-2 |
08/14/14 | 5.68% | 3.11% | 2.53% | ||||||||||||
NAVI 2014-3 |
08/14/14 | 5.51% | 3.10% | 2.53% | ||||||||||||
NAVI 2014-4 |
08/14/14 | 5.58% | 3.11% | 2.53% | ||||||||||||
NAVI 2014-5 |
08/14/14 | 5.48% | 3.11% | 2.53% | ||||||||||||
NAVI 2014-6 |
08/14/14 | 5.54% | 3.11% | 2.52% | ||||||||||||
NAVI 2014-7 |
08/14/14 | 5.58% | 3.10% | 2.52% |
Page 5 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE
Number of Loans
|
||||||||||||||||
Issue
|
Settlement
|
Sub Consol Loans |
Unsub Consol Loans |
Total |
||||||||||||
SLM 2011-1 |
03/03/11 | 31,264 | 32,527 | 63,791 | ||||||||||||
SLM 2011-2 |
05/26/11 | 30,564 | 31,353 | 61,917 | ||||||||||||
SLM 2011-3 |
11/18/11 | 31,432 | 31,105 | 62,537 | ||||||||||||
NAVI 2014-2 |
08/14/14 | 5,078 | 5,852 | 10,930 | ||||||||||||
NAVI 2014-3 |
08/14/14 | 5,417 | 6,055 | 11,472 | ||||||||||||
NAVI 2014-4 |
08/14/14 | 5,400 | 6,056 | 11,456 | ||||||||||||
NAVI 2014-5 |
08/14/14 | 3,265 | 3,618 | 6,883 | ||||||||||||
NAVI 2014-6 |
08/14/14 | 3,295 | 3,650 | 6,945 | ||||||||||||
NAVI 2014-7 |
08/14/14 | 3,265 | 3,667 | 6,932 |
Page 6 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE
Aggregate Outstanding Principal Balance
|
||||||||||||||||
Issue
|
Settlement |
Sub Consol Loans |
Unsub Consol Loans |
Total |
||||||||||||
SLM 2011-1 |
03/03/11 | $ 356,475,992 | $ 416,127,943 | $ 772,603,934 | ||||||||||||
SLM 2011-2 |
05/26/11 | $ 363,603,348 | $ 409,792,653 | $ 773,396,001 | ||||||||||||
SLM 2011-3 |
11/18/11 | $ 377,566,409 | $ 420,547,668 | $ 798,114,077 | ||||||||||||
NAVI 2014-2 |
08/14/14 | $ 106,962,645 | $ 156,337,544 | $ 263,300,190 | ||||||||||||
NAVI 2014-3 |
08/14/14 | $ 109,611,531 | $ 153,694,108 | $ 263,305,639 | ||||||||||||
NAVI 2014-4 |
08/14/14 | $ 108,853,042 | $ 154,816,332 | $ 263,669,374 | ||||||||||||
NAVI 2014-5 |
08/14/14 | $ 66,368,443 | $ 92,139,000 | $ 158,507,443 | ||||||||||||
NAVI 2014-6 |
08/14/14 | $ 66,375,606 | $ 91,837,752 | $ 158,213,358 | ||||||||||||
NAVI 2014-7 |
08/14/14 | $ 65,688,448 | $ 92,518,418 | $ 158,206,866 |
Page 7 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE
Percent of Pool By Outstanding Principal
Balance
|
||||||||||||||
Issue
|
Settlement
|
Sub Consol Loans
|
Unsub Consol Loans
|
Total
|
||||||||||
SLM 2011-1 |
03/03/11 | 46.1% | 53.9% | 100.0% | ||||||||||
SLM 2011-2 |
05/26/11 | 47.0% | 53.0% | 100.0% | ||||||||||
SLM 2011-3 |
11/18/11 | 47.3% | 52.7% | 100.0% | ||||||||||
NAVI 2014-2 |
08/14/14 | 40.6% | 59.4% | 100.0% | ||||||||||
NAVI 2014-3 |
08/14/14 | 41.6% | 58.4% | 100.0% | ||||||||||
NAVI 2014-4 |
08/14/14 | 41.3% | 58.7% | 100.0% | ||||||||||
NAVI 2014-5 |
08/14/14 | 41.9% | 58.1% | 100.0% | ||||||||||
NAVI 2014-6 |
08/14/14 | 42.0% | 58.0% | 100.0% | ||||||||||
NAVI 2014-7 |
08/14/14 | 41.5% | 58.5% | 100.0% |
Page 8 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Number of Loans
|
||||||||||||||||||||||||||||||||||||||||||||||
Issue
|
Settlement
|
<= 3.00
|
3.01 - 3.50%
|
3.51 - 4.00%
|
4.01 - 4.50%
|
4.51 - 5.00%
|
5.01 - 5.50%
|
5.51 - 6.00%
|
6.01 - 6.50%
|
6.51 - 7.00%
|
7.01 - 7.50%
|
7.51 - 8.00%
|
||||||||||||||||||||||||||||||||||
SLM 2011-1 |
03/03/11 | 3,828 | 4,335 | 3,290 | 5,110 | 11,026 | 6,228 | 3,818 | 7,364 | 9,860 | 4,468 | 1,549 | ||||||||||||||||||||||||||||||||||
SLM 2011-2 |
05/26/11 | 2,883 | 4,048 | 3,083 | 5,456 | 10,383 | 5,331 | 3,911 | 7,100 | 10,458 | 4,549 | 1,521 | ||||||||||||||||||||||||||||||||||
SLM 2011-3 |
11/18/11 | 4,473 | 4,964 | 3,583 | 4,755 | 10,709 | 6,336 | 3,597 | 6,207 | 9,183 | 4,510 | 1,463 | ||||||||||||||||||||||||||||||||||
NAVI 2014-2 |
08/14/14 | 686 | 1,133 | 986 | 1,003 | 1,284 | 1,103 | 520 | 566 | 1,579 | 1,050 | 454 | ||||||||||||||||||||||||||||||||||
NAVI 2014-3 |
08/14/14 | 841 | 1,412 | 1,063 | 1,082 | 1,280 | 1,090 | 527 | 612 | 1,537 | 1,090 | 424 | ||||||||||||||||||||||||||||||||||
NAVI 2014-4 |
08/14/14 | 884 | 1,445 | 1,088 | 1,072 | 1,182 | 1,063 | 485 | 572 | 1,570 | 1,177 | 379 | ||||||||||||||||||||||||||||||||||
NAVI 2014-5 |
08/14/14 | 481 | 848 | 666 | 608 | 753 | 676 | 304 | 308 | 1,023 | 725 | 218 | ||||||||||||||||||||||||||||||||||
NAVI 2014-6 |
08/14/14 | 497 | 846 | 663 | 600 | 771 | 624 | 319 | 365 | 977 | 703 | 240 | ||||||||||||||||||||||||||||||||||
NAVI 2014-7 |
08/14/14 | 497 | 864 | 601 | 597 | 821 | 652 | 344 | 360 | 974 | 688 | 253 |
Page 9 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Number of Loans
|
||||||||||||||
Issue
|
Settlement Date
|
8.01 - 8.50%
|
> 8.50
|
Total
|
||||||||||
SLM 2011-1 |
03/03/11 | 2,896 | 19 | 63,791 | ||||||||||
SLM 2011-2 |
05/26/11 | 3,179 | 15 | 61,917 | ||||||||||
SLM 2011-3 |
11/18/11 | 2,685 | 72 | 62,537 | ||||||||||
NAVI 2014-2 |
08/14/14 | 424 | 142 | 10,930 | ||||||||||
NAVI 2014-3 |
08/14/14 | 442 | 72 | 11,472 | ||||||||||
NAVI 2014-4 |
08/14/14 | 456 | 83 | 11,456 | ||||||||||
NAVI 2014-5 |
08/14/14 | 240 | 33 | 6,883 | ||||||||||
NAVI 2014-6 |
08/14/14 | 291 | 49 | 6,945 | ||||||||||
NAVI 2014-7 |
08/14/14 | 235 | 46 | 6,932 |
Page 10 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Aggregate Outstanding Principal Balance
|
||||||||||||||||||||||||||||||
Issue
|
Settlement Date
|
<= 3.00
|
3.01 - 3.50%
|
3.51 - 4.00%
|
4.01 - 4.50%
|
4.51 - 5.00%
|
5.01 - 5.50%
|
5.51 - 6.00%
|
||||||||||||||||||||||
SLM 2011-1 |
03/03/11 | $ 40,596,771 | $ 42,527,220 | $ 39,061,151 | $ 52,574,018 | $ 129,329,990 | $ 70,989,758 | $ 46,799,777 | ||||||||||||||||||||||
SLM 2011-2 |
05/26/11 | $ 35,827,882 | $ 42,720,925 | $ 40,930,411 | $ 59,424,518 | $ 131,354,155 | $ 66,423,161 | $ 46,421,138 | ||||||||||||||||||||||
SLM 2011-3 |
11/18/11 | $ 56,079,008 | $ 54,215,485 | $ 48,425,386 | $ 54,832,532 | $ 137,107,037 | $ 79,557,238 | $ 46,406,472 | ||||||||||||||||||||||
NAVI 2014-2 |
08/14/14 | $ 12,814,364 | $ 20,769,568 | $ 22,065,904 | $ 21,201,249 | $ 29,881,203 | $ 24,041,024 | $ 15,275,518 | ||||||||||||||||||||||
NAVI 2014-3 |
08/14/14 | $ 17,055,949 | $ 23,824,149 | $ 23,456,816 | $ 24,137,777 | $ 30,792,416 | $ 21,823,730 | $ 12,962,162 | ||||||||||||||||||||||
NAVI 2014-4 |
08/14/14 | $ 17,088,589 | $ 25,652,128 | $ 21,921,578 | $ 23,119,397 | $ 25,370,944 | $ 23,086,797 | $ 13,487,742 | ||||||||||||||||||||||
NAVI 2014-5 |
08/14/14 | $ 10,986,088 | $ 14,453,077 | $ 14,261,502 | $ 13,101,694 | $ 17,448,519 | $ 14,740,760 | $ 8,863,039 | ||||||||||||||||||||||
NAVI 2014-6 |
08/14/14 | $ 9,518,965 | $ 15,311,958 | $ 14,592,946 | $ 13,673,741 | $ 16,233,083 | $ 13,966,967 | $ 8,422,389 | ||||||||||||||||||||||
NAVI 2014-7 |
08/14/14 | $ 9,178,730 | $ 14,640,614 | $ 11,267,388 | $ 12,874,824 | $ 18,859,259 | $ 15,186,261 | $ 10,011,836 |
Page 11 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Aggregate Outstanding Principal Balance
|
||||||||||||||||||||||||||||||
Issue
|
Settlement Date
|
6.01 - 6.50%
|
6.51 - 7.00%
|
7.01 - 7.50%
|
7.51 - 8.00%
|
8.01 - 8.50%
|
> 8.50
|
Total
|
||||||||||||||||||||||
SLM 2011-1 |
03/03/11 | $ 85,693,925 | $ 126,938,406 | $ 69,465,105 | $ 26,088,601 | $ 42,193,466 | $ 345,746 | $ 772,603,934 | ||||||||||||||||||||||
SLM 2011-2 |
05/26/11 | $ 77,502,120 | $ 130,389,272 | $ 74,632,571 | $ 25,201,879 | $ 42,332,916 | $ 235,053 | $ 773,396,001 | ||||||||||||||||||||||
SLM 2011-3 |
11/18/11 | $ 68,408,151 | $ 119,110,634 | $ 70,550,822 | $ 24,165,698 | $ 37,514,474 | $ 1,741,140 | $ 798,114,077 | ||||||||||||||||||||||
NAVI 2014-2 |
08/14/14 | $ 15,290,102 | $ 37,491,927 | $ 27,274,878 | $ 14,187,615 | $ 16,890,066 | $ 6,116,771 | $ 263,300,190 | ||||||||||||||||||||||
NAVI 2014-3 |
08/14/14 | $ 17,316,201 | $ 33,391,485 | $ 24,775,138 | $ 13,847,679 | $ 17,007,047 | $ 2,915,090 | $ 263,305,639 | ||||||||||||||||||||||
NAVI 2014-4 |
08/14/14 | $ 15,683,718 | $ 34,823,335 | $ 25,203,758 | $ 14,347,067 | $ 19,833,056 | $ 4,051,267 | $ 263,669,374 | ||||||||||||||||||||||
NAVI 2014-5 |
08/14/14 | $ 8,056,852 | $ 22,815,244 | $ 17,487,137 | $ 6,462,339 | $ 8,103,384 | $ 1,727,810 | $ 158,507,443 | ||||||||||||||||||||||
NAVI 2014-6 |
08/14/14 | $ 10,172,248 | $ 20,438,943 | $ 15,622,680 | $ 7,709,383 | $ 9,475,792 | $ 3,074,265 | $ 158,213,358 | ||||||||||||||||||||||
NAVI 2014-7 |
08/14/14 | $ 10,228,438 | $ 21,163,639 | $ 14,997,740 | $ 8,309,118 | $ 9,322,333 | $ 2,166,685 | $ 158,206,866 |
Page 12 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Percent of Pool By Outstanding Principal Balance
|
||||||||||||||||||||||||||||||||||||||||||||||
Issue
|
Settlement
|
<= 3.00
|
3.01 - 3.50%
|
3.51 - 4.00%
|
4.01 - 4.50%
|
4.51 - 5.00%
|
5.01 - 5.50%
|
5.51 - 6.00%
|
6.01 - 6.50%
|
6.51 - 7.00%
|
7.01 - 7.50%
|
7.51 - 8.00%
|
||||||||||||||||||||||||||||||||||
SLM 2011-1 |
03/03/11 | 5.3% | 5.5% | 5.1% | 6.8% | 16.7% | 9.2% | 6.1% | 11.1% | 16.4% | 9.0% | 3.4% | ||||||||||||||||||||||||||||||||||
SLM 2011-2 |
05/26/11 | 4.6% | 5.5% | 5.3% | 7.7% | 17.0% | 8.6% | 6.0% | 10.0% | 16.9% | 9.6% | 3.3% | ||||||||||||||||||||||||||||||||||
SLM 2011-3 |
11/18/11 | 7.0% | 6.8% | 6.1% | 6.9% | 17.2% | 10.0% | 5.8% | 8.6% | 14.9% | 8.8% | 3.0% | ||||||||||||||||||||||||||||||||||
NAVI 2014-2 |
08/14/14 | 4.9% | 7.9% | 8.4% | 8.1% | 11.3% | 9.1% | 5.8% | 5.8% | 14.2% | 10.4% | 5.4% | ||||||||||||||||||||||||||||||||||
NAVI 2014-3 |
08/14/14 | 6.5% | 9.0% | 8.9% | 9.2% | 11.7% | 8.3% | 4.9% | 6.6% | 12.7% | 9.4% | 5.3% | ||||||||||||||||||||||||||||||||||
NAVI 2014-4 |
08/14/14 | 6.5% | 9.7% | 8.3% | 8.8% | 9.6% | 8.8% | 5.1% | 5.9% | 13.2% | 9.6% | 5.4% | ||||||||||||||||||||||||||||||||||
NAVI 2014-5 |
08/14/14 | 6.9% | 9.1% | 9.0% | 8.3% | 11.0% | 9.3% | 5.6% | 5.1% | 14.4% | 11.0% | 4.1% | ||||||||||||||||||||||||||||||||||
NAVI 2014-6 |
08/14/14 | 6.0% | 9.7% | 9.2% | 8.6% | 10.3% | 8.8% | 5.3% | 6.4% | 12.9% | 9.9% | 4.9% | ||||||||||||||||||||||||||||||||||
NAVI 2014-7 |
08/14/14 | 5.8% | 9.3% | 7.1% | 8.1% | 11.9% | 9.6% | 6.3% | 6.5% | 13.4% | 9.5% | 5.3% |
Page 13 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Percent of Pool By Outstanding Principal Balance
| ||||||||
Issue
|
Settlement Date
|
8.01 - 8.50%
|
> 8.50
|
Total
| ||||
SLM 2011-1 |
03/03/11 | 5.5% | - % | 100.0% | ||||
SLM 2011-2 |
05/26/11 | 5.5% | - % | 100.0% | ||||
SLM 2011-3 |
11/18/11 | 4.7% | 0.2% | 100.0% | ||||
NAVI 2014-2 |
08/14/14 | 6.4% | 2.3% | 100.0% | ||||
NAVI 2014-3 |
08/14/14 | 6.5% | 1.1% | 100.0% | ||||
NAVI 2014-4 |
08/14/14 | 7.5% | 1.5% | 100.0% | ||||
NAVI 2014-5 |
08/14/14 | 5.1% | 1.1% | 100.0% | ||||
NAVI 2014-6 |
08/14/14 | 6.0% | 1.9% | 100.0% | ||||
NAVI 2014-7 |
08/14/14 | 5.9% | 1.4% | 100.0% |
Page 14 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Number of Loans
| ||||||||||||||||
Issue
|
Settlement
|
Deferment
|
Forbearance
|
1st Year Repayment
|
2nd Year Repayment
|
3rd Year Repayment
|
> 3 Years Repayment
|
Total
| ||||||||
SLM 2011-1 |
03/03/11 | 6,911 | 5,142 | 10,552 | 5,183 | 8,962 | 27,041 | 63,791 | ||||||||
SLM 2011-2 |
05/26/11 | 7,645 | 5,925 | 11,325 | 4,517 | 5,293 | 27,212 | 61,917 | ||||||||
SLM 2011-3 |
11/18/11 | 7,304 | 6,177 | 11,663 | 4,871 | 4,585 | 27,937 | 62,537 | ||||||||
NAVI 2014-2 |
08/14/14 | 1,071 | 1,447 | 3,131 | 415 | 308 | 4,558 | 10,930 | ||||||||
NAVI 2014-3 |
08/14/14 | 1,184 | 1,447 | 2,273 | 562 | 337 | 5,669 | 11,472 | ||||||||
NAVI 2014-4 |
08/14/14 | 1,203 | 1,371 | 2,355 | 556 | 326 | 5,645 | 11,456 | ||||||||
NAVI 2014-5 |
08/14/14 | 663 | 807 | 1,447 | 354 | 203 | 3,409 | 6,883 | ||||||||
NAVI 2014-6 |
08/14/14 | 683 | 890 | 1,425 | 368 | 208 | 3,371 | 6,945 | ||||||||
NAVI 2014-7 |
08/14/14 | 693 | 874 | 1,351 | 353 | 183 | 3,478 | 6,932 |
Page 15 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||
Issue
|
Settlement
|
Deferment
|
Forbearance
|
1st Year Repayment
|
2nd Year Repayment
|
3rd Year Repayment
|
> 3 Years Repayment
|
Total
| ||||||||
SLM 2011-1 |
03/03/11 | $ 90,257,725 | $ 110,006,528 | $ 149,279,900 | $ 65,420,663 | $ 122,479,450 | $ 235,159,668 | $ 772,603,934 | ||||||||
SLM 2011-2 |
05/26/11 | $ 108,568,823 | $ 126,575,635 | $ 175,852,428 | $ 57,698,940 | $ 66,542,803 | $ 238,157,372 | $ 773,396,001 | ||||||||
SLM 2011-3 |
11/18/11 | $ 102,789,394 | $ 133,089,313 | $ 184,000,243 | $ 61,913,249 | $ 55,307,507 | $ 261,014,371 | $ 798,114,077 | ||||||||
NAVI 2014-2 |
08/14/14 | $ 24,548,353 | $ 47,860,568 | $ 83,633,500 | $ 10,958,696 | $ 8,396,000 | $ 87,903,073 | $ 263,300,190 | ||||||||
NAVI 2014-3 |
08/14/14 | $ 29,045,716 | $ 43,682,199 | $ 62,751,220 | $ 13,665,848 | $ 9,669,850 | $ 104,490,807 | $ 263,305,639 | ||||||||
NAVI 2014-4 |
08/14/14 | $ 27,684,026 | $ 44,108,841 | $ 66,295,674 | $ 14,157,172 | $ 8,983,612 | $ 102,440,048 | $ 263,669,374 | ||||||||
NAVI 2014-5 |
08/14/14 | $ 15,216,818 | $ 24,511,120 | $ 38,562,190 | $ 9,594,655 | $ 6,420,702 | $ 64,201,958 | $ 158,507,443 | ||||||||
NAVI 2014-6 |
08/14/14 | $ 14,905,540 | $ 28,698,238 | $ 36,127,902 | $ 8,827,965 | $ 5,550,593 | $ 64,103,120 | $ 158,213,358 | ||||||||
NAVI 2014-7 |
08/14/14 | $ 16,649,040 | $ 27,059,626 | $ 36,756,457 | $ 9,281,746 | $ 5,475,996 | $ 62,984,000 | $ 158,206,866 |
Page 16 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||||
Issue
|
Settlement
|
Deferment
|
Forbearance
|
1st Year Repayment
|
2nd Year Repayment
|
3rd Year Repayment
|
> 3 Years Repayment
|
Total
| ||||||||
SLM 2011-1 |
03/03/11 | 11.7% | 14.2% | 19.3% | 8.5% | 15.9% | 30.4% | 100.0% | ||||||||
SLM 2011-2 |
05/26/11 | 14.0% | 16.4% | 22.7% | 7.5% | 8.6% | 30.8% | 100.0% | ||||||||
SLM 2011-3 |
11/18/11 | 12.9% | 16.7% | 23.1% | 7.8% | 6.9% | 32.7% | 100.0% | ||||||||
NAVI 2014-2 |
08/14/14 | 9.3% | 18.2% | 31.8% | 4.2% | 3.2% | 33.4% | 100.0% | ||||||||
NAVI 2014-3 |
08/14/14 | 11.0% | 16.6% | 23.8% | 5.2% | 3.7% | 39.7% | 100.0% | ||||||||
NAVI 2014-4 |
08/14/14 | 10.5% | 16.7% | 25.1% | 5.4% | 3.4% | 38.9% | 100.0% | ||||||||
NAVI 2014-5 |
08/14/14 | 9.6% | 15.5% | 24.3% | 6.1% | 4.1% | 40.5% | 100.0% | ||||||||
NAVI 2014-6 |
08/14/14 | 9.4% | 18.1% | 22.8% | 5.6% | 3.5% | 40.5% | 100.0% | ||||||||
NAVI 2014-7 |
08/14/14 | 10.5% | 17.1% | 23.2% | 5.9% | 3.5% | 39.8% | 100.0% |
Page 17 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Scheduled Remaining Months in Status
| ||||||||||
Issue
|
Settlement Date
|
Current Status
|
Deferral
|
Forbearance
|
Repayment
| |||||
SLM 2011-1 |
03/03/11 | Deferral | 18.3 | - | 228.7 | |||||
Forbearance | - | 4.3 | 268.2 | |||||||
Repayment | - | - | 192.6 | |||||||
SLM 2011-2 |
05/26/11 | Deferral | 16.9 | - | 236.6 | |||||
Forbearance | - | 4.4 | 269.7 | |||||||
Repayment | - | - | 194.4 | |||||||
SLM 2011-3 |
11/18/11 | Deferral | 15.4 | - | 234.5 | |||||
Forbearance | - | 4.3 | 271.1 | |||||||
Repayment | - | - | 195.2 |
Page 18 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Scheduled Remaining Months in Status
| ||||||||||
Issue
|
Settlement Date
|
Current Status
|
Deferral
|
Forbearance
|
Repayment
| |||||
NAVI 2014-2 |
08/14/14 | Deferral | 16.6 | - | 265.1 | |||||
Forbearance | - | 3.9 | 286.8 | |||||||
Repayment | - | - | 249.3 | |||||||
NAVI 2014-3 |
08/14/14 | Deferral | 16.2 | - | 267.5 | |||||
Forbearance | - | 4.9 | 275.9 | |||||||
Repayment | - | - | 241.6 | |||||||
NAVI 2014-4 |
08/14/14 | Deferral | 15.8 | - | 259.9 | |||||
Forbearance | - | 4.2 | 280.4 | |||||||
Repayment | - | - | 241.9 | |||||||
NAVI 2014-5 |
08/14/14 | Deferral | 16.8 | - | 263.2 | |||||
Forbearance | - | 4.2 | 281.2 | |||||||
Repayment | - | - | 245.2 | |||||||
NAVI 2014-6 |
08/14/14 | Deferral | 14.2 | - | 263.3 | |||||
Forbearance | - | 3.7 | 290.4 | |||||||
Repayment | - | - | 239.2 | |||||||
NAVI 2014-7 |
08/14/14 | Deferral | 15.6 | - | 270.9 | |||||
Forbearance | - | 3.6 | 282.4 | |||||||
Repayment | - | - | 240.9 |
Page 19 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Alaska
|
Alabama
|
Arkansas
|
Arizona
|
California
|
Colorado
| |||||||
SLM 2011-1 |
03/03/11 | - | 4 | - | - | - | - | |||||||
SLM 2011-2 |
05/26/11 | 100 | 1,794 | 293 | 875 | 3,695 | 1,107 | |||||||
SLM 2011-3 |
11/18/11 | 202 | 678 | 271 | 1,554 | 15,950 | 1,662 | |||||||
NAVI 2014-2 |
08/14/14 | 20 | 168 | 109 | 379 | 1,430 | 239 | |||||||
NAVI 2014-3 |
08/14/14 | 37 | 151 | 82 | 405 | 1,609 | 258 | |||||||
NAVI 2014-4 |
08/14/14 | 28 | 128 | 100 | 363 | 1,617 | 240 | |||||||
NAVI 2014-5 |
08/14/14 | 22 | 95 | 45 | 284 | 1,020 | 153 | |||||||
NAVI 2014-6 |
08/14/14 | 12 | 79 | 55 | 257 | 1,060 | 146 | |||||||
NAVI 2014-7 |
08/14/14 | 8 | 80 | 44 | 257 | 943 | 128 |
Page 20 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Connecticut
|
Delaware
|
DC
|
Florida
|
Georgia
|
Hawaii
| |||||||
SLM 2011-1 |
03/03/11 | 2,591 | 535 | 726 | - | 1,783 | - | |||||||
SLM 2011-2 |
05/26/11 | 20 | 83 | 77 | 7,785 | 4,396 | 137 | |||||||
SLM 2011-3 |
11/18/11 | 58 | 15 | 34 | 5,772 | 1,815 | 379 | |||||||
NAVI 2014-2 |
08/14/14 | 66 | 14 | 10 | 607 | 362 | 97 | |||||||
NAVI 2014-3 |
08/14/14 | 69 | 17 | 33 | 589 | 335 | 87 | |||||||
NAVI 2014-4 |
08/14/14 | 70 | 27 | 36 | 620 | 340 | 113 | |||||||
NAVI 2014-5 |
08/14/14 | 52 | 12 | 28 | 311 | 221 | 81 | |||||||
NAVI 2014-6 |
08/14/14 | 47 | 11 | 21 | 332 | 239 | 38 | |||||||
NAVI 2014-7 |
08/14/14 | 58 | 13 | 15 | 357 | 232 | 74 |
Page 21 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Iowa
|
Idaho
|
Illinois
|
Indiana
|
Kansas
|
Kentucky
| |||||||
SLM 2011-1 |
03/03/11 | - | - | - | - | - | - | |||||||
SLM 2011-2 |
05/26/11 | 481 | 300 | 5,266 | 1,698 | 395 | 1,351 | |||||||
SLM 2011-3 |
11/18/11 | 1,022 | 883 | 644 | 2,523 | 834 | 401 | |||||||
NAVI 2014-2 |
08/14/14 | 115 | 61 | 530 | 220 | 189 | 82 | |||||||
NAVI 2014-3 |
08/14/14 | 93 | 48 | 571 | 207 | 231 | 107 | |||||||
NAVI 2014-4 |
08/14/14 | 101 | 71 | 523 | 201 | 220 | 108 | |||||||
NAVI 2014-5 |
08/14/14 | 55 | 54 | 340 | 108 | 102 | 52 | |||||||
NAVI 2014-6 |
08/14/14 | 51 | 42 | 364 | 140 | 106 | 37 | |||||||
NAVI 2014-7 |
08/14/14 | 61 | 50 | 350 | 110 | 121 | 57 |
Page 22 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Louisiana
|
Massachusetts
|
Maryland
|
Maine
|
Michigan
|
Minnesota
| |||||||
SLM 2011-1 |
03/03/11 | - | 5,409 | 4,793 | 939 | - | - | |||||||
SLM 2011-2 |
05/26/11 | 674 | 43 | 719 | 10 | 3,050 | 1,211 | |||||||
SLM 2011-3 |
11/18/11 | 704 | 103 | 124 | 14 | 1,037 | 1,929 | |||||||
NAVI 2014-2 |
08/14/14 | 274 | 113 | 200 | 19 | 335 | 244 | |||||||
NAVI 2014-3 |
08/14/14 | 285 | 132 | 184 | 31 | 304 | 220 | |||||||
NAVI 2014-4 |
08/14/14 | 249 | 191 | 226 | 22 | 309 | 197 | |||||||
NAVI 2014-5 |
08/14/14 | 155 | 67 | 123 | 11 | 222 | 109 | |||||||
NAVI 2014-6 |
08/14/14 | 175 | 112 | 121 | 16 | 216 | 130 | |||||||
NAVI 2014-7 |
08/14/14 | 145 | 71 | 123 | 8 | 205 | 122 |
Page 23 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Missouri
|
Mississippi
|
Montana
|
North Carolina
|
North Dakota
|
Nebraska
| |||||||
SLM 2011-1 |
03/03/11 | 1 | - | - | 5,083 | - | - | |||||||
SLM 2011-2 |
05/26/11 | 894 | 669 | 148 | 3,247 | 90 | 304 | |||||||
SLM 2011-3 |
11/18/11 | 1,230 | 402 | 279 | 407 | 214 | 729 | |||||||
NAVI 2014-2 |
08/14/14 | 287 | 124 | 27 | 228 | 29 | 46 | |||||||
NAVI 2014-3 |
08/14/14 | 240 | 103 | 34 | 255 | 21 | 57 | |||||||
NAVI 2014-4 |
08/14/14 | 283 | 111 | 26 | 243 | 35 | 55 | |||||||
NAVI 2014-5 |
08/14/14 | 167 | 35 | 18 | 132 | 15 | 25 | |||||||
NAVI 2014-6 |
08/14/14 | 168 | 67 | 10 | 151 | 13 | 28 | |||||||
NAVI 2014-7 |
08/14/14 | 168 | 54 | 21 | 154 | 19 | 32 |
Page 24 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
New Hampshire
|
New Jersey
|
New Mexico
|
Nevada
|
New York
|
Ohio
| |||||||
SLM 2011-1 |
03/03/11 | 1,120 | 7,528 | - | - | 13,665 | 2 | |||||||
SLM 2011-2 |
05/26/11 | 10 | 68 | 155 | 366 | 437 | 4,843 | |||||||
SLM 2011-3 |
11/18/11 | 16 | 134 | 418 | 567 | 676 | 2,644 | |||||||
NAVI 2014-2 |
08/14/14 | 34 | 114 | 67 | 98 | 346 | 510 | |||||||
NAVI 2014-3 |
08/14/14 | 38 | 140 | 58 | 109 | 528 | 443 | |||||||
NAVI 2014-4 |
08/14/14 | 24 | 170 | 44 | 123 | 512 | 418 | |||||||
NAVI 2014-5 |
08/14/14 | 18 | 100 | 42 | 59 | 285 | 186 | |||||||
NAVI 2014-6 |
08/14/14 | 14 | 96 | 39 | 84 | 273 | 202 | |||||||
NAVI 2014-7 |
08/14/14 | 22 | 93 | 45 | 62 | 313 | 226 |
Page 25 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Oklahoma
|
Oregon
|
Pennsylvania
|
Rhode Island
|
South Carolina
|
South Dakota
| |||||||
SLM 2011-1 |
03/03/11 | - | - | 8,855 | 637 | 674 | - | |||||||
SLM 2011-2 |
05/26/11 | 346 | 532 | 1,063 | 13 | 1,910 | 98 | |||||||
SLM 2011-3 |
11/18/11 | 584 | 2,296 | 185 | 6 | 288 | 178 | |||||||
NAVI 2014-2 |
08/14/14 | 164 | 221 | 197 | 16 | 110 | 36 | |||||||
NAVI 2014-3 |
08/14/14 | 150 | 277 | 235 | 20 | 79 | 18 | |||||||
NAVI 2014-4 |
08/14/14 | 174 | 271 | 225 | 18 | 108 | 27 | |||||||
NAVI 2014-5 |
08/14/14 | 90 | 147 | 161 | 11 | 77 | 32 | |||||||
NAVI 2014-6 |
08/14/14 | 108 | 180 | 125 | 10 | 63 | 12 | |||||||
NAVI 2014-7 |
08/14/14 | 68 | 155 | 139 | 16 | 76 | 14 |
Page 26 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||||
Issue
|
Settlement
|
Tennessee
|
Texas
|
Utah
|
Virginia
|
Vermont
|
Washington
| |||||||
SLM 2011-1 |
03/03/11 | - | 2 | - | 7,402 | 339 | - | |||||||
SLM 2011-2 |
05/26/11 | 1,811 | 3,674 | 133 | 1,340 | 5 | 973 | |||||||
SLM 2011-3 |
11/18/11 | 743 | 5,958 | 389 | 191 | 8 | 4,752 | |||||||
NAVI 2014-2 |
08/14/14 | 189 | 956 | 55 | 230 | 13 | 606 | |||||||
NAVI 2014-3 |
08/14/14 | 164 | 998 | 82 | 260 | 5 | 751 | |||||||
NAVI 2014-4 |
08/14/14 | 197 | 959 | 69 | 275 | 12 | 668 | |||||||
NAVI 2014-5 |
08/14/14 | 103 | 620 | 56 | 158 | 6 | 439 | |||||||
NAVI 2014-6 |
08/14/14 | 85 | 559 | 51 | 137 | 3 | 460 | |||||||
NAVI 2014-7 |
08/14/14 | 104 | 635 | 32 | 182 | 8 | 463 |
Page 27 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans
| ||||||||||||
Issue
|
Settlement
|
West Virginia
|
Wisconsin
|
Wyoming
|
Other
|
Total
| ||||||
SLM 2011-1 |
03/03/11 | 677 | - | - | 1,026 | 63,791 | ||||||
SLM 2011-2 |
05/26/11 | 271 | 2,750 | 80 | 127 | 61,917 | ||||||
SLM 2011-3 |
11/18/11 | 42 | 347 | 126 | 120 | 62,537 | ||||||
NAVI 2014-2 |
08/14/14 | 32 | 241 | 14 | 57 | 10,930 | ||||||
NAVI 2014-3 |
08/14/14 | 63 | 182 | 18 | 59 | 11,472 | ||||||
NAVI 2014-4 |
08/14/14 | 39 | 182 | 17 | 71 | 11,456 | ||||||
NAVI 2014-5 |
08/14/14 | 34 | 96 | 14 | 35 | 6,883 | ||||||
NAVI 2014-6 |
08/14/14 | 22 | 113 | 11 | 54 | 6,945 | ||||||
NAVI 2014-7 |
08/14/14 | 23 | 133 | 12 | 31 | 6,932 |
Page 28 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Alaska
|
Alabama
|
Arkansas
|
Arizona
|
California
|
Colorado
| |||||||
SLM 2011-1 |
03/03/11 | $ - | $ 30,855 | $ - | $ - | $ - | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 960,948 | $ 26,260,627 | $ 3,897,718 | $ 9,985,512 | $ 45,477,473 | $ 10,802,184 | |||||||
SLM 2011-3 |
11/18/11 | $ 1,760,009 | $ 11,010,450 | $ 3,115,427 | $ 18,840,837 | $ 185,147,312 | $ 18,036,149 | |||||||
NAVI 2014-2 |
08/14/14 | $ 213,681 | $ 4,422,503 | $ 3,018,035 | $ 9,447,374 | $ 34,672,362 | $ 5,864,323 | |||||||
NAVI 2014-3 |
08/14/14 | $ 926,770 | $ 2,919,101 | $ 1,737,125 | $ 9,986,038 | $ 36,034,932 | $ 6,020,374 | |||||||
NAVI 2014-4 |
08/14/14 | $ 628,677 | $ 3,565,218 | $ 2,665,353 | $ 7,931,308 | $ 35,576,783 | $ 5,688,404 | |||||||
NAVI 2014-5 |
08/14/14 | $ 315,171 | $ 2,847,279 | $ 956,166 | $ 7,814,509 | $ 23,853,986 | $ 3,523,744 | |||||||
NAVI 2014-6 |
08/14/14 | $ 323,876 | $ 2,017,921 | $ 1,294,762 | $ 6,190,650 | $ 23,552,838 | $ 2,895,444 | |||||||
NAVI 2014-7 |
08/14/14 | $ 218,000 | $ 1,968,148 | $ 1,133,654 | $ 6,897,754 | $ 20,052,684 | $ 2,886,067 |
Page 29 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Connecticut
|
Delaware
|
DC
|
Florida
|
Georgia
|
Hawaii
| |||||||
SLM 2011-1 |
03/03/11 | $ 32,818,921 | $ 7,386,414 | $ 10,554,627 | $ - | $ 22,810,457 | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 200,927 | $ 1,363,206 | $ 1,422,883 | $ 111,422,022 | $ 60,402,453 | $ 1,925,726 | |||||||
SLM 2011-3 |
11/18/11 | $ 1,659,965 | $ 364,638 | $ 907,413 | $ 81,875,449 | $ 33,057,716 | $ 4,338,210 | |||||||
NAVI 2014-2 |
08/14/14 | $ 1,323,604 | $ 416,341 | $ 321,579 | $ 16,033,529 | $ 9,693,824 | $ 1,892,451 | |||||||
NAVI 2014-3 |
08/14/14 | $ 1,439,735 | $ 363,843 | $ 781,593 | $ 14,837,875 | $ 8,084,550 | $ 1,680,201 | |||||||
NAVI 2014-4 |
08/14/14 | $ 2,086,850 | $ 515,617 | $ 794,302 | $ 16,762,530 | $ 9,145,986 | $ 2,167,929 | |||||||
NAVI 2014-5 |
08/14/14 | $ 675,173 | $ 370,639 | $ 428,600 | $ 8,122,865 | $ 5,864,574 | $ 1,552,985 | |||||||
NAVI 2014-6 |
08/14/14 | $ 949,810 | $ 217,358 | $ 362,827 | $ 7,385,352 | $ 6,367,664 | $ 740,619 | |||||||
NAVI 2014-7 |
08/14/14 | $ 792,649 | $ 445,437 | $ 261,672 | $ 8,933,854 | $ 6,185,109 | $ 1,467,892 |
Page 30 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Iowa
|
Idaho
|
Illinois
|
Indiana
|
Kansas
|
Kentucky
| |||||||
SLM 2011-1 |
03/03/11 | $ - | $ - | $ - | $ - | $ - | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 3,637,220 | $ 3,042,422 | $ 55,396,230 | $ 17,199,438 | $ 4,372,218 | $ 16,039,653 | |||||||
SLM 2011-3 |
11/18/11 | $ 9,254,389 | $ 9,124,245 | $ 6,977,582 | $ 43,858,940 | $ 9,655,650 | $ 7,191,557 | |||||||
NAVI 2014-2 |
08/14/14 | $ 2,687,895 | $ 1,571,411 | $ 12,946,069 | $ 5,044,036 | $ 3,704,904 | $ 2,150,955 | |||||||
NAVI 2014-3 |
08/14/14 | $ 2,024,261 | $ 679,242 | $ 12,917,455 | $ 4,635,727 | $ 4,607,272 | $ 2,292,053 | |||||||
NAVI 2014-4 |
08/14/14 | $ 2,279,411 | $ 1,191,300 | $ 13,300,259 | $ 4,486,405 | $ 4,379,867 | $ 2,307,082 | |||||||
NAVI 2014-5 |
08/14/14 | $ 1,125,900 | $ 1,412,271 | $ 6,826,432 | $ 2,357,982 | $ 2,632,097 | $ 1,482,646 | |||||||
NAVI 2014-6 |
08/14/14 | $ 1,160,605 | $ 890,994 | $ 8,178,746 | $ 3,041,170 | $ 2,489,380 | $ 810,634 | |||||||
NAVI 2014-7 |
08/14/14 | $ 1,164,080 | $ 1,227,102 | $ 8,907,772 | $ 3,055,960 | $ 2,363,909 | $ 1,365,390 |
Page 31 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Louisiana
|
Massachusetts
|
Maryland
|
Maine
|
Michigan
|
Minnesota
| |||||||
SLM 2011-1 |
03/03/11 | $ - | $ 63,819,290 | $ 61,924,166 | $ 10,465,248 | $ - | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 8,000,227 | $ 537,425 | $ 16,787,839 | $ 118,034 | $ 30,927,056 | $ 10,213,738 | |||||||
SLM 2011-3 |
11/18/11 | $ 7,840,185 | $ 1,574,398 | $ 3,295,934 | $ 138,250 | $ 18,567,778 | $ 16,200,526 | |||||||
NAVI 2014-2 |
08/14/14 | $ 8,007,534 | $ 2,152,003 | $ 5,155,758 | $ 329,919 | $ 8,546,037 | $ 4,620,674 | |||||||
NAVI 2014-3 |
08/14/14 | $ 8,523,044 | $ 2,824,611 | $ 4,619,346 | $ 825,470 | $ 7,343,166 | $ 4,360,805 | |||||||
NAVI 2014-4 |
08/14/14 | $ 6,031,404 | $ 2,997,976 | $ 6,195,038 | $ 368,917 | $ 7,780,576 | $ 4,929,820 | |||||||
NAVI 2014-5 |
08/14/14 | $ 4,401,608 | $ 1,320,589 | $ 3,201,171 | $ 318,276 | $ 5,274,808 | $ 2,224,514 | |||||||
NAVI 2014-6 |
08/14/14 | $ 4,558,439 | $ 2,438,178 | $ 3,362,425 | $ 308,691 | $ 4,858,905 | $ 2,849,638 | |||||||
NAVI 2014-7 |
08/14/14 | $ 3,770,617 | $ 1,558,020 | $ 3,673,272 | $ 100,461 | $ 3,906,819 | $ 3,082,095 |
Page 32 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Missouri
|
Mississippi
|
Montana
|
North Carolina
|
North Dakota
|
Nebraska
| |||||||
SLM 2011-1 |
03/03/11 | $ 2,661 | $ - | $ - | $ 52,789,032 | $ - | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 9,504,415 | $ 11,693,377 | $ 1,410,316 | $ 42,388,456 | $ 575,103 | $ 3,099,379 | |||||||
SLM 2011-3 |
11/18/11 | $ 14,237,334 | $ 7,072,168 | $ 3,394,734 | $ 5,168,037 | $ 1,764,324 | $ 6,497,338 | |||||||
NAVI 2014-2 |
08/14/14 | $ 7,278,286 | $ 3,393,764 | $ 893,773 | $ 5,482,894 | $ 614,355 | $ 1,120,567 | |||||||
NAVI 2014-3 |
08/14/14 | $ 5,837,977 | $ 2,844,049 | $ 805,935 | $ 5,785,858 | $ 502,556 | $ 1,404,263 | |||||||
NAVI 2014-4 |
08/14/14 | $ 7,655,722 | $ 2,918,402 | $ 501,131 | $ 5,216,786 | $ 624,818 | $ 1,266,696 | |||||||
NAVI 2014-5 |
08/14/14 | $ 3,981,607 | $ 842,293 | $ 438,586 | $ 3,150,415 | $ 211,711 | $ 753,860 | |||||||
NAVI 2014-6 |
08/14/14 | $ 4,066,322 | $ 1,986,458 | $ 304,853 | $ 2,762,908 | $ 218,433 | $ 736,961 | |||||||
NAVI 2014-7 |
08/14/14 | $ 3,829,828 | $ 1,458,505 | $ 315,234 | $ 3,044,797 | $ 395,224 | $ 622,802 |
Page 33 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
New Hampshire
|
New Jersey
|
New Mexico
|
Nevada
|
New York
|
Ohio
| |||||||
SLM 2011-1 |
03/03/11 | $ 13,215,016 | $ 94,103,261 | $ - | $ - | $ 178,706,917 | $ 18,406 | |||||||
SLM 2011-2 |
05/26/11 | $ 59,236 | $ 906,585 | $ 1,781,412 | $ 4,335,639 | $ 7,450,878 | $ 49,310,556 | |||||||
SLM 2011-3 |
11/18/11 | $ 512,268 | $ 2,691,471 | $ 4,660,910 | $ 6,227,921 | $ 14,406,712 | $ 47,699,309 | |||||||
NAVI 2014-2 |
08/14/14 | $ 532,809 | $ 2,140,135 | $ 1,401,869 | $ 2,502,529 | $ 7,988,815 | $ 12,152,632 | |||||||
NAVI 2014-3 |
08/14/14 | $ 1,092,297 | $ 4,214,714 | $ 1,292,920 | $ 2,235,652 | $ 11,781,116 | $ 9,872,149 | |||||||
NAVI 2014-4 |
08/14/14 | $ 368,347 | $ 3,904,449 | $ 891,715 | $ 2,639,322 | $ 10,319,049 | $ 9,555,986 | |||||||
NAVI 2014-5 |
08/14/14 | $ 302,962 | $ 2,422,053 | $ 1,106,054 | $ 1,075,206 | $ 5,630,490 | $ 4,773,154 | |||||||
NAVI 2014-6 |
08/14/14 | $ 345,741 | $ 2,167,542 | $ 1,057,383 | $ 2,197,924 | $ 5,509,074 | $ 4,624,122 | |||||||
NAVI 2014-7 |
08/14/14 | $ 378,951 | $ 2,285,638 | $ 950,429 | $ 1,517,266 | $ 5,880,568 | $ 5,115,242 |
Page 34 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Oklahoma
|
Oregon
|
Pennsylvania
|
Rhode Island
|
South Carolina
|
South Dakota
| |||||||
SLM 2011-1 |
03/03/11 | $ - | $ - | $ 101,970,928 | $ 7,626,309 | $ 7,887,760 | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 4,931,047 | $ 6,125,336 | $ 19,547,984 | $ 128,112 | $ 27,073,878 | $ 1,145,996 | |||||||
SLM 2011-3 |
11/18/11 | $ 6,468,263 | $ 22,825,070 | $ 3,695,095 | $ 61,921 | $ 4,365,431 | $ 1,767,267 | |||||||
NAVI 2014-2 |
08/14/14 | $ 4,379,030 | $ 5,108,899 | $ 4,237,749 | $ 170,503 | $ 2,810,189 | $ 954,812 | |||||||
NAVI 2014-3 |
08/14/14 | $ 3,631,410 | $ 5,951,658 | $ 5,301,294 | $ 233,487 | $ 1,639,410 | $ 355,292 | |||||||
NAVI 2014-4 |
08/14/14 | $ 4,110,859 | $ 5,869,093 | $ 4,239,345 | $ 392,700 | $ 3,029,549 | $ 762,799 | |||||||
NAVI 2014-5 |
08/14/14 | $ 2,018,920 | $ 3,188,161 | $ 3,731,879 | $ 295,966 | $ 1,585,754 | $ 406,652 | |||||||
NAVI 2014-6 |
08/14/14 | $ 2,850,663 | $ 4,560,933 | $ 2,157,820 | $ 150,209 | $ 1,414,491 | $ 235,727 | |||||||
NAVI 2014-7 |
08/14/14 | $ 1,986,812 | $ 3,156,915 | $ 3,505,217 | $ 170,993 | $ 1,981,779 | $ 178,739 |
Page 35 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Tennessee
|
Texas
|
Utah
|
Virginia
|
Vermont
|
Washington
| |||||||
SLM 2011-1 |
03/03/11 | $ - | $ 12,932 | $ - | $ 79,436,155 | $ 3,648,611 | $ - | |||||||
SLM 2011-2 |
05/26/11 | $ 25,576,539 | $ 46,425,143 | $ 1,631,736 | $ 24,817,016 | $ 37,692 | $ 13,171,979 | |||||||
SLM 2011-3 |
11/18/11 | $ 12,820,981 | $ 69,663,757 | $ 4,137,387 | $ 3,614,533 | $ 219,330 | $ 53,594,627 | |||||||
NAVI 2014-2 |
08/14/14 | $ 4,361,472 | $ 25,496,838 | $ 1,165,677 | $ 5,194,105 | $ 188,734 | $ 11,854,666 | |||||||
NAVI 2014-3 |
08/14/14 | $ 4,247,151 | $ 23,413,023 | $ 2,032,951 | $ 5,570,289 | $ 324,712 | $ 14,812,253 | |||||||
NAVI 2014-4 |
08/14/14 | $ 4,210,814 | $ 22,014,791 | $ 1,882,017 | $ 6,444,611 | $ 219,993 | $ 13,555,142 | |||||||
NAVI 2014-5 |
08/14/14 | $ 1,825,629 | $ 13,305,760 | $ 1,225,800 | $ 3,720,314 | $ 79,768 | $ 8,993,523 | |||||||
NAVI 2014-6 |
08/14/14 | $ 1,548,454 | $ 13,509,725 | $ 1,092,001 | $ 3,172,092 | $ 142,984 | $ 9,759,170 | |||||||
NAVI 2014-7 |
08/14/14 | $ 2,314,929 | $ 15,462,729 | $ 713,065 | $ 3,365,364 | $ 296,551 | $ 9,174,928 |
Page 36 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance
| ||||||||||||
Issue
|
Settlement
|
West Virginia
|
Wisconsin
|
Wyoming
|
Other
|
Total
| ||||||
SLM 2011-1 |
03/03/11 | $ 7,014,399 | $ - | $ - | $ 16,361,569 | $ 772,603,934 | ||||||
SLM 2011-2 |
05/26/11 | $ 4,096,774 | $ 23,282,695 | $ 628,426 | $ 1,867,118 | $ 773,396,001 | ||||||
SLM 2011-3 |
11/18/11 | $ 791,207 | $ 3,307,970 | $ 1,171,739 | $ 1,483,965 | $ 798,114,077 | ||||||
NAVI 2014-2 |
08/14/14 | $ 897,464 | $ 5,084,364 | $ 325,122 | $ 1,331,337 | $ 263,300,190 | ||||||
NAVI 2014-3 |
08/14/14 | $ 1,584,145 | $ 3,938,521 | $ 363,081 | $ 1,772,890 | $ 263,305,639 | ||||||
NAVI 2014-4 |
08/14/14 | $ 795,873 | $ 3,945,349 | $ 501,127 | $ 2,055,878 | $ 263,669,374 | ||||||
NAVI 2014-5 |
08/14/14 | $ 602,938 | $ 2,564,804 | $ 373,336 | $ 995,865 | $ 158,507,443 | ||||||
NAVI 2014-6 |
08/14/14 | $ 379,248 | $ 2,565,829 | $ 187,847 | $ 1,261,518 | $ 158,213,358 | ||||||
NAVI 2014-7 |
08/14/14 | $ 429,234 | $ 3,143,731 | $ 333,162 | $ 779,818 | $ 158,206,866 |
Page 37 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Alaska
|
Alabama
|
Arkansas
|
Arizona
|
California
|
Colorado
| |||||||
SLM 2011-1 |
03/03/11 | - % | - % | - % | - % | - % | - % | |||||||
SLM 2011-2 |
05/26/11 | 0.1% | 3.4% | 0.5% | 1.3% | 5.9% | 1.4% | |||||||
SLM 2011-3 |
11/18/11 | 0.2% | 1.4% | 0.4% | 2.4% | 23.2% | 2.3% | |||||||
NAVI 2014-2 |
08/14/14 | 0.1% | 1.7% | 1.1% | 3.6% | 13.2% | 2.2% | |||||||
NAVI 2014-3 |
08/14/14 | 0.4% | 1.1% | 0.7% | 3.8% | 13.7% | 2.3% | |||||||
NAVI 2014-4 |
08/14/14 | 0.2% | 1.4% | 1.0% | 3.0% | 13.5% | 2.2% | |||||||
NAVI 2014-5 |
08/14/14 | 0.2% | 1.8% | 0.6% | 4.9% | 15.0% | 2.2% | |||||||
NAVI 2014-6 |
08/14/14 | 0.2% | 1.3% | 0.8% | 3.9% | 14.9% | 1.8% | |||||||
NAVI 2014-7 |
08/14/14 | 0.1% | 1.2% | 0.7% | 4.4% | 12.7% | 1.8% |
Page 38 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Connecticut
|
Delaware
|
DC
|
Florida
|
Georgia
|
Hawaii
| |||||||
SLM 2011-1 |
03/03/11 | 4.2% | 1.0% | 1.4% | - % | 3.0% | - % | |||||||
SLM 2011-2 |
05/26/11 | - % | 0.2% | 0.2% | 14.4% | 7.8% | 0.2% | |||||||
SLM 2011-3 |
11/18/11 | 0.2% | - % | 0.1% | 10.3% | 4.1% | 0.5% | |||||||
NAVI 2014-2 |
08/14/14 | 0.5% | 0.2% | 0.1% | 6.1% | 3.7% | 0.7% | |||||||
NAVI 2014-3 |
08/14/14 | 0.5% | 0.1% | 0.3% | 5.6% | 3.1% | 0.6% | |||||||
NAVI 2014-4 |
08/14/14 | 0.8% | 0.2% | 0.3% | 6.4% | 3.5% | 0.8% | |||||||
NAVI 2014-5 |
08/14/14 | 0.4% | 0.2% | 0.3% | 5.1% | 3.7% | 1.0% | |||||||
NAVI 2014-6 |
08/14/14 | 0.6% | 0.1% | 0.2% | 4.7% | 4.0% | 0.5% | |||||||
NAVI 2014-7 |
08/14/14 | 0.5% | 0.3% | 0.2% | 5.6% | 3.9% | 0.9% |
Page 39 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Iowa
|
Idaho
|
Illinois
|
Indiana
|
Kansas
|
Kentucky
| |||||||
SLM 2011-1 |
03/03/11 | - % | - % | - % | - % | - % | - % | |||||||
SLM 2011-2 |
05/26/11 | 0.5% | 0.4% | 7.2% | 2.2% | 0.6% | 2.1% | |||||||
SLM 2011-3 |
11/18/11 | 1.2% | 1.1% | 0.9% | 5.5% | 1.2% | 0.9% | |||||||
NAVI 2014-2 |
08/14/14 | 1.0% | 0.6% | 4.9% | 1.9% | 1.4% | 0.8% | |||||||
NAVI 2014-3 |
08/14/14 | 0.8% | 0.3% | 4.9% | 1.8% | 1.7% | 0.9% | |||||||
NAVI 2014-4 |
08/14/14 | 0.9% | 0.5% | 5.0% | 1.7% | 1.7% | 0.9% | |||||||
NAVI 2014-5 |
08/14/14 | 0.7% | 0.9% | 4.3% | 1.5% | 1.7% | 0.9% | |||||||
NAVI 2014-6 |
08/14/14 | 0.7% | 0.6% | 5.2% | 1.9% | 1.6% | 0.5% | |||||||
NAVI 2014-7 |
08/14/14 | 0.7% | 0.8% | 5.6% | 1.9% | 1.5% | 0.9% |
Page 40 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Louisiana
|
Massachusetts
|
Maryland
|
Maine
|
Michigan
|
Minnesota
| |||||||
SLM 2011-1 |
03/03/11 | - % | 8.3% | 8.0% | 1.4% | - % | - % | |||||||
SLM 2011-2 |
05/26/11 | 1.0% | 0.1% | 2.2% | - % | 4.0% | 1.3% | |||||||
SLM 2011-3 |
11/18/11 | 1.0% | 0.2% | 0.4% | - % | 2.3% | 2.0% | |||||||
NAVI 2014-2 |
08/14/14 | 3.0% | 0.8% | 2.0% | 0.1% | 3.2% | 1.8% | |||||||
NAVI 2014-3 |
08/14/14 | 3.2% | 1.1% | 1.8% | 0.3% | 2.8% | 1.7% | |||||||
NAVI 2014-4 |
08/14/14 | 2.3% | 1.1% | 2.3% | 0.1% | 3.0% | 1.9% | |||||||
NAVI 2014-5 |
08/14/14 | 2.8% | 0.8% | 2.0% | 0.2% | 3.3% | 1.4% | |||||||
NAVI 2014-6 |
08/14/14 | 2.9% | 1.5% | 2.1% | 0.2% | 3.1% | 1.8% | |||||||
NAVI 2014-7 |
08/14/14 | 2.4% | 1.0% | 2.3% | 0.1% | 2.5% | 1.9% |
Page 41 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Missouri
|
Mississippi
|
Montana
|
North Carolina
|
North Dakota
|
Nebraska
| |||||||
SLM 2011-1 |
03/03/11 | - % | - % | - % | 6.8% | - % | - % | |||||||
SLM 2011-2 |
05/26/11 | 1.2% | 1.5% | 0.2% | 5.5% | 0.1% | 0.4% | |||||||
SLM 2011-3 |
11/18/11 | 1.8% | 0.9% | 0.4% | 0.6% | 0.2% | 0.8% | |||||||
NAVI 2014-2 |
08/14/14 | 2.8% | 1.3% | 0.3% | 2.1% | 0.2% | 0.4% | |||||||
NAVI 2014-3 |
08/14/14 | 2.2% | 1.1% | 0.3% | 2.2% | 0.2% | 0.5% | |||||||
NAVI 2014-4 |
08/14/14 | 2.9% | 1.1% | 0.2% | 2.0% | 0.2% | 0.5% | |||||||
NAVI 2014-5 |
08/14/14 | 2.5% | 0.5% | 0.3% | 2.0% | 0.1% | 0.5% | |||||||
NAVI 2014-6 |
08/14/14 | 2.6% | 1.3% | 0.2% | 1.7% | 0.1% | 0.5% | |||||||
NAVI 2014-7 |
08/14/14 | 2.4% | 0.9% | 0.2% | 1.9% | 0.2% | 0.4% |
Page 42 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
New Hampshire
|
New Jersey
|
New Mexico
|
Nevada
|
New York
|
Ohio
| |||||||
SLM 2011-1 |
03/03/11 | 1.7% | 12.2% | - % | - % | 23.1% | - % | |||||||
SLM 2011-2 |
05/26/11 | - % | 0.1% | 0.2% | 0.6% | 1.0% | 6.4% | |||||||
SLM 2011-3 |
11/18/11 | 0.1% | 0.3% | 0.6% | 0.8% | 1.8% | 6.0% | |||||||
NAVI 2014-2 |
08/14/14 | 0.2% | 0.8% | 0.5% | 1.0% | 3.0% | 4.6% | |||||||
NAVI 2014-3 |
08/14/14 | 0.4% | 1.6% | 0.5% | 0.8% | 4.5% | 3.7% | |||||||
NAVI 2014-4 |
08/14/14 | 0.1% | 1.5% | 0.3% | 1.0% | 3.9% | 3.6% | |||||||
NAVI 2014-5 |
08/14/14 | 0.2% | 1.5% | 0.7% | 0.7% | 3.6% | 3.0% | |||||||
NAVI 2014-6 |
08/14/14 | 0.2% | 1.4% | 0.7% | 1.4% | 3.5% | 2.9% | |||||||
NAVI 2014-7 |
08/14/14 | 0.2% | 1.4% | 0.6% | 1.0% | 3.7% | 3.2% |
Page 43 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Oklahoma
|
Oregon
|
Pennsylvania
|
Rhode Island
|
South Carolina
|
South Dakota
| |||||||
SLM 2011-1 |
03/03/11 | - % | - % | 13.2% | 1.0% | 1.0% | - % | |||||||
SLM 2011-2 |
05/26/11 | 0.6% | 0.8% | 2.5% | - % | 3.5% | 0.1% | |||||||
SLM 2011-3 |
11/18/11 | 0.8% | 2.9% | 0.5% | - % | 0.5% | 0.2% | |||||||
NAVI 2014-2 |
08/14/14 | 1.7% | 1.9% | 1.6% | 0.1% | 1.1% | 0.4% | |||||||
NAVI 2014-3 |
08/14/14 | 1.4% | 2.3% | 2.0% | 0.1% | 0.6% | 0.1% | |||||||
NAVI 2014-4 |
08/14/14 | 1.6% | 2.2% | 1.6% | 0.1% | 1.1% | 0.3% | |||||||
NAVI 2014-5 |
08/14/14 | 1.3% | 2.0% | 2.4% | 0.2% | 1.0% | 0.3% | |||||||
NAVI 2014-6 |
08/14/14 | 1.8% | 2.9% | 1.4% | 0.1% | 0.9% | 0.1% | |||||||
NAVI 2014-7 |
08/14/14 | 1.3% | 2.0% | 2.2% | 0.1% | 1.3% | 0.1% |
Page 44 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Settlement
|
Tennessee
|
Texas
|
Utah
|
Virginia
|
Vermont
|
Washington
| |||||||
SLM 2011-1 |
03/03/11 | - % | - % | - % | 10.3% | 0.5% | - % | |||||||
SLM 2011-2 |
05/26/11 | 3.3% | 6.0% | 0.2% | 3.2% | - % | 1.7% | |||||||
SLM 2011-3 |
11/18/11 | 1.6% | 8.7% | 0.5% | 0.5% | - % | 6.7% | |||||||
NAVI 2014-2 |
08/14/14 | 1.7% | 9.7% | 0.4% | 2.0% | 0.1% | 4.5% | |||||||
NAVI 2014-3 |
08/14/14 | 1.6% | 8.9% | 0.8% | 2.1% | 0.1% | 5.6% | |||||||
NAVI 2014-4 |
08/14/14 | 1.6% | 8.3% | 0.7% | 2.4% | 0.1% | 5.1% | |||||||
NAVI 2014-5 |
08/14/14 | 1.2% | 8.4% | 0.8% | 2.3% | 0.1% | 5.7% | |||||||
NAVI 2014-6 |
08/14/14 | 1.0% | 8.5% | 0.7% | 2.0% | 0.1% | 6.2% | |||||||
NAVI 2014-7 |
08/14/14 | 1.5% | 9.8% | 0.5% | 2.1% | 0.2% | 5.8% |
Page 45 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance
| ||||||||||||
Issue
|
Settlement
|
West Virginia
|
Wisconsin
|
Wyoming
|
Other
|
Total
| ||||||
SLM 2011-1 |
03/03/11 | 0.9% | - % | - % | 2.1% | 100.0% | ||||||
SLM 2011-2 |
05/26/11 | 0.5% | 3.0% | 0.1% | 0.2% | 100.0% | ||||||
SLM 2011-3 |
11/18/11 | 0.1% | 0.4% | 0.1% | 0.2% | 100.0% | ||||||
NAVI 2014-2 |
08/14/14 | 0.3% | 1.9% | 0.1% | 0.5% | 100.0% | ||||||
NAVI 2014-3 |
08/14/14 | 0.6% | 1.5% | 0.1% | 0.7% | 100.0% | ||||||
NAVI 2014-4 |
08/14/14 | 0.3% | 1.5% | 0.2% | 0.8% | 100.0% | ||||||
NAVI 2014-5 |
08/14/14 | 0.4% | 1.6% | 0.2% | 0.6% | 100.0% | ||||||
NAVI 2014-6 |
08/14/14 | 0.2% | 1.6% | 0.1% | 0.8% | 100.0% | ||||||
NAVI 2014-7 |
08/14/14 | 0.3% | 2.0% | 0.2% | 0.5% | 100.0% |
Page 46 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Issue
|
Collection Period
|
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||
SLM 2011-1 |
03/31/11 | 6,815 | 51,599 | 5,121 | 0 | 0 | 63,535 | |||||||
04/30/11 | 6,761 | 51,413 | 5,090 | 16 | 0 | 63,280 | ||||||||
05/31/11 | 6,332 | 51,561 | 5,060 | 46 | 4 | 63,003 | ||||||||
06/30/11 | 6,195 | 51,462 | 4,933 | 171 | 4 | 62,765 | ||||||||
07/31/11 | 6,161 | 51,161 | 4,950 | 191 | 9 | 62,472 | ||||||||
08/31/11 | 6,274 | 50,797 | 4,857 | 226 | 3 | 62,157 | ||||||||
09/30/11 | 6,177 | 50,649 | 4,758 | 182 | 1 | 61,767 | ||||||||
10/31/11 | 6,049 | 50,551 | 4,675 | 180 | 1 | 61,456 | ||||||||
11/30/11 | 6,155 | 50,179 | 4,593 | 188 | 8 | 61,123 | ||||||||
12/31/11 | 5,925 | 50,424 | 4,213 | 218 | 13 | 60,793 | ||||||||
01/31/12 | 5,892 | 50,013 | 4,270 | 247 | 2 | 60,424 | ||||||||
02/29/12 | 5,808 | 49,872 | 4,138 | 237 | 8 | 60,063 | ||||||||
03/31/12 | 5,875 | 49,542 | 4,062 | 174 | 5 | 59,658 | ||||||||
04/30/12 | 5,795 | 49,202 | 4,063 | 175 | 7 | 59,242 | ||||||||
05/31/12 | 5,308 | 49,221 | 4,106 | 231 | 6 | 58,872 | ||||||||
06/30/12 | 5,041 | 48,893 | 4,051 | 237 | 0 | 58,222 | ||||||||
07/31/12 | 4,927 | 48,292 | 4,022 | 221 | 11 | 57,473 | ||||||||
08/31/12 | 4,915 | 47,938 | 3,873 | 207 | 6 | 56,939 | ||||||||
09/30/12 | 4,824 | 47,562 | 3,750 | 203 | 4 | 56,343 | ||||||||
10/31/12 | 4,749 | 47,243 | 3,720 | 215 | 1 | 55,928 | ||||||||
11/30/12 | 4,573 | 46,661 | 4,054 | 232 | 4 | 55,524 | ||||||||
12/31/12 | 4,421 | 46,852 | 3,675 | 243 | 3 | 55,194 |
Page 47 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
01/31/13 | 4,395 | 46,609 | 3,590 | 237 | 7 | 54,838 | |||||||
02/28/13 | 4,306 | 46,179 | 3,778 | 223 | 1 | 54,487 | ||||||||
03/31/13 | 4,393 | 46,104 | 3,378 | 188 | 5 | 54,068 | ||||||||
04/30/13 | 4,316 | 45,722 | 3,372 | 195 | 4 | 53,609 | ||||||||
05/31/13 | 3,930 | 45,796 | 3,331 | 233 | 4 | 53,294 | ||||||||
06/30/13 | 3,895 | 45,181 | 3,587 | 237 | 4 | 52,904 | ||||||||
07/31/13 | 3,753 | 45,294 | 3,236 | 210 | 4 | 52,497 | ||||||||
08/31/13 | 3,728 | 45,078 | 3,193 | 200 | 2 | 52,201 | ||||||||
09/30/13 | 3,858 | 44,645 | 3,083 | 205 | 2 | 51,793 | ||||||||
10/31/13 | 3,799 | 44,353 | 3,154 | 200 | 2 | 51,508 | ||||||||
11/30/13 | 3,698 | 44,173 | 3,171 | 172 | 4 | 51,218 | ||||||||
12/31/13 | 3,623 | 44,079 | 3,011 | 198 | 2 | 50,913 | ||||||||
01/31/14 | 3,594 | 43,673 | 3,133 | 198 | 2 | 50,600 | ||||||||
02/28/14 | 3,606 | 43,187 | 3,279 | 198 | 0 | 50,270 | ||||||||
03/31/14 | 3,448 | 43,064 | 3,168 | 214 | 4 | 49,898 | ||||||||
04/30/14 | 3,491 | 42,679 | 3,125 | 185 | 6 | 49,486 | ||||||||
05/31/14 | 3,215 | 42,689 | 3,058 | 167 | 8 | 49,137 | ||||||||
06/30/14 | 3,174 | 42,473 | 2,930 | 175 | 2 | 48,754 | ||||||||
07/31/14 | 3,108 | 42,274 | 2,860 | 207 | 2 | 48,451 | ||||||||
08/31/14 | 3,032 | 42,041 | 2,806 | 199 | 2 | 48,080 | ||||||||
09/30/14 | 3,171 | 41,621 | 2,698 | 173 | 0 | 47,663 | ||||||||
10/31/14 | 3,014 | 41,496 | 2,668 | 133 | 3 | 47,314 |
Page 48 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
11/30/14 | 2,901 | 41,255 | 2,662 | 142 | 6 | 46,966 | |||||||
12/31/14 | 2,755 | 41,147 | 2,501 | 139 | 5 | 46,547 | ||||||||
01/31/15 | 2,741 | 40,883 | 2,381 | 134 | 2 | 46,141 | ||||||||
02/28/15 | 2,733 | 40,414 | 2,408 | 154 | 5 | 45,714 | ||||||||
03/31/15 | 2,657 | 40,062 | 2,345 | 135 | 4 | 45,203 | ||||||||
04/30/15 | 2,605 | 39,643 | 2,343 | 118 | 2 | 44,711 | ||||||||
05/31/15 | 2,383 | 39,504 | 2,276 | 93 | 2 | 44,258 | ||||||||
06/30/15 | 2,421 | 38,900 | 2,295 | 124 | 4 | 43,744 | ||||||||
07/31/15 | 2,422 | 38,452 | 2,314 | 144 | 4 | 43,336 | ||||||||
08/31/15 | 2,295 | 38,169 | 2,286 | 134 | 8 | 42,892 | ||||||||
09/30/15 | 2,312 | 37,883 | 2,091 | 124 | 4 | 42,414 | ||||||||
10/31/15 | 2,297 | 37,510 | 2,127 | 126 | 6 | 42,066 | ||||||||
11/30/15 | 2,218 | 37,079 | 2,160 | 123 | 6 | 41,586 | ||||||||
12/31/15 | 2,101 | 36,893 | 2,027 | 139 | 6 | 41,166 | ||||||||
01/31/16 | 2,054 | 36,529 | 2,000 | 125 | 6 | 40,714 | ||||||||
02/29/16 | 2,025 | 36,115 | 1,978 | 114 | 8 | 40,240 | ||||||||
03/31/16 | 1,942 | 35,903 | 1,848 | 130 | 8 | 39,831 | ||||||||
04/30/16 | 1,933 | 35,481 | 1,782 | 119 | 5 | 39,320 | ||||||||
05/31/16 | 1,745 | 35,233 | 1,749 | 78 | 5 | 38,810 | ||||||||
06/30/16 | 1,742 | 34,750 | 1,815 | 74 | 4 | 38,385 | ||||||||
07/31/16 | 1,755 | 34,350 | 1,771 | 99 | 4 | 37,979 | ||||||||
08/31/16 | 1,719 | 33,945 | 1,731 | 114 | 0 | 37,509 |
Page 49 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
09/30/16 | 1,701 | 33,662 | 1,601 | 132 | 0 | 37,096 | |||||||
10/31/16 | 1,630 | 33,176 | 1,631 | 146 | 2 | 36,585 | ||||||||
11/30/16 | 1,637 | 32,037 | 2,020 | 132 | 8 | 35,834 | ||||||||
SLM 2011-2 |
06/30/11 | 7,262 | 48,593 | 5,784 | 11 | 0 | 61,650 | |||||||
07/31/11 | 7,105 | 48,402 | 5,884 | 51 | 0 | 61,442 | ||||||||
08/31/11 | 7,177 | 47,982 | 5,851 | 148 | 0 | 61,158 | ||||||||
09/30/11 | 7,060 | 47,857 | 5,769 | 181 | 7 | 60,874 | ||||||||
10/31/11 | 6,989 | 47,821 | 5,537 | 227 | 3 | 60,577 | ||||||||
11/30/11 | 6,985 | 47,468 | 5,575 | 232 | 4 | 60,264 | ||||||||
12/31/11 | 6,808 | 47,597 | 5,287 | 247 | 10 | 59,949 | ||||||||
01/31/12 | 6,721 | 47,313 | 5,278 | 289 | 2 | 59,603 | ||||||||
02/29/12 | 6,553 | 47,211 | 5,205 | 296 | 9 | 59,274 | ||||||||
03/31/12 | 6,518 | 47,079 | 5,013 | 262 | 12 | 58,884 | ||||||||
04/30/12 | 6,480 | 46,718 | 4,978 | 252 | 9 | 58,437 | ||||||||
05/31/12 | 6,093 | 46,652 | 4,922 | 304 | 5 | 57,976 | ||||||||
06/30/12 | 5,990 | 46,279 | 4,808 | 285 | 5 | 57,367 | ||||||||
07/31/12 | 5,904 | 45,654 | 4,838 | 292 | 10 | 56,698 | ||||||||
08/31/12 | 5,850 | 45,228 | 4,713 | 294 | 14 | 56,099 | ||||||||
09/30/12 | 5,484 | 45,020 | 4,668 | 286 | 10 | 55,468 | ||||||||
10/31/12 | 5,426 | 44,652 | 4,613 | 275 | 16 | 54,982 | ||||||||
11/30/12 | 5,239 | 44,358 | 4,695 | 247 | 15 | 54,554 | ||||||||
12/31/12 | 5,038 | 44,564 | 4,314 | 281 | 9 | 54,206 |
Page 50 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
01/31/13 | 4,994 | 44,365 | 4,247 | 278 | 13 | 53,897 | |||||||
02/28/13 | 4,994 | 43,810 | 4,410 | 316 | 9 | 53,539 | ||||||||
03/31/13 | 5,046 | 43,782 | 3,947 | 369 | 12 | 53,156 | ||||||||
04/30/13 | 4,989 | 43,530 | 3,888 | 302 | 14 | 52,723 | ||||||||
05/31/13 | 4,694 | 43,453 | 3,922 | 237 | 18 | 52,324 | ||||||||
06/30/13 | 4,738 | 43,205 | 3,744 | 264 | 17 | 51,968 | ||||||||
07/31/13 | 4,672 | 42,858 | 3,783 | 223 | 20 | 51,556 | ||||||||
08/31/13 | 4,597 | 42,666 | 3,729 | 239 | 17 | 51,248 | ||||||||
09/30/13 | 4,664 | 42,333 | 3,601 | 260 | 12 | 50,870 | ||||||||
10/31/13 | 4,555 | 42,072 | 3,654 | 224 | 11 | 50,516 | ||||||||
11/30/13 | 4,381 | 41,934 | 3,641 | 234 | 12 | 50,202 | ||||||||
12/31/13 | 4,205 | 41,931 | 3,439 | 242 | 15 | 49,832 | ||||||||
01/31/14 | 4,125 | 41,444 | 3,656 | 252 | 10 | 49,487 | ||||||||
02/28/14 | 4,105 | 40,977 | 3,775 | 267 | 15 | 49,139 | ||||||||
03/31/14 | 3,990 | 40,934 | 3,454 | 289 | 15 | 48,682 | ||||||||
04/30/14 | 3,961 | 40,638 | 3,419 | 230 | 12 | 48,260 | ||||||||
05/31/14 | 3,674 | 40,527 | 3,439 | 169 | 10 | 47,819 | ||||||||
06/30/14 | 3,601 | 40,326 | 3,364 | 162 | 12 | 47,465 | ||||||||
07/31/14 | 3,609 | 40,051 | 3,301 | 183 | 6 | 47,150 | ||||||||
08/31/14 | 3,415 | 39,887 | 3,270 | 177 | 8 | 46,757 | ||||||||
09/30/14 | 3,554 | 39,400 | 3,200 | 186 | 0 | 46,340 | ||||||||
10/31/14 | 3,405 | 39,341 | 3,066 | 141 | 0 | 45,953 |
Page 51 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
11/30/14 | 3,341 | 39,167 | 2,916 | 130 | 8 | 45,562 | |||||||
12/31/14 | 3,141 | 38,952 | 2,842 | 158 | 2 | 45,095 | ||||||||
01/31/15 | 3,165 | 38,582 | 2,810 | 155 | 2 | 44,714 | ||||||||
02/28/15 | 3,175 | 38,071 | 2,847 | 161 | 2 | 44,256 | ||||||||
03/31/15 | 3,044 | 37,751 | 2,770 | 181 | 2 | 43,748 | ||||||||
04/30/15 | 3,067 | 37,120 | 2,759 | 185 | 5 | 43,136 | ||||||||
05/31/15 | 2,804 | 37,120 | 2,561 | 146 | 6 | 42,637 | ||||||||
06/30/15 | 2,831 | 36,575 | 2,567 | 131 | 2 | 42,106 | ||||||||
07/31/15 | 2,813 | 36,206 | 2,512 | 136 | 5 | 41,672 | ||||||||
08/31/15 | 2,638 | 35,985 | 2,452 | 134 | 8 | 41,217 | ||||||||
09/30/15 | 2,667 | 35,610 | 2,287 | 154 | 1 | 40,719 | ||||||||
10/31/15 | 2,622 | 35,146 | 2,354 | 165 | 2 | 40,289 | ||||||||
11/30/15 | 2,564 | 34,737 | 2,318 | 165 | 2 | 39,786 | ||||||||
12/31/15 | 2,324 | 34,670 | 2,238 | 147 | 4 | 39,383 | ||||||||
01/31/16 | 2,324 | 34,320 | 2,157 | 147 | 1 | 38,949 | ||||||||
02/29/16 | 2,358 | 33,766 | 2,162 | 153 | 0 | 38,439 | ||||||||
03/31/16 | 2,299 | 33,482 | 2,045 | 142 | 8 | 37,976 | ||||||||
04/30/16 | 2,286 | 32,980 | 2,056 | 155 | 2 | 37,479 | ||||||||
05/31/16 | 2,084 | 32,692 | 2,063 | 125 | 2 | 36,966 | ||||||||
06/30/16 | 2,153 | 32,169 | 2,096 | 120 | 2 | 36,540 | ||||||||
07/31/16 | 2,093 | 31,797 | 2,056 | 141 | 2 | 36,089 | ||||||||
08/31/16 | 2,014 | 31,585 | 1,875 | 129 | 0 | 35,603 |
Page 52 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
09/30/16 | 1,971 | 31,306 | 1,793 | 119 | 2 | 35,191 | |||||||
10/31/16 | 1,928 | 30,810 | 1,789 | 146 | 5 | 34,678 | ||||||||
11/30/16 | 1,894 | 29,827 | 2,189 | 124 | 4 | 34,038 | ||||||||
SLM 2011-3 |
12/31/11 | 7,029 | 49,985 | 5,646 | 18 | 0 | 62,678 | |||||||
01/31/12 | 6,906 | 49,852 | 5,685 | 48 | 0 | 62,491 | ||||||||
02/29/12 | 6,766 | 49,633 | 5,656 | 197 | 0 | 62,252 | ||||||||
03/31/12 | 6,757 | 49,433 | 5,519 | 278 | 4 | 61,991 | ||||||||
04/30/12 | 6,718 | 49,048 | 5,533 | 292 | 5 | 61,596 | ||||||||
05/31/12 | 6,319 | 49,175 | 5,345 | 320 | 2 | 61,161 | ||||||||
06/30/12 | 6,167 | 48,766 | 5,277 | 319 | 1 | 60,530 | ||||||||
07/31/12 | 6,040 | 48,139 | 5,327 | 281 | 3 | 59,790 | ||||||||
08/31/12 | 5,878 | 47,948 | 5,159 | 246 | 7 | 59,238 | ||||||||
09/30/12 | 5,702 | 47,613 | 5,030 | 227 | 9 | 58,581 | ||||||||
10/31/12 | 5,710 | 47,161 | 4,975 | 254 | 10 | 58,110 | ||||||||
11/30/12 | 5,540 | 46,820 | 5,084 | 236 | 4 | 57,684 | ||||||||
12/31/12 | 5,324 | 46,985 | 4,784 | 278 | 4 | 57,375 | ||||||||
01/31/13 | 5,220 | 46,814 | 4,734 | 249 | 10 | 57,027 | ||||||||
02/28/13 | 5,174 | 46,430 | 4,794 | 264 | 8 | 56,670 | ||||||||
03/31/13 | 5,214 | 46,449 | 4,301 | 278 | 8 | 56,250 | ||||||||
04/30/13 | 5,160 | 46,115 | 4,317 | 242 | 3 | 55,837 | ||||||||
05/31/13 | 4,844 | 46,181 | 4,239 | 243 | 7 | 55,514 | ||||||||
06/30/13 | 4,833 | 45,901 | 4,141 | 227 | 14 | 55,116 |
Page 53 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-3 |
07/31/13 | 4,842 | 45,503 | 4,163 | 215 | 7 | 54,730 | |||||||
08/31/13 | 4,787 | 45,348 | 4,066 | 224 | 8 | 54,433 | ||||||||
09/30/13 | 4,875 | 44,964 | 3,962 | 219 | 5 | 54,025 | ||||||||
10/31/13 | 4,875 | 44,649 | 3,988 | 203 | 0 | 53,715 | ||||||||
11/30/13 | 4,679 | 44,580 | 3,951 | 202 | 4 | 53,416 | ||||||||
12/31/13 | 4,436 | 44,628 | 3,756 | 216 | 7 | 53,043 | ||||||||
01/31/14 | 4,349 | 44,279 | 3,894 | 217 | 2 | 52,741 | ||||||||
02/28/14 | 4,368 | 43,749 | 4,070 | 242 | 1 | 52,430 | ||||||||
03/31/14 | 4,251 | 43,623 | 3,902 | 248 | 7 | 52,031 | ||||||||
04/30/14 | 4,255 | 43,408 | 3,750 | 231 | 0 | 51,644 | ||||||||
05/31/14 | 4,054 | 43,418 | 3,624 | 166 | 7 | 51,269 | ||||||||
06/30/14 | 4,038 | 43,236 | 3,432 | 183 | 0 | 50,889 | ||||||||
07/31/14 | 3,962 | 42,958 | 3,459 | 179 | 0 | 50,558 | ||||||||
08/31/14 | 3,817 | 42,789 | 3,430 | 171 | 2 | 50,209 | ||||||||
09/30/14 | 3,823 | 42,472 | 3,367 | 167 | 8 | 49,837 | ||||||||
10/31/14 | 3,692 | 42,287 | 3,300 | 195 | 0 | 49,474 | ||||||||
11/30/14 | 3,577 | 42,092 | 3,220 | 189 | 2 | 49,080 | ||||||||
12/31/14 | 3,322 | 42,065 | 3,088 | 139 | 1 | 48,615 | ||||||||
01/31/15 | 3,287 | 41,746 | 3,049 | 152 | 3 | 48,237 | ||||||||
02/28/15 | 3,297 | 41,334 | 3,011 | 164 | 1 | 47,807 | ||||||||
03/31/15 | 3,204 | 41,011 | 2,905 | 156 | 2 | 47,278 | ||||||||
04/30/15 | 3,179 | 40,717 | 2,754 | 123 | 6 | 46,779 |
Page 54 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-3 |
05/31/15 | 2,956 | 40,491 | 2,668 | 144 | 4 | 46,263 | |||||||
06/30/15 | 2,952 | 39,932 | 2,719 | 172 | 2 | 45,777 | ||||||||
07/31/15 | 2,937 | 39,508 | 2,721 | 170 | 4 | 45,340 | ||||||||
08/31/15 | 2,829 | 39,199 | 2,731 | 154 | 2 | 44,915 | ||||||||
09/30/15 | 2,811 | 38,978 | 2,464 | 160 | 0 | 44,413 | ||||||||
10/31/15 | 2,845 | 38,483 | 2,434 | 166 | 10 | 43,938 | ||||||||
11/30/15 | 2,684 | 38,068 | 2,557 | 155 | 15 | 43,479 | ||||||||
12/31/15 | 2,530 | 37,969 | 2,432 | 143 | 6 | 43,080 | ||||||||
01/31/16 | 2,489 | 37,703 | 2,324 | 130 | 5 | 42,651 | ||||||||
02/29/16 | 2,518 | 37,178 | 2,327 | 135 | 5 | 42,163 | ||||||||
03/31/16 | 2,444 | 36,945 | 2,213 | 149 | 5 | 41,756 | ||||||||
04/30/16 | 2,408 | 36,367 | 2,294 | 154 | 0 | 41,223 | ||||||||
05/31/16 | 2,232 | 36,058 | 2,257 | 122 | 0 | 40,669 | ||||||||
06/30/16 | 2,218 | 35,667 | 2,229 | 126 | 3 | 40,243 | ||||||||
07/31/16 | 2,128 | 35,377 | 2,169 | 120 | 0 | 39,794 | ||||||||
08/31/16 | 2,057 | 35,107 | 1,982 | 107 | 7 | 39,260 | ||||||||
09/30/16 | 2,011 | 34,712 | 1,952 | 136 | 6 | 38,817 | ||||||||
10/31/16 | 1,988 | 34,196 | 1,955 | 152 | 13 | 38,304 | ||||||||
11/30/16 | 1,909 | 33,486 | 2,172 | 145 | 6 | 37,718 | ||||||||
NAVI 2014-2 |
09/30/14 | 986 | 8,455 | 1,445 | 6 | 0 | 10,892 | |||||||
10/31/14 | 978 | 8,383 | 1,474 | 16 | 0 | 10,851 | ||||||||
11/30/14 | 963 | 8,471 | 1,349 | 23 | 0 | 10,806 |
Page 55 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-2 |
12/31/14 | 929 | 8,423 | 1,336 | 48 | 0 | 10,736 | |||||||
01/31/15 | 921 | 8,332 | 1,343 | 75 | 0 | 10,671 | ||||||||
02/28/15 | 915 | 8,213 | 1,402 | 77 | 0 | 10,607 | ||||||||
03/31/15 | 907 | 8,148 | 1,398 | 77 | 0 | 10,530 | ||||||||
04/30/15 | 901 | 8,220 | 1,256 | 70 | 0 | 10,447 | ||||||||
05/31/15 | 862 | 8,180 | 1,128 | 179 | 0 | 10,349 | ||||||||
06/30/15 | 865 | 7,913 | 1,224 | 226 | 0 | 10,228 | ||||||||
07/31/15 | 835 | 7,796 | 1,266 | 138 | 0 | 10,035 | ||||||||
08/31/15 | 810 | 7,834 | 1,178 | 94 | 0 | 9,916 | ||||||||
09/30/15 | 801 | 7,779 | 1,157 | 93 | 0 | 9,830 | ||||||||
10/31/15 | 770 | 7,725 | 1,139 | 97 | 0 | 9,731 | ||||||||
11/30/15 | 760 | 7,687 | 1,134 | 68 | 0 | 9,649 | ||||||||
12/31/15 | 705 | 7,658 | 1,173 | 51 | 0 | 9,587 | ||||||||
01/31/16 | 718 | 7,571 | 1,154 | 72 | 0 | 9,515 | ||||||||
02/29/16 | 665 | 7,624 | 1,099 | 64 | 2 | 9,454 | ||||||||
03/31/16 | 655 | 7,640 | 1,012 | 51 | 2 | 9,360 | ||||||||
04/30/16 | 645 | 7,464 | 1,121 | 72 | 2 | 9,304 | ||||||||
05/31/16 | 600 | 7,530 | 1,024 | 64 | 2 | 9,220 | ||||||||
06/30/16 | 600 | 7,431 | 1,050 | 43 | 2 | 9,126 | ||||||||
07/31/16 | 598 | 7,481 | 933 | 59 | 3 | 9,074 | ||||||||
08/31/16 | 583 | 7,529 | 820 | 61 | 3 | 8,996 | ||||||||
09/30/16 | 567 | 7,451 | 860 | 64 | 0 | 8,942 |
Page 56 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-2 |
10/31/16 | 557 | 7,371 | 876 | 66 | 0 | 8,870 | |||||||
11/30/16 | 544 | 7,207 | 974 | 43 | 0 | 8,768 | ||||||||
NAVI 2014-3 |
09/30/14 | 1,141 | 8,931 | 1,373 | 5 | 0 | 11,450 | |||||||
10/31/14 | 1,136 | 8,866 | 1,406 | 8 | 0 | 11,416 | ||||||||
11/30/14 | 1,136 | 8,777 | 1,429 | 20 | 0 | 11,362 | ||||||||
12/31/14 | 1,071 | 8,806 | 1,371 | 50 | 0 | 11,298 | ||||||||
01/31/15 | 1,088 | 8,763 | 1,316 | 59 | 0 | 11,226 | ||||||||
02/28/15 | 1,035 | 8,742 | 1,312 | 77 | 0 | 11,166 | ||||||||
03/31/15 | 1,009 | 8,669 | 1,313 | 86 | 0 | 11,077 | ||||||||
04/30/15 | 994 | 8,636 | 1,246 | 113 | 0 | 10,989 | ||||||||
05/31/15 | 917 | 8,657 | 1,158 | 165 | 0 | 10,897 | ||||||||
06/30/15 | 947 | 8,442 | 1,218 | 174 | 0 | 10,781 | ||||||||
07/31/15 | 921 | 8,358 | 1,243 | 103 | 2 | 10,627 | ||||||||
08/31/15 | 901 | 8,398 | 1,131 | 91 | 0 | 10,521 | ||||||||
09/30/15 | 901 | 8,289 | 1,149 | 92 | 0 | 10,431 | ||||||||
10/31/15 | 861 | 8,309 | 1,085 | 91 | 0 | 10,346 | ||||||||
11/30/15 | 813 | 8,261 | 1,117 | 65 | 2 | 10,258 | ||||||||
12/31/15 | 753 | 8,235 | 1,127 | 75 | 0 | 10,190 | ||||||||
01/31/16 | 746 | 8,176 | 1,090 | 99 | 0 | 10,111 | ||||||||
02/29/16 | 737 | 8,171 | 1,026 | 95 | 2 | 10,031 | ||||||||
03/31/16 | 698 | 8,146 | 998 | 102 | 4 | 9,948 | ||||||||
04/30/16 | 707 | 8,017 | 1,050 | 87 | 2 | 9,863 |
Page 57 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-3 |
05/31/16 | 657 | 8,055 | 991 | 66 | 2 | 9,771 | |||||||
06/30/16 | 644 | 7,975 | 1,018 | 62 | 2 | 9,701 | ||||||||
07/31/16 | 640 | 7,935 | 994 | 70 | 3 | 9,642 | ||||||||
08/31/16 | 639 | 7,968 | 901 | 54 | 3 | 9,565 | ||||||||
09/30/16 | 586 | 7,988 | 852 | 73 | 1 | 9,500 | ||||||||
10/31/16 | 576 | 7,946 | 842 | 70 | 3 | 9,437 | ||||||||
11/30/16 | 584 | 7,789 | 907 | 61 | 3 | 9,344 | ||||||||
NAVI 2014-4 |
09/30/14 | 1,183 | 8,854 | 1,357 | 7 | 0 | 11,401 | |||||||
10/31/14 | 1,134 | 8,792 | 1,412 | 17 | 0 | 11,355 | ||||||||
11/30/14 | 1,098 | 8,806 | 1,340 | 42 | 0 | 11,286 | ||||||||
12/31/14 | 1,063 | 8,742 | 1,338 | 65 | 0 | 11,208 | ||||||||
01/31/15 | 1,035 | 8,748 | 1,278 | 75 | 0 | 11,136 | ||||||||
02/28/15 | 1,003 | 8,640 | 1,326 | 76 | 2 | 11,047 | ||||||||
03/31/15 | 985 | 8,600 | 1,298 | 85 | 0 | 10,968 | ||||||||
04/30/15 | 1,009 | 8,559 | 1,202 | 109 | 0 | 10,879 | ||||||||
05/31/15 | 963 | 8,542 | 1,143 | 153 | 0 | 10,801 | ||||||||
06/30/15 | 982 | 8,330 | 1,226 | 176 | 0 | 10,714 | ||||||||
07/31/15 | 941 | 8,288 | 1,225 | 107 | 0 | 10,561 | ||||||||
08/31/15 | 905 | 8,332 | 1,109 | 88 | 0 | 10,434 | ||||||||
09/30/15 | 888 | 8,231 | 1,124 | 96 | 1 | 10,340 | ||||||||
10/31/15 | 841 | 8,145 | 1,159 | 101 | 0 | 10,246 | ||||||||
11/30/15 | 835 | 8,037 | 1,183 | 86 | 0 | 10,141 |
Page 58 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-4 |
12/31/15 | 781 | 8,059 | 1,127 | 89 | 4 | 10,060 | |||||||
01/31/16 | 760 | 8,064 | 1,052 | 85 | 2 | 9,963 | ||||||||
02/29/16 | 739 | 8,014 | 1,036 | 97 | 2 | 9,888 | ||||||||
03/31/16 | 723 | 8,019 | 979 | 87 | 2 | 9,810 | ||||||||
04/30/16 | 711 | 7,952 | 1,011 | 71 | 2 | 9,747 | ||||||||
05/31/16 | 654 | 7,995 | 948 | 75 | 0 | 9,672 | ||||||||
06/30/16 | 669 | 7,852 | 1,010 | 51 | 0 | 9,582 | ||||||||
07/31/16 | 654 | 7,843 | 963 | 52 | 0 | 9,512 | ||||||||
08/31/16 | 630 | 7,858 | 891 | 44 | 0 | 9,423 | ||||||||
09/30/16 | 561 | 7,888 | 854 | 51 | 2 | 9,356 | ||||||||
10/31/16 | 570 | 7,842 | 819 | 77 | 0 | 9,308 | ||||||||
11/30/16 | 547 | 7,712 | 903 | 66 | 0 | 9,228 | ||||||||
NAVI 2014-5 |
09/30/14 | 629 | 5,375 | 810 | 1 | 0 | 6,815 | |||||||
10/31/14 | 612 | 5,337 | 829 | 9 | 0 | 6,787 | ||||||||
11/30/14 | 591 | 5,305 | 845 | 20 | 0 | 6,761 | ||||||||
12/31/14 | 564 | 5,363 | 762 | 30 | 0 | 6,719 | ||||||||
01/31/15 | 550 | 5,307 | 774 | 37 | 0 | 6,668 | ||||||||
02/28/15 | 566 | 5,214 | 779 | 65 | 0 | 6,624 | ||||||||
03/31/15 | 552 | 5,208 | 738 | 66 | 0 | 6,564 | ||||||||
04/30/15 | 540 | 5,192 | 678 | 99 | 0 | 6,509 | ||||||||
05/31/15 | 500 | 5,178 | 650 | 125 | 0 | 6,453 | ||||||||
06/30/15 | 495 | 5,040 | 727 | 122 | 0 | 6,384 |
Page 59 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-5 |
07/31/15 | 507 | 4,975 | 713 | 92 | 2 | 6,289 | |||||||
08/31/15 | 487 | 5,056 | 628 | 67 | 0 | 6,238 | ||||||||
09/30/15 | 478 | 4,990 | 655 | 56 | 0 | 6,179 | ||||||||
10/31/15 | 471 | 4,956 | 633 | 53 | 0 | 6,113 | ||||||||
11/30/15 | 466 | 4,901 | 646 | 46 | 0 | 6,059 | ||||||||
12/31/15 | 433 | 4,888 | 660 | 36 | 0 | 6,017 | ||||||||
01/31/16 | 436 | 4,806 | 689 | 38 | 0 | 5,969 | ||||||||
02/29/16 | 428 | 4,801 | 631 | 53 | 0 | 5,913 | ||||||||
03/31/16 | 411 | 4,841 | 551 | 46 | 0 | 5,849 | ||||||||
04/30/16 | 424 | 4,766 | 591 | 27 | 2 | 5,810 | ||||||||
05/31/16 | 397 | 4,721 | 586 | 50 | 2 | 5,756 | ||||||||
06/30/16 | 416 | 4,658 | 592 | 41 | 2 | 5,709 | ||||||||
07/31/16 | 393 | 4,707 | 524 | 39 | 1 | 5,664 | ||||||||
08/31/16 | 384 | 4,691 | 505 | 44 | 0 | 5,624 | ||||||||
09/30/16 | 347 | 4,677 | 501 | 42 | 0 | 5,567 | ||||||||
10/31/16 | 349 | 4,680 | 448 | 38 | 0 | 5,515 | ||||||||
11/30/16 | 336 | 4,632 | 479 | 25 | 0 | 5,472 | ||||||||
NAVI 2014-6 |
09/30/14 | 610 | 5,393 | 888 | 2 | 0 | 6,893 | |||||||
10/31/14 | 638 | 5,308 | 910 | 12 | 0 | 6,868 | ||||||||
11/30/14 | 616 | 5,327 | 865 | 14 | 0 | 6,822 | ||||||||
12/31/14 | 574 | 5,337 | 841 | 24 | 2 | 6,778 | ||||||||
01/31/15 | 562 | 5,314 | 812 | 39 | 0 | 6,727 |
Page 60 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-6 |
02/28/15 | 554 | 5,223 | 850 | 49 | 0 | 6,676 | |||||||
03/31/15 | 533 | 5,220 | 810 | 64 | 0 | 6,627 | ||||||||
04/30/15 | 508 | 5,198 | 815 | 58 | 0 | 6,579 | ||||||||
05/31/15 | 478 | 5,192 | 771 | 84 | 0 | 6,525 | ||||||||
06/30/15 | 480 | 5,050 | 830 | 113 | 0 | 6,473 | ||||||||
07/31/15 | 487 | 5,021 | 806 | 90 | 0 | 6,404 | ||||||||
08/31/15 | 471 | 5,064 | 731 | 75 | 0 | 6,341 | ||||||||
09/30/15 | 473 | 5,047 | 692 | 64 | 0 | 6,276 | ||||||||
10/31/15 | 452 | 5,021 | 687 | 54 | 0 | 6,214 | ||||||||
11/30/15 | 436 | 4,978 | 695 | 53 | 0 | 6,162 | ||||||||
12/31/15 | 412 | 4,940 | 709 | 44 | 0 | 6,105 | ||||||||
01/31/16 | 392 | 4,913 | 699 | 44 | 0 | 6,048 | ||||||||
02/29/16 | 399 | 4,859 | 687 | 56 | 0 | 6,001 | ||||||||
03/31/16 | 388 | 4,859 | 649 | 43 | 2 | 5,941 | ||||||||
04/30/16 | 388 | 4,763 | 704 | 31 | 1 | 5,887 | ||||||||
05/31/16 | 355 | 4,865 | 585 | 33 | 1 | 5,839 | ||||||||
06/30/16 | 348 | 4,799 | 609 | 43 | 0 | 5,799 | ||||||||
07/31/16 | 333 | 4,841 | 549 | 36 | 0 | 5,759 | ||||||||
08/31/16 | 337 | 4,862 | 481 | 41 | 0 | 5,721 | ||||||||
09/30/16 | 320 | 4,806 | 516 | 33 | 0 | 5,675 | ||||||||
10/31/16 | 345 | 4,720 | 525 | 32 | 0 | 5,622 | ||||||||
11/30/16 | 345 | 4,674 | 524 | 34 | 2 | 5,579 |
Page 61 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-7 |
09/30/14 | 635 | 5,427 | 865 | 0 | 0 | 6,927 | |||||||
10/31/14 | 611 | 5,432 | 851 | 3 | 0 | 6,897 | ||||||||
11/30/14 | 587 | 5,435 | 828 | 18 | 0 | 6,868 | ||||||||
12/31/14 | 530 | 5,477 | 789 | 30 | 0 | 6,826 | ||||||||
01/31/15 | 529 | 5,443 | 763 | 41 | 2 | 6,778 | ||||||||
02/28/15 | 560 | 5,347 | 776 | 46 | 0 | 6,729 | ||||||||
03/31/15 | 543 | 5,280 | 802 | 50 | 0 | 6,675 | ||||||||
04/30/15 | 555 | 5,240 | 761 | 78 | 0 | 6,634 | ||||||||
05/31/15 | 531 | 5,209 | 739 | 90 | 0 | 6,569 | ||||||||
06/30/15 | 553 | 5,101 | 756 | 95 | 4 | 6,509 | ||||||||
07/31/15 | 563 | 5,034 | 757 | 76 | 4 | 6,434 | ||||||||
08/31/15 | 543 | 5,111 | 656 | 48 | 2 | 6,360 | ||||||||
09/30/15 | 489 | 5,051 | 708 | 66 | 2 | 6,316 | ||||||||
10/31/15 | 452 | 5,015 | 712 | 80 | 2 | 6,261 | ||||||||
11/30/15 | 423 | 5,016 | 694 | 58 | 2 | 6,193 | ||||||||
12/31/15 | 403 | 4,977 | 718 | 51 | 2 | 6,151 | ||||||||
01/31/16 | 412 | 4,879 | 736 | 59 | 2 | 6,088 | ||||||||
02/29/16 | 412 | 4,899 | 655 | 71 | 2 | 6,039 | ||||||||
03/31/16 | 414 | 4,910 | 604 | 56 | 2 | 5,986 | ||||||||
04/30/16 | 418 | 4,806 | 664 | 47 | 2 | 5,937 | ||||||||
05/31/16 | 387 | 4,871 | 593 | 47 | 2 | 5,900 | ||||||||
06/30/16 | 386 | 4,773 | 646 | 44 | 4 | 5,853 |
Page 62 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-7 |
07/31/16 | 399 | 4,777 | 583 | 48 | 0 | 5,807 | |||||||
08/31/16 | 406 | 4,818 | 490 | 32 | 0 | 5,746 | ||||||||
09/30/16 | 375 | 4,815 | 479 | 27 | 0 | 5,696 | ||||||||
10/31/16 | 360 | 4,742 | 525 | 28 | 3 | 5,658 | ||||||||
11/30/16 | 330 | 4,707 | 530 | 29 | 0 | 5,596 |
Page 63 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Issue
|
Collection Period
|
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||
SLM 2011-1 |
03/31/11 | $ 86,559,606 | $ 568,592,963 | $ 106,682,446 | $ 0 | $ 0 | $ 761,835,016 | |||||||
04/30/11 | $ 86,099,858 | $ 566,106,004 | $ 105,346,870 | $ 210,168 | $ 0 | $ 757,762,900 | ||||||||
05/31/11 | $ 81,561,293 | $ 566,269,883 | $ 105,595,945 | $ 568,429 | $ 53,734 | $ 754,049,284 | ||||||||
06/30/11 | $ 80,375,183 | $ 563,785,663 | $ 104,918,253 | $ 2,341,963 | $ 38,977 | $ 751,460,039 | ||||||||
07/31/11 | $ 81,444,632 | $ 558,725,793 | $ 104,462,991 | $ 2,583,958 | $ 145,516 | $ 747,362,890 | ||||||||
08/31/11 | $ 82,966,966 | $ 555,413,864 | $ 100,914,526 | $ 2,905,601 | $ 73,355 | $ 742,274,311 | ||||||||
09/30/11 | $ 80,888,845 | $ 555,664,975 | $ 99,811,220 | $ 2,514,401 | $ 38,456 | $ 738,917,898 | ||||||||
10/31/11 | $ 79,393,480 | $ 552,641,501 | $ 99,718,458 | $ 2,436,995 | $ 38,456 | $ 734,228,890 | ||||||||
11/30/11 | $ 81,226,735 | $ 548,103,535 | $ 96,912,047 | $ 2,638,866 | $ 128,824 | $ 729,010,007 | ||||||||
12/31/11 | $ 78,126,762 | $ 552,715,593 | $ 90,850,276 | $ 3,195,703 | $ 138,989 | $ 725,027,322 | ||||||||
01/31/12 | $ 77,629,889 | $ 547,895,669 | $ 90,161,050 | $ 3,812,744 | $ 16,103 | $ 719,515,455 | ||||||||
02/29/12 | $ 76,988,243 | $ 544,798,691 | $ 88,786,847 | $ 3,369,621 | $ 117,384 | $ 714,060,787 | ||||||||
03/31/12 | $ 77,538,404 | $ 537,923,149 | $ 91,188,293 | $ 2,326,949 | $ 78,709 | $ 709,055,504 | ||||||||
04/30/12 | $ 77,066,105 | $ 534,221,207 | $ 89,547,979 | $ 2,419,332 | $ 73,034 | $ 703,327,656 | ||||||||
05/31/12 | $ 71,423,498 | $ 530,247,851 | $ 90,830,822 | $ 3,161,810 | $ 79,517 | $ 695,743,498 | ||||||||
06/30/12 | $ 68,030,346 | $ 526,198,998 | $ 89,713,149 | $ 3,072,742 | $ 0 | $ 687,015,236 | ||||||||
07/31/12 | $ 66,842,817 | $ 518,552,664 | $ 88,547,251 | $ 3,047,884 | $ 139,817 | $ 677,130,433 | ||||||||
08/31/12 | $ 67,103,688 | $ 514,436,199 | $ 84,254,728 | $ 3,102,806 | $ 95,474 | $ 668,992,895 | ||||||||
09/30/12 | $ 64,585,040 | $ 513,559,807 | $ 82,373,284 | $ 2,950,419 | $ 36,103 | $ 663,504,654 | ||||||||
10/31/12 | $ 63,666,869 | $ 507,344,812 | $ 83,272,174 | $ 3,454,809 | $ 24,210 | $ 657,762,874 | ||||||||
11/30/12 | $ 62,515,451 | $ 497,609,236 | $ 89,538,042 | $ 3,460,268 | $ 48,695 | $ 653,171,692 | ||||||||
12/31/12 | $ 61,544,110 | $ 502,669,327 | $ 80,685,614 | $ 3,734,124 | $ 53,222 | $ 648,686,397 |
Page 64 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
01/31/13 | $ 61,400,316 | $ 502,367,361 | $ 76,387,545 | $ 3,159,053 | $ 73,517 | $ 643,387,792 | |||||||
02/28/13 | $ 59,724,512 | $ 497,987,410 | $ 77,657,937 | $ 2,725,593 | $ 20,627 | $ 638,116,079 | ||||||||
03/31/13 | $ 61,894,788 | $ 496,779,383 | $ 71,133,329 | $ 2,617,872 | $ 59,749 | $ 632,485,121 | ||||||||
04/30/13 | $ 61,207,412 | $ 491,871,252 | $ 70,759,907 | $ 2,935,118 | $ 19,226 | $ 626,792,915 | ||||||||
05/31/13 | $ 56,759,975 | $ 490,949,930 | $ 70,814,163 | $ 3,422,575 | $ 21,940 | $ 621,968,583 | ||||||||
06/30/13 | $ 56,593,814 | $ 480,495,849 | $ 77,620,055 | $ 3,184,665 | $ 71,438 | $ 617,965,822 | ||||||||
07/31/13 | $ 53,766,653 | $ 488,565,659 | $ 67,193,265 | $ 2,905,943 | $ 31,110 | $ 612,462,629 | ||||||||
08/31/13 | $ 54,137,524 | $ 484,626,079 | $ 65,412,319 | $ 2,551,910 | $ 74,160 | $ 606,801,993 | ||||||||
09/30/13 | $ 55,023,888 | $ 479,519,570 | $ 64,627,035 | $ 3,033,998 | $ 27,377 | $ 602,231,868 | ||||||||
10/31/13 | $ 53,993,348 | $ 474,033,942 | $ 66,057,247 | $ 3,005,592 | $ 1,799 | $ 597,091,929 | ||||||||
11/30/13 | $ 52,557,340 | $ 471,301,458 | $ 65,993,819 | $ 2,623,739 | $ 51,816 | $ 592,528,171 | ||||||||
12/31/13 | $ 52,453,261 | $ 469,583,001 | $ 63,864,043 | $ 3,192,228 | $ 32,221 | $ 589,124,754 | ||||||||
01/31/14 | $ 51,975,276 | $ 460,490,889 | $ 68,463,141 | $ 3,311,986 | $ 13,863 | $ 584,255,154 | ||||||||
02/28/14 | $ 51,638,952 | $ 455,287,753 | $ 68,892,695 | $ 2,942,014 | $ 0 | $ 578,761,414 | ||||||||
03/31/14 | $ 49,485,503 | $ 454,366,633 | $ 67,297,550 | $ 2,737,493 | $ 47,092 | $ 573,934,271 | ||||||||
04/30/14 | $ 49,979,065 | $ 449,108,532 | $ 67,114,326 | $ 2,212,045 | $ 82,419 | $ 568,496,388 | ||||||||
05/31/14 | $ 46,102,399 | $ 451,875,509 | $ 64,327,249 | $ 2,252,179 | $ 105,745 | $ 564,663,081 | ||||||||
06/30/14 | $ 45,098,967 | $ 447,242,153 | $ 64,810,068 | $ 2,932,555 | $ 52,650 | $ 560,136,393 | ||||||||
07/31/14 | $ 43,455,796 | $ 445,013,613 | $ 63,397,120 | $ 3,478,399 | $ 97,296 | $ 555,442,224 | ||||||||
08/31/14 | $ 41,199,549 | $ 443,115,332 | $ 61,464,707 | $ 3,478,424 | $ 12,326 | $ 549,270,338 | ||||||||
09/30/14 | $ 42,435,538 | $ 440,360,818 | $ 57,924,315 | $ 3,022,179 | $ 0 | $ 543,742,850 | ||||||||
10/31/14 | $ 41,066,060 | $ 436,797,191 | $ 57,570,664 | $ 2,447,239 | $ 65,104 | $ 537,946,257 |
Page 65 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
11/30/14 | $ 39,917,556 | $ 433,498,245 | $ 57,157,397 | $ 1,980,583 | $ 67,830 | $ 532,621,610 | |||||||
12/31/14 | $ 37,156,678 | $ 434,584,442 | $ 53,595,843 | $ 1,868,813 | $ 61,117 | $ 527,266,894 | ||||||||
01/31/15 | $ 36,866,993 | $ 433,322,655 | $ 49,673,664 | $ 1,917,652 | $ 33,273 | $ 521,814,237 | ||||||||
02/28/15 | $ 36,590,015 | $ 426,661,185 | $ 51,134,699 | $ 2,397,192 | $ 23,473 | $ 516,806,564 | ||||||||
03/31/15 | $ 35,922,818 | $ 422,533,493 | $ 50,874,419 | $ 2,370,832 | $ 45,604 | $ 511,747,167 | ||||||||
04/30/15 | $ 35,718,401 | $ 417,989,804 | $ 51,306,305 | $ 2,006,085 | $ 48,612 | $ 507,069,207 | ||||||||
05/31/15 | $ 32,540,961 | $ 418,173,313 | $ 49,114,970 | $ 1,693,957 | $ 48,612 | $ 501,571,814 | ||||||||
06/30/15 | $ 34,053,083 | $ 410,612,876 | $ 49,429,809 | $ 2,342,873 | $ 95,871 | $ 496,534,512 | ||||||||
07/31/15 | $ 34,398,574 | $ 402,868,678 | $ 50,813,234 | $ 2,937,802 | $ 95,871 | $ 491,114,159 | ||||||||
08/31/15 | $ 32,493,643 | $ 400,315,207 | $ 49,481,386 | $ 2,554,350 | $ 124,207 | $ 484,968,794 | ||||||||
09/30/15 | $ 32,196,687 | $ 400,985,853 | $ 44,818,003 | $ 2,000,029 | $ 80,672 | $ 480,081,245 | ||||||||
10/31/15 | $ 31,377,244 | $ 394,358,799 | $ 47,500,698 | $ 1,874,659 | $ 86,991 | $ 475,198,391 | ||||||||
11/30/15 | $ 31,871,761 | $ 388,221,358 | $ 48,223,939 | $ 1,694,925 | $ 137,037 | $ 470,149,021 | ||||||||
12/31/15 | $ 30,224,276 | $ 387,364,649 | $ 44,736,021 | $ 2,460,873 | $ 137,037 | $ 464,922,856 | ||||||||
01/31/16 | $ 29,594,278 | $ 383,224,273 | $ 44,731,992 | $ 2,702,885 | $ 136,948 | $ 460,390,376 | ||||||||
02/29/16 | $ 28,935,632 | $ 379,727,513 | $ 44,456,601 | $ 2,261,175 | $ 109,806 | $ 455,490,727 | ||||||||
03/31/16 | $ 28,651,790 | $ 378,778,955 | $ 41,092,649 | $ 1,887,052 | $ 96,974 | $ 450,507,420 | ||||||||
04/30/16 | $ 28,155,771 | $ 375,294,165 | $ 40,589,781 | $ 1,727,809 | $ 86,366 | $ 445,853,892 | ||||||||
05/31/16 | $ 25,753,658 | $ 373,801,326 | $ 39,843,277 | $ 1,426,988 | $ 104,072 | $ 440,929,321 | ||||||||
06/30/16 | $ 25,386,380 | $ 369,963,861 | $ 39,105,659 | $ 1,451,432 | $ 81,626 | $ 435,988,959 | ||||||||
07/31/16 | $ 25,553,675 | $ 367,244,247 | $ 37,129,446 | $ 1,552,685 | $ 195,325 | $ 431,675,379 | ||||||||
08/31/16 | $ 25,188,716 | $ 362,465,101 | $ 37,549,910 | $ 1,358,140 | $ 0 | $ 426,561,867 |
Page 66 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
09/30/16 | $ 24,822,859 | $ 361,018,097 | $ 34,109,203 | $ 1,824,642 | $ 0 | $ 421,774,801 | |||||||
10/31/16 | $ 23,328,872 | $ 357,059,701 | $ 34,986,730 | $ 2,055,158 | $ 22,923 | $ 417,453,383 | ||||||||
11/30/16 | $ 23,876,383 | $ 345,311,026 | $ 41,743,905 | $ 2,009,051 | $ 58,379 | $ 412,998,744 | ||||||||
SLM 2011-2 |
06/30/11 | $ 101,594,460 | $ 540,943,178 | $ 119,081,232 | $ 228,532 | $ 0 | $ 761,847,403 | |||||||
07/31/11 | $ 99,498,097 | $ 537,838,116 | $ 120,652,447 | $ 780,664 | $ 0 | $ 758,769,324 | ||||||||
08/31/11 | $ 100,623,554 | $ 530,608,238 | $ 121,011,853 | $ 2,204,975 | $ 0 | $ 754,448,620 | ||||||||
09/30/11 | $ 99,638,889 | $ 530,917,287 | $ 118,734,117 | $ 2,652,916 | $ 148,321 | $ 752,091,530 | ||||||||
10/31/11 | $ 99,046,933 | $ 530,275,389 | $ 115,798,893 | $ 3,153,814 | $ 84,344 | $ 748,359,374 | ||||||||
11/30/11 | $ 99,681,890 | $ 527,061,410 | $ 113,451,070 | $ 3,282,259 | $ 63,814 | $ 743,540,443 | ||||||||
12/31/11 | $ 97,398,207 | $ 529,585,977 | $ 109,730,344 | $ 3,376,265 | $ 103,215 | $ 740,194,008 | ||||||||
01/31/12 | $ 95,167,155 | $ 525,232,829 | $ 110,997,046 | $ 4,168,863 | $ 21,173 | $ 735,587,067 | ||||||||
02/29/12 | $ 92,879,745 | $ 524,229,331 | $ 109,505,564 | $ 4,580,553 | $ 93,376 | $ 731,288,568 | ||||||||
03/31/12 | $ 92,684,181 | $ 521,538,237 | $ 108,439,068 | $ 4,363,126 | $ 126,706 | $ 727,151,318 | ||||||||
04/30/12 | $ 92,304,787 | $ 517,611,172 | $ 107,267,297 | $ 3,946,236 | $ 80,236 | $ 721,209,728 | ||||||||
05/31/12 | $ 87,436,562 | $ 516,266,934 | $ 105,595,440 | $ 4,205,500 | $ 43,953 | $ 713,548,390 | ||||||||
06/30/12 | $ 86,119,559 | $ 511,467,008 | $ 103,484,206 | $ 4,012,293 | $ 30,220 | $ 705,113,286 | ||||||||
07/31/12 | $ 84,528,562 | $ 500,633,294 | $ 104,820,887 | $ 4,449,678 | $ 119,971 | $ 694,552,391 | ||||||||
08/31/12 | $ 83,022,219 | $ 496,383,805 | $ 102,428,847 | $ 4,039,868 | $ 145,118 | $ 686,019,857 | ||||||||
09/30/12 | $ 78,217,584 | $ 496,005,693 | $ 101,205,477 | $ 3,931,206 | $ 110,860 | $ 679,470,820 | ||||||||
10/31/12 | $ 77,204,359 | $ 492,003,153 | $ 100,653,583 | $ 3,777,958 | $ 183,084 | $ 673,822,136 | ||||||||
11/30/12 | $ 75,908,186 | $ 486,841,615 | $ 102,197,548 | $ 4,115,818 | $ 175,603 | $ 669,238,770 | ||||||||
12/31/12 | $ 73,649,000 | $ 493,577,640 | $ 93,583,642 | $ 4,783,615 | $ 87,348 | $ 665,681,246 |
Page 67 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
01/31/13 | $ 72,935,811 | $ 489,600,942 | $ 92,406,546 | $ 4,183,353 | $ 126,145 | $ 659,252,798 | |||||||
02/28/13 | $ 73,016,843 | $ 481,213,965 | $ 95,276,831 | $ 4,694,928 | $ 110,115 | $ 654,312,681 | ||||||||
03/31/13 | $ 73,500,522 | $ 483,592,543 | $ 87,304,718 | $ 5,643,221 | $ 191,780 | $ 650,232,784 | ||||||||
04/30/13 | $ 72,856,043 | $ 482,296,273 | $ 84,285,711 | $ 4,915,591 | $ 149,609 | $ 644,503,227 | ||||||||
05/31/13 | $ 68,815,488 | $ 481,117,155 | $ 83,911,112 | $ 4,362,287 | $ 244,805 | $ 638,450,847 | ||||||||
06/30/13 | $ 70,022,228 | $ 480,557,532 | $ 79,253,736 | $ 4,273,975 | $ 267,050 | $ 634,374,521 | ||||||||
07/31/13 | $ 70,857,947 | $ 472,452,712 | $ 81,584,689 | $ 3,290,156 | $ 329,777 | $ 628,515,282 | ||||||||
08/31/13 | $ 70,074,800 | $ 468,795,387 | $ 80,205,286 | $ 3,886,382 | $ 255,015 | $ 623,216,870 | ||||||||
09/30/13 | $ 70,173,580 | $ 466,639,014 | $ 77,972,570 | $ 4,320,332 | $ 181,529 | $ 619,287,024 | ||||||||
10/31/13 | $ 69,714,135 | $ 461,908,529 | $ 78,648,297 | $ 3,794,333 | $ 118,399 | $ 614,183,693 | ||||||||
11/30/13 | $ 67,077,423 | $ 460,171,462 | $ 77,441,743 | $ 3,627,046 | $ 138,179 | $ 608,455,852 | ||||||||
12/31/13 | $ 64,120,475 | $ 462,039,810 | $ 74,003,339 | $ 4,146,939 | $ 163,956 | $ 604,474,518 | ||||||||
01/31/14 | $ 62,593,075 | $ 452,935,432 | $ 78,919,781 | $ 4,202,753 | $ 128,460 | $ 598,779,501 | ||||||||
02/28/14 | $ 62,124,757 | $ 447,043,285 | $ 79,408,076 | $ 5,058,264 | $ 165,411 | $ 593,799,794 | ||||||||
03/31/14 | $ 61,017,319 | $ 446,877,965 | $ 74,852,990 | $ 5,846,941 | $ 231,398 | $ 588,826,612 | ||||||||
04/30/14 | $ 60,691,564 | $ 443,622,421 | $ 73,403,738 | $ 4,183,710 | $ 163,602 | $ 582,065,035 | ||||||||
05/31/14 | $ 56,663,630 | $ 441,480,880 | $ 75,421,149 | $ 2,812,319 | $ 115,065 | $ 576,493,043 | ||||||||
06/30/14 | $ 55,422,287 | $ 439,453,269 | $ 74,025,059 | $ 3,098,156 | $ 235,990 | $ 572,234,761 | ||||||||
07/31/14 | $ 55,532,876 | $ 435,756,577 | $ 72,652,111 | $ 3,620,399 | $ 75,924 | $ 567,637,888 | ||||||||
08/31/14 | $ 53,207,316 | $ 433,993,912 | $ 70,545,830 | $ 2,871,488 | $ 78,233 | $ 560,696,779 | ||||||||
09/30/14 | $ 55,175,699 | $ 427,645,235 | $ 70,265,136 | $ 2,623,981 | $ 0 | $ 555,710,050 | ||||||||
10/31/14 | $ 52,878,150 | $ 428,661,107 | $ 66,633,116 | $ 2,005,095 | $ 0 | $ 550,177,468 |
Page 68 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
11/30/14 | $ 52,028,320 | $ 429,276,319 | $ 61,692,145 | $ 2,003,036 | $ 96,814 | $ 545,096,634 | |||||||
12/31/14 | $ 49,109,677 | $ 426,180,793 | $ 61,806,920 | $ 2,922,878 | $ 41,657 | $ 540,061,925 | ||||||||
01/31/15 | $ 49,710,091 | $ 420,946,909 | $ 60,908,129 | $ 2,526,381 | $ 36,205 | $ 534,127,714 | ||||||||
02/28/15 | $ 49,842,405 | $ 416,969,102 | $ 59,368,242 | $ 2,628,796 | $ 57,946 | $ 528,866,491 | ||||||||
03/31/15 | $ 48,278,766 | $ 413,097,968 | $ 58,733,085 | $ 3,000,660 | $ 44,970 | $ 523,155,448 | ||||||||
04/30/15 | $ 49,060,769 | $ 406,066,914 | $ 58,967,275 | $ 3,022,069 | $ 82,967 | $ 517,199,993 | ||||||||
05/31/15 | $ 45,540,436 | $ 410,093,217 | $ 53,640,191 | $ 2,508,473 | $ 58,637 | $ 511,840,954 | ||||||||
06/30/15 | $ 45,417,642 | $ 404,085,289 | $ 55,396,916 | $ 1,933,372 | $ 15,613 | $ 506,848,833 | ||||||||
07/31/15 | $ 44,998,120 | $ 399,105,536 | $ 55,653,351 | $ 2,321,898 | $ 41,931 | $ 502,120,837 | ||||||||
08/31/15 | $ 43,304,575 | $ 397,201,549 | $ 53,965,435 | $ 2,751,909 | $ 67,790 | $ 497,291,259 | ||||||||
09/30/15 | $ 43,036,650 | $ 395,440,958 | $ 50,906,704 | $ 2,911,918 | $ 20,150 | $ 492,316,380 | ||||||||
10/31/15 | $ 41,131,185 | $ 389,689,891 | $ 52,895,289 | $ 3,281,435 | $ 14,718 | $ 487,012,517 | ||||||||
11/30/15 | $ 39,931,093 | $ 387,540,634 | $ 50,919,857 | $ 3,223,809 | $ 14,718 | $ 481,630,110 | ||||||||
12/31/15 | $ 36,593,087 | $ 386,815,777 | $ 50,032,322 | $ 2,811,691 | $ 122,799 | $ 476,375,676 | ||||||||
01/31/16 | $ 35,764,706 | $ 385,073,492 | $ 47,290,031 | $ 3,318,937 | $ 5,206 | $ 471,452,372 | ||||||||
02/29/16 | $ 36,836,585 | $ 378,534,647 | $ 47,734,447 | $ 2,989,014 | $ 0 | $ 466,094,693 | ||||||||
03/31/16 | $ 35,831,110 | $ 375,128,424 | $ 46,506,566 | $ 2,825,825 | $ 165,507 | $ 460,457,432 | ||||||||
04/30/16 | $ 35,613,635 | $ 369,076,931 | $ 47,430,057 | $ 3,361,460 | $ 4,440 | $ 455,486,523 | ||||||||
05/31/16 | $ 32,931,233 | $ 369,526,251 | $ 45,188,486 | $ 2,662,120 | $ 76,363 | $ 450,384,455 | ||||||||
06/30/16 | $ 33,741,735 | $ 361,378,379 | $ 47,051,581 | $ 2,514,030 | $ 103,548 | $ 444,789,275 | ||||||||
07/31/16 | $ 32,940,951 | $ 359,105,896 | $ 45,021,988 | $ 2,578,747 | $ 55,363 | $ 439,702,946 | ||||||||
08/31/16 | $ 31,721,409 | $ 359,461,582 | $ 40,923,962 | $ 2,342,727 | $ 0 | $ 434,449,680 |
Page 69 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
09/30/16 | $ 30,047,095 | $ 357,132,902 | $ 39,778,369 | $ 2,233,013 | $ 18,704 | $ 429,210,084 | |||||||
10/31/16 | $ 29,258,121 | $ 352,218,625 | $ 41,308,387 | $ 2,697,140 | $ 72,642 | $ 425,554,916 | ||||||||
11/30/16 | $ 28,702,156 | $ 341,736,320 | $ 48,337,910 | $ 2,085,651 | $ 45,878 | $ 420,907,915 | ||||||||
SLM 2011-3 |
12/31/11 | $ 96,442,952 | $ 572,160,451 | $ 118,339,294 | $ 411,840 | $ 0 | $ 787,354,537 | |||||||
01/31/12 | $ 94,351,024 | $ 570,289,645 | $ 118,355,594 | $ 708,531 | $ 0 | $ 783,704,794 | ||||||||
02/29/12 | $ 93,415,930 | $ 565,582,461 | $ 117,536,126 | $ 3,430,664 | $ 0 | $ 779,965,181 | ||||||||
03/31/12 | $ 93,051,223 | $ 559,383,401 | $ 119,461,503 | $ 4,343,425 | $ 27,405 | $ 776,266,956 | ||||||||
04/30/12 | $ 93,027,067 | $ 552,794,540 | $ 119,362,713 | $ 4,695,475 | $ 78,813 | $ 769,958,608 | ||||||||
05/31/12 | $ 88,813,282 | $ 552,617,283 | $ 116,031,736 | $ 5,017,229 | $ 67,978 | $ 762,547,508 | ||||||||
06/30/12 | $ 86,993,008 | $ 548,833,946 | $ 112,795,839 | $ 4,765,811 | $ 411 | $ 753,389,015 | ||||||||
07/31/12 | $ 84,833,257 | $ 539,199,872 | $ 112,615,692 | $ 4,235,868 | $ 24,838 | $ 740,909,527 | ||||||||
08/31/12 | $ 82,695,697 | $ 535,834,709 | $ 109,796,037 | $ 3,970,540 | $ 85,168 | $ 732,382,151 | ||||||||
09/30/12 | $ 79,534,182 | $ 534,257,147 | $ 107,461,284 | $ 3,882,685 | $ 118,194 | $ 725,253,492 | ||||||||
10/31/12 | $ 80,459,191 | $ 529,436,249 | $ 105,443,429 | $ 3,602,338 | $ 135,725 | $ 719,076,932 | ||||||||
11/30/12 | $ 78,257,048 | $ 524,938,329 | $ 107,536,386 | $ 3,586,538 | $ 41,689 | $ 714,359,990 | ||||||||
12/31/12 | $ 74,865,525 | $ 530,853,341 | $ 101,389,119 | $ 4,219,792 | $ 49,383 | $ 711,377,161 | ||||||||
01/31/13 | $ 73,800,788 | $ 527,465,299 | $ 100,117,570 | $ 3,802,892 | $ 130,596 | $ 705,317,145 | ||||||||
02/28/13 | $ 72,661,165 | $ 522,817,328 | $ 100,260,364 | $ 4,066,073 | $ 123,924 | $ 699,928,855 | ||||||||
03/31/13 | $ 73,585,596 | $ 523,786,519 | $ 92,550,259 | $ 4,210,069 | $ 35,813 | $ 694,168,257 | ||||||||
04/30/13 | $ 73,675,675 | $ 518,895,011 | $ 92,401,585 | $ 3,535,676 | $ 15,718 | $ 688,523,665 | ||||||||
05/31/13 | $ 68,156,575 | $ 518,677,475 | $ 91,963,071 | $ 3,936,594 | $ 111,349 | $ 682,845,064 | ||||||||
06/30/13 | $ 68,195,368 | $ 515,780,917 | $ 90,089,618 | $ 4,266,415 | $ 294,386 | $ 678,626,705 |
Page 70 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-3 |
07/31/13 | $ 68,452,996 | $ 510,374,044 | $ 90,033,003 | $ 4,063,452 | $ 145,528 | $ 673,069,023 | |||||||
08/31/13 | $ 68,332,370 | $ 507,566,014 | $ 87,375,286 | $ 3,593,433 | $ 158,509 | $ 667,025,611 | ||||||||
09/30/13 | $ 69,148,821 | $ 504,142,377 | $ 86,198,339 | $ 3,244,952 | $ 155,842 | $ 662,890,332 | ||||||||
10/31/13 | $ 69,885,116 | $ 497,096,359 | $ 87,248,654 | $ 3,213,068 | $ 0 | $ 657,443,197 | ||||||||
11/30/13 | $ 68,457,715 | $ 495,981,259 | $ 84,894,978 | $ 3,163,619 | $ 71,761 | $ 652,569,331 | ||||||||
12/31/13 | $ 65,315,788 | $ 497,864,359 | $ 82,177,155 | $ 3,481,589 | $ 211,281 | $ 649,050,172 | ||||||||
01/31/14 | $ 63,560,786 | $ 492,774,706 | $ 84,154,722 | $ 3,554,011 | $ 20,003 | $ 644,064,228 | ||||||||
02/28/14 | $ 63,450,953 | $ 483,938,072 | $ 87,762,743 | $ 3,772,943 | $ 47,086 | $ 638,971,797 | ||||||||
03/31/14 | $ 62,818,225 | $ 481,396,475 | $ 84,660,282 | $ 4,511,060 | $ 46,254 | $ 633,432,296 | ||||||||
04/30/14 | $ 63,277,710 | $ 479,715,126 | $ 80,748,918 | $ 4,382,816 | $ 0 | $ 628,124,570 | ||||||||
05/31/14 | $ 61,000,944 | $ 480,108,024 | $ 78,869,033 | $ 3,225,158 | $ 66,980 | $ 623,270,139 | ||||||||
06/30/14 | $ 60,748,382 | $ 479,905,997 | $ 74,446,125 | $ 3,176,678 | $ 0 | $ 618,277,182 | ||||||||
07/31/14 | $ 60,104,320 | $ 474,668,765 | $ 75,451,170 | $ 2,599,345 | $ 0 | $ 612,823,601 | ||||||||
08/31/14 | $ 57,810,336 | $ 472,649,078 | $ 73,986,282 | $ 3,054,623 | $ 8,453 | $ 607,508,773 | ||||||||
09/30/14 | $ 57,797,851 | $ 469,250,822 | $ 72,719,761 | $ 2,838,913 | $ 63,507 | $ 602,670,854 | ||||||||
10/31/14 | $ 55,854,980 | $ 466,471,758 | $ 71,411,452 | $ 2,817,661 | $ 0 | $ 596,555,851 | ||||||||
11/30/14 | $ 54,160,233 | $ 463,297,006 | $ 71,087,636 | $ 2,825,495 | $ 38,784 | $ 591,409,154 | ||||||||
12/31/14 | $ 49,999,457 | $ 465,672,905 | $ 67,491,470 | $ 2,021,315 | $ 5,411 | $ 585,190,557 | ||||||||
01/31/15 | $ 49,134,066 | $ 463,029,695 | $ 65,175,878 | $ 1,955,460 | $ 21,790 | $ 579,316,889 | ||||||||
02/28/15 | $ 49,284,678 | $ 459,464,871 | $ 63,367,729 | $ 2,231,190 | $ 11,942 | $ 574,360,410 | ||||||||
03/31/15 | $ 47,639,934 | $ 455,492,964 | $ 63,112,535 | $ 2,364,563 | $ 15,792 | $ 568,625,788 | ||||||||
04/30/15 | $ 47,679,691 | $ 453,686,746 | $ 59,650,783 | $ 1,662,750 | $ 271,439 | $ 562,951,409 |
Page 71 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-3 |
05/31/15 | $ 44,896,734 | $ 450,473,695 | $ 59,790,981 | $ 2,205,349 | $ 13,909 | $ 557,380,669 | |||||||
06/30/15 | $ 45,361,852 | $ 443,637,377 | $ 60,990,496 | $ 2,876,261 | $ 6,297 | $ 552,872,283 | ||||||||
07/31/15 | $ 44,872,851 | $ 438,431,923 | $ 60,704,096 | $ 2,993,933 | $ 95,781 | $ 547,098,584 | ||||||||
08/31/15 | $ 43,092,043 | $ 436,698,023 | $ 58,465,230 | $ 2,678,859 | $ 2,621 | $ 540,936,777 | ||||||||
09/30/15 | $ 42,497,569 | $ 435,035,239 | $ 54,497,244 | $ 3,633,280 | $ 0 | $ 535,663,333 | ||||||||
10/31/15 | $ 41,998,057 | $ 428,146,667 | $ 56,326,932 | $ 3,405,931 | $ 161,586 | $ 530,039,173 | ||||||||
11/30/15 | $ 39,356,567 | $ 424,443,063 | $ 57,914,340 | $ 2,628,858 | $ 439,498 | $ 524,782,326 | ||||||||
12/31/15 | $ 37,243,225 | $ 422,573,391 | $ 56,832,713 | $ 2,391,042 | $ 117,185 | $ 519,157,555 | ||||||||
01/31/16 | $ 36,256,606 | $ 421,631,751 | $ 52,666,905 | $ 2,607,564 | $ 91,496 | $ 513,254,321 | ||||||||
02/29/16 | $ 37,114,724 | $ 415,140,812 | $ 52,784,947 | $ 2,771,177 | $ 75,126 | $ 507,886,786 | ||||||||
03/31/16 | $ 36,501,160 | $ 413,034,721 | $ 50,290,504 | $ 2,394,685 | $ 39,923 | $ 502,260,993 | ||||||||
04/30/16 | $ 35,378,085 | $ 406,815,922 | $ 51,608,284 | $ 2,585,762 | $ 0 | $ 496,388,053 | ||||||||
05/31/16 | $ 33,421,719 | $ 402,338,355 | $ 51,476,072 | $ 2,449,235 | $ 0 | $ 489,685,381 | ||||||||
06/30/16 | $ 34,382,900 | $ 397,976,565 | $ 49,405,290 | $ 2,441,251 | $ 72,621 | $ 484,278,628 | ||||||||
07/31/16 | $ 32,864,041 | $ 396,141,731 | $ 48,620,264 | $ 1,997,105 | $ 0 | $ 479,623,141 | ||||||||
08/31/16 | $ 32,312,321 | $ 395,000,979 | $ 43,870,811 | $ 2,361,867 | $ 84,959 | $ 473,630,936 | ||||||||
09/30/16 | $ 31,658,731 | $ 387,994,123 | $ 45,586,939 | $ 2,853,197 | $ 92,402 | $ 468,185,391 | ||||||||
10/31/16 | $ 31,386,111 | $ 383,091,686 | $ 45,338,985 | $ 3,063,819 | $ 195,833 | $ 463,076,434 | ||||||||
11/30/16 | $ 29,712,398 | $ 379,949,038 | $ 44,907,671 | $ 2,775,643 | $ 60,411 | $ 457,405,161 | ||||||||
NAVI 2014-2 |
09/30/14 | $ 23,866,962 | $ 188,538,038 | $ 48,250,904 | $ 54,458 | $ 0 | $ 260,710,361 | |||||||
10/31/14 | $ 24,253,411 | $ 187,329,308 | $ 47,686,798 | $ 273,570 | $ 0 | $ 259,543,087 | ||||||||
11/30/14 | $ 23,476,265 | $ 190,176,855 | $ 44,223,689 | $ 513,290 | $ 0 | $ 258,390,099 |
Page 72 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-2 |
12/31/14 | $ 22,374,935 | $ 190,314,303 | $ 43,753,395 | $ 869,162 | $ 0 | $ 257,311,795 | |||||||
01/31/15 | $ 21,998,884 | $ 188,267,589 | $ 44,649,227 | $ 1,146,557 | $ 0 | $ 256,062,257 | ||||||||
02/28/15 | $ 21,769,048 | $ 184,791,855 | $ 46,613,077 | $ 1,417,340 | $ 0 | $ 254,591,319 | ||||||||
03/31/15 | $ 21,353,571 | $ 183,124,289 | $ 47,640,012 | $ 1,710,584 | $ 0 | $ 253,828,456 | ||||||||
04/30/15 | $ 21,678,161 | $ 184,799,633 | $ 43,675,795 | $ 1,385,062 | $ 0 | $ 251,538,650 | ||||||||
05/31/15 | $ 21,279,716 | $ 186,757,489 | $ 37,661,131 | $ 3,994,759 | $ 0 | $ 249,693,096 | ||||||||
06/30/15 | $ 20,191,052 | $ 179,514,380 | $ 42,413,622 | $ 5,012,721 | $ 0 | $ 247,131,775 | ||||||||
07/31/15 | $ 19,891,882 | $ 174,093,645 | $ 45,378,069 | $ 3,277,044 | $ 0 | $ 242,640,640 | ||||||||
08/31/15 | $ 19,930,352 | $ 176,942,039 | $ 40,554,064 | $ 2,287,064 | $ 0 | $ 239,713,519 | ||||||||
09/30/15 | $ 19,538,370 | $ 176,286,681 | $ 40,092,112 | $ 2,534,916 | $ 0 | $ 238,452,078 | ||||||||
10/31/15 | $ 18,769,119 | $ 174,685,022 | $ 40,427,955 | $ 2,102,531 | $ 0 | $ 235,984,628 | ||||||||
11/30/15 | $ 18,460,110 | $ 172,919,022 | $ 41,326,450 | $ 1,297,384 | $ 0 | $ 234,002,966 | ||||||||
12/31/15 | $ 17,598,051 | $ 173,080,966 | $ 41,348,976 | $ 910,520 | $ 0 | $ 232,938,513 | ||||||||
01/31/16 | $ 18,117,125 | $ 171,869,948 | $ 39,108,407 | $ 1,977,029 | $ 0 | $ 231,072,509 | ||||||||
02/29/16 | $ 16,778,571 | $ 173,350,606 | $ 37,692,327 | $ 1,762,132 | $ 28,894 | $ 229,612,531 | ||||||||
03/31/16 | $ 16,377,415 | $ 172,799,875 | $ 36,933,460 | $ 1,233,372 | $ 28,894 | $ 227,373,017 | ||||||||
04/30/16 | $ 16,117,582 | $ 168,024,076 | $ 40,456,863 | $ 1,546,094 | $ 28,894 | $ 226,173,509 | ||||||||
05/31/16 | $ 15,275,329 | $ 171,358,209 | $ 36,284,444 | $ 1,329,916 | $ 28,894 | $ 224,276,791 | ||||||||
06/30/16 | $ 15,404,093 | $ 166,674,024 | $ 39,068,310 | $ 1,035,287 | $ 28,894 | $ 222,210,608 | ||||||||
07/31/16 | $ 15,043,057 | $ 171,267,608 | $ 33,295,957 | $ 1,524,357 | $ 48,466 | $ 221,179,446 | ||||||||
08/31/16 | $ 15,129,258 | $ 173,109,088 | $ 29,303,541 | $ 1,085,451 | $ 48,465 | $ 218,675,803 | ||||||||
09/30/16 | $ 14,159,076 | $ 170,512,198 | $ 31,420,737 | $ 1,545,133 | $ 0 | $ 217,637,145 |
Page 73 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-2 |
10/31/16 | $ 14,172,844 | $ 169,276,511 | $ 30,732,469 | $ 1,819,842 | $ 0 | $ 216,001,666 | |||||||
11/30/16 | $ 14,054,492 | $ 164,450,225 | $ 34,252,660 | $ 1,350,713 | $ 0 | $ 214,108,090 | ||||||||
NAVI 2014-3 |
09/30/14 | $ 27,664,800 | $ 190,647,496 | $ 41,951,271 | $ 56,238 | $ 0 | $ 260,319,805 | |||||||
10/31/14 | $ 27,347,706 | $ 188,456,362 | $ 43,105,018 | $ 316,618 | $ 0 | $ 259,225,704 | ||||||||
11/30/14 | $ 27,459,466 | $ 186,659,800 | $ 43,311,644 | $ 538,642 | $ 0 | $ 257,969,552 | ||||||||
12/31/14 | $ 25,596,895 | $ 187,539,264 | $ 41,857,983 | $ 1,464,775 | $ 0 | $ 256,458,917 | ||||||||
01/31/15 | $ 25,845,096 | $ 186,959,792 | $ 40,372,218 | $ 1,603,824 | $ 0 | $ 254,780,930 | ||||||||
02/28/15 | $ 24,128,713 | $ 186,908,910 | $ 41,005,509 | $ 1,780,725 | $ 0 | $ 253,823,856 | ||||||||
03/31/15 | $ 23,840,421 | $ 185,479,957 | $ 40,952,042 | $ 2,061,825 | $ 0 | $ 252,334,245 | ||||||||
04/30/15 | $ 23,879,110 | $ 185,171,991 | $ 38,752,757 | $ 2,763,791 | $ 0 | $ 250,567,650 | ||||||||
05/31/15 | $ 21,822,623 | $ 187,136,467 | $ 36,369,122 | $ 3,391,195 | $ 0 | $ 248,719,407 | ||||||||
06/30/15 | $ 22,630,536 | $ 182,428,662 | $ 37,539,646 | $ 3,740,682 | $ 0 | $ 246,339,525 | ||||||||
07/31/15 | $ 22,006,239 | $ 179,395,508 | $ 39,257,575 | $ 2,276,286 | $ 21,115 | $ 242,956,724 | ||||||||
08/31/15 | $ 21,803,454 | $ 180,775,668 | $ 35,844,840 | $ 1,986,998 | $ 0 | $ 240,410,960 | ||||||||
09/30/15 | $ 21,882,827 | $ 179,188,905 | $ 36,142,312 | $ 1,966,835 | $ 0 | $ 239,180,879 | ||||||||
10/31/15 | $ 20,976,470 | $ 181,465,820 | $ 33,075,606 | $ 2,012,807 | $ 0 | $ 237,530,702 | ||||||||
11/30/15 | $ 20,010,640 | $ 180,801,964 | $ 33,503,111 | $ 1,457,309 | $ 11,511 | $ 235,784,536 | ||||||||
12/31/15 | $ 18,654,316 | $ 180,744,632 | $ 33,248,888 | $ 2,003,872 | $ 0 | $ 234,651,709 | ||||||||
01/31/16 | $ 18,466,103 | $ 179,610,892 | $ 32,241,806 | $ 2,702,568 | $ 0 | $ 233,021,369 | ||||||||
02/29/16 | $ 18,367,566 | $ 176,934,882 | $ 33,591,911 | $ 2,120,491 | $ 13,861 | $ 231,028,712 | ||||||||
03/31/16 | $ 17,762,162 | $ 175,545,937 | $ 33,299,012 | $ 2,445,489 | $ 42,285 | $ 229,094,885 | ||||||||
04/30/16 | $ 17,972,964 | $ 174,146,566 | $ 32,840,261 | $ 2,309,259 | $ 13,861 | $ 227,282,911 |
Page 74 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-3 |
05/31/16 | $ 16,309,739 | $ 175,793,343 | $ 31,319,668 | $ 1,793,605 | $ 13,861 | $ 225,230,215 | |||||||
06/30/16 | $ 16,359,695 | $ 172,699,108 | $ 32,759,863 | $ 1,889,486 | $ 13,861 | $ 223,722,013 | ||||||||
07/31/16 | $ 15,992,382 | $ 172,404,658 | $ 31,806,415 | $ 1,956,553 | $ 64,444 | $ 222,224,452 | ||||||||
08/31/16 | $ 15,542,231 | $ 174,996,929 | $ 28,202,867 | $ 1,346,869 | $ 64,444 | $ 220,153,339 | ||||||||
09/30/16 | $ 14,794,447 | $ 174,318,766 | $ 27,651,660 | $ 1,989,937 | $ 50,582 | $ 218,805,391 | ||||||||
10/31/16 | $ 14,492,833 | $ 172,725,713 | $ 28,324,193 | $ 2,068,634 | $ 57,981 | $ 217,669,354 | ||||||||
11/30/16 | $ 14,705,618 | $ 167,151,668 | $ 32,102,096 | $ 1,617,381 | $ 100,609 | $ 215,677,372 | ||||||||
NAVI 2014-4 |
09/30/14 | $ 26,764,384 | $ 191,405,443 | $ 42,120,878 | $ 263,073 | $ 0 | $ 260,553,777 | |||||||
10/31/14 | $ 25,347,848 | $ 189,609,522 | $ 43,877,055 | $ 670,171 | $ 0 | $ 259,504,597 | ||||||||
11/30/14 | $ 25,285,093 | $ 189,941,222 | $ 41,940,760 | $ 939,192 | $ 0 | $ 258,106,268 | ||||||||
12/31/14 | $ 24,078,601 | $ 189,337,524 | $ 41,778,626 | $ 1,431,240 | $ 0 | $ 256,625,991 | ||||||||
01/31/15 | $ 23,119,485 | $ 189,525,867 | $ 40,201,780 | $ 1,638,213 | $ 0 | $ 254,485,345 | ||||||||
02/28/15 | $ 22,450,697 | $ 186,969,442 | $ 41,772,284 | $ 1,272,406 | $ 12,192 | $ 252,477,022 | ||||||||
03/31/15 | $ 22,878,419 | $ 186,458,419 | $ 40,384,586 | $ 1,563,547 | $ 0 | $ 251,284,972 | ||||||||
04/30/15 | $ 23,917,851 | $ 185,064,943 | $ 38,287,712 | $ 2,342,546 | $ 0 | $ 249,613,051 | ||||||||
05/31/15 | $ 22,710,914 | $ 184,758,337 | $ 36,795,052 | $ 4,082,858 | $ 0 | $ 248,347,161 | ||||||||
06/30/15 | $ 23,018,777 | $ 178,612,121 | $ 39,906,027 | $ 4,819,911 | $ 0 | $ 246,356,837 | ||||||||
07/31/15 | $ 21,651,456 | $ 178,401,696 | $ 39,937,654 | $ 2,805,354 | $ 0 | $ 242,796,161 | ||||||||
08/31/15 | $ 21,007,979 | $ 180,804,596 | $ 35,824,254 | $ 2,649,235 | $ 0 | $ 240,286,065 | ||||||||
09/30/15 | $ 20,592,226 | $ 179,432,812 | $ 35,270,142 | $ 3,048,665 | $ 2,097 | $ 238,345,941 | ||||||||
10/31/15 | $ 19,724,728 | $ 175,879,685 | $ 37,605,430 | $ 2,809,183 | $ 0 | $ 236,019,025 | ||||||||
11/30/15 | $ 19,711,578 | $ 173,935,167 | $ 37,078,659 | $ 2,340,248 | $ 0 | $ 233,065,652 |
Page 75 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-4 |
12/31/15 | $ 18,046,980 | $ 174,780,588 | $ 35,398,130 | $ 3,024,126 | $ 38,448 | $ 231,288,272 | |||||||
01/31/16 | $ 17,345,685 | $ 173,489,953 | $ 35,123,784 | $ 2,387,407 | $ 22,447 | $ 228,369,276 | ||||||||
02/29/16 | $ 17,378,022 | $ 172,029,758 | $ 34,634,318 | $ 2,588,033 | $ 22,447 | $ 226,652,577 | ||||||||
03/31/16 | $ 17,000,746 | $ 172,462,225 | $ 33,310,143 | $ 2,373,032 | $ 22,447 | $ 225,168,594 | ||||||||
04/30/16 | $ 16,985,665 | $ 171,287,952 | $ 32,981,389 | $ 2,196,060 | $ 22,447 | $ 223,473,513 | ||||||||
05/31/16 | $ 15,634,081 | $ 169,787,902 | $ 33,880,873 | $ 1,955,445 | $ 0 | $ 221,258,301 | ||||||||
06/30/16 | $ 16,112,919 | $ 166,972,631 | $ 34,588,964 | $ 1,607,915 | $ 0 | $ 219,282,429 | ||||||||
07/31/16 | $ 16,014,373 | $ 169,371,874 | $ 30,382,966 | $ 1,155,555 | $ 0 | $ 216,924,767 | ||||||||
08/31/16 | $ 15,606,684 | $ 169,597,769 | $ 29,110,578 | $ 843,756 | $ 0 | $ 215,158,787 | ||||||||
09/30/16 | $ 13,914,194 | $ 168,832,463 | $ 29,871,001 | $ 1,186,986 | $ 32,556 | $ 213,837,200 | ||||||||
10/31/16 | $ 13,562,597 | $ 169,486,443 | $ 27,516,796 | $ 2,440,940 | $ 0 | $ 213,006,776 | ||||||||
11/30/16 | $ 12,994,186 | $ 166,851,553 | $ 29,412,455 | $ 1,764,128 | $ 0 | $ 211,022,322 | ||||||||
NAVI 2014-5 |
09/30/14 | $ 13,750,115 | $ 118,727,699 | $ 23,691,382 | $ 6,738 | $ 0 | $ 156,175,933 | |||||||
10/31/14 | $ 12,599,708 | $ 118,642,820 | $ 23,949,953 | $ 233,716 | $ 0 | $ 155,426,198 | ||||||||
11/30/14 | $ 12,351,040 | $ 117,291,321 | $ 24,720,425 | $ 376,852 | $ 0 | $ 154,739,638 | ||||||||
12/31/14 | $ 12,117,501 | $ 118,895,208 | $ 22,068,734 | $ 820,861 | $ 0 | $ 153,902,304 | ||||||||
01/31/15 | $ 12,218,189 | $ 117,011,499 | $ 22,399,342 | $ 949,001 | $ 0 | $ 152,578,031 | ||||||||
02/28/15 | $ 12,590,020 | $ 114,739,242 | $ 23,106,235 | $ 1,290,678 | $ 0 | $ 151,726,175 | ||||||||
03/31/15 | $ 12,368,456 | $ 114,495,637 | $ 22,170,709 | $ 1,373,203 | $ 0 | $ 150,408,005 | ||||||||
04/30/15 | $ 12,757,654 | $ 112,455,516 | $ 20,893,492 | $ 2,685,040 | $ 0 | $ 148,791,702 | ||||||||
05/31/15 | $ 11,940,568 | $ 113,486,747 | $ 19,193,427 | $ 3,503,479 | $ 0 | $ 148,124,222 | ||||||||
06/30/15 | $ 11,937,444 | $ 109,787,933 | $ 21,318,818 | $ 2,852,936 | $ 0 | $ 145,897,131 |
Page 76 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-5 |
07/31/15 | $ 12,120,258 | $ 109,142,523 | $ 20,459,619 | $ 2,397,580 | $ 19,716 | $ 144,139,696 | |||||||
08/31/15 | $ 11,457,903 | $ 109,636,659 | $ 19,720,527 | $ 1,649,531 | $ 0 | $ 142,464,620 | ||||||||
09/30/15 | $ 11,127,427 | $ 108,702,489 | $ 20,317,924 | $ 1,031,403 | $ 0 | $ 141,179,243 | ||||||||
10/31/15 | $ 11,179,044 | $ 109,794,631 | $ 18,027,694 | $ 1,152,982 | $ 0 | $ 140,154,352 | ||||||||
11/30/15 | $ 11,298,665 | $ 108,505,815 | $ 18,527,079 | $ 887,462 | $ 0 | $ 139,219,020 | ||||||||
12/31/15 | $ 10,721,309 | $ 107,506,245 | $ 19,569,814 | $ 632,701 | $ 0 | $ 138,430,069 | ||||||||
01/31/16 | $ 10,504,537 | $ 104,578,181 | $ 21,316,512 | $ 1,085,589 | $ 0 | $ 137,484,819 | ||||||||
02/29/16 | $ 9,610,561 | $ 105,902,919 | $ 19,425,319 | $ 1,312,585 | $ 0 | $ 136,251,384 | ||||||||
03/31/16 | $ 9,109,858 | $ 107,245,729 | $ 17,561,436 | $ 1,059,414 | $ 0 | $ 134,976,438 | ||||||||
04/30/16 | $ 9,523,164 | $ 105,269,534 | $ 18,703,304 | $ 735,675 | $ 27,387 | $ 134,259,064 | ||||||||
05/31/16 | $ 8,765,875 | $ 104,191,885 | $ 18,806,204 | $ 1,233,796 | $ 16,803 | $ 133,014,562 | ||||||||
06/30/16 | $ 8,974,809 | $ 102,738,265 | $ 18,872,020 | $ 1,148,099 | $ 16,803 | $ 131,749,996 | ||||||||
07/31/16 | $ 8,399,455 | $ 103,699,328 | $ 17,445,046 | $ 825,433 | $ 26,591 | $ 130,395,853 | ||||||||
08/31/16 | $ 8,232,049 | $ 103,514,508 | $ 16,922,177 | $ 797,495 | $ 0 | $ 129,466,228 | ||||||||
09/30/16 | $ 7,955,541 | $ 101,851,405 | $ 17,386,521 | $ 1,009,428 | $ 0 | $ 128,202,895 | ||||||||
10/31/16 | $ 8,019,360 | $ 103,871,491 | $ 14,326,163 | $ 952,141 | $ 0 | $ 127,169,156 | ||||||||
11/30/16 | $ 7,771,131 | $ 101,307,677 | $ 16,309,312 | $ 560,715 | $ 0 | $ 125,948,836 | ||||||||
NAVI 2014-6 |
09/30/14 | $ 13,033,757 | $ 115,001,034 | $ 28,562,654 | $ 24,571 | $ 0 | $ 156,622,017 | |||||||
10/31/14 | $ 13,881,829 | $ 113,716,217 | $ 28,155,193 | $ 274,535 | $ 0 | $ 156,027,774 | ||||||||
11/30/14 | $ 13,569,607 | $ 113,625,240 | $ 27,277,419 | $ 469,948 | $ 0 | $ 154,942,214 | ||||||||
12/31/14 | $ 12,766,933 | $ 114,676,698 | $ 25,922,795 | $ 432,473 | $ 44,799 | $ 153,843,698 | ||||||||
01/31/15 | $ 11,996,186 | $ 114,881,426 | $ 25,247,546 | $ 858,546 | $ 0 | $ 152,983,704 |
Page 77 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-6 |
02/28/15 | $ 11,849,858 | $ 112,959,815 | $ 25,930,598 | $ 1,005,448 | $ 0 | $ 151,745,718 | |||||||
03/31/15 | $ 11,450,016 | $ 112,365,211 | $ 25,329,999 | $ 1,867,778 | $ 0 | $ 151,013,005 | ||||||||
04/30/15 | $ 10,797,653 | $ 111,344,824 | $ 25,624,402 | $ 1,712,038 | $ 0 | $ 149,478,917 | ||||||||
05/31/15 | $ 10,632,283 | $ 112,594,128 | $ 22,860,518 | $ 2,067,218 | $ 0 | $ 148,154,146 | ||||||||
06/30/15 | $ 10,590,942 | $ 108,448,353 | $ 25,323,446 | $ 2,668,362 | $ 0 | $ 147,031,102 | ||||||||
07/31/15 | $ 10,705,467 | $ 107,915,081 | $ 24,445,681 | $ 1,829,179 | $ 0 | $ 144,895,409 | ||||||||
08/31/15 | $ 10,982,974 | $ 108,581,817 | $ 21,919,431 | $ 1,920,480 | $ 0 | $ 143,404,702 | ||||||||
09/30/15 | $ 10,629,460 | $ 108,013,262 | $ 21,657,081 | $ 1,750,085 | $ 0 | $ 142,049,889 | ||||||||
10/31/15 | $ 10,148,651 | $ 107,489,357 | $ 21,462,374 | $ 1,312,915 | $ 0 | $ 140,413,297 | ||||||||
11/30/15 | $ 9,633,342 | $ 107,063,992 | $ 21,317,107 | $ 1,128,032 | $ 0 | $ 139,142,472 | ||||||||
12/31/15 | $ 9,281,897 | $ 106,468,829 | $ 21,380,435 | $ 898,062 | $ 0 | $ 138,029,222 | ||||||||
01/31/16 | $ 8,712,793 | $ 104,857,683 | $ 22,013,095 | $ 1,024,448 | $ 0 | $ 136,608,019 | ||||||||
02/29/16 | $ 8,838,908 | $ 103,750,740 | $ 21,592,384 | $ 1,369,408 | $ 0 | $ 135,551,441 | ||||||||
03/31/16 | $ 8,603,944 | $ 103,440,649 | $ 20,770,491 | $ 1,059,055 | $ 23,827 | $ 133,897,967 | ||||||||
04/30/16 | $ 8,408,593 | $ 101,328,785 | $ 21,914,934 | $ 1,227,504 | $ 13,659 | $ 132,893,475 | ||||||||
05/31/16 | $ 8,056,596 | $ 104,308,067 | $ 17,856,277 | $ 1,294,742 | $ 13,535 | $ 131,529,217 | ||||||||
06/30/16 | $ 7,676,135 | $ 102,173,943 | $ 19,438,770 | $ 1,489,112 | $ 0 | $ 130,777,959 | ||||||||
07/31/16 | $ 7,364,808 | $ 103,236,824 | $ 17,724,691 | $ 1,057,004 | $ 0 | $ 129,383,327 | ||||||||
08/31/16 | $ 7,694,079 | $ 103,815,542 | $ 15,501,687 | $ 1,039,046 | $ 0 | $ 128,050,353 | ||||||||
09/30/16 | $ 7,554,111 | $ 102,493,429 | $ 16,382,216 | $ 651,397 | $ 0 | $ 127,081,154 | ||||||||
10/31/16 | $ 8,182,660 | $ 100,580,021 | $ 16,615,967 | $ 541,103 | $ 0 | $ 125,919,752 | ||||||||
11/30/16 | $ 8,075,181 | $ 99,587,627 | $ 16,972,570 | $ 582,770 | $ 9,849 | $ 125,227,997 |
Page 78 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-7 |
09/30/14 | $ 14,796,279 | $ 115,182,679 | $ 26,297,470 | $ 0 | $ 0 | $ 156,276,427 | |||||||
10/31/14 | $ 14,254,629 | $ 114,918,621 | $ 26,224,582 | $ 44,872 | $ 0 | $ 155,442,703 | ||||||||
11/30/14 | $ 13,566,598 | $ 115,420,124 | $ 25,601,006 | $ 413,539 | $ 0 | $ 155,001,266 | ||||||||
12/31/14 | $ 12,090,457 | $ 117,017,509 | $ 24,434,733 | $ 754,672 | $ 0 | $ 154,297,370 | ||||||||
01/31/15 | $ 12,038,409 | $ 115,886,635 | $ 23,989,717 | $ 1,300,682 | $ 35,173 | $ 153,250,616 | ||||||||
02/28/15 | $ 12,600,594 | $ 113,658,837 | $ 24,636,704 | $ 1,234,972 | $ 0 | $ 152,131,107 | ||||||||
03/31/15 | $ 11,956,912 | $ 111,443,204 | $ 26,460,934 | $ 1,129,804 | $ 0 | $ 150,990,854 | ||||||||
04/30/15 | $ 12,201,566 | $ 112,188,702 | $ 23,906,355 | $ 1,937,962 | $ 0 | $ 150,234,585 | ||||||||
05/31/15 | $ 12,147,157 | $ 112,162,965 | $ 22,541,704 | $ 1,732,363 | $ 0 | $ 148,584,189 | ||||||||
06/30/15 | $ 13,434,622 | $ 109,091,307 | $ 23,072,437 | $ 1,830,986 | $ 67,073 | $ 147,496,424 | ||||||||
07/31/15 | $ 13,691,203 | $ 107,071,403 | $ 23,583,886 | $ 1,465,072 | $ 67,073 | $ 145,878,637 | ||||||||
08/31/15 | $ 12,735,864 | $ 109,832,718 | $ 20,731,951 | $ 914,406 | $ 50,104 | $ 144,265,044 | ||||||||
09/30/15 | $ 11,768,016 | $ 105,864,712 | $ 24,221,306 | $ 1,574,705 | $ 50,104 | $ 143,478,843 | ||||||||
10/31/15 | $ 11,116,435 | $ 105,905,929 | $ 23,441,867 | $ 1,699,213 | $ 50,104 | $ 142,213,548 | ||||||||
11/30/15 | $ 9,903,741 | $ 107,410,573 | $ 22,175,026 | $ 1,135,448 | $ 50,104 | $ 140,674,892 | ||||||||
12/31/15 | $ 9,825,316 | $ 106,136,870 | $ 23,046,924 | $ 1,140,382 | $ 50,104 | $ 140,199,596 | ||||||||
01/31/16 | $ 9,817,920 | $ 103,654,106 | $ 23,813,653 | $ 1,467,821 | $ 50,104 | $ 138,803,605 | ||||||||
02/29/16 | $ 9,979,537 | $ 102,653,178 | $ 23,157,935 | $ 1,986,215 | $ 50,104 | $ 137,826,970 | ||||||||
03/31/16 | $ 9,982,067 | $ 103,195,286 | $ 21,789,491 | $ 1,634,335 | $ 50,104 | $ 136,651,283 | ||||||||
04/30/16 | $ 9,980,862 | $ 101,957,807 | $ 21,899,710 | $ 1,248,056 | $ 50,104 | $ 135,136,539 | ||||||||
05/31/16 | $ 9,427,479 | $ 104,344,780 | $ 19,253,982 | $ 1,210,040 | $ 50,104 | $ 134,286,385 | ||||||||
06/30/16 | $ 9,462,400 | $ 100,974,638 | $ 21,645,040 | $ 878,460 | $ 97,437 | $ 133,057,975 |
Page 79 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-7 |
07/31/16 | $ 9,746,163 | $ 102,613,434 | $ 18,820,557 | $ 1,181,286 | $ 0 | $ 132,361,440 | |||||||
08/31/16 | $ 9,807,934 | $ 105,123,509 | $ 15,335,435 | $ 726,090 | $ 0 | $ 130,992,968 | ||||||||
09/30/16 | $ 8,960,608 | $ 104,397,987 | $ 15,696,084 | $ 725,756 | $ 0 | $ 129,780,435 | ||||||||
10/31/16 | $ 9,320,571 | $ 101,377,007 | $ 17,776,212 | $ 684,636 | $ 17,631 | $ 129,176,058 | ||||||||
11/30/16 | $ 8,012,692 | $ 101,153,568 | $ 18,327,804 | $ 543,194 | $ 0 | $ 128,037,259 |
Page 80 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Issue
|
Collection Period
|
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||
SLM 2011-1 |
03/31/11 | 11.36% | 74.63% | 14.00% | 0.00% | 0.00% | 100.00% | |||||||
04/30/11 | 11.36% | 74.71% | 13.90% | 0.03% | 0.00% | 100.00% | ||||||||
05/31/11 | 10.82% | 75.10% | 14.00% | 0.08% | 0.01% | 100.00% | ||||||||
06/30/11 | 10.70% | 75.03% | 13.96% | 0.31% | 0.01% | 100.00% | ||||||||
07/31/11 | 10.90% | 74.76% | 13.98% | 0.35% | 0.02% | 100.00% | ||||||||
08/31/11 | 11.18% | 74.83% | 13.60% | 0.39% | 0.01% | 100.00% | ||||||||
09/30/11 | 10.95% | 75.20% | 13.51% | 0.34% | 0.01% | 100.00% | ||||||||
10/31/11 | 10.81% | 75.27% | 13.58% | 0.33% | 0.01% | 100.00% | ||||||||
11/30/11 | 11.14% | 75.18% | 13.29% | 0.36% | 0.02% | 100.00% | ||||||||
12/31/11 | 10.78% | 76.23% | 12.53% | 0.44% | 0.02% | 100.00% | ||||||||
01/31/12 | 10.79% | 76.15% | 12.53% | 0.53% | 0.00% | 100.00% | ||||||||
02/29/12 | 10.78% | 76.30% | 12.43% | 0.47% | 0.02% | 100.00% | ||||||||
03/31/12 | 10.94% | 75.86% | 12.86% | 0.33% | 0.01% | 100.00% | ||||||||
04/30/12 | 10.96% | 75.96% | 12.73% | 0.34% | 0.01% | 100.00% | ||||||||
05/31/12 | 10.27% | 76.21% | 13.06% | 0.45% | 0.01% | 100.00% | ||||||||
06/30/12 | 9.90% | 76.59% | 13.06% | 0.45% | 0.00% | 100.00% | ||||||||
07/31/12 | 9.87% | 76.58% | 13.08% | 0.45% | 0.02% | 100.00% | ||||||||
08/31/12 | 10.03% | 76.90% | 12.59% | 0.46% | 0.01% | 100.00% | ||||||||
09/30/12 | 9.73% | 77.40% | 12.41% | 0.44% | 0.01% | 100.00% | ||||||||
10/31/12 | 9.68% | 77.13% | 12.66% | 0.53% | 0.00% | 100.00% | ||||||||
11/30/12 | 9.57% | 76.18% | 13.71% | 0.53% | 0.01% | 100.00% | ||||||||
12/31/12 | 9.49% | 77.49% | 12.44% | 0.58% | 0.01% | 100.00% |
Page 81 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
01/31/13 | 9.54% | 78.08% | 11.87% | 0.49% | 0.01% | 100.00% | |||||||
02/28/13 | 9.36% | 78.04% | 12.17% | 0.43% | 0.00% | 100.00% | ||||||||
03/31/13 | 9.79% | 78.54% | 11.25% | 0.41% | 0.01% | 100.00% | ||||||||
04/30/13 | 9.77% | 78.47% | 11.29% | 0.47% | 0.00% | 100.00% | ||||||||
05/31/13 | 9.13% | 78.93% | 11.39% | 0.55% | 0.00% | 100.00% | ||||||||
06/30/13 | 9.16% | 77.75% | 12.56% | 0.52% | 0.01% | 100.00% | ||||||||
07/31/13 | 8.78% | 79.77% | 10.97% | 0.47% | 0.01% | 100.00% | ||||||||
08/31/13 | 8.92% | 79.87% | 10.78% | 0.42% | 0.01% | 100.00% | ||||||||
09/30/13 | 9.14% | 79.62% | 10.73% | 0.50% | 0.00% | 100.00% | ||||||||
10/31/13 | 9.04% | 79.39% | 11.06% | 0.50% | 0.00% | 100.00% | ||||||||
11/30/13 | 8.87% | 79.54% | 11.14% | 0.44% | 0.01% | 100.00% | ||||||||
12/31/13 | 8.90% | 79.71% | 10.84% | 0.54% | 0.01% | 100.00% | ||||||||
01/31/14 | 8.90% | 78.82% | 11.72% | 0.57% | 0.00% | 100.00% | ||||||||
02/28/14 | 8.92% | 78.67% | 11.90% | 0.51% | 0.00% | 100.00% | ||||||||
03/31/14 | 8.62% | 79.17% | 11.73% | 0.48% | 0.01% | 100.00% | ||||||||
04/30/14 | 8.79% | 79.00% | 11.81% | 0.39% | 0.01% | 100.00% | ||||||||
05/31/14 | 8.16% | 80.03% | 11.39% | 0.40% | 0.02% | 100.00% | ||||||||
06/30/14 | 8.05% | 79.85% | 11.57% | 0.52% | 0.01% | 100.00% | ||||||||
07/31/14 | 7.82% | 80.12% | 11.41% | 0.63% | 0.02% | 100.00% | ||||||||
08/31/14 | 7.50% | 80.67% | 11.19% | 0.63% | 0.00% | 100.00% | ||||||||
09/30/14 | 7.80% | 80.99% | 10.65% | 0.56% | 0.00% | 100.00% | ||||||||
10/31/14 | 7.63% | 81.20% | 10.70% | 0.45% | 0.01% | 100.00% |
Page 82 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
11/30/14 | 7.49% | 81.39% | 10.73% | 0.37% | 0.01% | 100.00% | |||||||
12/31/14 | 7.05% | 82.42% | 10.16% | 0.35% | 0.01% | 100.00% | ||||||||
01/31/15 | 7.07% | 83.04% | 9.52% | 0.37% | 0.01% | 100.00% | ||||||||
02/28/15 | 7.08% | 82.56% | 9.89% | 0.46% | 0.00% | 100.00% | ||||||||
03/31/15 | 7.02% | 82.57% | 9.94% | 0.46% | 0.01% | 100.00% | ||||||||
04/30/15 | 7.04% | 82.43% | 10.12% | 0.40% | 0.01% | 100.00% | ||||||||
05/31/15 | 6.49% | 83.37% | 9.79% | 0.34% | 0.01% | 100.00% | ||||||||
06/30/15 | 6.86% | 82.70% | 9.95% | 0.47% | 0.02% | 100.00% | ||||||||
07/31/15 | 7.00% | 82.03% | 10.35% | 0.60% | 0.02% | 100.00% | ||||||||
08/31/15 | 6.70% | 82.54% | 10.20% | 0.53% | 0.03% | 100.00% | ||||||||
09/30/15 | 6.71% | 83.52% | 9.34% | 0.42% | 0.02% | 100.00% | ||||||||
10/31/15 | 6.60% | 82.99% | 10.00% | 0.39% | 0.02% | 100.00% | ||||||||
11/30/15 | 6.78% | 82.57% | 10.26% | 0.36% | 0.03% | 100.00% | ||||||||
12/31/15 | 6.50% | 83.32% | 9.62% | 0.53% | 0.03% | 100.00% | ||||||||
01/31/16 | 6.43% | 83.24% | 9.72% | 0.59% | 0.03% | 100.00% | ||||||||
02/29/16 | 6.35% | 83.37% | 9.76% | 0.50% | 0.02% | 100.00% | ||||||||
03/31/16 | 6.36% | 84.08% | 9.12% | 0.42% | 0.02% | 100.00% | ||||||||
04/30/16 | 6.32% | 84.17% | 9.10% | 0.39% | 0.02% | 100.00% | ||||||||
05/31/16 | 5.84% | 84.78% | 9.04% | 0.32% | 0.02% | 100.00% | ||||||||
06/30/16 | 5.82% | 84.86% | 8.97% | 0.33% | 0.02% | 100.00% | ||||||||
07/31/16 | 5.92% | 85.07% | 8.60% | 0.36% | 0.05% | 100.00% | ||||||||
08/31/16 | 5.91% | 84.97% | 8.80% | 0.32% | 0.00% | 100.00% |
Page 83 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-1 |
09/30/16 | 5.89% | 85.59% | 8.09% | 0.43% | 0.00% | 100.00% | |||||||
10/31/16 | 5.59% | 85.53% | 8.38% | 0.49% | 0.01% | 100.00% | ||||||||
11/30/16 | 5.78% | 83.61% | 10.11% | 0.49% | 0.01% | 100.00% | ||||||||
SLM 2011-2 |
06/30/11 | 13.34% | 71.00% | 15.63% | 0.03% | 0.00% | 100.00% | |||||||
07/31/11 | 13.11% | 70.88% | 15.90% | 0.10% | 0.00% | 100.00% | ||||||||
08/31/11 | 13.34% | 70.33% | 16.04% | 0.29% | 0.00% | 100.00% | ||||||||
09/30/11 | 13.25% | 70.59% | 15.79% | 0.35% | 0.02% | 100.00% | ||||||||
10/31/11 | 13.24% | 70.86% | 15.47% | 0.42% | 0.01% | 100.00% | ||||||||
11/30/11 | 13.41% | 70.89% | 15.26% | 0.44% | 0.01% | 100.00% | ||||||||
12/31/11 | 13.16% | 71.55% | 14.82% | 0.46% | 0.01% | 100.00% | ||||||||
01/31/12 | 12.94% | 71.40% | 15.09% | 0.57% | 0.00% | 100.00% | ||||||||
02/29/12 | 12.70% | 71.69% | 14.97% | 0.63% | 0.01% | 100.00% | ||||||||
03/31/12 | 12.75% | 71.72% | 14.91% | 0.60% | 0.02% | 100.00% | ||||||||
04/30/12 | 12.80% | 71.77% | 14.87% | 0.55% | 0.01% | 100.00% | ||||||||
05/31/12 | 12.25% | 72.35% | 14.80% | 0.59% | 0.01% | 100.00% | ||||||||
06/30/12 | 12.21% | 72.54% | 14.68% | 0.57% | 0.00% | 100.00% | ||||||||
07/31/12 | 12.17% | 72.08% | 15.09% | 0.64% | 0.02% | 100.00% | ||||||||
08/31/12 | 12.10% | 72.36% | 14.93% | 0.59% | 0.02% | 100.00% | ||||||||
09/30/12 | 11.51% | 73.00% | 14.89% | 0.58% | 0.02% | 100.00% | ||||||||
10/31/12 | 11.46% | 73.02% | 14.94% | 0.56% | 0.03% | 100.00% | ||||||||
11/30/12 | 11.34% | 72.75% | 15.27% | 0.61% | 0.03% | 100.00% | ||||||||
12/31/12 | 11.06% | 74.15% | 14.06% | 0.72% | 0.01% | 100.00% |
Page 84 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
01/31/13 | 11.06% | 74.27% | 14.02% | 0.63% | 0.02% | 100.00% | |||||||
02/28/13 | 11.16% | 73.54% | 14.56% | 0.72% | 0.02% | 100.00% | ||||||||
03/31/13 | 11.30% | 74.37% | 13.43% | 0.87% | 0.03% | 100.00% | ||||||||
04/30/13 | 11.30% | 74.83% | 13.08% | 0.76% | 0.02% | 100.00% | ||||||||
05/31/13 | 10.78% | 75.36% | 13.14% | 0.68% | 0.04% | 100.00% | ||||||||
06/30/13 | 11.04% | 75.75% | 12.49% | 0.67% | 0.04% | 100.00% | ||||||||
07/31/13 | 11.27% | 75.17% | 12.98% | 0.52% | 0.05% | 100.00% | ||||||||
08/31/13 | 11.24% | 75.22% | 12.87% | 0.62% | 0.04% | 100.00% | ||||||||
09/30/13 | 11.33% | 75.35% | 12.59% | 0.70% | 0.03% | 100.00% | ||||||||
10/31/13 | 11.35% | 75.21% | 12.81% | 0.62% | 0.02% | 100.00% | ||||||||
11/30/13 | 11.02% | 75.63% | 12.73% | 0.60% | 0.02% | 100.00% | ||||||||
12/31/13 | 10.61% | 76.44% | 12.24% | 0.69% | 0.03% | 100.00% | ||||||||
01/31/14 | 10.45% | 75.64% | 13.18% | 0.70% | 0.02% | 100.00% | ||||||||
02/28/14 | 10.46% | 75.29% | 13.37% | 0.85% | 0.03% | 100.00% | ||||||||
03/31/14 | 10.36% | 75.89% | 12.71% | 0.99% | 0.04% | 100.00% | ||||||||
04/30/14 | 10.43% | 76.22% | 12.61% | 0.72% | 0.03% | 100.00% | ||||||||
05/31/14 | 9.83% | 76.58% | 13.08% | 0.49% | 0.02% | 100.00% | ||||||||
06/30/14 | 9.69% | 76.80% | 12.94% | 0.54% | 0.04% | 100.00% | ||||||||
07/31/14 | 9.78% | 76.77% | 12.80% | 0.64% | 0.01% | 100.00% | ||||||||
08/31/14 | 9.49% | 77.40% | 12.58% | 0.51% | 0.01% | 100.00% | ||||||||
09/30/14 | 9.93% | 76.95% | 12.64% | 0.47% | 0.00% | 100.00% | ||||||||
10/31/14 | 9.61% | 77.91% | 12.11% | 0.36% | 0.00% | 100.00% |
Page 85 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
11/30/14 | 9.54% | 78.75% | 11.32% | 0.37% | 0.02% | 100.00% | |||||||
12/31/14 | 9.09% | 78.91% | 11.44% | 0.54% | 0.01% | 100.00% | ||||||||
01/31/15 | 9.31% | 78.81% | 11.40% | 0.47% | 0.01% | 100.00% | ||||||||
02/28/15 | 9.42% | 78.84% | 11.23% | 0.50% | 0.01% | 100.00% | ||||||||
03/31/15 | 9.23% | 78.96% | 11.23% | 0.57% | 0.01% | 100.00% | ||||||||
04/30/15 | 9.49% | 78.51% | 11.40% | 0.58% | 0.02% | 100.00% | ||||||||
05/31/15 | 8.90% | 80.12% | 10.48% | 0.49% | 0.01% | 100.00% | ||||||||
06/30/15 | 8.96% | 79.73% | 10.93% | 0.38% | 0.00% | 100.00% | ||||||||
07/31/15 | 8.96% | 79.48% | 11.08% | 0.46% | 0.01% | 100.00% | ||||||||
08/31/15 | 8.71% | 79.87% | 10.85% | 0.55% | 0.01% | 100.00% | ||||||||
09/30/15 | 8.74% | 80.32% | 10.34% | 0.59% | 0.00% | 100.00% | ||||||||
10/31/15 | 8.45% | 80.02% | 10.86% | 0.67% | 0.00% | 100.00% | ||||||||
11/30/15 | 8.29% | 80.46% | 10.57% | 0.67% | 0.00% | 100.00% | ||||||||
12/31/15 | 7.68% | 81.20% | 10.50% | 0.59% | 0.03% | 100.00% | ||||||||
01/31/16 | 7.59% | 81.68% | 10.03% | 0.70% | 0.00% | 100.00% | ||||||||
02/29/16 | 7.90% | 81.21% | 10.24% | 0.64% | 0.00% | 100.00% | ||||||||
03/31/16 | 7.78% | 81.47% | 10.10% | 0.61% | 0.04% | 100.00% | ||||||||
04/30/16 | 7.82% | 81.03% | 10.41% | 0.74% | 0.00% | 100.00% | ||||||||
05/31/16 | 7.31% | 82.05% | 10.03% | 0.59% | 0.02% | 100.00% | ||||||||
06/30/16 | 7.59% | 81.25% | 10.58% | 0.57% | 0.02% | 100.00% | ||||||||
07/31/16 | 7.49% | 81.67% | 10.24% | 0.59% | 0.01% | 100.00% | ||||||||
08/31/16 | 7.30% | 82.74% | 9.42% | 0.54% | 0.00% | 100.00% |
Page 86 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-2 |
09/30/16 | 7.00% | 83.21% | 9.27% | 0.52% | 0.00% | 100.00% | |||||||
10/31/16 | 6.88% | 82.77% | 9.71% | 0.63% | 0.02% | 100.00% | ||||||||
11/30/16 | 6.82% | 81.19% | 11.48% | 0.50% | 0.01% | 100.00% | ||||||||
SLM 2011-3 |
12/31/11 | 12.25% | 72.67% | 15.03% | 0.05% | 0.00% | 100.00% | |||||||
01/31/12 | 12.04% | 72.77% | 15.10% | 0.09% | 0.00% | 100.00% | ||||||||
02/29/12 | 11.98% | 72.51% | 15.07% | 0.44% | 0.00% | 100.00% | ||||||||
03/31/12 | 11.99% | 72.06% | 15.39% | 0.56% | 0.00% | 100.00% | ||||||||
04/30/12 | 12.08% | 71.80% | 15.50% | 0.61% | 0.01% | 100.00% | ||||||||
05/31/12 | 11.65% | 72.47% | 15.22% | 0.66% | 0.01% | 100.00% | ||||||||
06/30/12 | 11.55% | 72.85% | 14.97% | 0.63% | 0.00% | 100.00% | ||||||||
07/31/12 | 11.45% | 72.78% | 15.20% | 0.57% | 0.00% | 100.00% | ||||||||
08/31/12 | 11.29% | 73.16% | 14.99% | 0.54% | 0.01% | 100.00% | ||||||||
09/30/12 | 10.97% | 73.66% | 14.82% | 0.54% | 0.02% | 100.00% | ||||||||
10/31/12 | 11.19% | 73.63% | 14.66% | 0.50% | 0.02% | 100.00% | ||||||||
11/30/12 | 10.95% | 73.48% | 15.05% | 0.50% | 0.01% | 100.00% | ||||||||
12/31/12 | 10.52% | 74.62% | 14.25% | 0.59% | 0.01% | 100.00% | ||||||||
01/31/13 | 10.46% | 74.78% | 14.19% | 0.54% | 0.02% | 100.00% | ||||||||
02/28/13 | 10.38% | 74.70% | 14.32% | 0.58% | 0.02% | 100.00% | ||||||||
03/31/13 | 10.60% | 75.46% | 13.33% | 0.61% | 0.01% | 100.00% | ||||||||
04/30/13 | 10.70% | 75.36% | 13.42% | 0.51% | 0.00% | 100.00% | ||||||||
05/31/13 | 9.98% | 75.96% | 13.47% | 0.58% | 0.02% | 100.00% | ||||||||
06/30/13 | 10.05% | 76.00% | 13.28% | 0.63% | 0.04% | 100.00% |
Page 87 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-3 |
07/31/13 | 10.17% | 75.83% | 13.38% | 0.60% | 0.02% | 100.00% | |||||||
08/31/13 | 10.24% | 76.09% | 13.10% | 0.54% | 0.02% | 100.00% | ||||||||
09/30/13 | 10.43% | 76.05% | 13.00% | 0.49% | 0.02% | 100.00% | ||||||||
10/31/13 | 10.63% | 75.61% | 13.27% | 0.49% | 0.00% | 100.00% | ||||||||
11/30/13 | 10.49% | 76.00% | 13.01% | 0.48% | 0.01% | 100.00% | ||||||||
12/31/13 | 10.06% | 76.71% | 12.66% | 0.54% | 0.03% | 100.00% | ||||||||
01/31/14 | 9.87% | 76.51% | 13.07% | 0.55% | 0.00% | 100.00% | ||||||||
02/28/14 | 9.93% | 75.74% | 13.73% | 0.59% | 0.01% | 100.00% | ||||||||
03/31/14 | 9.92% | 76.00% | 13.37% | 0.71% | 0.01% | 100.00% | ||||||||
04/30/14 | 10.07% | 76.37% | 12.86% | 0.70% | 0.00% | 100.00% | ||||||||
05/31/14 | 9.79% | 77.03% | 12.65% | 0.52% | 0.01% | 100.00% | ||||||||
06/30/14 | 9.83% | 77.62% | 12.04% | 0.51% | 0.00% | 100.00% | ||||||||
07/31/14 | 9.81% | 77.46% | 12.31% | 0.42% | 0.00% | 100.00% | ||||||||
08/31/14 | 9.52% | 77.80% | 12.18% | 0.50% | 0.00% | 100.00% | ||||||||
09/30/14 | 9.59% | 77.86% | 12.07% | 0.47% | 0.01% | 100.00% | ||||||||
10/31/14 | 9.36% | 78.19% | 11.97% | 0.47% | 0.00% | 100.00% | ||||||||
11/30/14 | 9.16% | 78.34% | 12.02% | 0.48% | 0.01% | 100.00% | ||||||||
12/31/14 | 8.54% | 79.58% | 11.53% | 0.35% | 0.00% | 100.00% | ||||||||
01/31/15 | 8.48% | 79.93% | 11.25% | 0.34% | 0.00% | 100.00% | ||||||||
02/28/15 | 8.58% | 80.00% | 11.03% | 0.39% | 0.00% | 100.00% | ||||||||
03/31/15 | 8.38% | 80.10% | 11.10% | 0.42% | 0.00% | 100.00% | ||||||||
04/30/15 | 8.47% | 80.59% | 10.60% | 0.30% | 0.05% | 100.00% |
Page 88 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
SLM 2011-3 |
05/31/15 | 8.05% | 80.82% | 10.73% | 0.40% | 0.00% | 100.00% | |||||||
06/30/15 | 8.20% | 80.24% | 11.03% | 0.52% | 0.00% | 100.00% | ||||||||
07/31/15 | 8.20% | 80.14% | 11.10% | 0.55% | 0.02% | 100.00% | ||||||||
08/31/15 | 7.97% | 80.73% | 10.81% | 0.50% | 0.00% | 100.00% | ||||||||
09/30/15 | 7.93% | 81.21% | 10.17% | 0.68% | 0.00% | 100.00% | ||||||||
10/31/15 | 7.92% | 80.78% | 10.63% | 0.64% | 0.03% | 100.00% | ||||||||
11/30/15 | 7.50% | 80.88% | 11.04% | 0.50% | 0.08% | 100.00% | ||||||||
12/31/15 | 7.17% | 81.40% | 10.95% | 0.46% | 0.02% | 100.00% | ||||||||
01/31/16 | 7.06% | 82.15% | 10.26% | 0.51% | 0.02% | 100.00% | ||||||||
02/29/16 | 7.31% | 81.74% | 10.39% | 0.55% | 0.01% | 100.00% | ||||||||
03/31/16 | 7.27% | 82.24% | 10.01% | 0.48% | 0.01% | 100.00% | ||||||||
04/30/16 | 7.13% | 81.96% | 10.40% | 0.52% | 0.00% | 100.00% | ||||||||
05/31/16 | 6.83% | 82.16% | 10.51% | 0.50% | 0.00% | 100.00% | ||||||||
06/30/16 | 7.10% | 82.18% | 10.20% | 0.50% | 0.01% | 100.00% | ||||||||
07/31/16 | 6.85% | 82.59% | 10.14% | 0.42% | 0.00% | 100.00% | ||||||||
08/31/16 | 6.82% | 83.40% | 9.26% | 0.50% | 0.02% | 100.00% | ||||||||
09/30/16 | 6.76% | 82.87% | 9.74% | 0.61% | 0.02% | 100.00% | ||||||||
10/31/16 | 6.78% | 82.73% | 9.79% | 0.66% | 0.04% | 100.00% | ||||||||
11/30/16 | 6.50% | 83.07% | 9.82% | 0.61% | 0.01% | 100.00% | ||||||||
NAVI 2014-2 |
09/30/14 | 9.15% | 72.32% | 18.51% | 0.02% | 0.00% | 100.00% | |||||||
10/31/14 | 9.34% | 72.18% | 18.37% | 0.11% | 0.00% | 100.00% | ||||||||
11/30/14 | 9.09% | 73.60% | 17.12% | 0.20% | 0.00% | 100.00% |
Page 89 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-2 |
12/31/14 | 8.70% | 73.96% | 17.00% | 0.34% | 0.00% | 100.00% | |||||||
01/31/15 | 8.59% | 73.52% | 17.44% | 0.45% | 0.00% | 100.00% | ||||||||
02/28/15 | 8.55% | 72.58% | 18.31% | 0.56% | 0.00% | 100.00% | ||||||||
03/31/15 | 8.41% | 72.14% | 18.77% | 0.67% | 0.00% | 100.00% | ||||||||
04/30/15 | 8.62% | 73.47% | 17.36% | 0.55% | 0.00% | 100.00% | ||||||||
05/31/15 | 8.52% | 74.79% | 15.08% | 1.60% | 0.00% | 100.00% | ||||||||
06/30/15 | 8.17% | 72.64% | 17.16% | 2.03% | 0.00% | 100.00% | ||||||||
07/31/15 | 8.20% | 71.75% | 18.70% | 1.35% | 0.00% | 100.00% | ||||||||
08/31/15 | 8.31% | 73.81% | 16.92% | 0.95% | 0.00% | 100.00% | ||||||||
09/30/15 | 8.19% | 73.93% | 16.81% | 1.06% | 0.00% | 100.00% | ||||||||
10/31/15 | 7.95% | 74.02% | 17.13% | 0.89% | 0.00% | 100.00% | ||||||||
11/30/15 | 7.89% | 73.90% | 17.66% | 0.55% | 0.00% | 100.00% | ||||||||
12/31/15 | 7.55% | 74.30% | 17.75% | 0.39% | 0.00% | 100.00% | ||||||||
01/31/16 | 7.84% | 74.38% | 16.92% | 0.86% | 0.00% | 100.00% | ||||||||
02/29/16 | 7.31% | 75.50% | 16.42% | 0.77% | 0.01% | 100.00% | ||||||||
03/31/16 | 7.20% | 76.00% | 16.24% | 0.54% | 0.01% | 100.00% | ||||||||
04/30/16 | 7.13% | 74.29% | 17.89% | 0.68% | 0.01% | 100.00% | ||||||||
05/31/16 | 6.81% | 76.40% | 16.18% | 0.59% | 0.01% | 100.00% | ||||||||
06/30/16 | 6.93% | 75.01% | 17.58% | 0.47% | 0.01% | 100.00% | ||||||||
07/31/16 | 6.80% | 77.43% | 15.05% | 0.69% | 0.02% | 100.00% | ||||||||
08/31/16 | 6.92% | 79.16% | 13.40% | 0.50% | 0.02% | 100.00% | ||||||||
09/30/16 | 6.51% | 78.35% | 14.44% | 0.71% | 0.00% | 100.00% |
Page 90 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-2 |
10/31/16 | 6.56% | 78.37% | 14.23% | 0.84% | 0.00% | 100.00% | |||||||
11/30/16 | 6.56% | 76.81% | 16.00% | 0.63% | 0.00% | 100.00% | ||||||||
NAVI 2014-3 |
09/30/14 | 10.63% | 73.24% | 16.12% | 0.02% | 0.00% | 100.00% | |||||||
10/31/14 | 10.55% | 72.70% | 16.63% | 0.12% | 0.00% | 100.00% | ||||||||
11/30/14 | 10.64% | 72.36% | 16.79% | 0.21% | 0.00% | 100.00% | ||||||||
12/31/14 | 9.98% | 73.13% | 16.32% | 0.57% | 0.00% | 100.00% | ||||||||
01/31/15 | 10.14% | 73.38% | 15.85% | 0.63% | 0.00% | 100.00% | ||||||||
02/28/15 | 9.51% | 73.64% | 16.16% | 0.70% | 0.00% | 100.00% | ||||||||
03/31/15 | 9.45% | 73.51% | 16.23% | 0.82% | 0.00% | 100.00% | ||||||||
04/30/15 | 9.53% | 73.90% | 15.47% | 1.10% | 0.00% | 100.00% | ||||||||
05/31/15 | 8.77% | 75.24% | 14.62% | 1.36% | 0.00% | 100.00% | ||||||||
06/30/15 | 9.19% | 74.06% | 15.24% | 1.52% | 0.00% | 100.00% | ||||||||
07/31/15 | 9.06% | 73.84% | 16.16% | 0.94% | 0.01% | 100.00% | ||||||||
08/31/15 | 9.07% | 75.19% | 14.91% | 0.83% | 0.00% | 100.00% | ||||||||
09/30/15 | 9.15% | 74.92% | 15.11% | 0.82% | 0.00% | 100.00% | ||||||||
10/31/15 | 8.83% | 76.40% | 13.92% | 0.85% | 0.00% | 100.00% | ||||||||
11/30/15 | 8.49% | 76.68% | 14.21% | 0.62% | 0.00% | 100.00% | ||||||||
12/31/15 | 7.95% | 77.03% | 14.17% | 0.85% | 0.00% | 100.00% | ||||||||
01/31/16 | 7.92% | 77.08% | 13.84% | 1.16% | 0.00% | 100.00% | ||||||||
02/29/16 | 7.95% | 76.59% | 14.54% | 0.92% | 0.01% | 100.00% | ||||||||
03/31/16 | 7.75% | 76.63% | 14.54% | 1.07% | 0.02% | 100.00% | ||||||||
04/30/16 | 7.91% | 76.62% | 14.45% | 1.02% | 0.01% | 100.00% |
Page 91 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-3 |
05/31/16 | 7.24% | 78.05% | 13.91% | 0.80% | 0.01% | 100.00% | |||||||
06/30/16 | 7.31% | 77.19% | 14.64% | 0.84% | 0.01% | 100.00% | ||||||||
07/31/16 | 7.20% | 77.58% | 14.31% | 0.88% | 0.03% | 100.00% | ||||||||
08/31/16 | 7.06% | 79.49% | 12.81% | 0.61% | 0.03% | 100.00% | ||||||||
09/30/16 | 6.76% | 79.67% | 12.64% | 0.91% | 0.02% | 100.00% | ||||||||
10/31/16 | 6.66% | 79.35% | 13.01% | 0.95% | 0.03% | 100.00% | ||||||||
11/30/16 | 6.82% | 77.50% | 14.88% | 0.75% | 0.05% | 100.00% | ||||||||
NAVI 2014-4 |
09/30/14 | 10.27% | 73.46% | 16.17% | 0.10% | 0.00% | 100.00% | |||||||
10/31/14 | 9.77% | 73.07% | 16.91% | 0.26% | 0.00% | 100.00% | ||||||||
11/30/14 | 9.80% | 73.59% | 16.25% | 0.36% | 0.00% | 100.00% | ||||||||
12/31/14 | 9.38% | 73.78% | 16.28% | 0.56% | 0.00% | 100.00% | ||||||||
01/31/15 | 9.08% | 74.47% | 15.80% | 0.64% | 0.00% | 100.00% | ||||||||
02/28/15 | 8.89% | 74.05% | 16.54% | 0.50% | 0.00% | 100.00% | ||||||||
03/31/15 | 9.10% | 74.20% | 16.07% | 0.62% | 0.00% | 100.00% | ||||||||
04/30/15 | 9.58% | 74.14% | 15.34% | 0.94% | 0.00% | 100.00% | ||||||||
05/31/15 | 9.14% | 74.40% | 14.82% | 1.64% | 0.00% | 100.00% | ||||||||
06/30/15 | 9.34% | 72.50% | 16.20% | 1.96% | 0.00% | 100.00% | ||||||||
07/31/15 | 8.92% | 73.48% | 16.45% | 1.16% | 0.00% | 100.00% | ||||||||
08/31/15 | 8.74% | 75.25% | 14.91% | 1.10% | 0.00% | 100.00% | ||||||||
09/30/15 | 8.64% | 75.28% | 14.80% | 1.28% | 0.00% | 100.00% | ||||||||
10/31/15 | 8.36% | 74.52% | 15.93% | 1.19% | 0.00% | 100.00% | ||||||||
11/30/15 | 8.46% | 74.63% | 15.91% | 1.00% | 0.00% | 100.00% |
Page 92 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-4 |
12/31/15 | 7.80% | 75.57% | 15.30% | 1.31% | 0.02% | 100.00% | |||||||
01/31/16 | 7.60% | 75.97% | 15.38% | 1.05% | 0.01% | 100.00% | ||||||||
02/29/16 | 7.67% | 75.90% | 15.28% | 1.14% | 0.01% | 100.00% | ||||||||
03/31/16 | 7.55% | 76.59% | 14.79% | 1.05% | 0.01% | 100.00% | ||||||||
04/30/16 | 7.60% | 76.65% | 14.76% | 0.98% | 0.01% | 100.00% | ||||||||
05/31/16 | 7.07% | 76.74% | 15.31% | 0.88% | 0.00% | 100.00% | ||||||||
06/30/16 | 7.35% | 76.15% | 15.77% | 0.73% | 0.00% | 100.00% | ||||||||
07/31/16 | 7.38% | 78.08% | 14.01% | 0.53% | 0.00% | 100.00% | ||||||||
08/31/16 | 7.25% | 78.82% | 13.53% | 0.39% | 0.00% | 100.00% | ||||||||
09/30/16 | 6.51% | 78.95% | 13.97% | 0.56% | 0.02% | 100.00% | ||||||||
10/31/16 | 6.37% | 79.57% | 12.92% | 1.15% | 0.00% | 100.00% | ||||||||
11/30/16 | 6.16% | 79.07% | 13.94% | 0.84% | 0.00% | 100.00% | ||||||||
NAVI 2014-5 |
09/30/14 | 8.80% | 76.02% | 15.17% | 0.00% | 0.00% | 100.00% | |||||||
10/31/14 | 8.11% | 76.33% | 15.41% | 0.15% | 0.00% | 100.00% | ||||||||
11/30/14 | 7.98% | 75.80% | 15.98% | 0.24% | 0.00% | 100.00% | ||||||||
12/31/14 | 7.87% | 77.25% | 14.34% | 0.53% | 0.00% | 100.00% | ||||||||
01/31/15 | 8.01% | 76.69% | 14.68% | 0.62% | 0.00% | 100.00% | ||||||||
02/28/15 | 8.30% | 75.62% | 15.23% | 0.85% | 0.00% | 100.00% | ||||||||
03/31/15 | 8.22% | 76.12% | 14.74% | 0.91% | 0.00% | 100.00% | ||||||||
04/30/15 | 8.57% | 75.58% | 14.04% | 1.80% | 0.00% | 100.00% | ||||||||
05/31/15 | 8.06% | 76.62% | 12.96% | 2.37% | 0.00% | 100.00% | ||||||||
06/30/15 | 8.18% | 75.25% | 14.61% | 1.96% | 0.00% | 100.00% |
Page 93 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-5 |
07/31/15 | 8.41% | 75.72% | 14.19% | 1.66% | 0.01% | 100.00% | |||||||
08/31/15 | 8.04% | 76.96% | 13.84% | 1.16% | 0.00% | 100.00% | ||||||||
09/30/15 | 7.88% | 77.00% | 14.39% | 0.73% | 0.00% | 100.00% | ||||||||
10/31/15 | 7.98% | 78.34% | 12.86% | 0.82% | 0.00% | 100.00% | ||||||||
11/30/15 | 8.12% | 77.94% | 13.31% | 0.64% | 0.00% | 100.00% | ||||||||
12/31/15 | 7.74% | 77.66% | 14.14% | 0.46% | 0.00% | 100.00% | ||||||||
01/31/16 | 7.64% | 76.07% | 15.50% | 0.79% | 0.00% | 100.00% | ||||||||
02/29/16 | 7.05% | 77.73% | 14.26% | 0.96% | 0.00% | 100.00% | ||||||||
03/31/16 | 6.75% | 79.46% | 13.01% | 0.78% | 0.00% | 100.00% | ||||||||
04/30/16 | 7.09% | 78.41% | 13.93% | 0.55% | 0.02% | 100.00% | ||||||||
05/31/16 | 6.59% | 78.33% | 14.14% | 0.93% | 0.01% | 100.00% | ||||||||
06/30/16 | 6.81% | 77.98% | 14.32% | 0.87% | 0.01% | 100.00% | ||||||||
07/31/16 | 6.44% | 79.53% | 13.38% | 0.63% | 0.02% | 100.00% | ||||||||
08/31/16 | 6.36% | 79.95% | 13.07% | 0.62% | 0.00% | 100.00% | ||||||||
09/30/16 | 6.21% | 79.45% | 13.56% | 0.79% | 0.00% | 100.00% | ||||||||
10/31/16 | 6.31% | 81.68% | 11.27% | 0.75% | 0.00% | 100.00% | ||||||||
11/30/16 | 6.17% | 80.44% | 12.95% | 0.45% | 0.00% | 100.00% | ||||||||
NAVI 2014-6 |
09/30/14 | 8.32% | 73.43% | 18.24% | 0.02% | 0.00% | 100.00% | |||||||
10/31/14 | 8.90% | 72.88% | 18.04% | 0.18% | 0.00% | 100.00% | ||||||||
11/30/14 | 8.76% | 73.33% | 17.60% | 0.30% | 0.00% | 100.00% | ||||||||
12/31/14 | 8.30% | 74.54% | 16.85% | 0.28% | 0.03% | 100.00% | ||||||||
01/31/15 | 7.84% | 75.09% | 16.50% | 0.56% | 0.00% | 100.00% |
Page 94 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-6 |
02/28/15 | 7.81% | 74.44% | 17.09% | 0.66% | 0.00% | 100.00% | |||||||
03/31/15 | 7.58% | 74.41% | 16.77% | 1.24% | 0.00% | 100.00% | ||||||||
04/30/15 | 7.22% | 74.49% | 17.14% | 1.15% | 0.00% | 100.00% | ||||||||
05/31/15 | 7.18% | 76.00% | 15.43% | 1.40% | 0.00% | 100.00% | ||||||||
06/30/15 | 7.20% | 73.76% | 17.22% | 1.81% | 0.00% | 100.00% | ||||||||
07/31/15 | 7.39% | 74.48% | 16.87% | 1.26% | 0.00% | 100.00% | ||||||||
08/31/15 | 7.66% | 75.72% | 15.29% | 1.34% | 0.00% | 100.00% | ||||||||
09/30/15 | 7.48% | 76.04% | 15.25% | 1.23% | 0.00% | 100.00% | ||||||||
10/31/15 | 7.23% | 76.55% | 15.29% | 0.94% | 0.00% | 100.00% | ||||||||
11/30/15 | 6.92% | 76.95% | 15.32% | 0.81% | 0.00% | 100.00% | ||||||||
12/31/15 | 6.72% | 77.13% | 15.49% | 0.65% | 0.00% | 100.00% | ||||||||
01/31/16 | 6.38% | 76.76% | 16.11% | 0.75% | 0.00% | 100.00% | ||||||||
02/29/16 | 6.52% | 76.54% | 15.93% | 1.01% | 0.00% | 100.00% | ||||||||
03/31/16 | 6.43% | 77.25% | 15.51% | 0.79% | 0.02% | 100.00% | ||||||||
04/30/16 | 6.33% | 76.25% | 16.49% | 0.92% | 0.01% | 100.00% | ||||||||
05/31/16 | 6.13% | 79.30% | 13.58% | 0.98% | 0.01% | 100.00% | ||||||||
06/30/16 | 5.87% | 78.13% | 14.86% | 1.14% | 0.00% | 100.00% | ||||||||
07/31/16 | 5.69% | 79.79% | 13.70% | 0.82% | 0.00% | 100.00% | ||||||||
08/31/16 | 6.01% | 81.07% | 12.11% | 0.81% | 0.00% | 100.00% | ||||||||
09/30/16 | 5.94% | 80.65% | 12.89% | 0.51% | 0.00% | 100.00% | ||||||||
10/31/16 | 6.50% | 79.88% | 13.20% | 0.43% | 0.00% | 100.00% | ||||||||
11/30/16 | 6.45% | 79.53% | 13.55% | 0.47% | 0.01% | 100.00% |
Page 95 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-7 |
09/30/14 | 9.47% | 73.70% | 16.83% | 0.00% | 0.00% | 100.00% | |||||||
10/31/14 | 9.17% | 73.93% | 16.87% | 0.03% | 0.00% | 100.00% | ||||||||
11/30/14 | 8.75% | 74.46% | 16.52% | 0.27% | 0.00% | 100.00% | ||||||||
12/31/14 | 7.84% | 75.84% | 15.84% | 0.49% | 0.00% | 100.00% | ||||||||
01/31/15 | 7.86% | 75.62% | 15.65% | 0.85% | 0.02% | 100.00% | ||||||||
02/28/15 | 8.28% | 74.71% | 16.19% | 0.81% | 0.00% | 100.00% | ||||||||
03/31/15 | 7.92% | 73.81% | 17.52% | 0.75% | 0.00% | 100.00% | ||||||||
04/30/15 | 8.12% | 74.68% | 15.91% | 1.29% | 0.00% | 100.00% | ||||||||
05/31/15 | 8.18% | 75.49% | 15.17% | 1.17% | 0.00% | 100.00% | ||||||||
06/30/15 | 9.11% | 73.96% | 15.64% | 1.24% | 0.05% | 100.00% | ||||||||
07/31/15 | 9.39% | 73.40% | 16.17% | 1.00% | 0.05% | 100.00% | ||||||||
08/31/15 | 8.83% | 76.13% | 14.37% | 0.63% | 0.03% | 100.00% | ||||||||
09/30/15 | 8.20% | 73.78% | 16.88% | 1.10% | 0.03% | 100.00% | ||||||||
10/31/15 | 7.82% | 74.47% | 16.48% | 1.19% | 0.04% | 100.00% | ||||||||
11/30/15 | 7.04% | 76.35% | 15.76% | 0.81% | 0.04% | 100.00% | ||||||||
12/31/15 | 7.01% | 75.70% | 16.44% | 0.81% | 0.04% | 100.00% | ||||||||
01/31/16 | 7.07% | 74.68% | 17.16% | 1.06% | 0.04% | 100.00% | ||||||||
02/29/16 | 7.24% | 74.48% | 16.80% | 1.44% | 0.04% | 100.00% | ||||||||
03/31/16 | 7.30% | 75.52% | 15.95% | 1.20% | 0.04% | 100.00% | ||||||||
04/30/16 | 7.39% | 75.45% | 16.21% | 0.92% | 0.04% | 100.00% | ||||||||
05/31/16 | 7.02% | 77.70% | 14.34% | 0.90% | 0.04% | 100.00% | ||||||||
06/30/16 | 7.11% | 75.89% | 16.27% | 0.66% | 0.07% | 100.00% |
Page 96 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance
| ||||||||||||||
Deferment
|
Repayment
|
Forbearance
|
Claims In Process
|
Aged Claims Rejected
|
Total
| |||||||||
NAVI 2014-7 |
07/31/16 | 7.36% | 77.53% | 14.22% | 0.89% | 0.00% | 100.00% | |||||||
08/31/16 | 7.49% | 80.25% | 11.71% | 0.55% | 0.00% | 100.00% | ||||||||
09/30/16 | 6.90% | 80.44% | 12.09% | 0.56% | 0.00% | 100.00% | ||||||||
10/31/16 | 7.22% | 78.48% | 13.76% | 0.53% | 0.01% | 100.00% | ||||||||
11/30/16 | 6.26% | 79.00% | 14.31% | 0.42% | 0.00% | 100.00% |
Page 97 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
Issue
|
Collection Period
|
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
| |||||||||
SLM 2011-1 |
03/31/11 | 47,746 | 1,383 | 762 | 436 | 354 | 265 | 254 | 150 | |||||||||
04/30/11 | 47,347 | 1,568 | 698 | 468 | 345 | 262 | 180 | 191 | ||||||||||
05/31/11 | 47,295 | 1,594 | 819 | 458 | 329 | 267 | 219 | 151 | ||||||||||
06/30/11 | 47,073 | 1,614 | 886 | 489 | 338 | 278 | 228 | 192 | ||||||||||
07/31/11 | 46,813 | 1,653 | 775 | 513 | 341 | 267 | 230 | 186 | ||||||||||
08/31/11 | 46,839 | 1,417 | 753 | 456 | 343 | 245 | 196 | 193 | ||||||||||
09/30/11 | 46,548 | 1,534 | 728 | 482 | 325 | 267 | 187 | 169 | ||||||||||
10/31/11 | 46,290 | 1,715 | 705 | 451 | 336 | 233 | 227 | 156 | ||||||||||
11/30/11 | 45,897 | 1,640 | 855 | 427 | 316 | 270 | 184 | 180 | ||||||||||
12/31/11 | 45,848 | 1,831 | 857 | 546 | 305 | 261 | 218 | 160 | ||||||||||
01/31/12 | 45,840 | 1,584 | 785 | 485 | 355 | 216 | 210 | 173 | ||||||||||
02/29/12 | 45,821 | 1,556 | 778 | 446 | 333 | 254 | 169 | 175 | ||||||||||
03/31/12 | 45,640 | 1,495 | 696 | 430 | 314 | 264 | 187 | 128 | ||||||||||
04/30/12 | 45,157 | 1,572 | 746 | 432 | 337 | 240 | 207 | 167 | ||||||||||
05/31/12 | 45,236 | 1,511 | 733 | 465 | 330 | 254 | 181 | 191 | ||||||||||
06/30/12 | 44,875 | 1,442 | 826 | 470 | 328 | 253 | 210 | 167 | ||||||||||
07/31/12 | 44,186 | 1,555 | 751 | 474 | 322 | 278 | 201 | 181 | ||||||||||
08/31/12 | 43,830 | 1,553 | 767 | 474 | 344 | 244 | 209 | 156 | ||||||||||
09/30/12 | 43,446 | 1,526 | 796 | 492 | 348 | 257 | 181 | 167 | ||||||||||
10/31/12 | 43,117 | 1,527 | 744 | 483 | 383 | 263 | 198 | 158 | ||||||||||
11/30/12 | 42,753 | 1,418 | 764 | 393 | 334 | 292 | 210 | 161 |
Page 98 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
Issue
|
Collection Period
|
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30 Days
|
Total Repayment
|
Total Loans
| |||||||||
SLM 2011-1 |
03/31/11 | 134 | 115 | 0 | 0 | 0 | 3,853 | 51,599 | 63,535 | |||||||||
04/30/11 | 133 | 120 | 101 | 0 | 0 | 4,066 | 51,413 | 63,280 | ||||||||||
05/31/11 | 147 | 110 | 104 | 68 | 0 | 4,266 | 51,561 | 63,003 | ||||||||||
06/30/11 | 128 | 111 | 75 | 50 | 0 | 4,389 | 51,462 | 62,765 | ||||||||||
07/31/11 | 149 | 100 | 85 | 49 | 0 | 4,348 | 51,161 | 62,472 | ||||||||||
08/31/11 | 140 | 116 | 64 | 35 | 0 | 3,958 | 50,797 | 62,157 | ||||||||||
09/30/11 | 155 | 125 | 99 | 29 | 1 | 4,101 | 50,649 | 61,767 | ||||||||||
10/31/11 | 141 | 127 | 112 | 57 | 1 | 4,261 | 50,551 | 61,456 | ||||||||||
11/30/11 | 128 | 104 | 114 | 63 | 1 | 4,282 | 50,179 | 61,123 | ||||||||||
12/31/11 | 139 | 99 | 92 | 65 | 3 | 4,576 | 50,424 | 60,793 | ||||||||||
01/31/12 | 121 | 115 | 93 | 34 | 2 | 4,173 | 50,013 | 60,424 | ||||||||||
02/29/12 | 129 | 96 | 96 | 19 | 0 | 4,051 | 49,872 | 60,063 | ||||||||||
03/31/12 | 139 | 117 | 83 | 49 | 0 | 3,902 | 49,542 | 59,658 | ||||||||||
04/30/12 | 102 | 113 | 100 | 29 | 0 | 4,045 | 49,202 | 59,244 | ||||||||||
05/31/12 | 130 | 78 | 85 | 27 | 0 | 3,985 | 49,221 | 58,874 | ||||||||||
06/30/12 | 159 | 107 | 44 | 12 | 0 | 4,018 | 48,893 | 58,222 | ||||||||||
07/31/12 | 127 | 143 | 63 | 11 | 0 | 4,106 | 48,292 | 57,473 | ||||||||||
08/31/12 | 133 | 108 | 104 | 16 | 0 | 4,108 | 47,938 | 56,941 | ||||||||||
09/30/12 | 129 | 118 | 88 | 14 | 0 | 4,116 | 47,562 | 56,345 | ||||||||||
10/31/12 | 142 | 109 | 108 | 11 | 0 | 4,126 | 47,243 | 55,928 | ||||||||||
11/30/12 | 131 | 105 | 86 | 12 | 2 | 3,908 | 46,661 | 55,525 |
Page 99 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-1 |
12/31/12 | 42,730 | 1,609 | 757 | 477 | 271 | 283 | 242 | 179 | |||||||||
01/31/13 | 42,578 | 1,585 | 726 | 487 | 323 | 232 | 204 | 196 | ||||||||||
02/28/13 | 42,156 | 1,523 | 820 | 430 | 336 | 262 | 163 | 171 | ||||||||||
03/31/13 | 42,285 | 1,449 | 694 | 479 | 312 | 239 | 204 | 134 | ||||||||||
04/30/13 | 42,129 | 1,287 | 665 | 395 | 384 | 228 | 186 | 155 | ||||||||||
05/31/13 | 42,060 | 1,438 | 638 | 413 | 301 | 299 | 185 | 176 | ||||||||||
06/30/13 | 41,588 | 1,297 | 700 | 385 | 311 | 237 | 200 | 163 | ||||||||||
07/31/13 | 41,560 | 1,415 | 718 | 432 | 277 | 259 | 176 | 172 | ||||||||||
08/31/13 | 41,052 | 1,589 | 779 | 475 | 304 | 236 | 202 | 149 | ||||||||||
09/30/13 | 40,577 | 1,462 | 880 | 493 | 338 | 263 | 184 | 175 | ||||||||||
10/31/13 | 40,358 | 1,395 | 746 | 550 | 379 | 262 | 218 | 158 | ||||||||||
11/30/13 | 40,132 | 1,435 | 701 | 470 | 411 | 316 | 223 | 177 | ||||||||||
12/31/13 | 40,088 | 1,414 | 744 | 437 | 334 | 315 | 239 | 189 | ||||||||||
01/31/14 | 39,946 | 1,286 | 693 | 441 | 279 | 259 | 244 | 204 | ||||||||||
02/28/14 | 39,671 | 1,288 | 637 | 382 | 316 | 181 | 186 | 217 | ||||||||||
03/31/14 | 39,829 | 1,133 | 605 | 380 | 263 | 224 | 147 | 139 | ||||||||||
04/30/14 | 39,686 | 1,094 | 578 | 376 | 242 | 175 | 144 | 106 | ||||||||||
05/31/14 | 39,485 | 1,288 | 591 | 363 | 261 | 177 | 142 | 119 | ||||||||||
06/30/14 | 39,123 | 1,303 | 665 | 404 | 292 | 187 | 138 | 112 | ||||||||||
07/31/14 | 38,910 | 1,255 | 678 | 446 | 312 | 200 | 144 | 107 | ||||||||||
08/31/14 | 38,716 | 1,214 | 644 | 438 | 332 | 218 | 156 | 128 |
Page 100 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-1 |
12/31/12 | 139 | 94 | 62 | 7 | 2 | 4,122 | 46,852 | 55,196 | |||||||||
01/31/13 | 141 | 91 | 34 | 8 | 4 | 4,031 | 46,609 | 54,840 | ||||||||||
02/28/13 | 178 | 80 | 48 | 8 | 4 | 4,023 | 46,179 | 54,487 | ||||||||||
03/31/13 | 137 | 133 | 23 | 11 | 4 | 3,819 | 46,104 | 54,070 | ||||||||||
04/30/13 | 123 | 112 | 39 | 15 | 4 | 3,593 | 45,722 | 53,612 | ||||||||||
05/31/13 | 139 | 92 | 36 | 13 | 6 | 3,736 | 45,796 | 53,297 | ||||||||||
06/30/13 | 148 | 107 | 21 | 16 | 8 | 3,593 | 45,181 | 52,908 | ||||||||||
07/31/13 | 137 | 110 | 24 | 6 | 8 | 3,734 | 45,294 | 52,497 | ||||||||||
08/31/13 | 156 | 102 | 19 | 11 | 4 | 4,026 | 45,078 | 52,201 | ||||||||||
09/30/13 | 136 | 116 | 10 | 7 | 4 | 4,068 | 44,645 | 51,793 | ||||||||||
10/31/13 | 154 | 96 | 28 | 4 | 5 | 3,995 | 44,353 | 51,508 | ||||||||||
11/30/13 | 149 | 112 | 27 | 15 | 5 | 4,041 | 44,173 | 51,221 | ||||||||||
12/31/13 | 167 | 105 | 32 | 10 | 5 | 3,991 | 44,079 | 50,916 | ||||||||||
01/31/14 | 168 | 107 | 36 | 5 | 5 | 3,727 | 43,673 | 50,601 | ||||||||||
02/28/14 | 163 | 116 | 21 | 4 | 5 | 3,516 | 43,187 | 50,270 | ||||||||||
03/31/14 | 188 | 115 | 32 | 6 | 3 | 3,235 | 43,064 | 49,898 | ||||||||||
04/30/14 | 116 | 137 | 11 | 11 | 3 | 2,993 | 42,679 | 49,486 | ||||||||||
05/31/14 | 97 | 91 | 63 | 10 | 2 | 3,204 | 42,689 | 49,137 | ||||||||||
06/30/14 | 121 | 69 | 21 | 36 | 2 | 3,350 | 42,473 | 48,754 | ||||||||||
07/31/14 | 97 | 96 | 15 | 11 | 3 | 3,364 | 42,274 | 48,451 | ||||||||||
08/31/14 | 104 | 66 | 11 | 12 | 2 | 3,325 | 42,041 | 48,080 |
Page 101 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
SLM 2011-1 |
09/30/14 | 38,228 | 1,295 | 620 | 419 | 342 | 217 | 177 | 125 | |||||||||
10/31/14 | 38,148 | 1,161 | 714 | 384 | 312 | 243 | 170 | 134 | ||||||||||
11/30/14 | 37,708 | 1,300 | 655 | 446 | 304 | 234 | 201 | 156 | ||||||||||
12/31/14 | 37,616 | 1,250 | 709 | 437 | 326 | 200 | 187 | 162 | ||||||||||
01/31/15 | 37,671 | 1,059 | 651 | 427 | 291 | 231 | 147 | 135 | ||||||||||
02/28/15 | 37,232 | 1,156 | 530 | 412 | 312 | 218 | 187 | 112 | ||||||||||
03/31/15 | 37,176 | 1,062 | 550 | 329 | 245 | 229 | 147 | 128 | ||||||||||
04/30/15 | 36,780 | 1,014 | 583 | 374 | 232 | 196 | 149 | 107 | ||||||||||
05/31/15 | 36,392 | 1,091 | 634 | 418 | 296 | 162 | 145 | 108 | ||||||||||
06/30/15 | 35,874 | 1,001 | 625 | 397 | 331 | 210 | 102 | 119 | ||||||||||
07/31/15 | 35,525 | 977 | 556 | 400 | 301 | 231 | 150 | 89 | ||||||||||
08/31/15 | 35,263 | 1,020 | 579 | 335 | 281 | 202 | 179 | 126 | ||||||||||
09/30/15 | 34,960 | 1,009 | 568 | 394 | 254 | 211 | 149 | 146 | ||||||||||
10/31/15 | 34,617 | 1,027 | 543 | 353 | 275 | 199 | 168 | 103 | ||||||||||
11/30/15 | 34,098 | 1,106 | 570 | 340 | 252 | 207 | 160 | 141 | ||||||||||
12/31/15 | 33,906 | 1,107 | 569 | 389 | 248 | 180 | 153 | 135 | ||||||||||
01/31/16 | 33,683 | 1,010 | 527 | 382 | 264 | 183 | 144 | 119 | ||||||||||
02/29/16 | 33,491 | 943 | 455 | 298 | 283 | 198 | 152 | 98 | ||||||||||
03/31/16 | 33,421 | 938 | 462 | 256 | 214 | 195 | 147 | 103 | ||||||||||
04/30/16 | 32,985 | 943 | 475 | 288 | 193 | 160 | 164 | 123 | ||||||||||
05/31/16 | 32,746 | 969 | 437 | 295 | 217 | 146 | 111 | 133 |
Page 102 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-1 |
09/30/14 | 103 | 76 | 12 | 4 | 3 | 3,393 | 41,621 | 47,663 | |||||||||
10/31/14 | 119 | 82 | 21 | 5 | 3 | 3,348 | 41,496 | 47,314 | ||||||||||
11/30/14 | 117 | 92 | 33 | 4 | 5 | 3,547 | 41,255 | 46,966 | ||||||||||
12/31/14 | 128 | 85 | 30 | 14 | 3 | 3,531 | 41,147 | 46,547 | ||||||||||
01/31/15 | 139 | 90 | 32 | 8 | 2 | 3,212 | 40,883 | 46,142 | ||||||||||
02/28/15 | 117 | 106 | 24 | 6 | 2 | 3,182 | 40,414 | 45,716 | ||||||||||
03/31/15 | 85 | 65 | 38 | 4 | 4 | 2,886 | 40,062 | 45,205 | ||||||||||
04/30/15 | 114 | 58 | 25 | 9 | 2 | 2,863 | 39,643 | 44,713 | ||||||||||
05/31/15 | 111 | 87 | 38 | 16 | 6 | 3,112 | 39,504 | 44,260 | ||||||||||
06/30/15 | 91 | 85 | 48 | 14 | 3 | 3,026 | 38,900 | 43,744 | ||||||||||
07/31/15 | 100 | 73 | 33 | 15 | 2 | 2,927 | 38,452 | 43,336 | ||||||||||
08/31/15 | 71 | 72 | 25 | 14 | 2 | 2,906 | 38,169 | 42,892 | ||||||||||
09/30/15 | 96 | 57 | 26 | 9 | 4 | 2,923 | 37,883 | 42,414 | ||||||||||
10/31/15 | 115 | 82 | 19 | 3 | 6 | 2,893 | 37,510 | 42,066 | ||||||||||
11/30/15 | 78 | 91 | 24 | 8 | 4 | 2,981 | 37,079 | 41,586 | ||||||||||
12/31/15 | 113 | 56 | 22 | 11 | 4 | 2,987 | 36,893 | 41,166 | ||||||||||
01/31/16 | 107 | 76 | 16 | 14 | 4 | 2,846 | 36,529 | 40,714 | ||||||||||
02/29/16 | 85 | 79 | 23 | 5 | 5 | 2,624 | 36,115 | 40,240 | ||||||||||
03/31/16 | 79 | 66 | 15 | 3 | 4 | 2,482 | 35,903 | 39,831 | ||||||||||
04/30/16 | 89 | 41 | 9 | 5 | 6 | 2,496 | 35,481 | 39,322 | ||||||||||
05/31/16 | 92 | 53 | 24 | 4 | 6 | 2,487 | 35,233 | 38,812 |
Page 103 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
SLM 2011-1 |
06/30/16 | 32,245 | 917 | 503 | 266 | 227 | 153 | 111 | 109 | |||||||||
07/31/16 | 31,785 | 876 | 515 | 344 | 210 | 180 | 123 | 116 | ||||||||||
08/31/16 | 31,476 | 852 | 450 | 332 | 243 | 140 | 135 | 121 | ||||||||||
09/30/16 | 31,127 | 899 | 461 | 277 | 259 | 189 | 125 | 123 | ||||||||||
10/31/16 | 31,258 | 337 | 394 | 301 | 203 | 220 | 147 | 95 | ||||||||||
11/30/16 | 30,523 | 467 | 168 | 228 | 163 | 113 | 104 | 84 | ||||||||||
SLM 2011-2 |
06/30/11 | 43,503 | 1,871 | 1,020 | 639 | 390 | 372 | 269 | 234 | |||||||||
07/31/11 | 43,268 | 1,861 | 909 | 668 | 457 | 310 | 293 | 214 | ||||||||||
08/31/11 | 43,391 | 1,517 | 843 | 542 | 425 | 360 | 232 | 230 | ||||||||||
09/30/11 | 43,146 | 1,747 | 830 | 482 | 378 | 314 | 285 | 182 | ||||||||||
10/31/11 | 42,917 | 1,916 | 825 | 527 | 353 | 308 | 257 | 223 | ||||||||||
11/30/11 | 42,423 | 1,916 | 982 | 533 | 351 | 290 | 245 | 201 | ||||||||||
12/31/11 | 42,402 | 1,897 | 1,059 | 649 | 381 | 283 | 213 | 193 | ||||||||||
01/31/12 | 42,535 | 1,670 | 900 | 647 | 438 | 287 | 196 | 184 | ||||||||||
02/29/12 | 42,644 | 1,692 | 737 | 555 | 436 | 357 | 201 | 175 | ||||||||||
03/31/12 | 42,717 | 1,640 | 759 | 406 | 375 | 353 | 256 | 179 | ||||||||||
04/30/12 | 42,011 | 1,807 | 855 | 540 | 308 | 285 | 277 | 228 | ||||||||||
05/31/12 | 41,942 | 1,775 | 936 | 512 | 370 | 232 | 218 | 238 | ||||||||||
06/30/12 | 41,486 | 1,713 | 994 | 601 | 367 | 281 | 187 | 194 | ||||||||||
07/31/12 | 40,902 | 1,741 | 869 | 640 | 389 | 294 | 244 | 152 | ||||||||||
08/31/12 | 40,664 | 1,602 | 947 | 526 | 416 | 278 | 213 | 205 |
Page 104 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-1 |
06/30/16 | 114 | 72 | 19 | 8 | 6 | 2,505 | 34,750 | 38,385 | |||||||||
07/31/16 | 96 | 72 | 14 | 11 | 8 | 2,565 | 34,350 | 37,979 | ||||||||||
08/31/16 | 89 | 68 | 23 | 9 | 7 | 2,469 | 33,945 | 37,509 | ||||||||||
09/30/16 | 84 | 76 | 25 | 7 | 10 | 2,535 | 33,662 | 37,096 | ||||||||||
10/31/16 | 106 | 59 | 43 | 7 | 6 | 1,918 | 33,176 | 36,585 | ||||||||||
11/30/16 | 56 | 72 | 43 | 10 | 6 | 1,514 | 32,037 | 35,834 | ||||||||||
SLM 2011-2 |
06/30/11 | 156 | 139 | 0 | 0 | 0 | 5,090 | 48,593 | 61,650 | |||||||||
07/31/11 | 189 | 134 | 99 | 0 | 0 | 5,134 | 48,402 | 61,442 | ||||||||||
08/31/11 | 178 | 128 | 108 | 28 | 0 | 4,591 | 47,982 | 61,158 | ||||||||||
09/30/11 | 198 | 130 | 118 | 47 | 0 | 4,711 | 47,857 | 60,874 | ||||||||||
10/31/11 | 153 | 161 | 114 | 65 | 2 | 4,904 | 47,821 | 60,577 | ||||||||||
11/30/11 | 194 | 124 | 139 | 68 | 2 | 5,045 | 47,468 | 60,264 | ||||||||||
12/31/11 | 160 | 169 | 116 | 73 | 2 | 5,195 | 47,597 | 59,949 | ||||||||||
01/31/12 | 161 | 116 | 134 | 45 | 0 | 4,778 | 47,313 | 59,603 | ||||||||||
02/29/12 | 152 | 118 | 94 | 50 | 0 | 4,567 | 47,211 | 59,274 | ||||||||||
03/31/12 | 133 | 121 | 102 | 38 | 0 | 4,362 | 47,079 | 58,884 | ||||||||||
04/30/12 | 159 | 105 | 106 | 37 | 0 | 4,707 | 46,718 | 58,437 | ||||||||||
05/31/12 | 189 | 130 | 75 | 35 | 0 | 4,710 | 46,652 | 57,976 | ||||||||||
06/30/12 | 203 | 162 | 76 | 15 | 0 | 4,793 | 46,279 | 57,367 | ||||||||||
07/31/12 | 155 | 157 | 102 | 9 | 0 | 4,752 | 45,654 | 56,698 | ||||||||||
08/31/12 | 136 | 105 | 109 | 27 | 0 | 4,564 | 45,228 | 56,099 |
Page 105 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
SLM 2011-2 |
09/30/12 | 40,392 | 1,709 | 853 | 566 | 377 | 323 | 247 | 182 | |||||||||
10/31/12 | 40,101 | 1,726 | 831 | 499 | 393 | 290 | 248 | 199 | ||||||||||
11/30/12 | 39,695 | 1,769 | 868 | 519 | 351 | 295 | 233 | 218 | ||||||||||
12/31/12 | 39,731 | 1,734 | 967 | 602 | 385 | 281 | 240 | 207 | ||||||||||
01/31/13 | 39,826 | 1,539 | 897 | 604 | 410 | 290 | 223 | 175 | ||||||||||
02/28/13 | 39,239 | 1,722 | 808 | 509 | 433 | 298 | 230 | 178 | ||||||||||
03/31/13 | 39,580 | 1,505 | 847 | 438 | 356 | 323 | 226 | 194 | ||||||||||
04/30/13 | 39,493 | 1,397 | 771 | 484 | 331 | 294 | 248 | 186 | ||||||||||
05/31/13 | 39,225 | 1,495 | 824 | 488 | 370 | 271 | 240 | 226 | ||||||||||
06/30/13 | 38,814 | 1,534 | 879 | 540 | 378 | 312 | 198 | 202 | ||||||||||
07/31/13 | 38,551 | 1,458 | 777 | 553 | 420 | 307 | 244 | 184 | ||||||||||
08/31/13 | 38,351 | 1,526 | 796 | 473 | 425 | 326 | 247 | 203 | ||||||||||
09/30/13 | 37,955 | 1,517 | 834 | 536 | 340 | 345 | 267 | 209 | ||||||||||
10/31/13 | 37,769 | 1,438 | 791 | 570 | 382 | 282 | 260 | 223 | ||||||||||
11/30/13 | 37,548 | 1,427 | 861 | 489 | 439 | 302 | 237 | 227 | ||||||||||
12/31/13 | 37,488 | 1,548 | 813 | 517 | 352 | 346 | 250 | 188 | ||||||||||
01/31/14 | 37,241 | 1,434 | 811 | 524 | 351 | 257 | 276 | 178 | ||||||||||
02/28/14 | 36,945 | 1,472 | 743 | 451 | 339 | 273 | 199 | 218 | ||||||||||
03/31/14 | 37,417 | 1,196 | 650 | 446 | 309 | 239 | 192 | 168 | ||||||||||
04/30/14 | 37,237 | 1,267 | 574 | 402 | 312 | 221 | 179 | 155 | ||||||||||
05/31/14 | 36,940 | 1,397 | 664 | 389 | 303 | 232 | 197 | 133 |
Page 106 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-2 |
09/30/12 | 156 | 104 | 80 | 31 | 0 | 4,628 | 45,020 | 55,468 | |||||||||
10/31/12 | 148 | 124 | 85 | 8 | 0 | 4,551 | 44,652 | 54,982 | ||||||||||
11/30/12 | 181 | 119 | 103 | 7 | 0 | 4,663 | 44,358 | 54,554 | ||||||||||
12/31/12 | 190 | 138 | 75 | 14 | 0 | 4,833 | 44,564 | 54,206 | ||||||||||
01/31/13 | 186 | 130 | 60 | 25 | 0 | 4,539 | 44,365 | 53,897 | ||||||||||
02/28/13 | 162 | 139 | 68 | 22 | 2 | 4,571 | 43,810 | 53,539 | ||||||||||
03/31/13 | 142 | 122 | 38 | 9 | 2 | 4,202 | 43,782 | 53,156 | ||||||||||
04/30/13 | 169 | 104 | 35 | 16 | 2 | 4,037 | 43,530 | 52,723 | ||||||||||
05/31/13 | 150 | 121 | 30 | 11 | 2 | 4,228 | 43,453 | 52,324 | ||||||||||
06/30/13 | 181 | 122 | 31 | 12 | 2 | 4,391 | 43,205 | 51,968 | ||||||||||
07/31/13 | 173 | 141 | 30 | 16 | 4 | 4,307 | 42,858 | 51,556 | ||||||||||
08/31/13 | 144 | 130 | 24 | 19 | 2 | 4,315 | 42,666 | 51,248 | ||||||||||
09/30/13 | 170 | 118 | 23 | 15 | 4 | 4,378 | 42,333 | 50,870 | ||||||||||
10/31/13 | 176 | 125 | 35 | 17 | 4 | 4,303 | 42,072 | 50,516 | ||||||||||
11/30/13 | 193 | 142 | 41 | 24 | 4 | 4,386 | 41,934 | 50,202 | ||||||||||
12/31/13 | 206 | 141 | 54 | 24 | 4 | 4,443 | 41,931 | 49,832 | ||||||||||
01/31/14 | 141 | 147 | 58 | 24 | 2 | 4,203 | 41,444 | 49,487 | ||||||||||
02/28/14 | 138 | 105 | 68 | 20 | 6 | 4,032 | 40,977 | 49,139 | ||||||||||
03/31/14 | 185 | 91 | 24 | 9 | 8 | 3,517 | 40,934 | 48,684 | ||||||||||
04/30/14 | 122 | 131 | 23 | 7 | 8 | 3,401 | 40,638 | 48,262 | ||||||||||
05/31/14 | 121 | 87 | 41 | 13 | 10 | 3,587 | 40,527 | 47,821 |
Page 107 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-2 |
06/30/14 | 36,764 | 1,227 | 770 | 424 | 309 | 236 | 180 | 164 | |||||||||
07/31/14 | 36,352 | 1,399 | 692 | 441 | 315 | 257 | 182 | 150 | ||||||||||
08/31/14 | 36,275 | 1,300 | 704 | 441 | 342 | 249 | 190 | 136 | ||||||||||
09/30/14 | 35,767 | 1,340 | 670 | 432 | 340 | 288 | 184 | 163 | ||||||||||
10/31/14 | 35,692 | 1,318 | 683 | 442 | 338 | 257 | 208 | 159 | ||||||||||
11/30/14 | 35,284 | 1,458 | 699 | 481 | 326 | 268 | 181 | 181 | ||||||||||
12/31/14 | 35,203 | 1,287 | 749 | 421 | 377 | 251 | 211 | 152 | ||||||||||
01/31/15 | 34,995 | 1,192 | 646 | 473 | 334 | 287 | 178 | 177 | ||||||||||
02/28/15 | 34,578 | 1,165 | 624 | 401 | 376 | 247 | 218 | 149 | ||||||||||
03/31/15 | 34,578 | 1,074 | 575 | 353 | 270 | 279 | 161 | 176 | ||||||||||
04/30/15 | 34,049 | 1,093 | 584 | 353 | 246 | 187 | 223 | 123 | ||||||||||
05/31/15 | 33,814 | 1,143 | 688 | 400 | 258 | 195 | 179 | 172 | ||||||||||
06/30/15 | 33,444 | 1,018 | 648 | 421 | 275 | 200 | 158 | 139 | ||||||||||
07/31/15 | 33,084 | 1,140 | 512 | 399 | 287 | 230 | 156 | 128 | ||||||||||
08/31/15 | 32,928 | 1,049 | 599 | 326 | 292 | 223 | 187 | 126 | ||||||||||
09/30/15 | 32,554 | 1,101 | 538 | 395 | 242 | 225 | 162 | 150 | ||||||||||
10/31/15 | 32,097 | 1,102 | 601 | 351 | 284 | 183 | 153 | 123 | ||||||||||
11/30/15 | 31,549 | 1,202 | 591 | 377 | 268 | 233 | 146 | 138 | ||||||||||
12/31/15 | 31,490 | 1,070 | 645 | 386 | 310 | 218 | 180 | 132 | ||||||||||
01/31/16 | 31,276 | 1,013 | 523 | 400 | 294 | 236 | 175 | 164 | ||||||||||
02/29/16 | 30,886 | 999 | 463 | 314 | 320 | 209 | 167 | 149 |
Page 108 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-2 |
06/30/14 | 115 | 93 | 16 | 19 | 9 | 3,562 | 40,326 | 47,468 | |||||||||
07/31/14 | 130 | 97 | 21 | 8 | 7 | 3,699 | 40,051 | 47,153 | ||||||||||
08/31/14 | 123 | 97 | 13 | 11 | 6 | 3,612 | 39,887 | 46,758 | ||||||||||
09/30/14 | 106 | 86 | 12 | 8 | 4 | 3,633 | 39,400 | 46,341 | ||||||||||
10/31/14 | 116 | 84 | 31 | 9 | 4 | 3,649 | 39,341 | 45,954 | ||||||||||
11/30/14 | 129 | 99 | 42 | 15 | 4 | 3,883 | 39,167 | 45,563 | ||||||||||
12/31/14 | 145 | 101 | 43 | 8 | 4 | 3,749 | 38,952 | 45,096 | ||||||||||
01/31/15 | 115 | 120 | 47 | 14 | 4 | 3,587 | 38,582 | 44,714 | ||||||||||
02/28/15 | 148 | 87 | 54 | 18 | 6 | 3,493 | 38,071 | 44,256 | ||||||||||
03/31/15 | 113 | 110 | 31 | 21 | 10 | 3,173 | 37,751 | 43,748 | ||||||||||
04/30/15 | 127 | 74 | 38 | 15 | 8 | 3,071 | 37,120 | 43,136 | ||||||||||
05/31/15 | 97 | 99 | 57 | 8 | 10 | 3,306 | 37,120 | 42,637 | ||||||||||
06/30/15 | 131 | 73 | 44 | 15 | 9 | 3,131 | 36,575 | 42,106 | ||||||||||
07/31/15 | 111 | 101 | 31 | 20 | 7 | 3,122 | 36,206 | 41,673 | ||||||||||
08/31/15 | 94 | 87 | 54 | 13 | 7 | 3,057 | 35,985 | 41,218 | ||||||||||
09/30/15 | 97 | 75 | 44 | 21 | 6 | 3,056 | 35,610 | 40,720 | ||||||||||
10/31/15 | 122 | 79 | 28 | 17 | 6 | 3,049 | 35,146 | 40,289 | ||||||||||
11/30/15 | 99 | 86 | 32 | 10 | 6 | 3,188 | 34,737 | 39,786 | ||||||||||
12/31/15 | 119 | 82 | 16 | 14 | 8 | 3,180 | 34,670 | 39,383 | ||||||||||
01/31/16 | 100 | 95 | 22 | 14 | 8 | 3,044 | 34,320 | 38,949 | ||||||||||
02/29/16 | 140 | 63 | 37 | 11 | 8 | 2,880 | 33,766 | 38,439 |
Page 109 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-2 |
03/31/16 | 30,707 | 1,007 | 522 | 283 | 211 | 215 | 160 | 141 | |||||||||
04/30/16 | 30,365 | 932 | 485 | 326 | 192 | 157 | 174 | 116 | ||||||||||
05/31/16 | 29,998 | 1,036 | 480 | 339 | 204 | 153 | 124 | 138 | ||||||||||
06/30/16 | 29,678 | 894 | 484 | 287 | 227 | 160 | 110 | 103 | ||||||||||
07/31/16 | 29,271 | 926 | 443 | 341 | 212 | 190 | 125 | 92 | ||||||||||
08/31/16 | 29,109 | 893 | 449 | 257 | 256 | 184 | 139 | 94 | ||||||||||
09/30/16 | 28,781 | 911 | 463 | 278 | 209 | 206 | 143 | 119 | ||||||||||
10/31/16 | 28,723 | 611 | 345 | 287 | 221 | 148 | 156 | 111 | ||||||||||
11/30/16 | 28,293 | 499 | 169 | 179 | 195 | 127 | 83 | 89 | ||||||||||
SLM 2011-3 |
12/31/11 | 44,359 | 1,986 | 1,178 | 708 | 446 | 344 | 263 | 240 | |||||||||
01/31/12 | 44,520 | 1,761 | 1,030 | 640 | 480 | 380 | 283 | 199 | ||||||||||
02/29/12 | 44,652 | 1,753 | 853 | 564 | 457 | 352 | 267 | 221 | ||||||||||
03/31/12 | 44,864 | 1,715 | 730 | 471 | 370 | 334 | 246 | 206 | ||||||||||
04/30/12 | 44,438 | 1,814 | 843 | 450 | 332 | 306 | 229 | 199 | ||||||||||
05/31/12 | 44,542 | 1,858 | 888 | 506 | 289 | 282 | 226 | 194 | ||||||||||
06/30/12 | 44,087 | 1,766 | 1,023 | 515 | 388 | 227 | 213 | 169 | ||||||||||
07/31/12 | 43,419 | 1,866 | 882 | 602 | 354 | 306 | 177 | 163 | ||||||||||
08/31/12 | 43,249 | 1,785 | 985 | 502 | 424 | 263 | 220 | 136 | ||||||||||
09/30/12 | 42,926 | 1,779 | 922 | 565 | 355 | 356 | 179 | 171 | ||||||||||
10/31/12 | 42,544 | 1,756 | 877 | 556 | 371 | 256 | 294 | 154 | ||||||||||
11/30/12 | 42,170 | 1,772 | 920 | 509 | 396 | 278 | 182 | 263 |
Page 110 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-2 |
03/31/16 | 99 | 102 | 17 | 10 | 8 | 2,775 | 33,482 | 37,976 | |||||||||
04/30/16 | 101 | 73 | 40 | 9 | 10 | 2,615 | 32,980 | 37,479 | ||||||||||
05/31/16 | 90 | 65 | 32 | 23 | 10 | 2,694 | 32,692 | 36,966 | ||||||||||
06/30/16 | 114 | 63 | 25 | 13 | 11 | 2,491 | 32,169 | 36,540 | ||||||||||
07/31/16 | 85 | 75 | 18 | 8 | 11 | 2,526 | 31,797 | 36,089 | ||||||||||
08/31/16 | 83 | 58 | 42 | 8 | 13 | 2,476 | 31,585 | 35,603 | ||||||||||
09/30/16 | 86 | 66 | 22 | 12 | 10 | 2,525 | 31,306 | 35,191 | ||||||||||
10/31/16 | 100 | 55 | 31 | 10 | 12 | 2,087 | 30,810 | 34,679 | ||||||||||
11/30/16 | 74 | 66 | 35 | 10 | 8 | 1,534 | 29,827 | 34,039 | ||||||||||
SLM 2011-3 |
12/31/11 | 212 | 181 | 68 | 0 | 0 | 5,626 | 49,985 | 62,678 | |||||||||
01/31/12 | 181 | 159 | 163 | 56 | 0 | 5,332 | 49,852 | 62,491 | ||||||||||
02/29/12 | 164 | 146 | 146 | 58 | 0 | 4,981 | 49,633 | 62,252 | ||||||||||
03/31/12 | 182 | 114 | 127 | 74 | 0 | 4,569 | 49,433 | 61,991 | ||||||||||
04/30/12 | 173 | 122 | 95 | 47 | 0 | 4,610 | 49,048 | 61,596 | ||||||||||
05/31/12 | 145 | 147 | 75 | 22 | 1 | 4,633 | 49,175 | 61,161 | ||||||||||
06/30/12 | 151 | 118 | 98 | 11 | 0 | 4,679 | 48,766 | 60,530 | ||||||||||
07/31/12 | 150 | 123 | 67 | 30 | 0 | 4,720 | 48,139 | 59,790 | ||||||||||
08/31/12 | 152 | 123 | 92 | 17 | 0 | 4,699 | 47,948 | 59,238 | ||||||||||
09/30/12 | 114 | 134 | 95 | 17 | 0 | 4,687 | 47,613 | 58,581 | ||||||||||
10/31/12 | 133 | 98 | 109 | 13 | 0 | 4,617 | 47,161 | 58,110 | ||||||||||
11/30/12 | 113 | 122 | 78 | 17 | 0 | 4,650 | 46,820 | 57,684 |
Page 111 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
SLM 2011-3 |
12/31/12 | 42,155 | 1,786 | 1,002 | 592 | 379 | 298 | 199 | 160 | |||||||||
01/31/13 | 42,240 | 1,680 | 890 | 589 | 377 | 283 | 228 | 166 | ||||||||||
02/28/13 | 41,892 | 1,658 | 875 | 539 | 409 | 285 | 228 | 199 | ||||||||||
03/31/13 | 42,060 | 1,612 | 856 | 507 | 387 | 284 | 239 | 179 | ||||||||||
04/30/13 | 41,934 | 1,484 | 794 | 515 | 355 | 295 | 226 | 198 | ||||||||||
05/31/13 | 41,965 | 1,485 | 816 | 543 | 378 | 264 | 240 | 172 | ||||||||||
06/30/13 | 41,499 | 1,593 | 849 | 511 | 432 | 322 | 179 | 198 | ||||||||||
07/31/13 | 41,116 | 1,573 | 806 | 566 | 371 | 361 | 241 | 152 | ||||||||||
08/31/13 | 40,934 | 1,568 | 855 | 522 | 397 | 297 | 273 | 207 | ||||||||||
09/30/13 | 40,522 | 1,550 | 893 | 516 | 384 | 319 | 237 | 221 | ||||||||||
10/31/13 | 40,355 | 1,455 | 820 | 550 | 378 | 304 | 247 | 191 | ||||||||||
11/30/13 | 40,225 | 1,519 | 768 | 509 | 448 | 289 | 257 | 201 | ||||||||||
12/31/13 | 40,224 | 1,606 | 782 | 466 | 416 | 327 | 229 | 208 | ||||||||||
01/31/14 | 40,181 | 1,416 | 807 | 447 | 353 | 296 | 243 | 167 | ||||||||||
02/28/14 | 39,769 | 1,455 | 756 | 480 | 303 | 224 | 231 | 187 | ||||||||||
03/31/14 | 40,009 | 1,240 | 682 | 441 | 343 | 207 | 192 | 194 | ||||||||||
04/30/14 | 40,070 | 1,234 | 565 | 398 | 289 | 245 | 149 | 171 | ||||||||||
05/31/14 | 39,906 | 1,342 | 678 | 356 | 281 | 208 | 192 | 140 | ||||||||||
06/30/14 | 39,484 | 1,403 | 777 | 433 | 282 | 238 | 163 | 165 | ||||||||||
07/31/14 | 39,090 | 1,380 | 776 | 504 | 347 | 238 | 175 | 154 | ||||||||||
08/31/14 | 38,999 | 1,325 | 753 | 472 | 377 | 272 | 173 | 130 |
Page 112 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-3 |
12/31/12 | 224 | 87 | 96 | 7 | 0 | 4,830 | 46,985 | 57,378 | |||||||||
01/31/13 | 147 | 157 | 28 | 27 | 2 | 4,574 | 46,814 | 57,028 | ||||||||||
02/28/13 | 129 | 126 | 85 | 5 | 0 | 4,538 | 46,430 | 56,671 | ||||||||||
03/31/13 | 168 | 98 | 39 | 20 | 0 | 4,389 | 46,449 | 56,251 | ||||||||||
04/30/13 | 144 | 110 | 39 | 21 | 0 | 4,181 | 46,115 | 55,837 | ||||||||||
05/31/13 | 159 | 110 | 29 | 20 | 0 | 4,216 | 46,181 | 55,514 | ||||||||||
06/30/13 | 149 | 129 | 22 | 11 | 7 | 4,402 | 45,901 | 55,116 | ||||||||||
07/31/13 | 163 | 106 | 30 | 16 | 2 | 4,387 | 45,503 | 54,730 | ||||||||||
08/31/13 | 130 | 117 | 25 | 17 | 6 | 4,414 | 45,348 | 54,433 | ||||||||||
09/30/13 | 176 | 99 | 24 | 19 | 4 | 4,442 | 44,964 | 54,025 | ||||||||||
10/31/13 | 173 | 137 | 24 | 11 | 4 | 4,294 | 44,649 | 53,715 | ||||||||||
11/30/13 | 145 | 153 | 41 | 23 | 2 | 4,355 | 44,580 | 53,416 | ||||||||||
12/31/13 | 171 | 115 | 60 | 20 | 4 | 4,404 | 44,628 | 53,043 | ||||||||||
01/31/14 | 156 | 136 | 53 | 22 | 2 | 4,098 | 44,279 | 52,741 | ||||||||||
02/28/14 | 136 | 125 | 59 | 19 | 5 | 3,980 | 43,749 | 52,430 | ||||||||||
03/31/14 | 138 | 109 | 45 | 23 | 0 | 3,614 | 43,623 | 52,031 | ||||||||||
04/30/14 | 146 | 86 | 28 | 27 | 0 | 3,338 | 43,408 | 51,644 | ||||||||||
05/31/14 | 149 | 110 | 40 | 16 | 0 | 3,512 | 43,418 | 51,269 | ||||||||||
06/30/14 | 124 | 110 | 34 | 19 | 4 | 3,752 | 43,236 | 50,889 | ||||||||||
07/31/14 | 138 | 100 | 35 | 15 | 6 | 3,868 | 42,958 | 50,560 | ||||||||||
08/31/14 | 135 | 103 | 26 | 18 | 6 | 3,790 | 42,789 | 50,211 |
Page 113 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
SLM 2011-3 |
09/30/14 | 38,909 | 1,261 | 661 | 457 | 313 | 283 | 196 | 141 | |||||||||
10/31/14 | 38,680 | 1,410 | 646 | 407 | 331 | 223 | 196 | 166 | ||||||||||
11/30/14 | 38,316 | 1,449 | 751 | 424 | 305 | 250 | 172 | 161 | ||||||||||
12/31/14 | 38,227 | 1,408 | 776 | 522 | 305 | 220 | 196 | 133 | ||||||||||
01/31/15 | 38,089 | 1,272 | 738 | 469 | 372 | 216 | 165 | 182 | ||||||||||
02/28/15 | 37,777 | 1,273 | 652 | 478 | 312 | 286 | 152 | 143 | ||||||||||
03/31/15 | 37,699 | 1,146 | 636 | 381 | 332 | 228 | 204 | 133 | ||||||||||
04/30/15 | 37,445 | 1,103 | 623 | 425 | 267 | 239 | 155 | 190 | ||||||||||
05/31/15 | 37,030 | 1,250 | 561 | 479 | 302 | 209 | 200 | 149 | ||||||||||
06/30/15 | 36,622 | 1,155 | 649 | 349 | 347 | 217 | 163 | 140 | ||||||||||
07/31/15 | 36,346 | 1,131 | 568 | 415 | 255 | 228 | 168 | 122 | ||||||||||
08/31/15 | 36,195 | 998 | 611 | 349 | 287 | 171 | 179 | 150 | ||||||||||
09/30/15 | 35,799 | 1,163 | 566 | 400 | 255 | 216 | 147 | 145 | ||||||||||
10/31/15 | 35,408 | 1,021 | 601 | 427 | 256 | 202 | 191 | 114 | ||||||||||
11/30/15 | 34,867 | 1,226 | 553 | 393 | 301 | 177 | 171 | 150 | ||||||||||
12/31/15 | 34,804 | 1,150 | 609 | 382 | 270 | 201 | 154 | 152 | ||||||||||
01/31/16 | 34,739 | 1,014 | 537 | 389 | 290 | 178 | 156 | 125 | ||||||||||
02/29/16 | 34,315 | 1,100 | 465 | 312 | 268 | 209 | 138 | 133 | ||||||||||
03/31/16 | 34,201 | 1,068 | 509 | 259 | 228 | 190 | 152 | 106 | ||||||||||
04/30/16 | 33,807 | 921 | 492 | 306 | 192 | 171 | 150 | 127 | ||||||||||
05/31/16 | 33,465 | 1,017 | 440 | 303 | 207 | 160 | 119 | 129 |
Page 114 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-3 |
09/30/14 | 96 | 110 | 20 | 18 | 7 | 3,563 | 42,472 | 49,839 | |||||||||
10/31/14 | 105 | 76 | 34 | 6 | 7 | 3,607 | 42,287 | 49,476 | ||||||||||
11/30/14 | 137 | 87 | 20 | 15 | 5 | 3,776 | 42,092 | 49,080 | ||||||||||
12/31/14 | 136 | 94 | 36 | 7 | 5 | 3,838 | 42,065 | 48,616 | ||||||||||
01/31/15 | 95 | 98 | 36 | 11 | 3 | 3,657 | 41,746 | 48,237 | ||||||||||
02/28/15 | 142 | 65 | 39 | 12 | 3 | 3,557 | 41,334 | 47,807 | ||||||||||
03/31/15 | 125 | 88 | 26 | 11 | 2 | 3,312 | 41,011 | 47,278 | ||||||||||
04/30/15 | 113 | 99 | 41 | 15 | 2 | 3,272 | 40,717 | 46,779 | ||||||||||
05/31/15 | 158 | 87 | 54 | 12 | 0 | 3,461 | 40,491 | 46,263 | ||||||||||
06/30/15 | 121 | 127 | 24 | 14 | 4 | 3,310 | 39,932 | 45,777 | ||||||||||
07/31/15 | 113 | 87 | 54 | 13 | 8 | 3,162 | 39,508 | 45,340 | ||||||||||
08/31/15 | 87 | 90 | 53 | 19 | 10 | 3,004 | 39,199 | 44,915 | ||||||||||
09/30/15 | 132 | 73 | 49 | 23 | 10 | 3,179 | 38,978 | 44,413 | ||||||||||
10/31/15 | 108 | 109 | 22 | 18 | 6 | 3,075 | 38,483 | 43,938 | ||||||||||
11/30/15 | 89 | 86 | 39 | 9 | 7 | 3,201 | 38,068 | 43,479 | ||||||||||
12/31/15 | 116 | 68 | 31 | 25 | 7 | 3,165 | 37,969 | 43,080 | ||||||||||
01/31/16 | 117 | 95 | 27 | 26 | 10 | 2,964 | 37,703 | 42,651 | ||||||||||
02/29/16 | 95 | 90 | 27 | 15 | 11 | 2,863 | 37,178 | 42,163 | ||||||||||
03/31/16 | 96 | 84 | 24 | 17 | 11 | 2,744 | 36,945 | 41,756 | ||||||||||
04/30/16 | 88 | 66 | 21 | 11 | 15 | 2,560 | 36,367 | 41,223 | ||||||||||
05/31/16 | 93 | 67 | 34 | 7 | 17 | 2,593 | 36,058 | 40,669 |
Page 115 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
SLM 2011-3 |
06/30/16 | 33,124 | 928 | 488 | 307 | 223 | 159 | 134 | 91 | |||||||||
07/31/16 | 32,781 | 953 | 467 | 330 | 244 | 170 | 133 | 95 | ||||||||||
08/31/16 | 32,620 | 869 | 453 | 320 | 240 | 165 | 139 | 106 | ||||||||||
09/30/16 | 32,163 | 985 | 413 | 296 | 242 | 183 | 130 | 110 | ||||||||||
10/31/16 | 32,018 | 690 | 361 | 253 | 209 | 197 | 159 | 105 | ||||||||||
11/30/16 | 31,387 | 792 | 323 | 201 | 165 | 158 | 145 | 97 | ||||||||||
NAVI 2014-2 |
09/30/14 | 6,909 | 392 | 333 | 341 | 215 | 64 | 71 | 70 | |||||||||
10/31/14 | 6,756 | 470 | 231 | 261 | 264 | 178 | 57 | 63 | ||||||||||
11/30/14 | 6,671 | 541 | 313 | 158 | 224 | 234 | 158 | 47 | ||||||||||
12/31/14 | 6,618 | 485 | 339 | 203 | 128 | 185 | 191 | 143 | ||||||||||
01/31/15 | 6,635 | 397 | 296 | 243 | 165 | 85 | 140 | 172 | ||||||||||
02/28/15 | 6,561 | 458 | 207 | 186 | 197 | 110 | 58 | 133 | ||||||||||
03/31/15 | 6,609 | 396 | 241 | 120 | 134 | 136 | 90 | 51 | ||||||||||
04/30/15 | 6,733 | 356 | 232 | 180 | 84 | 112 | 99 | 77 | ||||||||||
05/31/15 | 6,737 | 419 | 207 | 179 | 139 | 73 | 80 | 88 | ||||||||||
06/30/15 | 6,613 | 382 | 239 | 144 | 135 | 98 | 51 | 60 | ||||||||||
07/31/15 | 6,495 | 415 | 215 | 159 | 132 | 96 | 83 | 35 | ||||||||||
08/31/15 | 6,612 | 296 | 261 | 149 | 144 | 95 | 73 | 68 | ||||||||||
09/30/15 | 6,539 | 392 | 167 | 187 | 127 | 111 | 71 | 59 | ||||||||||
10/31/15 | 6,502 | 406 | 211 | 129 | 150 | 82 | 79 | 55 | ||||||||||
11/30/15 | 6,456 | 393 | 228 | 149 | 97 | 116 | 66 | 62 |
Page 116 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-3 |
06/30/16 | 96 | 66 | 27 | 9 | 15 | 2,543 | 35,667 | 40,243 | |||||||||
07/31/16 | 76 | 75 | 25 | 11 | 17 | 2,596 | 35,377 | 39,794 | ||||||||||
08/31/16 | 61 | 60 | 57 | 4 | 13 | 2,487 | 35,107 | 39,260 | ||||||||||
09/30/16 | 88 | 48 | 28 | 15 | 11 | 2,549 | 34,712 | 38,817 | ||||||||||
10/31/16 | 84 | 70 | 34 | 10 | 6 | 2,178 | 34,196 | 38,304 | ||||||||||
11/30/16 | 84 | 68 | 52 | 10 | 4 | 2,099 | 33,486 | 37,718 | ||||||||||
NAVI 2014-2 |
09/30/14 | 28 | 32 | 0 | 0 | 0 | 1,546 | 8,455 | 10,892 | |||||||||
10/31/14 | 57 | 19 | 27 | 0 | 0 | 1,627 | 8,383 | 10,851 | ||||||||||
11/30/14 | 50 | 46 | 9 | 20 | 0 | 1,800 | 8,471 | 10,807 | ||||||||||
12/31/14 | 42 | 46 | 39 | 4 | 0 | 1,805 | 8,423 | 10,737 | ||||||||||
01/31/15 | 123 | 34 | 29 | 13 | 0 | 1,697 | 8,332 | 10,672 | ||||||||||
02/28/15 | 159 | 107 | 20 | 17 | 0 | 1,652 | 8,213 | 10,608 | ||||||||||
03/31/15 | 120 | 146 | 97 | 8 | 0 | 1,539 | 8,148 | 10,532 | ||||||||||
04/30/15 | 39 | 102 | 128 | 78 | 0 | 1,487 | 8,220 | 10,448 | ||||||||||
05/31/15 | 69 | 34 | 83 | 72 | 0 | 1,443 | 8,180 | 10,350 | ||||||||||
06/30/15 | 67 | 56 | 28 | 40 | 0 | 1,300 | 7,913 | 10,231 | ||||||||||
07/31/15 | 50 | 46 | 49 | 21 | 0 | 1,301 | 7,796 | 10,037 | ||||||||||
08/31/15 | 32 | 42 | 30 | 32 | 0 | 1,222 | 7,834 | 9,917 | ||||||||||
09/30/15 | 55 | 27 | 24 | 18 | 2 | 1,240 | 7,779 | 9,831 | ||||||||||
10/31/15 | 46 | 41 | 15 | 7 | 2 | 1,223 | 7,725 | 9,732 | ||||||||||
11/30/15 | 47 | 28 | 31 | 12 | 2 | 1,231 | 7,687 | 9,650 |
Page 117 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
NAVI 2014-2 |
12/31/15 | 6,563 | 326 | 182 | 144 | 112 | 72 | 80 | 48 | |||||||||
01/31/16 | 6,582 | 300 | 161 | 115 | 106 | 84 | 48 | 64 | ||||||||||
02/29/16 | 6,658 | 302 | 163 | 108 | 78 | 76 | 70 | 39 | ||||||||||
03/31/16 | 6,611 | 387 | 171 | 110 | 89 | 57 | 54 | 51 | ||||||||||
04/30/16 | 6,516 | 343 | 149 | 118 | 89 | 68 | 39 | 42 | ||||||||||
05/31/16 | 6,632 | 287 | 162 | 113 | 92 | 71 | 54 | 31 | ||||||||||
06/30/16 | 6,601 | 250 | 147 | 106 | 70 | 72 | 62 | 39 | ||||||||||
07/31/16 | 6,652 | 261 | 119 | 106 | 93 | 62 | 53 | 48 | ||||||||||
08/31/16 | 6,752 | 212 | 141 | 77 | 72 | 81 | 59 | 42 | ||||||||||
09/30/16 | 6,682 | 242 | 105 | 101 | 55 | 58 | 60 | 46 | ||||||||||
10/31/16 | 6,646 | 253 | 104 | 66 | 76 | 47 | 50 | 35 | ||||||||||
11/30/16 | 6,517 | 248 | 107 | 70 | 46 | 58 | 41 | 36 | ||||||||||
NAVI 2014-3 |
09/30/14 | 7,308 | 459 | 290 | 316 | 254 | 141 | 62 | 47 | |||||||||
10/31/14 | 7,161 | 534 | 272 | 210 | 262 | 197 | 92 | 54 | ||||||||||
11/30/14 | 6,981 | 508 | 339 | 193 | 168 | 219 | 177 | 76 | ||||||||||
12/31/14 | 7,096 | 417 | 313 | 226 | 140 | 134 | 180 | 151 | ||||||||||
01/31/15 | 7,161 | 390 | 252 | 194 | 181 | 105 | 103 | 153 | ||||||||||
02/28/15 | 7,214 | 421 | 229 | 167 | 139 | 120 | 69 | 78 | ||||||||||
03/31/15 | 7,242 | 423 | 247 | 134 | 115 | 91 | 92 | 46 | ||||||||||
04/30/15 | 7,290 | 372 | 256 | 163 | 105 | 77 | 63 | 81 | ||||||||||
05/31/15 | 7,312 | 414 | 228 | 194 | 118 | 78 | 58 | 62 |
Page 118 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-2 |
12/31/15 | 49 | 43 | 15 | 22 | 2 | 1,095 | 7,658 | 9,588 | |||||||||
01/31/16 | 40 | 32 | 29 | 10 | 0 | 989 | 7,571 | 9,516 | ||||||||||
02/29/16 | 54 | 31 | 29 | 16 | 0 | 966 | 7,624 | 9,455 | ||||||||||
03/31/16 | 32 | 43 | 20 | 15 | 0 | 1,029 | 7,640 | 9,363 | ||||||||||
04/30/16 | 39 | 25 | 23 | 13 | 0 | 948 | 7,464 | 9,307 | ||||||||||
05/31/16 | 28 | 32 | 14 | 14 | 0 | 898 | 7,530 | 9,221 | ||||||||||
06/30/16 | 27 | 24 | 23 | 10 | 0 | 830 | 7,431 | 9,127 | ||||||||||
07/31/16 | 36 | 16 | 18 | 17 | 0 | 829 | 7,481 | 9,075 | ||||||||||
08/31/16 | 40 | 35 | 10 | 8 | 0 | 777 | 7,529 | 8,997 | ||||||||||
09/30/16 | 34 | 37 | 26 | 5 | 0 | 769 | 7,451 | 8,943 | ||||||||||
10/31/16 | 34 | 28 | 25 | 7 | 0 | 725 | 7,371 | 8,871 | ||||||||||
11/30/16 | 23 | 28 | 25 | 8 | 0 | 690 | 7,207 | 8,768 | ||||||||||
NAVI 2014-3 |
09/30/14 | 28 | 26 | 0 | 0 | 0 | 1,623 | 8,931 | 11,450 | |||||||||
10/31/14 | 44 | 22 | 18 | 0 | 0 | 1,705 | 8,866 | 11,416 | ||||||||||
11/30/14 | 52 | 38 | 18 | 8 | 0 | 1,796 | 8,777 | 11,362 | ||||||||||
12/31/14 | 68 | 43 | 30 | 8 | 0 | 1,710 | 8,806 | 11,298 | ||||||||||
01/31/15 | 129 | 52 | 28 | 15 | 0 | 1,602 | 8,763 | 11,226 | ||||||||||
02/28/15 | 138 | 109 | 40 | 18 | 0 | 1,528 | 8,742 | 11,168 | ||||||||||
03/31/15 | 62 | 103 | 83 | 31 | 0 | 1,427 | 8,669 | 11,079 | ||||||||||
04/30/15 | 36 | 51 | 80 | 62 | 0 | 1,346 | 8,636 | 10,989 | ||||||||||
05/31/15 | 75 | 23 | 43 | 52 | 0 | 1,345 | 8,657 | 10,897 |
Page 119 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days
|
211 to 240 Days | |||||||||||
NAVI 2014-3 |
06/30/15 | 7,142 | 430 | 229 | 178 | 151 | 84 | 40 | 41 | |||||||||
07/31/15 | 7,061 | 380 | 252 | 174 | 143 | 116 | 61 | 40 | ||||||||||
08/31/15 | 7,165 | 357 | 202 | 200 | 134 | 107 | 76 | 49 | ||||||||||
09/30/15 | 7,125 | 339 | 210 | 141 | 150 | 92 | 79 | 50 | ||||||||||
10/31/15 | 7,036 | 443 | 224 | 144 | 104 | 125 | 64 | 69 | ||||||||||
11/30/15 | 7,006 | 383 | 255 | 144 | 108 | 75 | 99 | 52 | ||||||||||
12/31/15 | 7,077 | 355 | 185 | 167 | 102 | 81 | 52 | 84 | ||||||||||
01/31/16 | 7,122 | 299 | 176 | 130 | 129 | 68 | 70 | 40 | ||||||||||
02/29/16 | 7,184 | 294 | 156 | 124 | 97 | 84 | 58 | 56 | ||||||||||
03/31/16 | 7,189 | 354 | 156 | 90 | 88 | 55 | 58 | 47 | ||||||||||
04/30/16 | 7,097 | 320 | 179 | 96 | 62 | 69 | 39 | 47 | ||||||||||
05/31/16 | 7,099 | 334 | 185 | 129 | 68 | 46 | 56 | 31 | ||||||||||
06/30/16 | 7,127 | 242 | 172 | 116 | 90 | 54 | 37 | 42 | ||||||||||
07/31/16 | 7,149 | 237 | 120 | 116 | 77 | 74 | 42 | 31 | ||||||||||
08/31/16 | 7,322 | 165 | 117 | 78 | 71 | 51 | 48 | 32 | ||||||||||
09/30/16 | 7,315 | 244 | 104 | 78 | 54 | 52 | 39 | 33 | ||||||||||
10/31/16 | 7,261 | 241 | 117 | 71 | 67 | 42 | 40 | 28 | ||||||||||
11/30/16 | 7,088 | 272 | 124 | 81 | 50 | 50 | 25 | 30 | ||||||||||
NAVI 2014-4 |
09/30/14 | 7,298 | 455 | 278 | 275 | 194 | 130 | 94 | 60 | |||||||||
10/31/14 | 7,181 | 510 | 260 | 177 | 219 | 151 | 103 | 82 | ||||||||||
11/30/14 | 7,110 | 512 | 319 | 182 | 144 | 173 | 123 | 91 |
Page 120 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-3 |
06/30/15 | 52 | 54 | 18 | 22 | 1 | 1,300 | 8,442 | 10,781 | |||||||||
07/31/15 | 34 | 41 | 44 | 12 | 0 | 1,297 | 8,358 | 10,627 | ||||||||||
08/31/15 | 32 | 22 | 28 | 25 | 1 | 1,233 | 8,398 | 10,521 | ||||||||||
09/30/15 | 41 | 27 | 18 | 17 | 0 | 1,164 | 8,289 | 10,431 | ||||||||||
10/31/15 | 42 | 35 | 16 | 7 | 0 | 1,273 | 8,309 | 10,346 | ||||||||||
11/30/15 | 58 | 40 | 25 | 16 | 0 | 1,255 | 8,261 | 10,258 | ||||||||||
12/31/15 | 42 | 48 | 25 | 17 | 0 | 1,158 | 8,235 | 10,190 | ||||||||||
01/31/16 | 63 | 35 | 29 | 15 | 0 | 1,054 | 8,176 | 10,111 | ||||||||||
02/29/16 | 31 | 49 | 23 | 15 | 0 | 987 | 8,171 | 10,031 | ||||||||||
03/31/16 | 42 | 25 | 27 | 15 | 0 | 957 | 8,146 | 9,948 | ||||||||||
04/30/16 | 40 | 37 | 16 | 15 | 0 | 920 | 8,017 | 9,863 | ||||||||||
05/31/16 | 37 | 36 | 20 | 14 | 0 | 956 | 8,055 | 9,771 | ||||||||||
06/30/16 | 25 | 34 | 24 | 12 | 0 | 848 | 7,975 | 9,702 | ||||||||||
07/31/16 | 32 | 22 | 23 | 11 | 1 | 786 | 7,935 | 9,644 | ||||||||||
08/31/16 | 22 | 26 | 17 | 18 | 1 | 646 | 7,968 | 9,566 | ||||||||||
09/30/16 | 29 | 17 | 13 | 9 | 1 | 673 | 7,988 | 9,501 | ||||||||||
10/31/16 | 31 | 26 | 15 | 6 | 1 | 685 | 7,946 | 9,439 | ||||||||||
11/30/16 | 18 | 27 | 18 | 5 | 1 | 701 | 7,789 | 9,344 | ||||||||||
NAVI 2014-4 |
09/30/14 | 39 | 31 | 0 | 0 | 0 | 1,556 | 8,854 | 11,401 | |||||||||
10/31/14 | 54 | 31 | 24 | 0 | 0 | 1,611 | 8,792 | 11,355 | ||||||||||
11/30/14 | 74 | 47 | 25 | 6 | 0 | 1,696 | 8,806 | 11,286 |
Page 121 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
NAVI 2014-4 |
12/31/14 | 7,127 | 434 | 300 | 224 | 128 | 109 | 147 | 105 | |||||||||
01/31/15 | 7,146 | 437 | 259 | 209 | 170 | 68 | 90 | 141 | ||||||||||
02/28/15 | 7,110 | 419 | 258 | 156 | 168 | 111 | 49 | 86 | ||||||||||
03/31/15 | 7,198 | 388 | 226 | 159 | 114 | 116 | 79 | 38 | ||||||||||
04/30/15 | 7,244 | 376 | 238 | 124 | 107 | 85 | 99 | 63 | ||||||||||
05/31/15 | 7,194 | 408 | 240 | 171 | 95 | 88 | 66 | 91 | ||||||||||
06/30/15 | 7,100 | 390 | 213 | 168 | 130 | 58 | 62 | 55 | ||||||||||
07/31/15 | 6,999 | 419 | 235 | 154 | 126 | 105 | 40 | 54 | ||||||||||
08/31/15 | 7,041 | 395 | 261 | 163 | 125 | 89 | 74 | 30 | ||||||||||
09/30/15 | 6,932 | 398 | 260 | 161 | 126 | 88 | 69 | 70 | ||||||||||
10/31/15 | 6,915 | 379 | 228 | 175 | 115 | 93 | 60 | 52 | ||||||||||
11/30/15 | 6,838 | 397 | 222 | 136 | 129 | 77 | 64 | 40 | ||||||||||
12/31/15 | 7,000 | 323 | 207 | 119 | 78 | 91 | 65 | 54 | ||||||||||
01/31/16 | 7,032 | 352 | 166 | 138 | 82 | 53 | 69 | 53 | ||||||||||
02/29/16 | 7,082 | 344 | 169 | 83 | 92 | 55 | 38 | 50 | ||||||||||
03/31/16 | 7,033 | 386 | 201 | 100 | 64 | 71 | 41 | 24 | ||||||||||
04/30/16 | 6,969 | 365 | 177 | 136 | 81 | 49 | 58 | 32 | ||||||||||
05/31/16 | 7,063 | 319 | 176 | 117 | 95 | 65 | 34 | 54 | ||||||||||
06/30/16 | 6,985 | 283 | 142 | 122 | 89 | 67 | 46 | 30 | ||||||||||
07/31/16 | 6,992 | 265 | 148 | 79 | 104 | 71 | 56 | 35 | ||||||||||
08/31/16 | 7,118 | 210 | 122 | 105 | 65 | 68 | 42 | 39 |
Page 122 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-4 |
12/31/14 | 76 | 56 | 27 | 9 | 0 | 1,615 | 8,742 | 11,208 | |||||||||
01/31/15 | 104 | 64 | 40 | 20 | 0 | 1,602 | 8,748 | 11,138 | ||||||||||
02/28/15 | 122 | 80 | 53 | 28 | 0 | 1,530 | 8,640 | 11,047 | ||||||||||
03/31/15 | 69 | 107 | 65 | 41 | 0 | 1,402 | 8,600 | 10,968 | ||||||||||
04/30/15 | 24 | 60 | 89 | 50 | 0 | 1,315 | 8,559 | 10,879 | ||||||||||
05/31/15 | 57 | 19 | 43 | 70 | 0 | 1,348 | 8,542 | 10,801 | ||||||||||
06/30/15 | 76 | 45 | 14 | 19 | 0 | 1,230 | 8,330 | 10,714 | ||||||||||
07/31/15 | 46 | 67 | 36 | 7 | 0 | 1,289 | 8,288 | 10,561 | ||||||||||
08/31/15 | 52 | 36 | 43 | 23 | 0 | 1,291 | 8,332 | 10,434 | ||||||||||
09/30/15 | 25 | 44 | 29 | 29 | 0 | 1,299 | 8,231 | 10,340 | ||||||||||
10/31/15 | 65 | 19 | 24 | 20 | 0 | 1,230 | 8,145 | 10,246 | ||||||||||
11/30/15 | 56 | 45 | 15 | 18 | 0 | 1,199 | 8,037 | 10,141 | ||||||||||
12/31/15 | 36 | 48 | 29 | 7 | 2 | 1,059 | 8,059 | 10,060 | ||||||||||
01/31/16 | 42 | 33 | 27 | 15 | 2 | 1,032 | 8,064 | 9,963 | ||||||||||
02/29/16 | 34 | 39 | 21 | 7 | 0 | 932 | 8,014 | 9,888 | ||||||||||
03/31/16 | 35 | 25 | 29 | 9 | 1 | 986 | 8,019 | 9,810 | ||||||||||
04/30/16 | 23 | 26 | 15 | 21 | 0 | 983 | 7,952 | 9,747 | ||||||||||
05/31/16 | 28 | 16 | 17 | 11 | 0 | 932 | 7,995 | 9,672 | ||||||||||
06/30/16 | 40 | 28 | 11 | 8 | 1 | 867 | 7,852 | 9,582 | ||||||||||
07/31/16 | 27 | 36 | 22 | 8 | 0 | 851 | 7,843 | 9,512 | ||||||||||
08/31/16 | 26 | 19 | 25 | 19 | 0 | 740 | 7,858 | 9,425 |
Page 123 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
NAVI 2014-4 |
09/30/16 | 7,168 | 241 | 118 | 69 | 77 | 43 | 53 | 30 | |||||||||
10/31/16 | 7,122 | 277 | 115 | 76 | 50 | 64 | 27 | 35 | ||||||||||
11/30/16 | 6,980 | 282 | 145 | 68 | 52 | 40 | 48 | 19 | ||||||||||
NAVI 2014-5 |
09/30/14 | 4,336 | 253 | 199 | 172 | 139 | 127 | 60 | 37 | |||||||||
10/31/14 | 4,263 | 313 | 149 | 128 | 144 | 104 | 107 | 56 | ||||||||||
11/30/14 | 4,220 | 267 | 214 | 95 | 104 | 124 | 88 | 96 | ||||||||||
12/31/14 | 4,287 | 272 | 160 | 143 | 84 | 80 | 98 | 85 | ||||||||||
01/31/15 | 4,256 | 242 | 179 | 122 | 108 | 45 | 69 | 88 | ||||||||||
02/28/15 | 4,153 | 320 | 146 | 118 | 91 | 70 | 46 | 61 | ||||||||||
03/31/15 | 4,259 | 216 | 173 | 111 | 80 | 56 | 55 | 33 | ||||||||||
04/30/15 | 4,303 | 261 | 118 | 114 | 81 | 59 | 39 | 57 | ||||||||||
05/31/15 | 4,315 | 251 | 159 | 66 | 97 | 60 | 46 | 37 | ||||||||||
06/30/15 | 4,263 | 219 | 147 | 100 | 56 | 69 | 43 | 34 | ||||||||||
07/31/15 | 4,185 | 227 | 153 | 101 | 82 | 47 | 50 | 44 | ||||||||||
08/31/15 | 4,283 | 206 | 139 | 117 | 80 | 65 | 35 | 41 | ||||||||||
09/30/15 | 4,259 | 207 | 113 | 89 | 100 | 59 | 43 | 34 | ||||||||||
10/31/15 | 4,212 | 248 | 126 | 76 | 80 | 66 | 43 | 34 | ||||||||||
11/30/15 | 4,230 | 219 | 121 | 69 | 48 | 66 | 46 | 33 | ||||||||||
12/31/15 | 4,200 | 241 | 116 | 79 | 41 | 44 | 45 | 41 | ||||||||||
01/31/16 | 4,189 | 196 | 104 | 68 | 72 | 22 | 34 | 37 | ||||||||||
02/29/16 | 4,211 | 217 | 90 | 67 | 55 | 41 | 20 | 26 |
Page 124 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-4 |
09/30/16 | 30 | 26 | 12 | 21 | 0 | 720 | 7,888 | 9,356 | |||||||||
10/31/16 | 21 | 28 | 20 | 7 | 0 | 720 | 7,842 | 9,308 | ||||||||||
11/30/16 | 28 | 17 | 20 | 13 | 0 | 732 | 7,712 | 9,228 | ||||||||||
NAVI 2014-5 |
09/30/14 | 40 | 12 | 0 | 0 | 0 | 1,039 | 5,375 | 6,815 | |||||||||
10/31/14 | 33 | 33 | 7 | 0 | 0 | 1,074 | 5,337 | 6,787 | ||||||||||
11/30/14 | 49 | 20 | 25 | 3 | 0 | 1,085 | 5,305 | 6,761 | ||||||||||
12/31/14 | 86 | 39 | 18 | 11 | 0 | 1,076 | 5,363 | 6,719 | ||||||||||
01/31/15 | 74 | 80 | 31 | 13 | 0 | 1,051 | 5,307 | 6,668 | ||||||||||
02/28/15 | 75 | 60 | 57 | 17 | 0 | 1,061 | 5,214 | 6,624 | ||||||||||
03/31/15 | 57 | 60 | 55 | 53 | 0 | 949 | 5,208 | 6,564 | ||||||||||
04/30/15 | 23 | 49 | 49 | 39 | 0 | 889 | 5,192 | 6,509 | ||||||||||
05/31/15 | 51 | 22 | 38 | 36 | 0 | 863 | 5,178 | 6,453 | ||||||||||
06/30/15 | 30 | 41 | 21 | 17 | 0 | 777 | 5,040 | 6,384 | ||||||||||
07/31/15 | 19 | 31 | 29 | 7 | 0 | 790 | 4,975 | 6,289 | ||||||||||
08/31/15 | 26 | 17 | 24 | 23 | 0 | 773 | 5,056 | 6,238 | ||||||||||
09/30/15 | 32 | 21 | 13 | 18 | 2 | 731 | 4,990 | 6,179 | ||||||||||
10/31/15 | 29 | 22 | 10 | 8 | 2 | 744 | 4,956 | 6,113 | ||||||||||
11/30/15 | 29 | 21 | 11 | 6 | 2 | 671 | 4,901 | 6,059 | ||||||||||
12/31/15 | 29 | 24 | 16 | 10 | 2 | 688 | 4,888 | 6,017 | ||||||||||
01/31/16 | 33 | 21 | 17 | 11 | 2 | 617 | 4,806 | 5,969 | ||||||||||
02/29/16 | 35 | 24 | 5 | 10 | 0 | 590 | 4,801 | 5,913 |
Page 125 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
NAVI 2014-5 |
03/31/16 | 4,268 | 207 | 114 | 56 | 50 | 30 | 40 | 13 | |||||||||
04/30/16 | 4,232 | 179 | 87 | 74 | 48 | 34 | 18 | 38 | ||||||||||
05/31/16 | 4,160 | 228 | 83 | 48 | 64 | 36 | 27 | 20 | ||||||||||
06/30/16 | 4,153 | 155 | 123 | 44 | 39 | 40 | 29 | 20 | ||||||||||
07/31/16 | 4,212 | 144 | 78 | 95 | 42 | 33 | 33 | 26 | ||||||||||
08/31/16 | 4,264 | 126 | 63 | 49 | 68 | 39 | 17 | 18 | ||||||||||
09/30/16 | 4,259 | 155 | 60 | 44 | 35 | 48 | 26 | 7 | ||||||||||
10/31/16 | 4,252 | 165 | 72 | 39 | 30 | 28 | 39 | 18 | ||||||||||
11/30/16 | 4,194 | 166 | 85 | 41 | 28 | 23 | 22 | 33 | ||||||||||
NAVI 2014-6 |
09/30/14 | 4,470 | 256 | 166 | 139 | 126 | 86 | 61 | 38 | |||||||||
10/31/14 | 4,294 | 352 | 159 | 102 | 123 | 104 | 65 | 49 | ||||||||||
11/30/14 | 4,277 | 267 | 248 | 111 | 86 | 103 | 97 | 55 | ||||||||||
12/31/14 | 4,300 | 270 | 162 | 169 | 80 | 69 | 93 | 87 | ||||||||||
01/31/15 | 4,298 | 233 | 185 | 91 | 156 | 58 | 59 | 88 | ||||||||||
02/28/15 | 4,246 | 255 | 149 | 101 | 82 | 104 | 44 | 49 | ||||||||||
03/31/15 | 4,320 | 224 | 160 | 90 | 74 | 61 | 74 | 31 | ||||||||||
04/30/15 | 4,311 | 246 | 134 | 107 | 71 | 54 | 38 | 65 | ||||||||||
05/31/15 | 4,326 | 227 | 162 | 89 | 90 | 58 | 39 | 36 | ||||||||||
06/30/15 | 4,313 | 202 | 142 | 94 | 63 | 65 | 41 | 36 | ||||||||||
07/31/15 | 4,277 | 227 | 112 | 112 | 74 | 43 | 45 | 40 | ||||||||||
08/31/15 | 4,371 | 213 | 123 | 80 | 85 | 44 | 31 | 40 |
Page 126 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-5 |
03/31/16 | 21 | 24 | 17 | 1 | 0 | 573 | 4,841 | 5,849 | |||||||||
04/30/16 | 8 | 16 | 16 | 16 | 0 | 534 | 4,766 | 5,810 | ||||||||||
05/31/16 | 30 | 8 | 9 | 8 | 0 | 561 | 4,721 | 5,756 | ||||||||||
06/30/16 | 16 | 27 | 9 | 3 | 0 | 505 | 4,658 | 5,710 | ||||||||||
07/31/16 | 11 | 12 | 18 | 3 | 0 | 495 | 4,707 | 5,665 | ||||||||||
08/31/16 | 21 | 6 | 4 | 16 | 0 | 427 | 4,691 | 5,624 | ||||||||||
09/30/16 | 18 | 19 | 4 | 2 | 0 | 418 | 4,677 | 5,567 | ||||||||||
10/31/16 | 7 | 14 | 14 | 2 | 0 | 428 | 4,680 | 5,515 | ||||||||||
11/30/16 | 14 | 7 | 10 | 9 | 0 | 438 | 4,632 | 5,472 | ||||||||||
NAVI 2014-6 |
09/30/14 | 28 | 23 | 0 | 0 | 0 | 923 | 5,393 | 6,893 | |||||||||
10/31/14 | 29 | 20 | 11 | 0 | 0 | 1,014 | 5,308 | 6,868 | ||||||||||
11/30/14 | 32 | 28 | 16 | 7 | 0 | 1,050 | 5,327 | 6,822 | ||||||||||
12/31/14 | 49 | 29 | 22 | 7 | 0 | 1,037 | 5,337 | 6,778 | ||||||||||
01/31/15 | 71 | 40 | 21 | 14 | 0 | 1,016 | 5,314 | 6,727 | ||||||||||
02/28/15 | 82 | 66 | 33 | 12 | 0 | 977 | 5,223 | 6,676 | ||||||||||
03/31/15 | 42 | 70 | 55 | 19 | 0 | 900 | 5,220 | 6,627 | ||||||||||
04/30/15 | 30 | 37 | 62 | 43 | 0 | 887 | 5,198 | 6,579 | ||||||||||
05/31/15 | 52 | 23 | 37 | 53 | 0 | 866 | 5,192 | 6,525 | ||||||||||
06/30/15 | 27 | 42 | 16 | 9 | 0 | 737 | 5,050 | 6,473 | ||||||||||
07/31/15 | 28 | 23 | 34 | 6 | 0 | 744 | 5,021 | 6,404 | ||||||||||
08/31/15 | 30 | 16 | 15 | 16 | 0 | 693 | 5,064 | 6,341 |
Page 127 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
NAVI 2014-6 |
09/30/15 | 4,330 | 248 | 130 | 92 | 50 | 60 | 30 | 27 | |||||||||
10/31/15 | 4,273 | 233 | 151 | 100 | 79 | 38 | 50 | 20 | ||||||||||
11/30/15 | 4,232 | 245 | 136 | 107 | 64 | 53 | 27 | 43 | ||||||||||
12/31/15 | 4,247 | 196 | 129 | 79 | 85 | 49 | 49 | 21 | ||||||||||
01/31/16 | 4,305 | 193 | 93 | 85 | 50 | 48 | 29 | 43 | ||||||||||
02/29/16 | 4,313 | 161 | 98 | 64 | 58 | 32 | 41 | 24 | ||||||||||
03/31/16 | 4,287 | 225 | 87 | 55 | 41 | 36 | 24 | 40 | ||||||||||
04/30/16 | 4,247 | 177 | 88 | 44 | 42 | 31 | 33 | 18 | ||||||||||
05/31/16 | 4,362 | 187 | 78 | 63 | 34 | 27 | 22 | 24 | ||||||||||
06/30/16 | 4,290 | 175 | 107 | 46 | 46 | 23 | 27 | 18 | ||||||||||
07/31/16 | 4,320 | 179 | 95 | 68 | 42 | 30 | 25 | 20 | ||||||||||
08/31/16 | 4,407 | 124 | 98 | 60 | 47 | 24 | 21 | 23 | ||||||||||
09/30/16 | 4,344 | 160 | 55 | 61 | 48 | 38 | 22 | 17 | ||||||||||
10/31/16 | 4,321 | 124 | 69 | 32 | 47 | 39 | 20 | 19 | ||||||||||
11/30/16 | 4,254 | 160 | 60 | 50 | 19 | 37 | 29 | 18 | ||||||||||
NAVI 2014-7 |
09/30/14 | 4,465 | 257 | 196 | 144 | 149 | 71 | 54 | 34 | |||||||||
10/31/14 | 4,390 | 327 | 161 | 139 | 123 | 126 | 51 | 48 | ||||||||||
11/30/14 | 4,339 | 279 | 245 | 100 | 114 | 101 | 115 | 50 | ||||||||||
12/31/14 | 4,388 | 276 | 157 | 187 | 80 | 97 | 84 | 97 | ||||||||||
01/31/15 | 4,387 | 243 | 175 | 121 | 151 | 57 | 72 | 71 | ||||||||||
02/28/15 | 4,311 | 267 | 153 | 112 | 94 | 109 | 47 | 64 |
Page 128 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-6 |
09/30/15 | 33 | 23 | 12 | 12 | 0 | 717 | 5,047 | 6,278 | |||||||||
10/31/15 | 25 | 30 | 11 | 11 | 0 | 748 | 5,021 | 6,214 | ||||||||||
11/30/15 | 20 | 21 | 20 | 10 | 0 | 746 | 4,978 | 6,162 | ||||||||||
12/31/15 | 40 | 16 | 20 | 9 | 0 | 693 | 4,940 | 6,105 | ||||||||||
01/31/16 | 18 | 29 | 6 | 14 | 0 | 608 | 4,913 | 6,048 | ||||||||||
02/29/16 | 29 | 19 | 15 | 5 | 0 | 546 | 4,859 | 6,001 | ||||||||||
03/31/16 | 19 | 24 | 13 | 8 | 0 | 572 | 4,859 | 5,941 | ||||||||||
04/30/16 | 36 | 17 | 23 | 7 | 0 | 516 | 4,763 | 5,887 | ||||||||||
05/31/16 | 17 | 25 | 12 | 14 | 0 | 503 | 4,865 | 5,840 | ||||||||||
06/30/16 | 23 | 14 | 20 | 10 | 0 | 509 | 4,799 | 5,800 | ||||||||||
07/31/16 | 18 | 19 | 10 | 15 | 0 | 521 | 4,841 | 5,760 | ||||||||||
08/31/16 | 22 | 14 | 17 | 5 | 0 | 455 | 4,862 | 5,722 | ||||||||||
09/30/16 | 20 | 19 | 12 | 10 | 0 | 462 | 4,806 | 5,675 | ||||||||||
10/31/16 | 14 | 17 | 13 | 5 | 0 | 399 | 4,720 | 5,622 | ||||||||||
11/30/16 | 15 | 11 | 14 | 6 | 1 | 420 | 4,674 | 5,579 | ||||||||||
NAVI 2014-7 |
09/30/14 | 39 | 14 | 4 | 0 | 0 | 962 | 5,427 | 6,927 | |||||||||
10/31/14 | 27 | 25 | 13 | 2 | 0 | 1,042 | 5,432 | 6,897 | ||||||||||
11/30/14 | 43 | 23 | 18 | 8 | 0 | 1,096 | 5,435 | 6,868 | ||||||||||
12/31/14 | 48 | 35 | 16 | 12 | 0 | 1,089 | 5,477 | 6,826 | ||||||||||
01/31/15 | 89 | 44 | 21 | 10 | 2 | 1,056 | 5,443 | 6,778 | ||||||||||
02/28/15 | 64 | 84 | 27 | 13 | 2 | 1,036 | 5,347 | 6,729 |
Page 129 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days
|
151 to 180 Days |
181 to 210 Days |
211 to 240 Days | |||||||||||
NAVI 2014-7 |
03/31/15 | 4,378 | 214 | 145 | 88 | 86 | 54 | 90 | 35 | |||||||||
04/30/15 | 4,389 | 230 | 122 | 99 | 69 | 65 | 39 | 70 | ||||||||||
05/31/15 | 4,351 | 257 | 129 | 83 | 79 | 48 | 58 | 44 | ||||||||||
06/30/15 | 4,328 | 204 | 144 | 103 | 61 | 59 | 38 | 54 | ||||||||||
07/31/15 | 4,261 | 215 | 128 | 111 | 81 | 54 | 45 | 38 | ||||||||||
08/31/15 | 4,308 | 243 | 136 | 92 | 84 | 57 | 43 | 39 | ||||||||||
09/30/15 | 4,295 | 232 | 133 | 86 | 74 | 62 | 40 | 35 | ||||||||||
10/31/15 | 4,255 | 251 | 128 | 98 | 63 | 49 | 40 | 40 | ||||||||||
11/30/15 | 4,189 | 317 | 135 | 93 | 65 | 36 | 44 | 40 | ||||||||||
12/31/15 | 4,226 | 223 | 141 | 108 | 62 | 44 | 37 | 28 | ||||||||||
01/31/16 | 4,208 | 192 | 107 | 100 | 78 | 40 | 36 | 31 | ||||||||||
02/29/16 | 4,327 | 162 | 77 | 76 | 68 | 61 | 27 | 24 | ||||||||||
03/31/16 | 4,307 | 220 | 86 | 48 | 59 | 46 | 43 | 23 | ||||||||||
04/30/16 | 4,230 | 218 | 92 | 53 | 33 | 44 | 34 | 34 | ||||||||||
05/31/16 | 4,305 | 203 | 100 | 63 | 42 | 29 | 37 | 28 | ||||||||||
06/30/16 | 4,282 | 162 | 97 | 53 | 47 | 30 | 20 | 33 | ||||||||||
07/31/16 | 4,284 | 153 | 100 | 62 | 40 | 40 | 22 | 16 | ||||||||||
08/31/16 | 4,423 | 98 | 75 | 69 | 44 | 23 | 20 | 13 | ||||||||||
09/30/16 | 4,389 | 153 | 48 | 48 | 60 | 31 | 21 | 20 | ||||||||||
10/31/16 | 4,310 | 188 | 64 | 30 | 26 | 35 | 26 | 16 | ||||||||||
11/30/16 | 4,283 | 155 | 85 | 45 | 23 | 20 | 29 | 24 |
Page 130 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
NAVI 2014-7 |
03/31/15 | 53 | 59 | 58 | 20 | 0 | 902 | 5,280 | 6,675 | |||||||||
04/30/15 | 24 | 47 | 50 | 34 | 2 | 851 | 5,240 | 6,634 | ||||||||||
05/31/15 | 59 | 19 | 40 | 38 | 4 | 858 | 5,209 | 6,569 | ||||||||||
06/30/15 | 27 | 47 | 15 | 21 | 0 | 773 | 5,101 | 6,509 | ||||||||||
07/31/15 | 37 | 19 | 40 | 5 | 0 | 773 | 5,034 | 6,438 | ||||||||||
08/31/15 | 31 | 35 | 19 | 24 | 0 | 803 | 5,111 | 6,360 | ||||||||||
09/30/15 | 33 | 24 | 26 | 11 | 0 | 756 | 5,051 | 6,316 | ||||||||||
10/31/15 | 35 | 31 | 16 | 9 | 0 | 760 | 5,015 | 6,261 | ||||||||||
11/30/15 | 35 | 27 | 28 | 7 | 0 | 827 | 5,016 | 6,193 | ||||||||||
12/31/15 | 36 | 31 | 22 | 19 | 0 | 751 | 4,977 | 6,151 | ||||||||||
01/31/16 | 23 | 29 | 22 | 13 | 0 | 671 | 4,879 | 6,088 | ||||||||||
02/29/16 | 30 | 19 | 18 | 10 | 0 | 572 | 4,899 | 6,039 | ||||||||||
03/31/16 | 22 | 26 | 13 | 17 | 0 | 603 | 4,910 | 5,986 | ||||||||||
04/30/16 | 17 | 18 | 22 | 11 | 0 | 576 | 4,806 | 5,937 | ||||||||||
05/31/16 | 21 | 14 | 11 | 18 | 0 | 566 | 4,871 | 5,900 | ||||||||||
06/30/16 | 19 | 13 | 10 | 7 | 0 | 491 | 4,773 | 5,853 | ||||||||||
07/31/16 | 29 | 20 | 3 | 8 | 0 | 493 | 4,777 | 5,807 | ||||||||||
08/31/16 | 18 | 20 | 12 | 3 | 0 | 395 | 4,818 | 5,746 | ||||||||||
09/30/16 | 10 | 17 | 10 | 8 | 0 | 426 | 4,815 | 5,696 | ||||||||||
10/31/16 | 17 | 8 | 15 | 7 | 0 | 432 | 4,742 | 5,658 | ||||||||||
11/30/16 | 14 | 12 | 4 | 13 | 0 | 424 | 4,707 | 5,596 |
Page 131 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
Issue |
Collection Period
|
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 | |||||||||
SLM 2011-1 |
03/31/11 | $510,508,293 | $21,568,038 | $11,699,864 | $6,663,198 | $4,862,235 | $4,139,406 | $3,485,211 | $2,240,915 | |||||||||
04/30/11 | $505,829,371 | $23,352,809 | $10,911,953 | $7,022,904 | $5,106,742 | $3,479,645 | $2,763,847 | $2,538,234 | ||||||||||
05/31/11 | $501,541,264 | $25,030,399 | $12,163,926 | $7,420,259 | $4,973,520 | $3,940,097 | $2,991,546 | $2,096,724 | ||||||||||
06/30/11 | $498,100,265 | $24,309,412 | $13,998,901 | $7,008,381 | $5,165,747 | $4,194,616 | $3,258,247 | $2,656,352 | ||||||||||
07/31/11 | $494,694,812 | $24,719,699 | $12,211,283 | $7,334,595 | $4,869,114 | $3,846,209 | $3,177,167 | $2,796,129 | ||||||||||
08/31/11 | $496,705,334 | $21,095,038 | $11,730,824 | $6,586,199 | $5,036,848 | $3,513,403 | $3,011,064 | $2,634,696 | ||||||||||
09/30/11 | $494,338,078 | $23,550,309 | $10,885,967 | $7,303,354 | $4,949,288 | $3,714,218 | $2,531,564 | $2,528,805 | ||||||||||
10/31/11 | $489,036,871 | $25,911,596 | $11,074,473 | $6,046,803 | $5,702,836 | $3,118,192 | $3,184,605 | $2,102,401 | ||||||||||
11/30/11 | $484,110,662 | $24,270,912 | $12,957,408 | $6,775,784 | $4,232,993 | $4,759,825 | $2,592,318 | $2,555,361 | ||||||||||
12/31/11 | $485,613,168 | $25,960,041 | $12,941,429 | $7,918,198 | $5,069,570 | $3,665,665 | $3,637,474 | $2,192,433 | ||||||||||
01/31/12 | $485,999,372 | $23,628,577 | $11,647,415 | $7,217,760 | $5,258,004 | $3,540,495 | $2,914,186 | $2,698,880 | ||||||||||
02/29/12 | $483,658,405 | $24,348,120 | $11,341,406 | $6,623,489 | $4,927,736 | $4,029,253 | $2,717,067 | $2,396,149 | ||||||||||
03/31/12 | $478,928,065 | $23,473,608 | $10,916,332 | $6,196,046 | $4,391,305 | $3,893,513 | $2,845,576 | $1,874,916 | ||||||||||
04/30/12 | $473,959,821 | $22,976,626 | $11,739,684 | $6,674,118 | $4,948,555 | $3,304,010 | $3,139,782 | $2,595,638 | ||||||||||
05/31/12 | $471,009,810 | $23,241,375 | $9,985,068 | $7,185,295 | $4,890,405 | $3,898,386 | $2,562,387 | $2,790,596 | ||||||||||
06/30/12 | $465,756,949 | $22,158,316 | $12,482,140 | $6,288,052 | $5,308,768 | $3,808,044 | $3,274,782 | $2,322,679 | ||||||||||
07/31/12 | $456,797,723 | $22,928,487 | $11,482,589 | $7,754,707 | $4,300,366 | $4,328,135 | $3,140,267 | $2,714,248 | ||||||||||
08/31/12 | $453,671,909 | $23,264,988 | $10,433,882 | $7,596,620 | $5,518,362 | $3,178,422 | $3,148,882 | $2,353,141 | ||||||||||
09/30/12 | $452,602,060 | $21,815,177 | $12,187,691 | $7,252,694 | $5,693,160 | $4,241,764 | $2,249,977 | $2,508,756 | ||||||||||
10/31/12 | $446,106,999 | $22,238,728 | $10,824,011 | $7,915,691 | $5,852,063 | $4,188,720 | $2,935,880 | $1,999,123 | ||||||||||
11/30/12 | $440,642,093 | $19,680,160 | $11,463,868 | $6,117,330 | $5,265,543 | $4,495,225 | $3,257,533 | $2,349,527 |
Page 132 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
Issue |
Collection Period
|
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 |
Total Repayment |
Total Loans | |||||||||
SLM 2011-1 |
03/31/11 | $1,988,971 | $1,436,831 | $0 | $0 | $0 | $58,084,670 | $568,592,963 | $761,835,016 | |||||||||
04/30/11 | $2,167,339 | $1,694,758 | $1,238,400 | $0 | $0 | $60,276,633 | $566,106,004 | $757,762,900 | ||||||||||
05/31/11 | $2,016,119 | $1,781,645 | $1,457,605 | $856,780 | $0 | $64,728,619 | $566,269,883 | $754,049,284 | ||||||||||
06/30/11 | $1,765,277 | $1,477,299 | $1,170,198 | $680,970 | $0 | $65,685,398 | $563,785,663 | $751,460,039 | ||||||||||
07/31/11 | $2,026,204 | $1,263,113 | $1,094,182 | $693,285 | $0 | $64,030,981 | $558,725,793 | $747,362,890 | ||||||||||
08/31/11 | $2,121,895 | $1,661,202 | $837,814 | $479,547 | $0 | $58,708,530 | $555,413,864 | $742,274,311 | ||||||||||
09/30/11 | $2,108,397 | $1,934,841 | $1,452,968 | $341,773 | $25,412 | $61,326,898 | $555,664,975 | $738,917,898 | ||||||||||
10/31/11 | $2,015,742 | $1,705,366 | $1,767,992 | $949,212 | $25,412 | $63,604,629 | $552,641,501 | $734,228,890 | ||||||||||
11/30/11 | $1,617,922 | $1,530,398 | $1,598,233 | $1,076,307 | $25,412 | $63,992,873 | $548,103,535 | $729,010,007 | ||||||||||
12/31/11 | $2,050,923 | $1,286,535 | $1,324,699 | $1,002,091 | $53,367 | $67,102,425 | $552,715,593 | $725,027,322 | ||||||||||
01/31/12 | $1,663,973 | $1,624,544 | $1,108,048 | $568,721 | $25,695 | $61,896,297 | $547,895,669 | $719,515,455 | ||||||||||
02/29/12 | $1,997,508 | $1,253,974 | $1,307,448 | $198,136 | $0 | $61,140,286 | $544,798,691 | $714,060,787 | ||||||||||
03/31/12 | $1,928,768 | $1,779,073 | $1,030,262 | $665,685 | $0 | $58,995,084 | $537,923,149 | $709,055,504 | ||||||||||
04/30/12 | $1,455,484 | $1,560,399 | $1,528,978 | $338,111 | $0 | $60,261,386 | $534,221,207 | $703,327,656 | ||||||||||
05/31/12 | $1,903,895 | $1,176,052 | $1,116,231 | $488,351 | $0 | $59,238,041 | $530,247,851 | $695,743,498 | ||||||||||
06/30/12 | $2,510,243 | $1,447,236 | $675,719 | $166,069 | $0 | $60,442,049 | $526,198,998 | $687,015,236 | ||||||||||
07/31/12 | $1,859,173 | $2,155,020 | $902,900 | $189,048 | $0 | $61,754,941 | $518,552,664 | $677,130,433 | ||||||||||
08/31/12 | $2,053,409 | $1,561,312 | $1,431,043 | $224,229 | $0 | $60,764,290 | $514,436,199 | $668,992,895 | ||||||||||
09/30/12 | $1,625,092 | $1,768,154 | $1,283,027 | $332,255 | $0 | $60,957,747 | $513,559,807 | $663,504,654 | ||||||||||
10/31/12 | $2,109,326 | $1,388,204 | $1,665,232 | $120,836 | $0 | $61,237,813 | $507,344,812 | $657,762,874 | ||||||||||
11/30/12 | $1,594,273 | $1,420,089 | $1,035,441 | $271,176 | $16,978 | $56,967,143 | $497,609,236 | $653,171,692 |
Page 133 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-1 |
12/31/12 | $444,196,083 | $21,950,086 | $10,590,756 | $7,254,534 | $4,174,865 | $4,381,918 | $3,450,109 | $2,667,493 | |||||||||
01/31/13 | $441,209,211 | $24,821,983 | $10,705,707 | $7,305,120 | $4,886,630 | $3,635,056 | $3,090,979 | $2,755,235 | ||||||||||
02/28/13 | $437,823,361 | $22,914,070 | $12,510,123 | $6,584,075 | $4,676,839 | $4,038,048 | $2,284,396 | $2,437,034 | ||||||||||
03/31/13 | $437,961,972 | $21,726,596 | $11,686,583 | $7,994,126 | $4,655,358 | $3,570,613 | $2,889,745 | $1,847,751 | ||||||||||
04/30/13 | $434,492,414 | $19,973,666 | $10,969,476 | $7,608,223 | $6,405,856 | $3,413,991 | $2,860,728 | $2,233,866 | ||||||||||
05/31/13 | $432,177,228 | $21,526,549 | $10,309,402 | $7,248,834 | $5,612,956 | $5,131,891 | $2,415,706 | $2,695,622 | ||||||||||
06/30/13 | $427,043,837 | $18,436,013 | $9,978,067 | $6,113,942 | $5,058,224 | $4,158,158 | $3,085,253 | $2,224,031 | ||||||||||
07/31/13 | $431,619,072 | $21,254,294 | $10,636,542 | $6,521,687 | $4,206,479 | $4,081,906 | $3,067,395 | $2,821,032 | ||||||||||
08/31/13 | $418,433,881 | $27,066,588 | $12,576,690 | $7,569,683 | $4,460,654 | $3,716,961 | $3,185,110 | $2,796,885 | ||||||||||
09/30/13 | $414,086,335 | $22,345,914 | $15,902,218 | $8,047,369 | $5,206,800 | $3,995,408 | $2,952,761 | $2,577,607 | ||||||||||
10/31/13 | $409,827,710 | $21,142,570 | $12,280,662 | $10,065,235 | $6,354,889 | $4,267,639 | $3,146,528 | $2,287,448 | ||||||||||
11/30/13 | $408,348,401 | $20,850,305 | $10,224,754 | $8,355,358 | $7,697,254 | $5,325,488 | $3,359,214 | $2,530,628 | ||||||||||
12/31/13 | $407,974,193 | $20,921,303 | $10,778,254 | $6,316,713 | $5,907,626 | $6,106,075 | $4,186,222 | $2,960,345 | ||||||||||
01/31/14 | $402,608,962 | $19,767,282 | $10,613,260 | $6,618,427 | $4,341,846 | $4,446,752 | $4,654,353 | $2,919,118 | ||||||||||
02/28/14 | $400,971,162 | $18,630,182 | $10,193,709 | $5,885,007 | $4,825,981 | $2,938,962 | $3,489,151 | $4,062,971 | ||||||||||
03/31/14 | $402,712,682 | $17,436,744 | $10,113,203 | $6,013,276 | $4,220,841 | $3,311,406 | $2,200,086 | $2,739,685 | ||||||||||
04/30/14 | $399,668,488 | $18,140,839 | $9,535,123 | $6,526,247 | $3,950,339 | $2,647,708 | $2,055,284 | $1,777,779 | ||||||||||
05/31/14 | $398,443,236 | $20,500,337 | $10,825,286 | $6,246,291 | $4,461,381 | $2,632,352 | $2,415,285 | $1,706,325 | ||||||||||
06/30/14 | $393,568,128 | $19,256,806 | $11,507,521 | $6,769,177 | $4,803,295 | $3,039,971 | $2,172,475 | $1,926,811 | ||||||||||
07/31/14 | $391,029,327 | $19,530,624 | $10,942,177 | $7,722,663 | $5,272,906 | $3,135,280 | $2,153,755 | $1,609,591 | ||||||||||
08/31/14 | $388,872,384 | $18,485,772 | $11,327,395 | $7,250,400 | $6,050,098 | $3,555,638 | $2,403,840 | $1,931,572 |
Page 134 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-1 |
12/31/12 | $1,945,913 | $1,159,959 | $798,202 | $82,431 | $16,978 | $58,473,244 | $502,669,327 | $648,686,397 | |||||||||
01/31/13 | $1,979,961 | $1,305,857 | $507,638 | $124,517 | $39,467 | $61,158,149 | $502,367,361 | $643,387,792 | ||||||||||
02/28/13 | $2,538,440 | $1,081,863 | $811,586 | $248,107 | $39,467 | $60,164,049 | $497,987,410 | $638,116,079 | ||||||||||
03/31/13 | $1,850,920 | $2,020,522 | $359,849 | $175,879 | $39,467 | $58,817,411 | $496,779,383 | $632,485,121 | ||||||||||
04/30/13 | $1,667,281 | $1,577,900 | $429,024 | $199,358 | $39,467 | $57,378,838 | $491,871,252 | $626,792,915 | ||||||||||
05/31/13 | $2,095,655 | $1,142,939 | $402,097 | $149,930 | $41,121 | $58,772,702 | $490,949,930 | $621,968,583 | ||||||||||
06/30/13 | $2,185,554 | $1,746,832 | $247,668 | $137,033 | $81,237 | $53,452,012 | $480,495,849 | $617,965,822 | ||||||||||
07/31/13 | $1,958,289 | $1,693,283 | $516,179 | $145,663 | $43,837 | $56,946,587 | $488,565,659 | $612,462,629 | ||||||||||
08/31/13 | $2,655,516 | $1,426,612 | $396,134 | $301,900 | $39,467 | $66,192,199 | $484,626,079 | $606,801,993 | ||||||||||
09/30/13 | $2,384,072 | $1,799,436 | $122,418 | $59,763 | $39,467 | $65,433,234 | $479,519,570 | $602,231,868 | ||||||||||
10/31/13 | $2,284,623 | $1,551,818 | $700,206 | $79,710 | $44,905 | $64,206,232 | $474,033,942 | $597,091,929 | ||||||||||
11/30/13 | $2,134,409 | $1,703,972 | $431,237 | $295,534 | $44,905 | $62,953,057 | $471,301,458 | $592,528,171 | ||||||||||
12/31/13 | $2,176,732 | $1,427,243 | $520,898 | $262,492 | $44,905 | $61,608,808 | $469,583,001 | $589,124,754 | ||||||||||
01/31/14 | $2,569,605 | $1,416,550 | $434,890 | $65,203 | $34,642 | $57,881,927 | $460,490,889 | $584,255,154 | ||||||||||
02/28/14 | $2,197,023 | $1,728,145 | $292,710 | $38,109 | $34,642 | $54,316,591 | $455,287,753 | $578,761,414 | ||||||||||
03/31/14 | $3,304,997 | $1,563,232 | $608,550 | $119,516 | $22,416 | $51,653,951 | $454,366,633 | $573,934,271 | ||||||||||
04/30/14 | $1,996,208 | $2,352,938 | $180,170 | $254,992 | $22,416 | $49,440,044 | $449,108,532 | $568,496,388 | ||||||||||
05/31/14 | $1,622,760 | $1,687,810 | $1,212,569 | $104,899 | $16,978 | $53,432,273 | $451,875,509 | $564,663,081 | ||||||||||
06/30/14 | $1,813,412 | $1,070,646 | $548,948 | $747,984 | $16,978 | $53,674,026 | $447,242,153 | $560,136,393 | ||||||||||
07/31/14 | $1,542,825 | $1,351,250 | $350,902 | $340,348 | $31,966 | $53,984,286 | $445,013,613 | $555,442,224 | ||||||||||
08/31/14 | $1,610,628 | $1,216,499 | $98,683 | $295,445 | $16,978 | $54,242,948 | $443,115,332 | $549,270,338 |
Page 135 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-1 |
09/30/14 | $384,804,194 | $20,361,883 | $10,182,880 | $7,947,796 | $5,409,697 | $3,971,484 | $2,743,664 | $1,908,129 | |||||||||
10/31/14 | $382,140,806 | $17,638,077 | $11,760,036 | $6,726,158 | $5,835,315 | $3,977,195 | $3,259,537 | $2,007,270 | ||||||||||
11/30/14 | $375,953,777 | $19,084,986 | $10,573,524 | $7,986,914 | $5,292,523 | $4,138,491 | $3,495,371 | $3,057,645 | ||||||||||
12/31/14 | $378,308,413 | $17,853,686 | $10,476,710 | $7,393,922 | $5,988,462 | $3,584,057 | $3,377,156 | $2,827,583 | ||||||||||
01/31/15 | $380,903,127 | $15,833,540 | $9,625,870 | $7,304,636 | $5,015,057 | $4,022,557 | $2,858,186 | $2,511,376 | ||||||||||
02/28/15 | $373,302,203 | $18,414,430 | $8,590,934 | $6,594,157 | $5,572,849 | $3,755,859 | $3,155,172 | $2,233,666 | ||||||||||
03/31/15 | $372,419,037 | $18,551,370 | $9,571,544 | $5,514,528 | $4,263,162 | $3,544,567 | $2,509,121 | $2,256,788 | ||||||||||
04/30/15 | $369,440,325 | $15,302,723 | $10,537,535 | $6,579,634 | $4,132,456 | $3,400,130 | $2,460,122 | $1,734,721 | ||||||||||
05/31/15 | $364,550,266 | $18,266,108 | $10,139,092 | $7,624,802 | $5,549,730 | $3,058,433 | $2,588,859 | $1,672,162 | ||||||||||
06/30/15 | $359,386,768 | $15,192,387 | $10,387,736 | $6,876,578 | $6,409,866 | $4,211,414 | $1,918,344 | $2,147,196 | ||||||||||
07/31/15 | $354,648,931 | $14,339,460 | $8,785,739 | $7,022,195 | $5,190,345 | $4,424,793 | $2,700,636 | $1,972,420 | ||||||||||
08/31/15 | $353,134,865 | $15,392,093 | $8,915,621 | $5,609,067 | $5,292,105 | $3,167,691 | $3,127,575 | $1,986,338 | ||||||||||
09/30/15 | $352,677,282 | $15,044,671 | $9,517,925 | $6,926,979 | $4,148,728 | $4,293,298 | $2,061,941 | $2,610,454 | ||||||||||
10/31/15 | $345,954,656 | $16,350,436 | $9,074,036 | $6,061,996 | $4,861,222 | $3,204,119 | $3,266,626 | $1,499,954 | ||||||||||
11/30/15 | $339,622,238 | $16,519,950 | $9,591,693 | $5,356,386 | $4,804,786 | $3,263,587 | $2,438,348 | $2,741,905 | ||||||||||
12/31/15 | $341,126,239 | $15,367,072 | $8,912,051 | $6,325,474 | $3,934,978 | $3,257,078 | $2,365,048 | $2,143,660 | ||||||||||
01/31/16 | $338,012,110 | $14,500,071 | $8,452,054 | $6,254,536 | $4,260,747 | $3,155,821 | $2,899,640 | $1,658,552 | ||||||||||
02/29/16 | $336,647,665 | $15,707,770 | $6,433,521 | $5,203,935 | $4,401,318 | $3,287,210 | $3,145,851 | $1,813,391 | ||||||||||
03/31/16 | $337,713,924 | $14,486,258 | $7,721,065 | $4,435,712 | $3,776,132 | $3,146,797 | $2,275,210 | $1,990,366 | ||||||||||
04/30/16 | $333,330,426 | $15,130,674 | $7,429,821 | $5,835,532 | $3,249,325 | $2,671,460 | $2,794,172 | $1,726,455 | ||||||||||
05/31/16 | $333,444,151 | $14,015,435 | $7,650,454 | $4,782,755 | $4,152,153 | $2,648,572 | $1,926,344 | $2,241,616 |
Page 136 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-1 |
09/30/14 | $1,495,096 | $1,143,660 | $293,923 | $42,874 | $55,539 | $55,556,624 | $440,360,818 | $543,742,850 | |||||||||
10/31/14 | $1,866,646 | $1,119,343 | $298,551 | $112,717 | $55,539 | $54,656,385 | $436,797,191 | $537,946,257 | ||||||||||
11/30/14 | $1,835,317 | $1,314,219 | $636,522 | $36,891 | $92,063 | $57,544,468 | $433,498,245 | $532,621,610 | ||||||||||
12/31/14 | $2,391,502 | $1,462,677 | $557,927 | $306,808 | $55,539 | $56,276,029 | $434,584,442 | $527,266,894 | ||||||||||
01/31/15 | $2,496,773 | $1,784,602 | $635,260 | $314,694 | $16,978 | $52,419,528 | $433,322,655 | $521,814,237 | ||||||||||
02/28/15 | $2,463,895 | $1,749,931 | $622,485 | $188,626 | $16,978 | $53,358,982 | $426,661,185 | $516,806,564 | ||||||||||
03/31/15 | $1,843,493 | $1,172,668 | $762,881 | $65,500 | $58,835 | $50,114,456 | $422,533,493 | $511,747,167 | ||||||||||
04/30/15 | $2,213,213 | $1,233,812 | $577,107 | $361,049 | $16,978 | $48,549,480 | $417,989,804 | $507,069,207 | ||||||||||
05/31/15 | $1,832,700 | $1,584,340 | $668,106 | $477,900 | $160,814 | $53,623,046 | $418,173,313 | $501,571,814 | ||||||||||
06/30/15 | $1,368,214 | $1,328,342 | $967,683 | $378,980 | $39,369 | $51,226,108 | $410,612,876 | $496,534,512 | ||||||||||
07/31/15 | $1,710,444 | $1,034,473 | $645,992 | $376,272 | $16,978 | $48,219,747 | $402,868,678 | $491,114,159 | ||||||||||
08/31/15 | $1,631,514 | $1,291,259 | $427,928 | $322,173 | $16,978 | $47,180,342 | $400,315,207 | $484,968,794 | ||||||||||
09/30/15 | $1,551,494 | $1,428,174 | $495,288 | $155,427 | $74,191 | $48,308,571 | $400,985,853 | $480,081,245 | ||||||||||
10/31/15 | $1,926,986 | $1,326,406 | $576,780 | $84,094 | $171,488 | $48,404,143 | $394,358,799 | $475,198,391 | ||||||||||
11/30/15 | $1,168,365 | $1,594,259 | $605,935 | $399,631 | $114,274 | $48,599,120 | $388,221,358 | $470,149,021 | ||||||||||
12/31/15 | $2,262,949 | $808,110 | $467,316 | $280,402 | $114,274 | $46,238,411 | $387,364,649 | $464,922,856 | ||||||||||
01/31/16 | $1,799,241 | $1,586,336 | $209,379 | $321,513 | $114,274 | $45,212,163 | $383,224,273 | $460,390,376 | ||||||||||
02/29/16 | $1,254,912 | $1,270,100 | $400,581 | $44,846 | $116,412 | $43,079,849 | $379,727,513 | $455,490,727 | ||||||||||
03/31/16 | $1,535,131 | $925,337 | $612,521 | $46,229 | $114,274 | $41,065,031 | $378,778,955 | $450,507,420 | ||||||||||
04/30/16 | $1,666,870 | $920,151 | $231,527 | $160,145 | $147,607 | $41,963,740 | $375,294,165 | $445,853,892 | ||||||||||
05/31/16 | $1,212,020 | $959,539 | $559,239 | $61,440 | $147,607 | $40,357,175 | $373,801,326 | $440,929,321 |
Page 137 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-1 |
06/30/16 | $328,405,644 | $14,960,028 | $7,433,000 | $4,682,796 | $4,088,261 | $3,038,189 | $1,886,070 | $2,098,743 | |||||||||
07/31/16 | $325,459,159 | $12,594,708 | $9,174,169 | $4,992,062 | $3,697,114 | $3,612,750 | $2,282,371 | $1,922,648 | ||||||||||
08/31/16 | $325,304,612 | $10,873,405 | $6,178,878 | $5,759,815 | $3,723,656 | $2,522,617 | $2,208,101 | $2,127,923 | ||||||||||
09/30/16 | $322,288,123 | $12,922,309 | $6,181,925 | $3,845,215 | $4,778,863 | $2,595,820 | $2,429,496 | $2,058,109 | ||||||||||
10/31/16 | $325,980,657 | $6,808,321 | $5,744,469 | $3,794,052 | $2,664,462 | $3,774,224 | $2,248,332 | $2,080,918 | ||||||||||
11/30/16 | $318,882,232 | $8,968,648 | $2,897,087 | $3,410,921 | $2,087,001 | $1,470,825 | $2,098,139 | $1,567,620 | ||||||||||
SLM 2011-2 |
06/30/11 | $461,244,181 | $29,676,113 | $15,360,686 | $9,756,055 | $6,223,092 | $5,841,555 | $4,348,697 | $3,690,808 | |||||||||
07/31/11 | $456,568,144 | $29,164,625 | $15,067,914 | $10,092,596 | $7,098,533 | $4,942,670 | $4,695,282 | $3,455,827 | ||||||||||
08/31/11 | $458,179,415 | $23,615,034 | $13,632,465 | $8,715,542 | $6,264,677 | $5,712,837 | $3,607,805 | $3,827,854 | ||||||||||
09/30/11 | $457,666,348 | $26,757,622 | $12,627,981 | $7,885,263 | $6,014,283 | $4,559,431 | $4,641,733 | $2,946,661 | ||||||||||
10/31/11 | $454,781,650 | $29,448,567 | $12,870,002 | $7,939,059 | $5,445,362 | $4,576,789 | $3,827,750 | $3,662,579 | ||||||||||
11/30/11 | $447,861,545 | $30,171,486 | $15,594,746 | $8,759,145 | $5,410,251 | $4,459,857 | $3,598,902 | $2,879,598 | ||||||||||
12/31/11 | $446,477,446 | $31,030,870 | $17,197,182 | $10,273,235 | $6,418,828 | $4,543,780 | $3,126,945 | $2,823,173 | ||||||||||
01/31/12 | $449,212,516 | $26,176,643 | $15,650,657 | $10,305,387 | $6,504,230 | $4,726,445 | $3,206,332 | $2,822,517 | ||||||||||
02/29/12 | $448,856,298 | $27,394,904 | $12,424,071 | $10,333,233 | $7,359,559 | $5,261,265 | $3,385,667 | $2,948,853 | ||||||||||
03/31/12 | $449,896,298 | $25,410,716 | $12,548,401 | $7,600,156 | $7,360,879 | $5,896,288 | $3,886,401 | $3,086,433 | ||||||||||
04/30/12 | $440,726,504 | $28,383,533 | $13,251,411 | $8,939,934 | $6,300,145 | $5,423,667 | $4,496,011 | $3,486,701 | ||||||||||
05/31/12 | $438,514,706 | $27,686,126 | $16,105,163 | $8,261,855 | $6,013,195 | $4,900,742 | $4,260,567 | $3,645,479 | ||||||||||
06/30/12 | $433,222,005 | $26,607,154 | $15,487,591 | $10,503,147 | $6,236,151 | $4,960,079 | $3,605,575 | $3,729,117 | ||||||||||
07/31/12 | $423,400,356 | $27,499,400 | $13,893,467 | $9,886,427 | $7,439,427 | $4,658,023 | $4,344,045 | $2,982,447 | ||||||||||
08/31/12 | $423,581,047 | $23,940,409 | $14,845,453 | $8,278,988 | $6,898,277 | $4,885,818 | $3,591,072 | $3,807,843 |
Page 138 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-1 |
06/30/16 | $1,808,636 | $881,476 | $380,350 | $153,063 | $147,607 | $41,558,217 | $369,963,861 | $435,988,959 | |||||||||
07/31/16 | $1,891,110 | $1,047,699 | $215,965 | $172,131 | $182,361 | $41,785,087 | $367,244,247 | $431,675,379 | ||||||||||
08/31/16 | $1,633,684 | $1,451,868 | $348,251 | $161,514 | $170,777 | $37,160,489 | $362,465,101 | $426,561,867 | ||||||||||
09/30/16 | $1,361,052 | $1,548,359 | $692,597 | $130,196 | $186,032 | $38,729,974 | $361,018,097 | $421,774,801 | ||||||||||
10/31/16 | $1,626,923 | $1,150,854 | $952,425 | $86,457 | $147,607 | $31,079,043 | $357,059,701 | $417,453,383 | ||||||||||
11/30/16 | $1,563,629 | $953,656 | $1,012,872 | $251,015 | $147,382 | $26,428,794 | $345,311,026 | $412,998,744 | ||||||||||
SLM 2011-2 |
06/30/11 | $2,741,104 | $2,060,888 | $0 | $0 | $0 | $79,698,997 | $540,943,178 | $761,847,403 | |||||||||
07/31/11 | $3,001,119 | $2,350,501 | $1,400,906 | $0 | $0 | $81,269,972 | $537,838,116 | $758,769,324 | ||||||||||
08/31/11 | $2,876,441 | $2,036,074 | $1,810,187 | $329,906 | $0 | $72,428,822 | $530,608,238 | $754,448,620 | ||||||||||
09/30/11 | $3,194,107 | $2,067,198 | $1,773,434 | $783,227 | $0 | $73,250,939 | $530,917,287 | $752,091,530 | ||||||||||
10/31/11 | $2,482,754 | $2,502,237 | $1,713,144 | $1,012,510 | $12,986 | $75,493,739 | $530,275,389 | $748,359,374 | ||||||||||
11/30/11 | $3,129,819 | $1,918,414 | $2,135,766 | $1,128,895 | $12,986 | $79,199,866 | $527,061,410 | $743,540,443 | ||||||||||
12/31/11 | $2,039,232 | $2,802,743 | $1,799,219 | $1,032,150 | $21,173 | $83,108,531 | $529,585,977 | $740,194,008 | ||||||||||
01/31/12 | $2,393,488 | $1,549,389 | $2,141,658 | $543,568 | $0 | $76,020,314 | $525,232,829 | $735,587,067 | ||||||||||
02/29/12 | $2,422,033 | $1,738,941 | $1,290,225 | $814,283 | $0 | $75,373,033 | $524,229,331 | $731,288,568 | ||||||||||
03/31/12 | $2,171,548 | $1,743,327 | $1,472,677 | $465,111 | $0 | $71,641,939 | $521,538,237 | $727,151,318 | ||||||||||
04/30/12 | $2,772,132 | $1,757,095 | $1,517,580 | $556,460 | $0 | $76,884,668 | $517,611,172 | $721,209,728 | ||||||||||
05/31/12 | $2,741,290 | $2,246,319 | $1,364,845 | $526,647 | $0 | $77,752,229 | $516,266,934 | $713,548,390 | ||||||||||
06/30/12 | $3,144,481 | $2,332,729 | $1,387,554 | $251,425 | $0 | $78,245,003 | $511,467,008 | $705,113,286 | ||||||||||
07/31/12 | $2,957,198 | $2,199,570 | $1,266,940 | $105,995 | $0 | $77,232,938 | $500,633,294 | $694,552,391 | ||||||||||
08/31/12 | $2,740,336 | $1,970,094 | $1,492,977 | $351,491 | $0 | $72,802,758 | $496,383,805 | $686,019,857 |
Page 139 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-2 |
09/30/12 | $423,252,058 | $25,225,260 | $12,637,953 | $8,681,288 | $6,368,638 | $5,638,687 | $4,321,843 | $2,884,319 | |||||||||
10/31/12 | $419,438,434 | $26,514,663 | $12,810,031 | $7,952,508 | $6,199,582 | $4,900,238 | $4,155,975 | $3,528,993 | ||||||||||
11/30/12 | $413,382,950 | $26,964,885 | $13,635,370 | $8,091,329 | $5,616,868 | $4,867,749 | $3,876,177 | $3,585,045 | ||||||||||
12/31/12 | $415,806,819 | $27,860,683 | $15,087,571 | $9,896,147 | $5,883,080 | $4,791,165 | $3,720,380 | $3,540,048 | ||||||||||
01/31/13 | $414,492,105 | $24,846,319 | $15,251,441 | $9,893,142 | $7,024,652 | $4,507,363 | $3,713,014 | $2,920,454 | ||||||||||
02/28/13 | $405,291,207 | $26,993,669 | $13,861,987 | $9,303,573 | $7,415,791 | $5,114,111 | $3,742,302 | $2,879,615 | ||||||||||
03/31/13 | $414,186,821 | $22,446,614 | $14,292,955 | $7,990,469 | $6,813,420 | $5,644,457 | $3,703,225 | $3,304,816 | ||||||||||
04/30/13 | $412,963,489 | $24,258,087 | $12,231,201 | $8,558,732 | $6,171,494 | $5,276,136 | $4,124,422 | $3,200,034 | ||||||||||
05/31/13 | $408,024,846 | $25,421,180 | $15,114,905 | $7,785,014 | $6,441,312 | $5,053,664 | $4,366,195 | $3,894,907 | ||||||||||
06/30/13 | $404,523,415 | $25,322,425 | $14,820,532 | $10,669,202 | $6,125,117 | $5,706,326 | $3,771,255 | $3,852,863 | ||||||||||
07/31/13 | $399,139,446 | $22,669,721 | $13,264,808 | $9,609,923 | $8,042,879 | $5,042,320 | $4,289,712 | $3,570,897 | ||||||||||
08/31/13 | $395,099,318 | $25,540,435 | $13,002,011 | $7,853,556 | $7,155,809 | $6,115,972 | $4,179,266 | $3,561,092 | ||||||||||
09/30/13 | $392,082,727 | $23,431,394 | $15,501,806 | $9,098,008 | $5,765,234 | $5,939,536 | $5,109,961 | $3,494,787 | ||||||||||
10/31/13 | $388,719,927 | $23,159,529 | $12,473,424 | $11,159,496 | $6,028,135 | $4,825,364 | $4,646,511 | $4,064,732 | ||||||||||
11/30/13 | $387,647,532 | $21,570,746 | $13,995,855 | $7,910,506 | $8,520,652 | $5,067,694 | $3,831,919 | $3,831,280 | ||||||||||
12/31/13 | $388,247,677 | $24,171,996 | $12,860,713 | $9,203,372 | $5,881,330 | $6,678,885 | $4,076,425 | $3,120,873 | ||||||||||
01/31/14 | $383,081,465 | $23,132,262 | $13,010,931 | $8,310,686 | $6,349,807 | $4,227,682 | $5,305,964 | $2,746,505 | ||||||||||
02/28/14 | $379,894,054 | $23,311,995 | $12,863,424 | $7,239,791 | $5,601,649 | $5,249,898 | $3,298,801 | $4,171,136 | ||||||||||
03/31/14 | $386,332,964 | $19,368,256 | $11,305,826 | $7,880,580 | $5,331,558 | $4,149,583 | $3,761,555 | $2,934,961 | ||||||||||
04/30/14 | $383,246,089 | $21,817,889 | $10,290,510 | $7,268,092 | $5,659,157 | $3,476,906 | $3,222,439 | $3,256,447 | ||||||||||
05/31/14 | $381,205,846 | $21,646,826 | $11,685,790 | $6,661,738 | $5,648,439 | $4,265,509 | $2,735,816 | $2,527,093 |
Page 140 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-2 |
09/30/12 | $2,844,373 | $2,166,028 | $1,545,599 | $439,646 | $0 | $72,753,635 | $496,005,693 | $679,470,820 | |||||||||
10/31/12 | $2,413,730 | $2,063,664 | $1,672,718 | $352,618 | $0 | $72,564,719 | $492,003,153 | $673,822,136 | ||||||||||
11/30/12 | $3,186,555 | $1,866,306 | $1,687,959 | $80,421 | $0 | $73,458,665 | $486,841,615 | $669,238,770 | ||||||||||
12/31/12 | $3,245,423 | $2,393,644 | $1,073,977 | $278,703 | $0 | $77,770,821 | $493,577,640 | $665,681,246 | ||||||||||
01/31/13 | $3,378,371 | $2,225,524 | $979,338 | $369,218 | $0 | $75,108,837 | $489,600,942 | $659,252,798 | ||||||||||
02/28/13 | $2,704,389 | $2,327,694 | $1,213,524 | $351,766 | $14,337 | $75,922,758 | $481,213,965 | $654,312,681 | ||||||||||
03/31/13 | $2,373,311 | $1,956,071 | $640,455 | $219,370 | $20,558 | $69,405,722 | $483,592,543 | $650,232,784 | ||||||||||
04/30/13 | $2,833,790 | $1,700,424 | $710,293 | $247,613 | $20,558 | $69,332,784 | $482,296,273 | $644,503,227 | ||||||||||
05/31/13 | $2,601,748 | $1,753,995 | $366,386 | $274,662 | $18,340 | $73,092,309 | $481,117,155 | $638,450,847 | ||||||||||
06/30/13 | $3,075,401 | $2,073,971 | $499,319 | $99,367 | $18,340 | $76,034,117 | $480,557,532 | $634,374,521 | ||||||||||
07/31/13 | $3,470,795 | $2,281,359 | $805,226 | $264,648 | $978 | $73,313,267 | $472,452,712 | $628,515,282 | ||||||||||
08/31/13 | $3,072,716 | $2,197,715 | $447,516 | $531,233 | $38,747 | $73,696,069 | $468,795,387 | $623,216,870 | ||||||||||
09/30/13 | $2,990,485 | $2,430,385 | $542,917 | $193,214 | $58,560 | $74,556,287 | $466,639,014 | $619,287,024 | ||||||||||
10/31/13 | $2,977,418 | $2,203,629 | $1,166,699 | $425,104 | $58,560 | $73,188,602 | $461,908,529 | $614,183,693 | ||||||||||
11/30/13 | $3,719,507 | $2,278,707 | $836,961 | $901,543 | $58,560 | $72,523,930 | $460,171,462 | $608,455,852 | ||||||||||
12/31/13 | $3,648,087 | $2,541,280 | $1,020,715 | $529,898 | $58,560 | $73,792,133 | $462,039,810 | $604,474,518 | ||||||||||
01/31/14 | $2,403,266 | $2,533,540 | $1,322,782 | $490,731 | $19,813 | $69,853,967 | $452,935,432 | $598,779,501 | ||||||||||
02/28/14 | $2,163,157 | $1,839,999 | $898,223 | $429,338 | $81,820 | $67,149,231 | $447,043,285 | $593,799,794 | ||||||||||
03/31/14 | $3,567,316 | $1,366,158 | $609,309 | $170,016 | $99,882 | $60,545,001 | $446,877,965 | $588,826,612 | ||||||||||
04/30/14 | $2,206,211 | $2,593,749 | $367,057 | $97,428 | $120,448 | $60,376,332 | $443,622,421 | $582,065,035 | ||||||||||
05/31/14 | $2,454,139 | $1,484,751 | $857,069 | $162,097 | $145,768 | $60,275,034 | $441,480,880 | $576,493,043 |
Page 141 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-2 |
06/30/14 | $378,465,976 | $20,225,090 | $12,056,781 | $7,698,859 | $5,777,478 | $4,320,323 | $3,585,849 | $2,398,427 | |||||||||
07/31/14 | $373,548,930 | $22,062,872 | $12,142,049 | $6,889,332 | $5,914,715 | $4,773,424 | $3,492,195 | $2,814,632 | ||||||||||
08/31/14 | $372,895,980 | $20,572,848 | $12,749,473 | $7,900,708 | $5,495,913 | $4,174,253 | $3,579,291 | $2,661,916 | ||||||||||
09/30/14 | $366,237,252 | $20,931,556 | $11,836,400 | $7,506,674 | $6,559,306 | $4,570,731 | $3,024,123 | $3,290,848 | ||||||||||
10/31/14 | $366,224,482 | $21,694,671 | $11,245,337 | $8,221,143 | $5,609,181 | $5,087,471 | $3,207,604 | $2,614,397 | ||||||||||
11/30/14 | $362,756,639 | $23,371,532 | $11,828,584 | $8,756,503 | $6,439,722 | $4,543,249 | $3,515,257 | $2,726,253 | ||||||||||
12/31/14 | $361,036,982 | $20,972,176 | $12,604,845 | $7,621,529 | $6,989,915 | $5,299,027 | $3,608,817 | $3,022,055 | ||||||||||
01/31/15 | $357,997,945 | $19,605,774 | $11,279,412 | $8,246,026 | $6,260,362 | $5,641,220 | $3,417,427 | $3,109,273 | ||||||||||
02/28/15 | $353,935,366 | $19,400,499 | $11,511,900 | $7,293,441 | $6,882,651 | $4,964,902 | $4,607,066 | $2,954,918 | ||||||||||
03/31/15 | $354,801,432 | $19,666,531 | $9,659,234 | $6,579,705 | $5,296,942 | $5,001,574 | $3,219,123 | $3,582,675 | ||||||||||
04/30/15 | $350,114,324 | $19,527,806 | $11,161,627 | $5,978,331 | $4,830,800 | $3,351,477 | $3,819,867 | $2,442,197 | ||||||||||
05/31/15 | $350,802,564 | $19,296,423 | $12,464,158 | $7,886,464 | $4,611,280 | $3,631,690 | $3,152,747 | $3,101,662 | ||||||||||
06/30/15 | $347,577,256 | $17,416,459 | $11,301,540 | $7,890,048 | $5,458,342 | $3,596,100 | $2,870,849 | $2,642,105 | ||||||||||
07/31/15 | $342,382,833 | $19,881,663 | $8,747,879 | $7,016,848 | $6,160,012 | $4,266,846 | $2,755,620 | $2,460,378 | ||||||||||
08/31/15 | $342,681,171 | $16,748,202 | $10,499,591 | $6,273,527 | $5,360,979 | $4,915,364 | $3,557,187 | $2,406,874 | ||||||||||
09/30/15 | $340,729,807 | $17,910,755 | $9,199,828 | $7,735,120 | $4,834,086 | $4,094,710 | $3,227,259 | $3,066,613 | ||||||||||
10/31/15 | $334,947,258 | $18,952,569 | $10,358,687 | $6,133,576 | $5,567,583 | $3,482,163 | $2,701,035 | $2,582,943 | ||||||||||
11/30/15 | $331,145,751 | $19,431,024 | $10,498,301 | $6,981,261 | $4,568,131 | $4,565,083 | $3,000,027 | $2,515,762 | ||||||||||
12/31/15 | $329,660,649 | $18,291,548 | $10,640,890 | $7,086,865 | $5,960,370 | $3,795,142 | $3,714,193 | $2,763,710 | ||||||||||
01/31/16 | $329,763,358 | $16,357,729 | $9,181,878 | $7,871,225 | $5,770,507 | $4,538,493 | $3,161,652 | $3,445,451 | ||||||||||
02/29/16 | $325,267,079 | $17,346,380 | $7,995,522 | $5,707,250 | $6,211,438 | $3,970,011 | $3,415,696 | $2,807,039 |
Page 142 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-2 |
06/30/14 | $2,265,903 | $2,022,612 | $266,332 | $269,140 | $100,500 | $60,987,293 | $439,453,269 | $572,234,761 | |||||||||
07/31/14 | $1,716,165 | $1,823,333 | $420,846 | $98,346 | $59,739 | $62,207,647 | $435,756,577 | $567,637,888 | ||||||||||
08/31/14 | $2,037,530 | $1,265,831 | $386,145 | $215,806 | $58,219 | $61,097,932 | $433,993,912 | $560,696,779 | ||||||||||
09/30/14 | $2,031,312 | $1,218,766 | $181,651 | $223,719 | $32,898 | $61,407,983 | $427,645,235 | $555,710,050 | ||||||||||
10/31/14 | $2,418,542 | $1,621,121 | $554,053 | $130,208 | $32,898 | $62,436,625 | $428,661,107 | $550,177,468 | ||||||||||
11/30/14 | $2,045,154 | $2,053,817 | $868,206 | $338,505 | $32,898 | $66,519,679 | $429,276,319 | $545,096,634 | ||||||||||
12/31/14 | $2,249,158 | $1,463,540 | $984,460 | $295,391 | $32,898 | $65,143,811 | $426,180,793 | $540,061,925 | ||||||||||
01/31/15 | $2,355,857 | $1,733,680 | $851,540 | $415,497 | $32,898 | $62,948,964 | $420,946,909 | $534,127,714 | ||||||||||
02/28/15 | $2,592,752 | $1,556,521 | $939,402 | $243,785 | $85,899 | $63,033,736 | $416,969,102 | $528,866,491 | ||||||||||
03/31/15 | $2,193,100 | $1,981,518 | $565,853 | $415,686 | $134,593 | $58,296,536 | $413,097,968 | $523,155,448 | ||||||||||
04/30/15 | $2,555,502 | $1,130,005 | $730,574 | $342,812 | $81,592 | $55,952,590 | $406,066,914 | $517,199,993 | ||||||||||
05/31/15 | $2,074,242 | $1,897,704 | $922,447 | $151,539 | $100,297 | $59,290,653 | $410,093,217 | $511,840,954 | ||||||||||
06/30/15 | $2,378,357 | $1,325,459 | $1,156,202 | $376,549 | $96,024 | $56,508,033 | $404,085,289 | $506,848,833 | ||||||||||
07/31/15 | $2,047,525 | $1,916,707 | $850,144 | $543,354 | $75,727 | $56,722,703 | $399,105,536 | $502,120,837 | ||||||||||
08/31/15 | $1,940,570 | $1,405,195 | $1,094,480 | $251,752 | $66,658 | $54,520,377 | $397,201,549 | $497,291,259 | ||||||||||
09/30/15 | $1,902,539 | $1,500,034 | $784,960 | $408,740 | $46,508 | $54,711,151 | $395,440,958 | $492,316,380 | ||||||||||
10/31/15 | $2,293,271 | $1,561,460 | $720,008 | $287,233 | $102,104 | $54,742,634 | $389,689,891 | $487,012,517 | ||||||||||
11/30/15 | $2,236,804 | $1,484,632 | $826,299 | $185,454 | $102,104 | $56,394,882 | $387,540,634 | $481,630,110 | ||||||||||
12/31/15 | $2,234,300 | $1,676,123 | $521,981 | $349,888 | $120,116 | $57,155,127 | $386,815,777 | $476,375,676 | ||||||||||
01/31/16 | $2,315,316 | $1,759,963 | $342,019 | $445,786 | $120,116 | $55,310,135 | $385,073,492 | $471,452,372 | ||||||||||
02/29/16 | $2,948,875 | $1,534,200 | $998,401 | $212,641 | $120,116 | $53,267,568 | $378,534,647 | $466,094,693 |
Page 143 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-2 |
03/31/16 | $324,799,022 | $16,669,309 | $9,979,680 | $4,588,286 | $3,694,850 | $4,709,224 | $2,841,177 | $2,898,837 | |||||||||
04/30/16 | $322,832,814 | $15,255,313 | $8,230,643 | $6,165,447 | $3,426,700 | $2,735,967 | $3,615,786 | $2,084,114 | ||||||||||
05/31/16 | $320,938,386 | $17,503,846 | $8,314,726 | $6,382,439 | $4,152,032 | $2,973,475 | $2,336,757 | $2,809,613 | ||||||||||
06/30/16 | $316,686,108 | $14,377,044 | $9,139,134 | $4,937,715 | $4,356,311 | $3,633,035 | $2,054,551 | $1,872,507 | ||||||||||
07/31/16 | $315,062,121 | $14,189,976 | $7,770,328 | $6,128,842 | $3,899,526 | $3,659,728 | $2,796,441 | $1,789,195 | ||||||||||
08/31/16 | $316,566,017 | $13,522,036 | $7,737,673 | $4,929,952 | $4,858,227 | $3,475,763 | $2,331,836 | $2,133,279 | ||||||||||
09/30/16 | $314,340,127 | $14,378,434 | $7,081,689 | $4,635,842 | $4,062,956 | $3,909,492 | $2,557,434 | $2,031,612 | ||||||||||
10/31/16 | $316,356,349 | $10,505,171 | $5,408,299 | $4,450,802 | $3,727,413 | $3,037,666 | $2,932,893 | $2,061,290 | ||||||||||
11/30/16 | $313,745,199 | $9,501,381 | $3,080,347 | $2,961,270 | $2,541,860 | $2,570,397 | $1,732,759 | $1,933,655 | ||||||||||
SLM 2011-3 |
12/31/11 | $483,570,887 | $29,951,230 | $18,339,587 | $12,727,010 | $6,848,007 | $5,096,728 | $4,088,647 | $3,750,053 | |||||||||
01/31/12 | $485,776,010 | $27,356,859 | $16,497,884 | $10,109,532 | $8,356,914 | $5,791,804 | $4,038,472 | $3,248,213 | ||||||||||
02/29/12 | $486,173,285 | $27,165,964 | $13,773,381 | $9,133,834 | $7,497,272 | $6,045,140 | $4,038,666 | $3,331,773 | ||||||||||
03/31/12 | $485,516,261 | $26,679,111 | $12,933,144 | $7,307,005 | $5,776,749 | $5,931,963 | $4,184,581 | $3,215,610 | ||||||||||
04/30/12 | $479,227,449 | $28,163,787 | $14,213,466 | $7,566,653 | $5,104,407 | $4,898,794 | $3,922,974 | $3,127,429 | ||||||||||
05/31/12 | $479,837,541 | $27,970,927 | $14,628,139 | $8,487,254 | $4,669,822 | $4,216,280 | $3,411,342 | $3,466,312 | ||||||||||
06/30/12 | $476,059,890 | $26,303,632 | $16,772,811 | $7,996,027 | $6,509,035 | $3,518,626 | $3,176,356 | $2,411,408 | ||||||||||
07/31/12 | $465,564,961 | $28,573,154 | $13,457,654 | $9,994,100 | $5,791,205 | $4,922,313 | $2,634,059 | $2,432,688 | ||||||||||
08/31/12 | $461,422,320 | $27,773,432 | $15,767,121 | $8,269,626 | $7,369,750 | $4,006,516 | $3,262,332 | $1,944,248 | ||||||||||
09/30/12 | $459,780,871 | $26,449,655 | $15,939,359 | $9,348,700 | $6,084,069 | $5,934,536 | $2,757,940 | $2,610,168 | ||||||||||
10/31/12 | $454,416,704 | $27,034,842 | $13,311,164 | $10,427,643 | $7,054,365 | $4,555,300 | $4,879,822 | $2,336,136 | ||||||||||
11/30/12 | $449,413,868 | $27,335,229 | $15,008,595 | $7,584,130 | $7,873,043 | $5,529,638 | $2,986,171 | $4,356,811 |
Page 144 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-2 |
03/31/16 | $1,809,856 | $2,128,035 | $518,773 | $371,258 | $120,116 | $50,329,401 | $375,128,424 | $460,457,432 | |||||||||
04/30/16 | $1,921,469 | $1,115,618 | $1,124,222 | $372,985 | $195,853 | $46,244,117 | $369,076,931 | $455,486,523 | ||||||||||
05/31/16 | $1,600,761 | $1,113,614 | $515,752 | $688,996 | $195,853 | $48,587,865 | $369,526,251 | $450,384,455 | ||||||||||
06/30/16 | $2,414,616 | $960,080 | $551,285 | $203,921 | $192,073 | $44,692,271 | $361,378,379 | $444,789,275 | ||||||||||
07/31/16 | $1,706,540 | $1,459,968 | $266,724 | $184,432 | $192,073 | $44,043,775 | $359,105,896 | $439,702,946 | ||||||||||
08/31/16 | $1,767,079 | $1,149,545 | $670,895 | $96,078 | $223,203 | $42,895,565 | $359,461,582 | $434,449,680 | ||||||||||
09/30/16 | $2,025,979 | $1,239,205 | $473,801 | $223,245 | $173,086 | $42,792,775 | $357,132,902 | $429,210,084 | ||||||||||
10/31/16 | $1,632,556 | $949,182 | $707,537 | $237,140 | $212,328 | $35,862,276 | $352,218,625 | $425,554,916 | ||||||||||
11/30/16 | $1,324,644 | $1,133,231 | $746,093 | $365,247 | $100,238 | $27,991,122 | $341,736,320 | $420,907,915 | ||||||||||
SLM 2011-3 |
12/31/11 | $3,858,806 | $2,651,266 | $1,278,231 | $0 | $0 | $88,589,564 | $572,160,451 | $787,354,537 | |||||||||
01/31/12 | $2,788,773 | $2,824,639 | $2,384,836 | $1,115,710 | $0 | $84,513,636 | $570,289,645 | $783,704,794 | ||||||||||
02/29/12 | $2,643,999 | $2,505,862 | $2,411,926 | $861,358 | $0 | $79,409,176 | $565,582,461 | $779,965,181 | ||||||||||
03/31/12 | $2,757,840 | $1,836,817 | $2,088,108 | $1,156,213 | $0 | $73,867,140 | $559,383,401 | $776,266,956 | ||||||||||
04/30/12 | $2,607,049 | $1,709,287 | $1,455,075 | $798,169 | $0 | $73,567,091 | $552,794,540 | $769,958,608 | ||||||||||
05/31/12 | $2,368,053 | $2,201,431 | $1,100,839 | $240,002 | $19,342 | $72,779,742 | $552,617,283 | $762,547,508 | ||||||||||
06/30/12 | $2,698,621 | $1,794,097 | $1,458,740 | $134,702 | $0 | $72,774,056 | $548,833,946 | $753,389,015 | ||||||||||
07/31/12 | $2,072,793 | $2,159,834 | $1,041,854 | $555,258 | $0 | $73,634,912 | $539,199,872 | $740,909,527 | ||||||||||
08/31/12 | $2,393,445 | $1,774,375 | $1,594,447 | $257,096 | $0 | $74,412,389 | $535,834,709 | $732,382,151 | ||||||||||
09/30/12 | $1,651,115 | $2,087,939 | $1,291,664 | $321,132 | $0 | $74,476,276 | $534,257,147 | $725,253,492 | ||||||||||
10/31/12 | $2,007,070 | $1,423,592 | $1,658,566 | $331,046 | $0 | $75,019,545 | $529,436,249 | $719,076,932 | ||||||||||
11/30/12 | $1,672,183 | $1,709,698 | $1,167,018 | $301,945 | $0 | $75,524,460 | $524,938,329 | $714,359,990 |
Page 145 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-3 |
12/31/12 | $453,899,536 | $26,795,611 | $16,023,327 | $9,393,958 | $5,991,940 | $5,478,620 | $4,024,959 | $2,703,094 | |||||||||
01/31/13 | $454,159,145 | $26,617,401 | $13,478,585 | $9,246,982 | $6,149,525 | $4,433,286 | $4,329,901 | $3,048,810 | ||||||||||
02/28/13 | $448,585,108 | $27,112,232 | $14,856,470 | $8,338,260 | $6,465,148 | $4,769,202 | $3,468,549 | $3,481,785 | ||||||||||
03/31/13 | $449,779,956 | $26,210,235 | $15,533,162 | $8,932,843 | $6,258,578 | $4,459,113 | $3,996,147 | $2,739,445 | ||||||||||
04/30/13 | $449,319,047 | $22,823,256 | $14,138,513 | $9,389,518 | $6,590,996 | $4,606,153 | $3,241,049 | $3,653,698 | ||||||||||
05/31/13 | $449,342,467 | $23,236,168 | $12,511,384 | $9,831,132 | $6,749,696 | $5,110,999 | $3,723,332 | $2,532,547 | ||||||||||
06/30/13 | $440,886,450 | $27,464,854 | $14,482,873 | $8,255,619 | $7,731,875 | $5,595,368 | $3,285,959 | $2,929,576 | ||||||||||
07/31/13 | $437,538,791 | $24,930,356 | $14,212,428 | $9,665,220 | $6,098,332 | $6,332,665 | $3,892,080 | $2,798,773 | ||||||||||
08/31/13 | $434,796,949 | $24,351,785 | $14,872,714 | $8,806,921 | $7,128,422 | $4,919,805 | $4,242,316 | $3,459,265 | ||||||||||
09/30/13 | $430,298,937 | $24,136,959 | $14,516,295 | $9,357,136 | $7,046,450 | $6,153,817 | $3,792,701 | $3,311,023 | ||||||||||
10/31/13 | $424,674,134 | $23,623,937 | $13,781,624 | $8,747,938 | $7,219,470 | $5,799,176 | $4,720,844 | $2,965,236 | ||||||||||
11/30/13 | $421,437,967 | $23,739,731 | $13,632,618 | $9,473,052 | $7,461,672 | $5,684,062 | $4,748,938 | $3,941,450 | ||||||||||
12/31/13 | $423,093,950 | $24,093,355 | $13,300,616 | $8,766,020 | $7,801,488 | $5,294,905 | $4,690,953 | $3,967,704 | ||||||||||
01/31/14 | $421,821,909 | $22,754,395 | $12,922,561 | $8,338,852 | $6,888,653 | $5,248,665 | $4,102,287 | $3,237,079 | ||||||||||
02/28/14 | $414,260,360 | $23,893,540 | $12,850,597 | $8,433,840 | $5,459,664 | $4,498,133 | $4,074,941 | $3,219,882 | ||||||||||
03/31/14 | $419,024,068 | $19,833,689 | $11,287,117 | $7,735,370 | $6,105,467 | $4,009,280 | $3,966,605 | $3,402,926 | ||||||||||
04/30/14 | $421,215,328 | $20,773,500 | $10,070,273 | $6,789,649 | $4,841,786 | $4,244,500 | $2,717,837 | $3,669,264 | ||||||||||
05/31/14 | $419,934,085 | $22,427,340 | $11,288,549 | $6,410,409 | $4,433,580 | $3,591,275 | $3,194,009 | $2,671,463 | ||||||||||
06/30/14 | $415,247,090 | $23,747,175 | $13,107,717 | $7,726,569 | $5,289,076 | $3,563,335 | $2,861,055 | $2,483,290 | ||||||||||
07/31/14 | $409,165,832 | $22,554,798 | $13,028,015 | $8,667,361 | $6,131,213 | $4,333,616 | $2,719,484 | $2,433,362 | ||||||||||
08/31/14 | $407,805,511 | $22,709,706 | $12,545,104 | $8,024,101 | $6,757,612 | $4,651,648 | $3,137,988 | $1,980,629 |
Page 146 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-3 |
12/31/12 | $3,814,870 | $1,343,452 | $1,261,370 | $122,603 | $0 | $76,953,806 | $530,853,341 | $711,377,161 | |||||||||
01/31/13 | $2,518,740 | $2,647,231 | $496,652 | $331,047 | $7,993 | $73,306,154 | $527,465,299 | $705,317,145 | ||||||||||
02/28/13 | $2,366,524 | $2,095,974 | $1,171,800 | $106,276 | $0 | $74,232,220 | $522,817,328 | $699,928,855 | ||||||||||
03/31/13 | $3,130,097 | $1,853,477 | $657,847 | $235,621 | $0 | $74,006,564 | $523,786,519 | $694,168,257 | ||||||||||
04/30/13 | $2,025,862 | $1,936,112 | $741,088 | $429,720 | $0 | $69,575,964 | $518,895,011 | $688,523,665 | ||||||||||
05/31/13 | $2,867,305 | $1,606,212 | $608,536 | $557,697 | $0 | $69,335,008 | $518,677,475 | $682,845,064 | ||||||||||
06/30/13 | $2,209,688 | $2,370,084 | $202,285 | $245,995 | $120,290 | $74,894,468 | $515,780,917 | $678,626,705 | ||||||||||
07/31/13 | $2,545,538 | $1,416,709 | $732,200 | $203,049 | $7,902 | $72,835,253 | $510,374,044 | $673,069,023 | ||||||||||
08/31/13 | $2,459,431 | $1,751,477 | $362,859 | $375,139 | $38,930 | $72,769,065 | $507,566,014 | $667,025,611 | ||||||||||
09/30/13 | $2,908,843 | $1,848,784 | $417,744 | $280,426 | $73,262 | $73,843,440 | $504,142,377 | $662,890,332 | ||||||||||
10/31/13 | $2,591,359 | $2,156,067 | $540,676 | $217,101 | $58,798 | $72,422,226 | $497,096,359 | $657,443,197 | ||||||||||
11/30/13 | $2,293,180 | $2,293,819 | $775,313 | $461,772 | $37,686 | $74,543,292 | $495,981,259 | $652,569,331 | ||||||||||
12/31/13 | $3,402,940 | $1,909,298 | $989,333 | $362,179 | $191,619 | $74,770,409 | $497,864,359 | $649,050,172 | ||||||||||
01/31/14 | $2,991,911 | $2,961,261 | $1,141,953 | $327,495 | $37,686 | $70,952,797 | $492,774,706 | $644,064,228 | ||||||||||
02/28/14 | $2,767,378 | $2,387,036 | $1,596,592 | $366,292 | $129,814 | $69,677,712 | $483,938,072 | $638,971,797 | ||||||||||
03/31/14 | $2,384,253 | $2,077,513 | $1,154,046 | $416,141 | $0 | $62,372,407 | $481,396,475 | $633,432,296 | ||||||||||
04/30/14 | $2,818,006 | $1,233,346 | $663,432 | $678,205 | $0 | $58,499,798 | $479,715,126 | $628,124,570 | ||||||||||
05/31/14 | $3,112,312 | $2,040,747 | $604,029 | $400,227 | $0 | $60,173,938 | $480,108,024 | $623,270,139 | ||||||||||
06/30/14 | $2,419,694 | $2,097,071 | $974,731 | $259,015 | $130,179 | $64,658,906 | $479,905,997 | $618,277,182 | ||||||||||
07/31/14 | $1,977,221 | $2,140,390 | $948,384 | $417,202 | $151,885 | $65,502,933 | $474,668,765 | $612,823,601 | ||||||||||
08/31/14 | $2,184,938 | $1,492,375 | $733,382 | $474,200 | $151,885 | $64,843,568 | $472,649,078 | $607,508,773 |
Page 147 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-3 |
09/30/14 | $409,939,594 | $19,316,211 | $11,802,063 | $7,494,502 | $5,611,942 | $5,097,913 | $3,563,269 | $2,326,941 | |||||||||
10/31/14 | $404,061,799 | $24,050,120 | $10,613,005 | $8,010,021 | $5,582,750 | $3,977,696 | $3,477,446 | $3,014,566 | ||||||||||
11/30/14 | $398,122,760 | $23,156,614 | $13,947,936 | $7,090,507 | $6,646,569 | $3,733,357 | $3,213,494 | $2,843,575 | ||||||||||
12/31/14 | $399,938,465 | $23,724,534 | $12,883,479 | $9,678,488 | $4,924,753 | $4,601,871 | $2,729,714 | $2,502,513 | ||||||||||
01/31/15 | $399,252,468 | $20,362,192 | $13,281,804 | $8,530,160 | $7,260,051 | $3,766,835 | $3,391,353 | $2,649,474 | ||||||||||
02/28/15 | $392,858,790 | $23,731,930 | $11,938,074 | $9,576,581 | $5,680,241 | $5,612,061 | $2,625,674 | $2,969,639 | ||||||||||
03/31/15 | $395,069,834 | $18,847,091 | $12,564,373 | $6,875,130 | $6,870,533 | $4,334,803 | $3,754,036 | $2,646,642 | ||||||||||
04/30/15 | $392,222,495 | $18,867,259 | $11,976,344 | $8,789,896 | $5,206,460 | $5,055,367 | $3,259,230 | $3,428,094 | ||||||||||
05/31/15 | $385,253,835 | $20,328,591 | $10,727,800 | $9,568,385 | $6,717,801 | $4,156,474 | $4,224,245 | $3,179,832 | ||||||||||
06/30/15 | $383,482,480 | $17,487,462 | $10,852,129 | $6,835,602 | $7,233,918 | $5,328,408 | $3,170,785 | $3,006,743 | ||||||||||
07/31/15 | $380,757,492 | $17,855,212 | $9,734,271 | $7,658,277 | $5,287,016 | $4,656,696 | $3,889,430 | $2,443,713 | ||||||||||
08/31/15 | $381,417,893 | $15,879,652 | $11,500,879 | $6,031,646 | $5,524,446 | $3,541,036 | $3,639,180 | $3,464,258 | ||||||||||
09/30/15 | $378,579,691 | $18,845,782 | $9,982,991 | $7,323,750 | $4,252,327 | $4,167,372 | $3,166,127 | $2,988,007 | ||||||||||
10/31/15 | $374,240,734 | $15,876,736 | $10,843,648 | $7,608,964 | $5,009,293 | $3,455,356 | $3,593,445 | $2,425,408 | ||||||||||
11/30/15 | $369,443,591 | $18,560,035 | $9,339,307 | $6,988,578 | $6,152,764 | $3,563,723 | $3,157,037 | $2,516,917 | ||||||||||
12/31/15 | $367,945,966 | $18,052,048 | $9,603,097 | $7,065,438 | $5,197,148 | $3,972,239 | $3,235,418 | $2,693,612 | ||||||||||
01/31/16 | $370,060,871 | $15,606,166 | $8,990,214 | $6,577,535 | $5,476,021 | $3,831,205 | $2,984,016 | $2,792,182 | ||||||||||
02/29/16 | $363,937,066 | $18,012,239 | $7,733,626 | $5,831,698 | $5,038,314 | $3,848,056 | $3,035,574 | $2,477,988 | ||||||||||
03/31/16 | $361,804,577 | $18,999,132 | $9,371,169 | $5,120,680 | $3,852,654 | $3,630,403 | $3,148,472 | $2,133,202 | ||||||||||
04/30/16 | $359,425,584 | $15,511,043 | $9,056,753 | $5,566,443 | $3,882,101 | $3,157,216 | $3,054,412 | $2,671,320 | ||||||||||
05/31/16 | $354,726,998 | $17,374,584 | $7,726,539 | $5,787,742 | $4,402,693 | $3,373,343 | $2,335,725 | $2,438,555 |
Page 148 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30
|
Total Repayment |
Total Loans | |||||||||||
SLM 2011-3 |
09/30/14 | $1,416,537 | $1,763,948 | $303,904 | $434,495 | $179,503 | $59,311,228 | $469,250,822 | $602,670,854 | |||||||||
10/31/14 | $1,668,135 | $1,037,661 | $653,904 | $180,915 | $143,739 | $62,409,959 | $466,471,758 | $596,555,851 | ||||||||||
11/30/14 | $2,668,250 | $1,294,881 | $268,413 | $240,315 | $70,334 | $65,174,246 | $463,297,006 | $591,409,154 | ||||||||||
12/31/14 | $2,474,755 | $1,450,885 | $484,026 | $209,088 | $70,334 | $65,734,440 | $465,672,905 | $585,190,557 | ||||||||||
01/31/15 | $1,857,838 | $1,796,735 | $619,815 | $211,646 | $49,324 | $63,777,227 | $463,029,695 | $579,316,889 | ||||||||||
02/28/15 | $2,164,354 | $1,086,205 | $891,215 | $280,781 | $49,324 | $66,606,081 | $459,464,871 | $574,360,410 | ||||||||||
03/31/15 | $2,514,127 | $1,270,982 | $462,964 | $260,743 | $21,707 | $60,423,130 | $455,492,964 | $568,625,788 | ||||||||||
04/30/15 | $2,195,409 | $1,922,281 | $542,355 | $199,851 | $21,707 | $61,464,252 | $453,686,746 | $562,951,409 | ||||||||||
05/31/15 | $3,092,224 | $1,789,170 | $1,172,481 | $262,856 | $0 | $65,219,860 | $450,473,695 | $557,380,669 | ||||||||||
06/30/15 | $2,851,162 | $2,178,286 | $670,154 | $443,238 | $97,011 | $60,154,897 | $443,637,377 | $552,872,283 | ||||||||||
07/31/15 | $2,732,526 | $2,007,354 | $824,726 | $280,294 | $304,918 | $57,674,431 | $438,431,923 | $547,098,584 | ||||||||||
08/31/15 | $1,681,069 | $2,022,597 | $1,345,711 | $291,463 | $358,194 | $55,280,131 | $436,698,023 | $540,936,777 | ||||||||||
09/30/15 | $2,852,388 | $1,342,354 | $786,179 | $557,771 | $190,502 | $56,455,548 | $435,035,239 | $535,663,333 | ||||||||||
10/31/15 | $2,140,231 | $2,254,496 | $331,356 | $260,840 | $106,160 | $53,905,933 | $428,146,667 | $530,039,173 | ||||||||||
11/30/15 | $1,736,800 | $1,761,909 | $926,232 | $185,406 | $110,764 | $54,999,472 | $424,443,063 | $524,782,326 | ||||||||||
12/31/15 | $2,015,672 | $1,288,271 | $672,348 | $694,790 | $137,344 | $54,627,424 | $422,573,391 | $519,157,555 | ||||||||||
01/31/16 | $2,146,634 | $1,724,963 | $652,547 | $612,523 | $176,874 | $51,570,880 | $421,631,751 | $513,254,321 | ||||||||||
02/29/16 | $2,262,191 | $1,608,213 | $695,453 | $442,541 | $217,853 | $51,203,746 | $415,140,812 | $507,886,786 | ||||||||||
03/31/16 | $1,893,453 | $1,686,345 | $673,763 | $503,020 | $217,853 | $51,230,144 | $413,034,721 | $502,260,993 | ||||||||||
04/30/16 | $1,904,619 | $1,187,372 | $610,076 | $322,709 | $466,274 | $47,390,337 | $406,815,922 | $496,388,053 | ||||||||||
05/31/16 | $1,543,331 | $1,391,183 | $545,196 | $175,251 | $517,217 | $47,611,357 | $402,338,355 | $489,685,381 |
Page 149 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days
|
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-3 |
06/30/16 | $351,694,558 | $15,100,472 | $8,413,331 | $5,645,712 | $4,652,099 | $3,593,723 | $2,905,013 | $1,816,927 | |||||||||
07/31/16 | $349,285,754 | $15,037,425 | $8,338,698 | $6,002,583 | $4,484,246 | $3,699,555 | $3,192,545 | $1,796,062 | ||||||||||
08/31/16 | $352,156,564 | $11,413,540 | $8,316,696 | $5,699,725 | $4,542,687 | $3,293,544 | $3,142,477 | $2,686,533 | ||||||||||
09/30/16 | $344,555,453 | $15,280,930 | $6,174,930 | $5,445,378 | $4,234,679 | $3,393,940 | $2,429,746 | $2,563,674 | ||||||||||
10/31/16 | $345,453,245 | $11,559,117 | $5,248,590 | $4,727,889 | $3,681,575 | $3,728,485 | $2,701,313 | $2,145,276 | ||||||||||
11/30/16 | $342,994,306 | $13,137,679 | $5,800,925 | $3,232,750 | $3,124,396 | $2,711,587 | $2,862,412 | $1,912,486 | ||||||||||
NAVI 2014-2 |
09/30/14 | $149,118,941 | $10,479,231 | $8,860,318 | $9,144,783 | $5,364,447 | $1,747,777 | $1,634,502 | $1,134,263 | |||||||||
10/31/14 | $145,834,081 | $11,615,171 | $6,868,516 | $6,951,162 | $7,089,415 | $4,469,597 | $1,295,351 | $1,500,682 | ||||||||||
11/30/14 | $144,820,711 | $13,058,513 | $8,230,848 | $4,287,972 | $6,183,540 | $6,285,244 | $3,763,021 | $969,085 | ||||||||||
12/31/14 | $144,881,540 | $12,629,582 | $7,832,150 | $5,634,517 | $3,618,274 | $4,780,827 | $5,285,801 | $2,979,947 | ||||||||||
01/31/15 | $144,344,207 | $10,491,697 | $8,333,600 | $5,756,718 | $4,120,543 | $2,616,260 | $3,591,074 | $4,664,134 | ||||||||||
02/28/15 | $141,889,144 | $12,067,657 | $5,641,438 | $4,762,383 | $4,965,833 | $3,043,247 | $1,822,264 | $3,203,809 | ||||||||||
03/31/15 | $142,784,611 | $11,542,692 | $6,177,352 | $3,481,484 | $3,237,035 | $3,221,039 | $2,713,144 | $1,283,711 | ||||||||||
04/30/15 | $145,898,775 | $10,283,930 | $6,343,451 | $4,463,070 | $2,437,642 | $2,619,489 | $2,282,597 | $2,242,867 | ||||||||||
05/31/15 | $148,665,125 | $11,184,108 | $5,600,873 | $5,205,334 | $3,464,793 | $2,100,067 | $2,162,903 | $1,801,332 | ||||||||||
06/30/15 | $143,467,254 | $10,976,524 | $6,995,598 | $3,778,819 | $3,978,614 | $2,346,695 | $1,603,979 | $1,411,222 | ||||||||||
07/31/15 | $138,751,331 | $10,787,887 | $6,467,827 | $4,435,618 | $3,410,401 | $2,999,695 | $2,300,691 | $893,582 | ||||||||||
08/31/15 | $144,229,132 | $7,729,600 | $7,165,714 | $4,174,154 | $3,887,958 | $2,316,125 | $2,191,681 | $1,944,227 | ||||||||||
09/30/15 | $141,854,756 | $11,495,365 | $4,860,741 | $4,885,395 | $3,368,247 | $3,277,870 | $1,719,903 | $1,493,393 | ||||||||||
10/31/15 | $140,605,922 | $11,969,090 | $6,055,969 | $3,249,382 | $3,996,433 | $2,155,677 | $2,272,711 | $1,328,795 | ||||||||||
11/30/15 | $138,534,003 | $10,396,967 | $7,303,555 | $4,224,744 | $2,585,387 | $2,907,146 | $1,705,269 | $1,718,931 |
Page 150 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-3 |
06/30/16 | $ 1,733,188 | $ 1,088,428 | $ 900,740 | $ 185,295 | $ 247,079 | $ 46,282,007 | $ 397,976,565 | $ 484,278,628 | |||||||||
07/31/16 | $ 1,619,892 | $ 1,385,542 | $ 684,322 | $ 356,171 | $ 258,937 | $ 46,855,977 | $ 396,141,731 | $ 479,623,141 | ||||||||||
08/31/16 | $ 832,628 | $ 1,394,279 | $ 1,085,657 | $ 237,799 | $ 198,852 | $ 42,844,415 | $ 395,000,979 | $ 473,630,936 | ||||||||||
09/30/16 | $ 1,998,039 | $ 598,725 | $ 689,290 | $ 461,781 | $ 167,557 | $ 43,438,670 | $ 387,994,123 | $ 468,185,391 | ||||||||||
10/31/16 | $ 1,824,342 | $ 1,180,198 | $ 469,213 | $ 199,128 | $ 173,314 | $ 37,638,441 | $ 383,091,686 | $ 463,076,434 | ||||||||||
11/30/16 | $ 1,622,825 | $ 1,526,558 | $ 844,100 | $ 126,291 | $ 52,721 | $ 36,954,732 | $ 379,949,038 | $ 457,405,161 | ||||||||||
NAVI 2014-2 |
09/30/14 | $ 499,356 | $ 554,419 | $ 0 | $ 0 | $ 0 | $ 39,419,096 | $ 188,538,038 | $ 260,710,361 | |||||||||
10/31/14 | $ 836,587 | $ 379,503 | $ 489,244 | $ 0 | $ 0 | $ 41,495,227 | $ 187,329,308 | $ 259,543,087 | ||||||||||
11/30/14 | $ 1,262,583 | $ 755,458 | $ 180,469 | $ 379,413 | $ 0 | $ 45,356,144 | $ 190,176,855 | $ 258,390,099 | ||||||||||
12/31/14 | $ 918,466 | $ 944,663 | $ 729,013 | $ 79,523 | $ 0 | $ 45,432,763 | $ 190,314,303 | $ 257,311,795 | ||||||||||
01/31/15 | $ 2,673,365 | $ 680,271 | $ 723,029 | $ 272,691 | $ 0 | $ 43,923,382 | $ 188,267,589 | $ 256,062,257 | ||||||||||
02/28/15 | $ 4,287,151 | $ 2,201,382 | $ 493,101 | $ 414,446 | $ 0 | $ 42,902,711 | $ 184,791,855 | $ 254,591,319 | ||||||||||
03/31/15 | $ 2,842,918 | $ 3,687,189 | $ 1,910,297 | $ 242,816 | $ 0 | $ 40,339,678 | $ 183,124,289 | $ 253,828,456 | ||||||||||
04/30/15 | $ 1,044,139 | $ 2,439,227 | $ 3,117,442 | $ 1,627,004 | $ 0 | $ 38,900,857 | $ 184,799,633 | $ 251,538,650 | ||||||||||
05/31/15 | $ 1,980,547 | $ 971,048 | $ 1,904,860 | $ 1,716,499 | $ 0 | $ 38,092,364 | $ 186,757,489 | $ 249,693,096 | ||||||||||
06/30/15 | $ 1,626,779 | $ 1,515,093 | $ 773,318 | $ 1,040,485 | $ 0 | $ 36,047,125 | $ 179,514,380 | $ 247,131,775 | ||||||||||
07/31/15 | $ 1,256,795 | $ 905,128 | $ 1,360,340 | $ 524,350 | $ 0 | $ 35,342,314 | $ 174,093,645 | $ 242,640,640 | ||||||||||
08/31/15 | $ 846,326 | $ 1,138,949 | $ 588,247 | $ 729,924 | $ 0 | $ 32,712,907 | $ 176,942,039 | $ 239,713,519 | ||||||||||
09/30/15 | $ 1,496,075 | $ 786,580 | $ 616,795 | $ 369,083 | $ 62,478 | $ 34,431,925 | $ 176,286,681 | $ 238,452,078 | ||||||||||
10/31/15 | $ 1,219,699 | $ 1,108,742 | $ 471,484 | $ 188,641 | $ 62,478 | $ 34,079,101 | $ 174,685,022 | $ 235,984,628 | ||||||||||
11/30/15 | $ 1,187,955 | $ 931,203 | $ 927,349 | $ 434,036 | $ 62,478 | $ 34,385,019 | $ 172,919,022 | $ 234,002,966 |
Page 151 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-2 |
12/31/15 | $ 140,448,832 | $ 9,413,709 | $ 6,160,071 | $ 4,912,816 | $ 3,076,657 | $ 1,893,236 | $ 2,288,585 | $ 1,153,622 | |||||||||
01/31/16 | $ 143,985,877 | $ 7,749,363 | $ 4,642,006 | $ 3,624,983 | $ 3,621,244 | $ 2,232,907 | $ 1,293,056 | $ 1,742,592 | ||||||||||
02/29/16 | $ 145,761,433 | $ 8,470,487 | $ 4,128,793 | $ 3,177,948 | $ 2,628,890 | $ 2,631,398 | $ 2,116,798 | $ 955,171 | ||||||||||
03/31/16 | $ 142,562,468 | $ 11,928,596 | $ 4,927,564 | $ 2,410,053 | $ 2,654,906 | $ 1,957,330 | $ 2,182,105 | $ 1,377,166 | ||||||||||
04/30/16 | $ 142,102,849 | $ 8,910,432 | $ 4,576,860 | $ 3,474,285 | $ 2,134,722 | $ 2,060,557 | $ 917,840 | $ 1,454,859 | ||||||||||
05/31/16 | $ 146,269,744 | $ 6,959,231 | $ 4,723,900 | $ 3,629,518 | $ 2,658,559 | $ 1,944,116 | $ 1,855,384 | $ 668,150 | ||||||||||
06/30/16 | $ 143,997,773 | $ 6,269,245 | $ 3,868,542 | $ 2,807,205 | $ 2,147,497 | $ 2,432,226 | $ 1,858,985 | $ 1,076,153 | ||||||||||
07/31/16 | $ 148,174,469 | $ 7,467,528 | $ 3,311,517 | $ 2,653,192 | $ 2,535,384 | $ 2,132,975 | $ 1,455,984 | $ 1,376,799 | ||||||||||
08/31/16 | $ 151,122,436 | $ 6,002,629 | $ 3,617,424 | $ 2,661,501 | $ 1,582,499 | $ 2,142,629 | $ 1,941,546 | $ 1,259,054 | ||||||||||
09/30/16 | $ 149,372,202 | $ 6,265,089 | $ 3,356,913 | $ 2,461,820 | $ 1,845,936 | $ 1,215,934 | $ 1,435,852 | $ 1,584,052 | ||||||||||
10/31/16 | $ 149,737,978 | $ 6,633,486 | $ 2,658,080 | $ 2,101,226 | $ 1,581,391 | $ 1,678,986 | $ 1,013,776 | $ 1,003,648 | ||||||||||
11/30/16 | $ 144,806,804 | $ 7,679,622 | $ 2,990,245 | $ 1,709,220 | $ 1,707,818 | $ 1,159,154 | $ 1,125,056 | $ 725,240 | ||||||||||
NAVI 2014-3 |
09/30/14 | $ 150,358,455 | $ 9,872,478 | $ 8,065,411 | $ 8,933,803 | $ 5,882,680 | $ 3,442,938 | $ 1,647,106 | $ 1,059,092 | |||||||||
10/31/14 | $ 145,458,481 | $ 13,293,131 | $ 5,826,384 | $ 5,750,677 | $ 7,715,597 | $ 4,796,498 | $ 2,366,336 | $ 1,431,535 | ||||||||||
11/30/14 | $ 142,530,403 | $ 12,652,843 | $ 7,642,979 | $ 4,289,279 | $ 4,568,395 | $ 6,251,628 | $ 4,065,400 | $ 1,805,073 | ||||||||||
12/31/14 | $ 145,150,998 | $ 10,779,275 | $ 8,105,715 | $ 5,330,451 | $ 2,937,006 | $ 3,439,879 | $ 4,858,894 | $ 3,414,775 | ||||||||||
01/31/15 | $ 147,575,496 | $ 9,344,872 | $ 6,019,975 | $ 5,059,707 | $ 4,309,938 | $ 2,423,706 | $ 2,758,246 | $ 4,194,506 | ||||||||||
02/28/15 | $ 148,453,821 | $ 10,533,642 | $ 6,322,645 | $ 3,925,250 | $ 3,785,257 | $ 2,977,207 | $ 1,637,069 | $ 1,908,044 | ||||||||||
03/31/15 | $ 148,976,330 | $ 11,588,241 | $ 6,591,618 | $ 3,618,727 | $ 2,821,280 | $ 2,383,541 | $ 1,958,411 | $ 1,091,796 | ||||||||||
04/30/15 | $ 151,699,318 | $ 8,463,177 | $ 7,429,277 | $ 4,453,804 | $ 2,897,980 | $ 1,706,937 | $ 1,703,550 | $ 1,677,697 | ||||||||||
05/31/15 | $ 153,319,170 | $ 10,542,084 | $ 5,189,560 | $ 5,489,559 | $ 3,027,106 | $ 2,288,827 | $ 1,236,863 | $ 1,470,412 |
Page 152 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-2 |
12/31/15 | $ 1,354,542 | $ 1,124,974 | $ 471,802 | $ 719,643 | $ 62,478 | $ 32,632,134 | $ 173,080,966 | $ 232,938,513 | |||||||||
01/31/16 | $ 994,541 | $ 806,449 | $ 834,296 | $ 342,633 | $ 0 | $ 27,884,071 | $ 171,869,948 | $ 231,072,509 | ||||||||||
02/29/16 | $ 1,477,423 | $ 716,532 | $ 902,764 | $ 382,969 | $ 0 | $ 27,589,173 | $ 173,350,606 | $ 229,612,531 | ||||||||||
03/31/16 | $ 837,095 | $ 1,130,644 | $ 451,454 | $ 380,495 | $ 0 | $ 30,237,408 | $ 172,799,875 | $ 227,373,017 | ||||||||||
04/30/16 | $ 990,711 | $ 497,219 | $ 621,503 | $ 282,240 | $ 0 | $ 25,921,227 | $ 168,024,076 | $ 226,173,509 | ||||||||||
05/31/16 | $ 1,125,373 | $ 670,679 | $ 375,252 | $ 478,301 | $ 0 | $ 25,088,464 | $ 171,358,209 | $ 224,276,791 | ||||||||||
06/30/16 | $ 605,297 | $ 706,742 | $ 554,585 | $ 349,773 | $ 0 | $ 22,676,251 | $ 166,674,024 | $ 222,210,608 | ||||||||||
07/31/16 | $ 967,897 | $ 343,389 | $ 576,070 | $ 272,404 | $ 0 | $ 23,093,139 | $ 171,267,608 | $ 221,179,446 | ||||||||||
08/31/16 | $ 1,248,865 | $ 945,085 | $ 276,272 | $ 309,147 | $ 0 | $ 21,986,651 | $ 173,109,088 | $ 218,675,803 | ||||||||||
09/30/16 | $ 1,175,649 | $ 1,004,749 | $ 649,587 | $ 144,415 | $ 0 | $ 21,139,997 | $ 170,512,198 | $ 217,637,145 | ||||||||||
10/31/16 | $ 986,215 | $ 993,127 | $ 613,519 | $ 275,080 | $ 0 | $ 19,538,533 | $ 169,276,511 | $ 216,001,666 | ||||||||||
11/30/16 | $ 683,606 | $ 863,623 | $ 871,857 | $ 127,982 | $ 0 | $ 19,643,421 | $ 164,450,225 | $ 214,108,090 | ||||||||||
NAVI 2014-3 |
09/30/14 | $ 589,089 | $ 796,443 | $ 0 | $ 0 | $ 0 | $ 40,289,041 | $ 190,647,496 | $ 260,319,805 | |||||||||
10/31/14 | $ 953,682 | $ 356,283 | $ 507,756 | $ 0 | $ 0 | $ 42,997,881 | $ 188,456,362 | $ 259,225,704 | ||||||||||
11/30/14 | $ 1,380,287 | $ 829,448 | $ 319,099 | $ 324,964 | $ 0 | $ 44,129,397 | $ 186,659,800 | $ 257,969,552 | ||||||||||
12/31/14 | $ 1,480,145 | $ 1,262,344 | $ 639,347 | $ 140,434 | $ 0 | $ 42,388,265 | $ 187,539,264 | $ 256,458,917 | ||||||||||
01/31/15 | $ 2,976,467 | $ 1,068,802 | $ 933,237 | $ 294,839 | $ 0 | $ 39,384,296 | $ 186,959,792 | $ 254,780,930 | ||||||||||
02/28/15 | $ 3,438,134 | $ 2,278,167 | $ 948,517 | $ 701,157 | $ 0 | $ 38,455,090 | $ 186,908,910 | $ 253,823,856 | ||||||||||
03/31/15 | $ 1,533,982 | $ 2,472,360 | $ 1,752,932 | $ 690,740 | $ 0 | $ 36,503,627 | $ 185,479,957 | $ 252,334,245 | ||||||||||
04/30/15 | $ 930,881 | $ 945,807 | $ 2,007,764 | $ 1,255,800 | $ 0 | $ 33,472,673 | $ 185,171,991 | $ 250,567,650 | ||||||||||
05/31/15 | $ 1,624,509 | $ 737,615 | $ 757,468 | $ 1,453,292 | $ 0 | $ 33,817,296 | $ 187,136,467 | $ 248,719,407 |
Page 153 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-3 |
06/30/15 | $ 149,127,303 | $ 11,003,900 | $ 6,277,778 | $ 4,452,477 | $ 4,044,578 | $ 2,171,604 | $ 1,098,344 | $ 922,685 | |||||||||
07/31/15 | $ 145,930,339 | $ 10,296,387 | $ 6,543,000 | $ 4,604,628 | $ 3,709,890 | $ 2,903,375 | $ 1,507,095 | $ 1,020,925 | ||||||||||
08/31/15 | $ 148,493,369 | $ 9,652,977 | $ 5,704,346 | $ 5,071,195 | $ 3,481,671 | $ 2,975,638 | $ 1,623,289 | $ 1,355,094 | ||||||||||
09/30/15 | $ 149,299,575 | $ 8,380,444 | $ 5,638,598 | $ 4,115,842 | $ 3,594,315 | $ 2,511,775 | $ 2,108,841 | $ 1,046,336 | ||||||||||
10/31/15 | $ 147,717,877 | $ 12,037,413 | $ 5,443,089 | $ 3,946,263 | $ 3,231,390 | $ 3,048,184 | $ 1,870,851 | $ 1,839,579 | ||||||||||
11/30/15 | $ 145,851,963 | $ 11,659,739 | $ 6,840,682 | $ 3,435,256 | $ 3,151,916 | $ 2,115,551 | $ 2,443,954 | $ 1,661,989 | ||||||||||
12/31/15 | $ 148,169,836 | $ 9,683,650 | $ 5,788,853 | $ 4,913,090 | $ 2,781,817 | $ 2,209,265 | $ 1,690,244 | $ 2,115,039 | ||||||||||
01/31/16 | $ 149,142,356 | $ 8,236,880 | $ 5,384,836 | $ 4,053,958 | $ 3,704,332 | $ 1,888,353 | $ 2,037,364 | $ 1,274,723 | ||||||||||
02/29/16 | $ 150,009,414 | $ 7,801,839 | $ 4,337,075 | $ 3,303,113 | $ 2,908,149 | $ 2,362,789 | $ 1,502,511 | $ 1,575,531 | ||||||||||
03/31/16 | $ 149,957,878 | $ 9,409,505 | $ 4,058,891 | $ 2,254,871 | $ 2,334,881 | $ 1,581,953 | $ 1,720,486 | $ 1,272,509 | ||||||||||
04/30/16 | $ 149,284,280 | $ 8,246,174 | $ 5,088,555 | $ 2,704,425 | $ 1,585,480 | $ 1,760,842 | $ 1,159,564 | $ 1,455,323 | ||||||||||
05/31/16 | $ 149,401,862 | $ 9,007,059 | $ 4,816,665 | $ 3,845,395 | $ 2,129,681 | $ 1,315,854 | $ 1,289,249 | $ 852,380 | ||||||||||
06/30/16 | $ 148,554,048 | $ 7,212,411 | $ 4,734,011 | $ 3,225,432 | $ 2,746,108 | $ 1,672,651 | $ 977,480 | $ 1,015,345 | ||||||||||
07/31/16 | $ 150,831,512 | $ 6,224,635 | $ 3,115,237 | $ 3,214,908 | $ 2,133,794 | $ 2,223,164 | $ 1,274,581 | $ 853,416 | ||||||||||
08/31/16 | $ 158,427,251 | $ 3,882,996 | $ 2,717,123 | $ 2,053,950 | $ 2,093,809 | $ 1,340,657 | $ 1,015,122 | $ 971,692 | ||||||||||
09/30/16 | $ 156,158,690 | $ 7,630,693 | $ 2,327,405 | $ 1,880,311 | $ 1,536,870 | $ 1,389,210 | $ 1,025,594 | $ 546,385 | ||||||||||
10/31/16 | $ 154,465,683 | $ 7,375,296 | $ 3,156,820 | $ 1,244,908 | $ 1,632,951 | $ 1,231,804 | $ 1,075,775 | $ 688,698 | ||||||||||
11/30/16 | $ 149,463,616 | $ 6,965,127 | $ 3,411,560 | $ 2,245,507 | $ 991,408 | $ 1,132,312 | $ 748,302 | $ 813,923 | ||||||||||
NAVI 2014-4 |
09/30/14 | $ 150,123,578 | $ 11,283,879 | $ 8,251,886 | $ 7,460,170 | $ 5,713,064 | $ 3,573,331 | $ 1,824,801 | $ 1,419,323 | |||||||||
10/31/14 | $ 146,600,410 | $ 13,168,177 | $ 6,833,594 | $ 5,004,968 | $ 6,260,392 | $ 4,777,109 | $ 2,708,251 | $ 1,573,273 | ||||||||||
11/30/14 | $ 145,271,853 | $ 12,038,885 | $ 8,260,925 | $ 5,285,763 | $ 4,327,168 | $ 5,146,385 | $ 3,933,875 | $ 2,559,339 |
Page 154 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-3 |
06/30/15 | $ 1,275,674 | $ 1,119,087 | $ 532,904 | $ 385,292 | $ 17,036 | $ 33,301,359 | $ 182,428,662 | $ 246,339,525 | |||||||||
07/31/15 | $ 620,100 | $ 887,426 | $ 968,996 | $ 403,347 | $ 0 | $ 33,465,169 | $ 179,395,508 | $ 242,956,724 | ||||||||||
08/31/15 | $ 832,929 | $ 367,799 | $ 590,851 | $ 502,321 | $ 124,191 | $ 32,282,299 | $ 180,775,668 | $ 240,410,960 | ||||||||||
09/30/15 | $ 1,129,145 | $ 661,866 | $ 291,865 | $ 410,304 | $ 0 | $ 29,889,330 | $ 179,188,905 | $ 239,180,879 | ||||||||||
10/31/15 | $ 824,382 | $ 932,173 | $ 495,698 | $ 78,922 | $ 0 | $ 33,747,942 | $ 181,465,820 | $ 237,530,702 | ||||||||||
11/30/15 | $ 1,716,858 | $ 789,153 | $ 639,206 | $ 495,698 | $ 0 | $ 34,950,001 | $ 180,801,964 | $ 235,784,536 | ||||||||||
12/31/15 | $ 1,256,042 | $ 1,247,607 | $ 481,954 | $ 407,235 | $ 0 | $ 32,574,797 | $ 180,744,632 | $ 234,651,709 | ||||||||||
01/31/16 | $ 1,542,613 | $ 1,119,187 | $ 887,543 | $ 338,748 | $ 0 | $ 30,468,536 | $ 179,610,892 | $ 233,021,369 | ||||||||||
02/29/16 | $ 887,561 | $ 1,117,069 | $ 743,703 | $ 386,130 | $ 0 | $ 26,925,468 | $ 176,934,882 | $ 231,028,712 | ||||||||||
03/31/16 | $ 1,186,716 | $ 606,631 | $ 639,567 | $ 522,049 | $ 0 | $ 25,588,059 | $ 175,545,937 | $ 229,094,885 | ||||||||||
04/30/16 | $ 1,103,674 | $ 1,090,147 | $ 343,682 | $ 324,419 | $ 0 | $ 24,862,286 | $ 174,146,566 | $ 227,282,911 | ||||||||||
05/31/16 | $ 1,215,296 | $ 1,001,689 | $ 642,336 | $ 275,877 | $ 0 | $ 26,391,481 | $ 175,793,343 | $ 225,230,215 | ||||||||||
06/30/16 | $ 738,169 | $ 1,054,817 | $ 564,036 | $ 204,598 | $ 0 | $ 24,145,060 | $ 172,699,108 | $ 223,722,013 | ||||||||||
07/31/16 | $ 867,362 | $ 504,774 | $ 891,577 | $ 269,307 | $ 392 | $ 21,573,146 | $ 172,404,658 | $ 222,224,452 | ||||||||||
08/31/16 | $ 530,433 | $ 781,122 | $ 393,950 | $ 788,432 | $ 392 | $ 16,569,678 | $ 174,996,929 | $ 220,153,339 | ||||||||||
09/30/16 | $ 734,558 | $ 300,317 | $ 528,813 | $ 259,528 | $ 392 | $ 18,160,075 | $ 174,318,766 | $ 218,805,391 | ||||||||||
10/31/16 | $ 538,273 | $ 644,673 | $ 420,526 | $ 249,914 | $ 392 | $ 18,260,030 | $ 172,725,713 | $ 217,669,354 | ||||||||||
11/30/16 | $ 433,337 | $ 467,187 | $ 379,618 | $ 99,379 | $ 392 | $ 17,688,052 | $ 167,151,668 | $ 215,677,372 | ||||||||||
NAVI 2014-4 |
09/30/14 | $ 1,125,607 | $ 629,805 | $ 0 | $ 0 | $ 0 | $ 41,281,865 | $ 191,405,443 | $ 260,553,777 | |||||||||
10/31/14 | $ 1,285,382 | $ 943,866 | $ 454,101 | $ 0 | $ 0 | $ 43,009,113 | $ 189,609,522 | $ 259,504,597 | ||||||||||
11/30/14 | $ 1,415,568 | $ 840,554 | $ 739,096 | $ 121,812 | $ 0 | $ 44,669,370 | $ 189,941,222 | $ 258,106,268 |
Page 155 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-4 |
12/31/14 | $ 146,263,058 | $ 10,815,142 | $ 7,541,199 | $ 6,317,944 | $ 3,847,759 | $ 3,280,005 | $ 4,141,938 | $ 3,044,621 | |||||||||
01/31/15 | $ 146,247,796 | $ 12,046,113 | $ 6,183,635 | $ 5,318,730 | $ 5,218,242 | $ 1,961,863 | $ 2,613,086 | $ 3,989,634 | ||||||||||
02/28/15 | $ 145,644,788 | $ 10,479,348 | $ 7,362,644 | $ 4,003,517 | $ 4,333,497 | $ 3,297,923 | $ 1,471,754 | $ 2,379,323 | ||||||||||
03/31/15 | $ 147,334,006 | $ 10,023,802 | $ 6,261,878 | $ 5,019,170 | $ 3,016,218 | $ 3,093,169 | $ 2,220,642 | $ 1,055,588 | ||||||||||
04/30/15 | $ 149,120,256 | $ 9,655,901 | $ 6,341,105 | $ 3,680,238 | $ 3,258,522 | $ 2,313,256 | $ 2,687,732 | $ 1,620,042 | ||||||||||
05/31/15 | $ 149,328,691 | $ 9,814,654 | $ 6,585,089 | $ 4,433,025 | $ 2,870,002 | $ 2,622,324 | $ 1,707,738 | $ 2,295,240 | ||||||||||
06/30/15 | $ 145,571,844 | $ 11,039,308 | $ 5,601,480 | $ 4,470,083 | $ 3,248,487 | $ 1,789,711 | $ 1,736,007 | $ 1,274,298 | ||||||||||
07/31/15 | $ 143,152,433 | $ 11,228,628 | $ 6,913,389 | $ 4,050,358 | $ 3,455,756 | $ 2,859,736 | $ 1,399,008 | $ 1,526,257 | ||||||||||
08/31/15 | $ 145,112,085 | $ 10,369,492 | $ 7,386,988 | $ 4,900,731 | $ 3,580,787 | $ 2,506,339 | $ 2,116,410 | $ 851,390 | ||||||||||
09/30/15 | $ 143,312,195 | $ 10,942,986 | $ 6,848,681 | $ 4,919,014 | $ 4,014,041 | $ 2,450,316 | $ 2,000,482 | $ 2,003,942 | ||||||||||
10/31/15 | $ 142,556,613 | $ 9,505,921 | $ 6,190,729 | $ 4,739,854 | $ 3,456,369 | $ 2,947,988 | $ 1,505,256 | $ 1,412,537 | ||||||||||
11/30/15 | $ 140,552,160 | $ 11,352,101 | $ 6,076,719 | $ 3,726,459 | $ 3,244,805 | $ 2,338,742 | $ 1,924,093 | $ 902,740 | ||||||||||
12/31/15 | $ 145,179,290 | $ 9,161,236 | $ 6,173,398 | $ 3,033,755 | $ 2,045,208 | $ 2,357,483 | $ 2,240,848 | $ 1,591,158 | ||||||||||
01/31/16 | $ 144,661,434 | $ 9,144,566 | $ 4,776,630 | $ 4,292,387 | $ 2,165,912 | $ 1,418,677 | $ 1,895,848 | $ 1,747,541 | ||||||||||
02/29/16 | $ 146,137,328 | $ 9,345,366 | $ 4,848,143 | $ 2,093,616 | $ 2,622,691 | $ 1,684,725 | $ 913,425 | $ 1,375,969 | ||||||||||
03/31/16 | $ 144,672,852 | $ 9,521,304 | $ 6,172,802 | $ 2,951,853 | $ 1,672,133 | $ 2,047,769 | $ 1,434,409 | $ 701,795 | ||||||||||
04/30/16 | $ 142,990,348 | $ 10,022,787 | $ 4,938,808 | $ 4,036,315 | $ 2,502,990 | $ 1,364,241 | $ 1,690,187 | $ 1,057,588 | ||||||||||
05/31/16 | $ 144,134,083 | $ 7,810,422 | $ 5,071,170 | $ 3,379,515 | $ 2,940,134 | $ 1,738,572 | $ 715,597 | $ 1,881,608 | ||||||||||
06/30/16 | $ 143,264,928 | $ 7,286,019 | $ 3,851,823 | $ 3,481,757 | $ 2,379,034 | $ 2,309,532 | $ 1,169,193 | $ 592,597 | ||||||||||
07/31/16 | $ 146,224,082 | $ 6,746,997 | $ 4,080,440 | $ 2,102,185 | $ 2,855,783 | $ 1,952,740 | $ 1,766,753 | $ 988,687 | ||||||||||
08/31/16 | $ 150,224,169 | $ 4,278,349 | $ 3,834,222 | $ 2,667,965 | $ 1,832,892 | $ 1,979,120 | $ 914,434 | $ 1,273,990 |
Page 156 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-4 |
12/31/14 | $ 2,418,970 | $ 1,123,737 | $ 373,879 | $ 169,273 | $ 0 | $ 43,074,466 | $ 189,337,524 | $ 256,625,991 | |||||||||
01/31/15 | $ 2,910,688 | $ 1,996,524 | $ 734,244 | $ 305,313 | $ 0 | $ 43,278,071 | $ 189,525,867 | $ 254,485,345 | ||||||||||
02/28/15 | $ 3,697,055 | $ 2,108,021 | $ 1,810,268 | $ 381,302 | $ 0 | $ 41,324,654 | $ 186,969,442 | $ 252,477,022 | ||||||||||
03/31/15 | $ 2,047,165 | $ 3,230,073 | $ 1,851,954 | $ 1,304,753 | $ 0 | $ 39,124,413 | $ 186,458,419 | $ 251,284,972 | ||||||||||
04/30/15 | $ 729,682 | $ 1,598,671 | $ 2,497,434 | $ 1,562,103 | $ 0 | $ 35,944,686 | $ 185,064,943 | $ 249,613,051 | ||||||||||
05/31/15 | $ 1,436,707 | $ 555,258 | $ 1,255,004 | $ 1,854,604 | $ 0 | $ 35,429,646 | $ 184,758,337 | $ 248,347,161 | ||||||||||
06/30/15 | $ 1,813,542 | $ 1,065,017 | $ 474,390 | $ 527,955 | $ 0 | $ 33,040,278 | $ 178,612,121 | $ 246,356,837 | ||||||||||
07/31/15 | $ 995,637 | $ 1,626,798 | $ 852,008 | $ 341,688 | $ 0 | $ 35,249,264 | $ 178,401,696 | $ 242,796,161 | ||||||||||
08/31/15 | $ 1,523,134 | $ 821,457 | $ 939,097 | $ 696,685 | $ 0 | $ 35,692,511 | $ 180,804,596 | $ 240,286,065 | ||||||||||
09/30/15 | $ 508,362 | $ 1,360,549 | $ 664,957 | $ 407,287 | $ 0 | $ 36,120,617 | $ 179,432,812 | $ 238,345,941 | ||||||||||
10/31/15 | $ 1,778,044 | $ 368,976 | $ 963,440 | $ 453,957 | $ 0 | $ 33,323,072 | $ 175,879,685 | $ 236,019,025 | ||||||||||
11/30/15 | $ 1,515,734 | $ 1,231,645 | $ 264,654 | $ 805,316 | $ 0 | $ 33,383,008 | $ 173,935,167 | $ 233,065,652 | ||||||||||
12/31/15 | $ 805,460 | $ 1,212,191 | $ 802,834 | $ 166,894 | $ 10,832 | $ 29,601,298 | $ 174,780,588 | $ 231,288,272 | ||||||||||
01/31/16 | $ 1,335,149 | $ 776,400 | $ 888,803 | $ 375,772 | $ 10,832 | $ 28,828,519 | $ 173,489,953 | $ 228,369,276 | ||||||||||
02/29/16 | $ 1,195,295 | $ 1,157,195 | $ 510,017 | $ 145,988 | $ 0 | $ 25,892,429 | $ 172,029,758 | $ 226,652,577 | ||||||||||
03/31/16 | $ 1,052,026 | $ 953,427 | $ 935,729 | $ 331,671 | $ 14,455 | $ 27,789,374 | $ 172,462,225 | $ 225,168,594 | ||||||||||
04/30/16 | $ 671,550 | $ 711,325 | $ 721,118 | $ 580,696 | $ 0 | $ 28,297,604 | $ 171,287,952 | $ 223,473,513 | ||||||||||
05/31/16 | $ 763,290 | $ 401,329 | $ 399,548 | $ 552,632 | $ 0 | $ 25,653,819 | $ 169,787,902 | $ 221,258,301 | ||||||||||
06/30/16 | $ 1,366,103 | $ 761,298 | $ 230,407 | $ 244,440 | $ 35,501 | $ 23,707,703 | $ 166,972,631 | $ 219,282,429 | ||||||||||
07/31/16 | $ 603,604 | $ 1,282,054 | $ 616,155 | $ 152,394 | $ 0 | $ 23,147,791 | $ 169,371,874 | $ 216,924,767 | ||||||||||
08/31/16 | $ 680,125 | $ 420,584 | $ 1,039,217 | $ 452,703 | $ 0 | $ 19,373,600 | $ 169,597,769 | $ 215,158,787 |
Page 157 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-4 |
09/30/16 | $ 149,128,931 | $ 7,160,271 | $ 2,443,616 | $ 2,164,918 | $ 1,943,020 | $ 1,291,181 | $ 1,370,968 | $ 562,505 | |||||||||
10/31/16 | $ 149,821,063 | $ 7,109,004 | $ 4,128,187 | $ 1,645,850 | $ 1,684,438 | $ 1,569,074 | $ 853,697 | $ 1,011,743 | ||||||||||
11/30/16 | $ 147,942,953 | $ 7,386,545 | $ 3,509,851 | $ 1,803,342 | $ 1,067,566 | $ 1,419,859 | $ 1,244,798 | $ 589,101 | ||||||||||
NAVI 2014-5 |
09/30/14 | $ 92,296,971 | $ 6,105,564 | $ 5,326,806 | $ 4,804,326 | $ 3,330,523 | $ 3,738,915 | $ 1,158,518 | $ 704,047 | |||||||||
10/31/14 | $ 91,279,391 | $ 8,204,495 | $ 3,222,783 | $ 3,768,484 | $ 4,062,645 | $ 2,553,568 | $ 2,765,656 | $ 1,059,143 | ||||||||||
11/30/14 | $ 88,327,307 | $ 7,625,939 | $ 5,385,720 | $ 2,272,821 | $ 3,292,500 | $ 3,498,262 | $ 2,152,841 | $ 2,523,442 | ||||||||||
12/31/14 | $ 90,186,763 | $ 7,601,311 | $ 4,482,953 | $ 3,960,876 | $ 1,756,861 | $ 2,587,848 | $ 2,609,328 | $ 1,903,212 | ||||||||||
01/31/15 | $ 88,813,490 | $ 6,321,228 | $ 5,126,461 | $ 3,580,943 | $ 3,074,958 | $ 980,223 | $ 1,698,947 | $ 2,499,951 | ||||||||||
02/28/15 | $ 85,766,017 | $ 8,755,967 | $ 3,962,551 | $ 3,595,373 | $ 2,719,421 | $ 1,974,861 | $ 998,707 | $ 1,537,239 | ||||||||||
03/31/15 | $ 88,773,990 | $ 5,635,360 | $ 4,837,742 | $ 3,098,256 | $ 2,427,065 | $ 1,714,946 | $ 1,252,286 | $ 730,845 | ||||||||||
04/30/15 | $ 89,625,288 | $ 5,966,719 | $ 3,083,274 | $ 3,267,335 | $ 2,003,813 | $ 1,891,484 | $ 1,243,683 | $ 1,289,401 | ||||||||||
05/31/15 | $ 91,821,641 | $ 6,175,294 | $ 3,569,786 | $ 1,496,001 | $ 2,990,968 | $ 1,467,369 | $ 1,427,190 | $ 1,008,268 | ||||||||||
06/30/15 | $ 90,057,394 | $ 5,857,668 | $ 3,613,788 | $ 2,454,816 | $ 1,392,083 | $ 2,062,739 | $ 1,078,929 | $ 782,802 | ||||||||||
07/31/15 | $ 87,665,361 | $ 6,805,160 | $ 4,229,926 | $ 2,624,026 | $ 1,985,483 | $ 1,137,971 | $ 1,603,852 | $ 1,111,842 | ||||||||||
08/31/15 | $ 88,268,740 | $ 5,390,016 | $ 4,597,108 | $ 3,450,220 | $ 2,122,200 | $ 1,510,261 | $ 664,280 | $ 1,343,697 | ||||||||||
09/30/15 | $ 88,019,824 | $ 5,159,321 | $ 3,253,806 | $ 3,272,617 | $ 2,961,603 | $ 1,580,690 | $ 1,164,507 | $ 610,120 | ||||||||||
10/31/15 | $ 89,340,256 | $ 6,148,885 | $ 3,384,123 | $ 2,278,083 | $ 2,925,012 | $ 1,718,857 | $ 1,117,983 | $ 1,009,209 | ||||||||||
11/30/15 | $ 90,187,878 | $ 5,961,067 | $ 2,687,421 | $ 1,955,625 | $ 1,338,265 | $ 2,488,040 | $ 1,264,617 | $ 864,862 | ||||||||||
12/31/15 | $ 88,600,352 | $ 6,632,268 | $ 3,081,869 | $ 2,139,348 | $ 1,127,370 | $ 1,016,580 | $ 1,452,969 | $ 1,178,138 | ||||||||||
01/31/16 | $ 87,259,963 | $ 5,372,159 | $ 3,175,318 | $ 2,018,903 | $ 1,911,624 | $ 386,652 | $ 839,816 | $ 1,290,867 | ||||||||||
02/29/16 | $ 89,155,220 | $ 5,695,630 | $ 2,465,040 | $ 2,267,193 | $ 1,605,957 | $ 1,344,265 | $ 354,880 | $ 697,420 |
Page 158 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-4 |
09/30/16 | $ 845,675 | $ 680,125 | $ 312,465 | $ 928,786 | $ 0 | $ 19,703,532 | $ 168,832,463 | $ 213,837,200 | |||||||||
10/31/16 | $ 344,003 | $ 694,647 | $ 519,875 | $ 104,862 | $ 0 | $ 19,665,380 | $ 169,486,443 | $ 213,006,776 | ||||||||||
11/30/16 | $ 702,083 | $ 241,127 | $ 560,000 | $ 384,329 | $ 0 | $ 18,908,600 | $ 166,851,553 | $ 211,022,322 | ||||||||||
NAVI 2014-5 |
09/30/14 | $ 985,029 | $ 277,001 | $ 0 | $ 0 | $ 0 | $ 26,430,728 | $ 118,727,699 | $ 156,175,933 | |||||||||
10/31/14 | $ 613,402 | $ 904,918 | $ 208,335 | $ 0 | $ 0 | $ 27,363,429 | $ 118,642,820 | $ 155,426,198 | ||||||||||
11/30/14 | $ 943,992 | $ 408,734 | $ 758,122 | $ 101,641 | $ 0 | $ 28,964,014 | $ 117,291,321 | $ 154,739,638 | ||||||||||
12/31/14 | $ 2,410,720 | $ 872,530 | $ 319,438 | $ 203,367 | $ 0 | $ 28,708,444 | $ 118,895,208 | $ 153,902,304 | ||||||||||
01/31/15 | $ 1,650,821 | $ 2,308,830 | $ 708,544 | $ 247,104 | $ 0 | $ 28,198,010 | $ 117,011,499 | $ 152,578,031 | ||||||||||
02/28/15 | $ 1,804,891 | $ 1,425,603 | $ 1,858,751 | $ 339,860 | $ 0 | $ 28,973,225 | $ 114,739,242 | $ 151,726,175 | ||||||||||
03/31/15 | $ 1,541,063 | $ 1,405,954 | $ 1,314,921 | $ 1,763,208 | $ 0 | $ 25,721,647 | $ 114,495,637 | $ 150,408,005 | ||||||||||
04/30/15 | $ 541,281 | $ 1,366,116 | $ 1,172,590 | $ 1,004,532 | $ 0 | $ 22,830,228 | $ 112,455,516 | $ 148,791,702 | ||||||||||
05/31/15 | $ 1,021,295 | $ 454,112 | $ 1,113,270 | $ 941,552 | $ 0 | $ 21,665,106 | $ 113,486,747 | $ 148,124,222 | ||||||||||
06/30/15 | $ 811,796 | $ 736,538 | $ 443,324 | $ 496,056 | $ 0 | $ 19,730,539 | $ 109,787,933 | $ 145,897,131 | ||||||||||
07/31/15 | $ 359,112 | $ 994,137 | $ 455,907 | $ 169,747 | $ 0 | $ 21,477,161 | $ 109,142,523 | $ 144,139,696 | ||||||||||
08/31/15 | $ 701,480 | $ 306,652 | $ 879,701 | $ 402,305 | $ 0 | $ 21,367,919 | $ 109,636,659 | $ 142,464,620 | ||||||||||
09/30/15 | $ 1,167,243 | $ 519,372 | $ 250,214 | $ 719,918 | $ 23,254 | $ 20,682,665 | $ 108,702,489 | $ 141,179,243 | ||||||||||
10/31/15 | $ 505,991 | $ 848,849 | $ 255,578 | $ 238,551 | $ 23,254 | $ 20,454,375 | $ 109,794,631 | $ 140,154,352 | ||||||||||
11/30/15 | $ 746,496 | $ 353,641 | $ 528,701 | $ 105,947 | $ 23,254 | $ 18,317,937 | $ 108,505,815 | $ 139,219,020 | ||||||||||
12/31/15 | $ 824,466 | $ 594,370 | $ 341,199 | $ 494,062 | $ 23,254 | $ 18,905,893 | $ 107,506,245 | $ 138,430,069 | ||||||||||
01/31/16 | $ 973,763 | $ 540,031 | $ 512,887 | $ 272,945 | $ 23,254 | $ 17,318,218 | $ 104,578,181 | $ 137,484,819 | ||||||||||
02/29/16 | $ 1,057,087 | $ 778,052 | $ 219,437 | $ 262,737 | $ 0 | $ 16,747,699 | $ 105,902,919 | $ 136,251,384 |
Page 159 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-5 |
03/31/16 | $ 90,525,340 | $ 6,281,692 | $ 3,219,631 | $ 1,423,873 | $ 1,792,472 | $ 615,660 | $ 1,180,037 | $ 228,779 | |||||||||
04/30/16 | $ 90,007,391 | $ 4,989,894 | $ 2,377,766 | $ 2,212,366 | $ 1,200,226 | $ 1,413,877 | $ 398,637 | $ 1,129,253 | ||||||||||
05/31/16 | $ 88,193,814 | $ 5,895,589 | $ 2,539,285 | $ 1,207,746 | $ 2,044,531 | $ 1,034,989 | $ 1,170,889 | $ 415,993 | ||||||||||
06/30/16 | $ 88,156,811 | $ 4,038,795 | $ 3,490,867 | $ 1,642,169 | $ 968,593 | $ 1,088,691 | $ 924,046 | $ 995,447 | ||||||||||
07/31/16 | $ 89,496,279 | $ 3,428,188 | $ 2,075,860 | $ 3,184,957 | $ 1,559,584 | $ 850,141 | $ 912,111 | $ 804,013 | ||||||||||
08/31/16 | $ 91,370,083 | $ 3,184,255 | $ 1,678,412 | $ 1,224,270 | $ 2,073,958 | $ 1,391,925 | $ 395,368 | $ 639,886 | ||||||||||
09/30/16 | $ 90,840,490 | $ 3,936,537 | $ 1,490,787 | $ 1,056,532 | $ 882,202 | $ 1,133,289 | $ 881,489 | $ 144,389 | ||||||||||
10/31/16 | $ 91,722,440 | $ 4,921,395 | $ 1,989,271 | $ 998,846 | $ 731,797 | $ 704,625 | $ 891,067 | $ 591,588 | ||||||||||
11/30/16 | $ 89,137,212 | $ 4,030,471 | $ 2,754,984 | $ 1,186,133 | $ 738,714 | $ 570,162 | $ 590,868 | $ 769,090 | ||||||||||
NAVI 2014-6 |
09/30/14 | $ 91,596,265 | $ 6,400,365 | $ 3,661,351 | $ 3,911,921 | $ 3,318,607 | $ 2,498,708 | $ 1,559,022 | $ 756,141 | |||||||||
10/31/14 | $ 88,680,773 | $ 8,462,902 | $ 3,730,968 | $ 2,411,588 | $ 3,308,636 | $ 2,731,589 | $ 1,851,609 | $ 1,058,287 | ||||||||||
11/30/14 | $ 87,475,161 | $ 6,828,458 | $ 6,056,242 | $ 2,862,644 | $ 1,930,954 | $ 2,729,872 | $ 2,440,446 | $ 1,567,465 | ||||||||||
12/31/14 | $ 88,140,516 | $ 6,444,933 | $ 4,547,101 | $ 4,281,787 | $ 2,312,183 | $ 1,530,957 | $ 2,521,897 | $ 2,237,427 | ||||||||||
01/31/15 | $ 88,888,868 | $ 5,642,920 | $ 4,472,668 | $ 2,861,709 | $ 3,862,830 | $ 1,725,647 | $ 1,130,418 | $ 2,229,698 | ||||||||||
02/28/15 | $ 87,095,232 | $ 6,928,134 | $ 3,895,931 | $ 2,408,877 | $ 2,389,902 | $ 2,895,416 | $ 1,050,867 | $ 1,002,774 | ||||||||||
03/31/15 | $ 88,499,749 | $ 6,021,424 | $ 4,586,397 | $ 2,106,648 | $ 1,708,027 | $ 1,764,701 | $ 2,040,353 | $ 831,723 | ||||||||||
04/30/15 | $ 89,484,477 | $ 5,616,064 | $ 4,103,654 | $ 2,578,013 | $ 1,825,967 | $ 1,007,193 | $ 920,779 | $ 1,794,240 | ||||||||||
05/31/15 | $ 91,330,458 | $ 5,514,761 | $ 3,642,269 | $ 2,670,157 | $ 2,077,088 | $ 1,451,392 | $ 754,071 | $ 839,740 | ||||||||||
06/30/15 | $ 89,453,952 | $ 5,752,382 | $ 3,927,013 | $ 1,806,455 | $ 1,944,172 | $ 1,371,380 | $ 966,371 | $ 692,025 | ||||||||||
07/31/15 | $ 88,286,465 | $ 6,113,012 | $ 3,146,506 | $ 3,146,492 | $ 1,405,546 | $ 1,600,395 | $ 891,545 | $ 956,419 | ||||||||||
08/31/15 | $ 89,997,284 | $ 5,971,101 | $ 3,505,558 | $ 2,049,527 | $ 2,219,686 | $ 921,474 | $ 1,194,582 | $ 841,182 |
Page 160 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-5 |
03/31/16 | $ 576,109 | $ 755,865 | $ 535,256 | $ 111,014 | $ 0 | $ 16,720,389 | $ 107,245,729 | $ 134,976,438 | |||||||||
04/30/16 | $ 125,054 | $ 408,080 | $ 524,238 | $ 482,751 | $ 0 | $ 15,262,143 | $ 105,269,534 | $ 134,259,064 | ||||||||||
05/31/16 | $ 955,752 | $ 125,054 | $ 300,741 | $ 307,504 | $ 0 | $ 15,998,071 | $ 104,191,885 | $ 133,014,562 | ||||||||||
06/30/16 | $ 343,193 | $ 845,514 | $ 198,190 | $ 45,950 | $ 0 | $ 14,581,454 | $ 102,738,265 | $ 131,749,996 | ||||||||||
07/31/16 | $ 344,563 | $ 266,760 | $ 665,422 | $ 111,450 | $ 0 | $ 14,203,050 | $ 103,699,328 | $ 130,395,853 | ||||||||||
08/31/16 | $ 681,963 | $ 238,650 | $ 77,727 | $ 558,009 | $ 0 | $ 12,144,425 | $ 103,514,508 | $ 129,466,228 | ||||||||||
09/30/16 | $ 639,886 | $ 615,054 | $ 195,362 | $ 35,388 | $ 0 | $ 11,010,916 | $ 101,851,405 | $ 128,202,895 | ||||||||||
10/31/16 | $ 144,389 | $ 581,946 | $ 485,826 | $ 108,301 | $ 0 | $ 12,149,051 | $ 103,871,491 | $ 127,169,156 | ||||||||||
11/30/16 | $ 525,949 | $ 144,389 | $ 529,693 | $ 330,012 | $ 0 | $ 12,170,465 | $ 101,307,677 | $ 125,948,836 | ||||||||||
NAVI 2014-6 |
09/30/14 | $ 929,267 | $ 369,387 | $ 0 | $ 0 | $ 0 | $ 23,404,769 | $ 115,001,034 | $ 156,622,017 | |||||||||
10/31/14 | $ 649,928 | $ 713,967 | $ 115,972 | $ 0 | $ 0 | $ 25,035,444 | $ 113,716,217 | $ 156,027,774 | ||||||||||
11/30/14 | $ 682,024 | $ 631,601 | $ 319,434 | $ 100,940 | $ 0 | $ 26,150,079 | $ 113,625,240 | $ 154,942,214 | ||||||||||
12/31/14 | $ 1,464,484 | $ 647,597 | $ 490,370 | $ 57,445 | $ 0 | $ 26,536,181 | $ 114,676,698 | $ 153,843,698 | ||||||||||
01/31/15 | $ 1,751,444 | $ 1,493,329 | $ 495,208 | $ 326,688 | $ 0 | $ 25,992,558 | $ 114,881,426 | $ 152,983,704 | ||||||||||
02/28/15 | $ 2,004,845 | $ 1,905,453 | $ 1,101,902 | $ 280,482 | $ 0 | $ 25,864,583 | $ 112,959,815 | $ 151,745,718 | ||||||||||
03/31/15 | $ 945,035 | $ 1,597,592 | $ 1,556,280 | $ 707,280 | $ 0 | $ 23,865,463 | $ 112,365,211 | $ 151,013,005 | ||||||||||
04/30/15 | $ 783,920 | $ 871,582 | $ 1,349,604 | $ 1,009,331 | $ 0 | $ 21,860,347 | $ 111,344,824 | $ 149,478,917 | ||||||||||
05/31/15 | $ 1,508,679 | $ 802,535 | $ 817,236 | $ 1,185,743 | $ 0 | $ 21,263,670 | $ 112,594,128 | $ 148,154,146 | ||||||||||
06/30/15 | $ 679,578 | $ 1,270,373 | $ 398,850 | $ 185,803 | $ 0 | $ 18,994,401 | $ 108,448,353 | $ 147,031,102 | ||||||||||
07/31/15 | $ 591,439 | $ 552,452 | $ 1,091,668 | $ 133,142 | $ 0 | $ 19,628,616 | $ 107,915,081 | $ 144,895,409 | ||||||||||
08/31/15 | $ 682,514 | $ 333,081 | $ 455,598 | $ 410,230 | $ 0 | $ 18,584,533 | $ 108,581,817 | $ 143,404,702 |
Page 161 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-6 |
09/30/15 | $ 88,579,593 | $ 7,287,035 | $ 3,474,984 | $ 2,659,370 | $ 1,299,224 | $ 1,514,227 | $ 618,828 | $ 991,800 | |||||||||
10/31/15 | $ 87,543,852 | $ 6,084,521 | $ 4,234,779 | $ 2,854,813 | $ 2,178,121 | $ 956,703 | $ 1,325,598 | $ 520,413 | ||||||||||
11/30/15 | $ 87,426,271 | $ 5,931,330 | $ 3,486,595 | $ 2,996,372 | $ 1,968,112 | $ 1,524,523 | $ 777,795 | $ 1,097,525 | ||||||||||
12/31/15 | $ 86,488,905 | $ 5,682,703 | $ 3,563,440 | $ 2,095,522 | $ 2,415,585 | $ 1,660,602 | $ 1,440,695 | $ 690,460 | ||||||||||
01/31/16 | $ 88,139,006 | $ 5,343,336 | $ 2,343,373 | $ 2,593,889 | $ 1,204,469 | $ 1,447,498 | $ 761,580 | $ 1,233,343 | ||||||||||
02/29/16 | $ 89,027,945 | $ 3,910,949 | $ 2,929,055 | $ 1,756,017 | $ 1,780,714 | $ 740,953 | $ 928,215 | $ 683,710 | ||||||||||
03/31/16 | $ 88,314,720 | $ 5,697,587 | $ 2,198,886 | $ 1,392,862 | $ 1,088,959 | $ 1,331,775 | $ 517,565 | $ 882,141 | ||||||||||
04/30/16 | $ 87,570,161 | $ 4,557,179 | $ 2,327,582 | $ 1,153,603 | $ 963,133 | $ 811,704 | $ 1,217,036 | $ 400,852 | ||||||||||
05/31/16 | $ 90,839,882 | $ 5,127,312 | $ 2,167,818 | $ 1,779,449 | $ 862,705 | $ 677,309 | $ 371,373 | $ 795,188 | ||||||||||
06/30/16 | $ 88,881,740 | $ 4,050,401 | $ 3,345,547 | $ 1,427,184 | $ 1,155,860 | $ 496,048 | $ 677,309 | $ 310,999 | ||||||||||
07/31/16 | $ 89,626,283 | $ 4,474,791 | $ 2,646,711 | $ 1,750,318 | $ 1,538,824 | $ 888,081 | $ 466,959 | $ 239,065 | ||||||||||
08/31/16 | $ 92,552,338 | $ 2,819,448 | $ 2,442,250 | $ 1,417,738 | $ 1,274,231 | $ 960,723 | $ 645,904 | $ 439,853 | ||||||||||
09/30/16 | $ 90,137,919 | $ 4,299,774 | $ 1,507,078 | $ 1,740,530 | $ 1,071,168 | $ 1,094,285 | $ 866,806 | $ 502,884 | ||||||||||
10/31/16 | $ 90,092,330 | $ 3,243,774 | $ 1,505,244 | $ 861,379 | $ 1,506,597 | $ 1,039,802 | $ 667,836 | $ 602,321 | ||||||||||
11/30/16 | $ 88,405,940 | $ 4,277,870 | $ 1,406,033 | $ 1,208,100 | $ 447,422 | $ 1,274,326 | $ 725,855 | $ 628,322 | ||||||||||
NAVI 2014-7 |
09/30/14 | $ 90,630,621 | $ 6,942,849 | $ 4,372,804 | $ 3,590,048 | $ 4,122,574 | $ 1,706,775 | $ 1,527,875 | $ 907,637 | |||||||||
10/31/14 | $ 87,502,631 | $ 8,585,482 | $ 4,562,149 | $ 3,056,270 | $ 3,182,031 | $ 3,467,751 | $ 1,322,702 | $ 1,336,700 | ||||||||||
11/30/14 | $ 87,143,515 | $ 7,124,869 | $ 6,171,885 | $ 3,026,036 | $ 2,468,289 | $ 2,670,661 | $ 3,009,993 | $ 1,166,737 | ||||||||||
12/31/14 | $ 89,964,734 | $ 6,213,372 | $ 3,857,239 | $ 4,692,858 | $ 2,548,317 | $ 2,064,396 | $ 2,158,954 | $ 2,615,006 | ||||||||||
01/31/15 | $ 90,097,656 | $ 5,305,729 | $ 4,216,795 | $ 3,363,982 | $ 3,832,499 | $ 1,626,161 | $ 1,647,189 | $ 1,588,211 | ||||||||||
02/28/15 | $ 87,041,031 | $ 7,582,956 | $ 3,462,637 | $ 2,903,066 | $ 2,448,670 | $ 2,789,633 | $ 1,235,261 | $ 1,390,331 |
Page 162 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-6 |
09/30/15 | $ 545,053 | $ 488,122 | $ 184,732 | $ 370,292 | $ 0 | $ 19,433,669 | $ 108,013,262 | $ 142,049,889 | |||||||||
10/31/15 | $ 796,691 | $ 475,021 | $ 237,310 | $ 281,534 | $ 0 | $ 19,945,504 | $ 107,489,357 | $ 140,413,297 | ||||||||||
11/30/15 | $ 554,206 | $ 671,105 | $ 425,073 | $ 205,085 | $ 0 | $ 19,637,721 | $ 107,063,992 | $ 139,142,472 | ||||||||||
12/31/15 | $ 1,095,867 | $ 475,580 | $ 631,239 | $ 228,232 | $ 0 | $ 19,979,924 | $ 106,468,829 | $ 138,029,222 | ||||||||||
01/31/16 | $ 469,275 | $ 761,207 | $ 192,398 | $ 368,310 | $ 0 | $ 16,718,677 | $ 104,857,683 | $ 136,608,019 | ||||||||||
02/29/16 | $ 942,384 | $ 482,597 | $ 422,874 | $ 145,328 | $ 0 | $ 14,722,796 | $ 103,750,740 | $ 135,551,441 | ||||||||||
03/31/16 | $ 587,208 | $ 782,626 | $ 385,146 | $ 261,172 | $ 0 | $ 15,125,929 | $ 103,440,649 | $ 133,897,967 | ||||||||||
04/30/16 | $ 759,759 | $ 531,616 | $ 839,149 | $ 197,012 | $ 0 | $ 13,758,624 | $ 101,328,785 | $ 132,893,475 | ||||||||||
05/31/16 | $ 378,969 | $ 564,520 | $ 420,522 | $ 323,022 | $ 0 | $ 13,468,185 | $ 104,308,067 | $ 131,529,217 | ||||||||||
06/30/16 | $ 723,093 | $ 269,301 | $ 440,029 | $ 396,433 | $ 0 | $ 13,292,203 | $ 102,173,943 | $ 130,777,959 | ||||||||||
07/31/16 | $ 333,344 | $ 686,869 | $ 190,372 | $ 395,207 | $ 0 | $ 13,610,541 | $ 103,236,824 | $ 129,383,327 | ||||||||||
08/31/16 | $ 290,711 | $ 257,515 | $ 621,409 | $ 93,421 | $ 0 | $ 11,263,203 | $ 103,815,542 | $ 128,050,353 | ||||||||||
09/30/16 | $ 366,448 | $ 269,616 | $ 240,892 | $ 396,028 | $ 0 | $ 12,355,510 | $ 102,493,429 | $ 127,081,154 | ||||||||||
10/31/16 | $ 471,098 | $ 311,284 | $ 194,639 | $ 83,717 | $ 0 | $ 10,487,691 | $ 100,580,021 | $ 125,919,752 | ||||||||||
11/30/16 | $ 526,946 | $ 323,927 | $ 252,541 | $ 92,808 | $ 17,537 | $ 11,181,687 | $ 99,587,627 | $ 125,227,997 | ||||||||||
NAVI 2014-7 |
09/30/14 | $ 1,009,259 | $ 336,717 | $ 35,519 | $ 0 | $ 0 | $ 24,552,058 | $ 115,182,679 | $ 156,276,427 | |||||||||
10/31/14 | $ 758,904 | $ 822,435 | $ 307,378 | $ 14,188 | $ 0 | $ 27,415,990 | $ 114,918,621 | $ 155,442,703 | ||||||||||
11/30/14 | $ 1,199,447 | $ 636,512 | $ 672,580 | $ 129,600 | $ 0 | $ 28,276,609 | $ 115,420,124 | $ 155,001,266 | ||||||||||
12/31/14 | $ 1,125,066 | $ 979,493 | $ 221,327 | $ 576,745 | $ 0 | $ 27,052,774 | $ 117,017,509 | $ 154,297,370 | ||||||||||
01/31/15 | $ 2,529,170 | $ 892,400 | $ 558,658 | $ 154,766 | $ 73,419 | $ 25,788,979 | $ 115,886,635 | $ 153,250,616 | ||||||||||
02/28/15 | $ 1,462,715 | $ 2,289,233 | $ 641,087 | $ 338,799 | $ 73,419 | $ 26,617,806 | $ 113,658,837 | $ 152,131,107 |
Page 163 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-7 |
03/31/15 | $ 88,820,777 | $ 5,476,874 | $ 4,231,906 | $ 2,037,990 | $ 2,173,887 | $ 1,147,558 | $ 2,323,602 | $ 963,409 | |||||||||
04/30/15 | $ 91,078,082 | $ 5,532,533 | $ 3,161,447 | $ 3,465,699 | $ 1,376,961 | $ 1,380,003 | $ 878,415 | $ 1,804,958 | ||||||||||
05/31/15 | $ 90,556,636 | $ 6,664,470 | $ 3,262,551 | $ 2,153,188 | $ 2,813,529 | $ 954,849 | $ 1,245,049 | $ 994,108 | ||||||||||
06/30/15 | $ 89,001,822 | $ 5,562,987 | $ 3,810,503 | $ 2,320,403 | $ 1,604,777 | $ 2,285,037 | $ 719,451 | $ 1,117,865 | ||||||||||
07/31/15 | $ 85,844,061 | $ 5,954,890 | $ 3,886,201 | $ 3,417,819 | $ 1,960,840 | $ 1,351,611 | $ 1,465,158 | $ 784,410 | ||||||||||
08/31/15 | $ 87,933,149 | $ 6,293,146 | $ 4,275,198 | $ 2,820,645 | $ 2,490,807 | $ 1,386,872 | $ 1,076,974 | $ 1,181,702 | ||||||||||
09/30/15 | $ 85,396,060 | $ 6,318,774 | $ 3,518,880 | $ 2,706,698 | $ 2,349,974 | $ 1,680,443 | $ 964,779 | $ 958,558 | ||||||||||
10/31/15 | $ 85,409,731 | $ 6,210,632 | $ 3,695,119 | $ 2,766,917 | $ 2,100,064 | $ 1,578,121 | $ 1,009,999 | $ 972,058 | ||||||||||
11/30/15 | $ 86,574,111 | $ 7,360,720 | $ 3,270,544 | $ 2,615,946 | $ 1,674,037 | $ 1,109,113 | $ 1,377,904 | $ 1,068,221 | ||||||||||
12/31/15 | $ 87,183,954 | $ 5,383,405 | $ 3,235,541 | $ 2,665,911 | $ 1,705,557 | $ 1,315,860 | $ 1,080,814 | $ 936,931 | ||||||||||
01/31/16 | $ 85,576,810 | $ 5,448,750 | $ 2,751,023 | $ 2,104,876 | $ 2,127,307 | $ 1,208,297 | $ 1,090,859 | $ 868,662 | ||||||||||
02/29/16 | $ 87,653,140 | $ 4,197,884 | $ 1,947,565 | $ 1,684,460 | $ 1,554,724 | $ 1,774,097 | $ 855,480 | $ 836,093 | ||||||||||
03/31/16 | $ 87,909,601 | $ 5,131,482 | $ 2,880,189 | $ 1,138,152 | $ 1,291,473 | $ 1,078,567 | $ 1,022,401 | $ 687,841 | ||||||||||
04/30/16 | $ 86,581,405 | $ 5,761,609 | $ 2,420,691 | $ 1,884,602 | $ 663,476 | $ 1,038,210 | $ 903,489 | $ 741,317 | ||||||||||
05/31/16 | $ 89,390,258 | $ 5,429,353 | $ 2,570,053 | $ 1,874,178 | $ 1,483,914 | $ 542,844 | $ 774,771 | $ 651,131 | ||||||||||
06/30/16 | $ 88,185,469 | $ 4,500,142 | $ 2,299,687 | $ 1,339,176 | $ 1,514,144 | $ 1,024,497 | $ 292,428 | $ 636,268 | ||||||||||
07/31/16 | $ 89,456,224 | $ 4,301,315 | $ 2,630,774 | $ 1,566,606 | $ 1,009,689 | $ 1,171,346 | $ 889,421 | $ 236,158 | ||||||||||
08/31/16 | $ 94,702,316 | $ 2,408,610 | $ 1,952,604 | $ 1,948,692 | $ 1,099,391 | $ 649,729 | $ 750,783 | $ 534,012 | ||||||||||
09/30/16 | $ 93,152,946 | $ 3,957,158 | $ 1,097,335 | $ 1,419,407 | $ 1,788,477 | $ 882,235 | $ 409,523 | $ 758,754 | ||||||||||
10/31/16 | $ 89,324,100 | $ 5,043,257 | $ 2,064,273 | $ 686,300 | $ 563,856 | $ 1,305,843 | $ 628,571 | $ 310,960 | ||||||||||
11/30/16 | $ 89,853,456 | $ 3,940,997 | $ 2,281,744 | $ 1,413,933 | $ 423,109 | $ 423,087 | $ 1,152,857 | $ 405,415 |
Page 164 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30 |
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-7 |
03/31/15 | $ 1,118,535 | $ 1,302,559 | $ 1,425,551 | $ 420,555 | $ 0 | $ 22,622,427 | $ 111,443,204 | $ 150,990,854 | |||||||||
04/30/15 | $ 584,916 | $ 964,942 | $ 1,068,018 | $ 842,623 | $ 50,104 | $ 21,110,620 | $ 112,188,702 | $ 150,234,585 | ||||||||||
05/31/15 | $ 1,324,886 | $ 463,562 | $ 847,947 | $ 815,117 | $ 67,073 | $ 21,606,329 | $ 112,162,965 | $ 148,584,189 | ||||||||||
06/30/15 | $ 664,055 | $ 1,106,432 | $ 412,219 | $ 485,756 | $ 0 | $ 20,089,485 | $ 109,091,307 | $ 147,496,424 | ||||||||||
07/31/15 | $ 765,876 | $ 388,678 | $ 1,014,197 | $ 237,662 | $ 0 | $ 21,227,342 | $ 107,071,403 | $ 145,878,637 | ||||||||||
08/31/15 | $ 633,903 | $ 755,923 | $ 365,999 | $ 618,399 | $ 0 | $ 21,899,569 | $ 109,832,718 | $ 144,265,044 | ||||||||||
09/30/15 | $ 845,846 | $ 404,557 | $ 517,262 | $ 202,881 | $ 0 | $ 20,468,651 | $ 105,864,712 | $ 143,478,843 | ||||||||||
10/31/15 | $ 927,251 | $ 834,478 | $ 293,885 | $ 107,674 | $ 0 | $ 20,496,199 | $ 105,905,929 | $ 142,213,548 | ||||||||||
11/30/15 | $ 794,584 | $ 696,158 | $ 752,531 | $ 116,705 | $ 0 | $ 20,836,462 | $ 107,410,573 | $ 140,674,892 | ||||||||||
12/31/15 | $ 881,197 | $ 717,325 | $ 573,772 | $ 456,603 | $ 0 | $ 18,952,916 | $ 106,136,870 | $ 140,199,596 | ||||||||||
01/31/16 | $ 911,982 | $ 676,726 | $ 540,362 | $ 348,451 | $ 0 | $ 18,077,296 | $ 103,654,106 | $ 138,803,605 | ||||||||||
02/29/16 | $ 906,674 | $ 618,109 | $ 422,927 | $ 202,026 | $ 0 | $ 15,000,038 | $ 102,653,178 | $ 137,826,970 | ||||||||||
03/31/16 | $ 638,575 | $ 730,888 | $ 273,582 | $ 412,534 | $ 0 | $ 15,285,685 | $ 103,195,286 | $ 136,651,283 | ||||||||||
04/30/16 | $ 588,344 | $ 492,094 | $ 665,608 | $ 216,961 | $ 0 | $ 15,376,402 | $ 101,957,807 | $ 135,136,539 | ||||||||||
05/31/16 | $ 498,488 | $ 386,558 | $ 360,151 | $ 383,081 | $ 0 | $ 14,954,522 | $ 104,344,780 | $ 134,286,385 | ||||||||||
06/30/16 | $ 393,447 | $ 294,636 | $ 257,125 | $ 237,619 | $ 0 | $ 12,789,169 | $ 100,974,638 | $ 133,057,975 | ||||||||||
07/31/16 | $ 553,298 | $ 475,593 | $ 129,583 | $ 193,428 | $ 0 | $ 13,157,210 | $ 102,613,434 | $ 132,361,440 | ||||||||||
08/31/16 | $ 271,012 | $ 466,181 | $ 199,102 | $ 141,077 | $ 0 | $ 10,421,193 | $ 105,123,509 | $ 130,992,968 | ||||||||||
09/30/16 | $ 361,351 | $ 335,445 | $ 140,553 | $ 94,803 | $ 0 | $ 11,245,041 | $ 104,397,987 | $ 129,780,435 | ||||||||||
10/31/16 | $ 775,334 | $ 333,322 | $ 235,648 | $ 105,543 | $ 0 | $ 12,052,907 | $ 101,377,007 | $ 129,176,058 | ||||||||||
11/30/16 | $ 358,918 | $ 543,065 | $ 151,633 | $ 205,355 | $ 0 | $ 11,300,113 | $ 101,153,568 | $ 128,037,259 |
Page 165 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
Issue
|
Collection Period
|
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
| |||||||||
SLM 2011-1 |
03/31/11 | 67.01% | 2.83% | 1.54% | 0.87% | 0.64% | 0.54% | 0.46% | 0.29% | |||||||||
04/30/11 | 66.75% | 3.08% | 1.44% | 0.93% | 0.67% | 0.46% | 0.36% | 0.33% | ||||||||||
05/31/11 | 66.51% | 3.32% | 1.61% | 0.98% | 0.66% | 0.52% | 0.40% | 0.28% | ||||||||||
06/30/11 | 66.28% | 3.23% | 1.86% | 0.93% | 0.69% | 0.56% | 0.43% | 0.35% | ||||||||||
07/31/11 | 66.19% | 3.31% | 1.63% | 0.98% | 0.65% | 0.51% | 0.43% | 0.37% | ||||||||||
08/31/11 | 66.92% | 2.84% | 1.58% | 0.89% | 0.68% | 0.47% | 0.41% | 0.35% | ||||||||||
09/30/11 | 66.90% | 3.19% | 1.47% | 0.99% | 0.67% | 0.50% | 0.34% | 0.34% | ||||||||||
10/31/11 | 66.61% | 3.53% | 1.51% | 0.82% | 0.78% | 0.42% | 0.43% | 0.29% | ||||||||||
11/30/11 | 66.41% | 3.33% | 1.78% | 0.93% | 0.58% | 0.65% | 0.36% | 0.35% | ||||||||||
12/31/11 | 66.98% | 3.58% | 1.78% | 1.09% | 0.70% | 0.51% | 0.50% | 0.30% | ||||||||||
01/31/12 | 67.55% | 3.28% | 1.62% | 1.00% | 0.73% | 0.49% | 0.41% | 0.38% | ||||||||||
02/29/12 | 67.73% | 3.41% | 1.59% | 0.93% | 0.69% | 0.56% | 0.38% | 0.34% | ||||||||||
03/31/12 | 67.54% | 3.31% | 1.54% | 0.87% | 0.62% | 0.55% | 0.40% | 0.26% | ||||||||||
04/30/12 | 67.39% | 3.27% | 1.67% | 0.95% | 0.70% | 0.47% | 0.45% | 0.37% | ||||||||||
05/31/12 | 67.70% | 3.34% | 1.44% | 1.03% | 0.70% | 0.56% | 0.37% | 0.40% | ||||||||||
06/30/12 | 67.79% | 3.23% | 1.82% | 0.92% | 0.77% | 0.55% | 0.48% | 0.34% | ||||||||||
07/31/12 | 67.46% | 3.39% | 1.70% | 1.15% | 0.64% | 0.64% | 0.46% | 0.40% | ||||||||||
08/31/12 | 67.81% | 3.48% | 1.56% | 1.14% | 0.82% | 0.48% | 0.47% | 0.35% | ||||||||||
09/30/12 | 68.21% | 3.29% | 1.84% | 1.09% | 0.86% | 0.64% | 0.34% | 0.38% | ||||||||||
10/31/12 | 67.82% | 3.38% | 1.65% | 1.20% | 0.89% | 0.64% | 0.45% | 0.30% | ||||||||||
11/30/12 | 67.46% | 3.01% | 1.76% | 0.94% | 0.81% | 0.69% | 0.50% | 0.36% |
Page 166 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
Issue
|
Collection Period
|
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||
SLM 2011-1 |
03/31/11 | 0.26% | 0.19% | 0.00% | 0.00% | 0.00% | 7.62% | 74.63% | 100.00% | |||||||||
04/30/11 | 0.29% | 0.22% | 0.16% | 0.00% | 0.00% | 7.95% | 74.71% | 100.00% | ||||||||||
05/31/11 | 0.27% | 0.24% | 0.19% | 0.11% | 0.00% | 8.58% | 75.10% | 100.00% | ||||||||||
06/30/11 | 0.23% | 0.20% | 0.16% | 0.09% | 0.00% | 8.74% | 75.03% | 100.00% | ||||||||||
07/31/11 | 0.27% | 0.17% | 0.15% | 0.09% | 0.00% | 8.57% | 74.76% | 100.00% | ||||||||||
08/31/11 | 0.29% | 0.22% | 0.11% | 0.06% | 0.00% | 7.91% | 74.83% | 100.00% | ||||||||||
09/30/11 | 0.29% | 0.26% | 0.20% | 0.05% | 0.00% | 8.30% | 75.20% | 100.00% | ||||||||||
10/31/11 | 0.27% | 0.23% | 0.24% | 0.13% | 0.00% | 8.66% | 75.27% | 100.00% | ||||||||||
11/30/11 | 0.22% | 0.21% | 0.22% | 0.15% | 0.00% | 8.78% | 75.18% | 100.00% | ||||||||||
12/31/11 | 0.28% | 0.18% | 0.18% | 0.14% | 0.01% | 9.26% | 76.23% | 100.00% | ||||||||||
01/31/12 | 0.23% | 0.23% | 0.15% | 0.08% | 0.00% | 8.60% | 76.15% | 100.00% | ||||||||||
02/29/12 | 0.28% | 0.18% | 0.18% | 0.03% | 0.00% | 8.56% | 76.30% | 100.00% | ||||||||||
03/31/12 | 0.27% | 0.25% | 0.15% | 0.09% | 0.00% | 8.32% | 75.86% | 100.00% | ||||||||||
04/30/12 | 0.21% | 0.22% | 0.22% | 0.05% | 0.00% | 8.57% | 75.96% | 100.00% | ||||||||||
05/31/12 | 0.27% | 0.17% | 0.16% | 0.07% | 0.00% | 8.51% | 76.21% | 100.00% | ||||||||||
06/30/12 | 0.37% | 0.21% | 0.10% | 0.02% | 0.00% | 8.80% | 76.59% | 100.00% | ||||||||||
07/31/12 | 0.27% | 0.32% | 0.13% | 0.03% | 0.00% | 9.12% | 76.58% | 100.00% | ||||||||||
08/31/12 | 0.31% | 0.23% | 0.21% | 0.03% | 0.00% | 9.08% | 76.90% | 100.00% | ||||||||||
09/30/12 | 0.24% | 0.27% | 0.19% | 0.05% | 0.00% | 9.19% | 77.40% | 100.00% | ||||||||||
10/31/12 | 0.32% | 0.21% | 0.25% | 0.02% | 0.00% | 9.31% | 77.13% | 100.00% | ||||||||||
11/30/12 | 0.24% | 0.22% | 0.16% | 0.04% | 0.00% | 8.72% | 76.18% | 100.00% |
Page 167 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-1 |
12/31/12 | 68.48% | 3.38% | 1.63% | 1.12% | 0.64% | 0.68% | 0.53% | 0.41% | |||||||||
01/31/13 | 68.58% | 3.86% | 1.66% | 1.14% | 0.76% | 0.56% | 0.48% | 0.43% | ||||||||||
02/28/13 | 68.61% | 3.59% | 1.96% | 1.03% | 0.73% | 0.63% | 0.36% | 0.38% | ||||||||||
03/31/13 | 69.24% | 3.44% | 1.85% | 1.26% | 0.74% | 0.56% | 0.46% | 0.29% | ||||||||||
04/30/13 | 69.32% | 3.19% | 1.75% | 1.21% | 1.02% | 0.54% | 0.46% | 0.36% | ||||||||||
05/31/13 | 69.49% | 3.46% | 1.66% | 1.17% | 0.90% | 0.83% | 0.39% | 0.43% | ||||||||||
06/30/13 | 69.10% | 2.98% | 1.61% | 0.99% | 0.82% | 0.67% | 0.50% | 0.36% | ||||||||||
07/31/13 | 70.47% | 3.47% | 1.74% | 1.06% | 0.69% | 0.67% | 0.50% | 0.46% | ||||||||||
08/31/13 | 68.96% | 4.46% | 2.07% | 1.25% | 0.74% | 0.61% | 0.52% | 0.46% | ||||||||||
09/30/13 | 68.76% | 3.71% | 2.64% | 1.34% | 0.86% | 0.66% | 0.49% | 0.43% | ||||||||||
10/31/13 | 68.64% | 3.54% | 2.06% | 1.69% | 1.06% | 0.71% | 0.53% | 0.38% | ||||||||||
11/30/13 | 68.92% | 3.52% | 1.73% | 1.41% | 1.30% | 0.90% | 0.57% | 0.43% | ||||||||||
12/31/13 | 69.25% | 3.55% | 1.83% | 1.07% | 1.00% | 1.04% | 0.71% | 0.50% | ||||||||||
01/31/14 | 68.91% | 3.38% | 1.82% | 1.13% | 0.74% | 0.76% | 0.80% | 0.50% | ||||||||||
02/28/14 | 69.28% | 3.22% | 1.76% | 1.02% | 0.83% | 0.51% | 0.60% | 0.70% | ||||||||||
03/31/14 | 70.17% | 3.04% | 1.76% | 1.05% | 0.74% | 0.58% | 0.38% | 0.48% | ||||||||||
04/30/14 | 70.30% | 3.19% | 1.68% | 1.15% | 0.69% | 0.47% | 0.36% | 0.31% | ||||||||||
05/31/14 | 70.56% | 3.63% | 1.92% | 1.11% | 0.79% | 0.47% | 0.43% | 0.30% | ||||||||||
06/30/14 | 70.26% | 3.44% | 2.05% | 1.21% | 0.86% | 0.54% | 0.39% | 0.34% | ||||||||||
07/31/14 | 70.40% | 3.52% | 1.97% | 1.39% | 0.95% | 0.56% | 0.39% | 0.29% | ||||||||||
08/31/14 | 70.80% | 3.37% | 2.06% | 1.32% | 1.10% | 0.65% | 0.44% | 0.35% |
Page 168 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-1 |
12/31/12 | 0.30% | 0.18% | 0.12% | 0.01% | 0.00% | 9.01% | 77.49% | 100.00% | |||||||||
01/31/13 | 0.31% | 0.20% | 0.08% | 0.02% | 0.01% | 9.51% | 78.08% | 100.00% | ||||||||||
02/28/13 | 0.40% | 0.17% | 0.13% | 0.04% | 0.01% | 9.43% | 78.04% | 100.00% | ||||||||||
03/31/13 | 0.29% | 0.32% | 0.06% | 0.03% | 0.01% | 9.30% | 78.54% | 100.00% | ||||||||||
04/30/13 | 0.27% | 0.25% | 0.07% | 0.03% | 0.01% | 9.15% | 78.47% | 100.00% | ||||||||||
05/31/13 | 0.34% | 0.18% | 0.06% | 0.02% | 0.01% | 9.45% | 78.93% | 100.00% | ||||||||||
06/30/13 | 0.35% | 0.28% | 0.04% | 0.02% | 0.01% | 8.65% | 77.75% | 100.00% | ||||||||||
07/31/13 | 0.32% | 0.28% | 0.08% | 0.02% | 0.01% | 9.30% | 79.77% | 100.00% | ||||||||||
08/31/13 | 0.44% | 0.24% | 0.07% | 0.05% | 0.01% | 10.91% | 79.87% | 100.00% | ||||||||||
09/30/13 | 0.40% | 0.30% | 0.02% | 0.01% | 0.01% | 10.87% | 79.62% | 100.00% | ||||||||||
10/31/13 | 0.38% | 0.26% | 0.12% | 0.01% | 0.01% | 10.75% | 79.39% | 100.00% | ||||||||||
11/30/13 | 0.36% | 0.29% | 0.07% | 0.05% | 0.01% | 10.62% | 79.54% | 100.00% | ||||||||||
12/31/13 | 0.37% | 0.24% | 0.09% | 0.04% | 0.01% | 10.46% | 79.71% | 100.00% | ||||||||||
01/31/14 | 0.44% | 0.24% | 0.07% | 0.01% | 0.01% | 9.91% | 78.82% | 100.00% | ||||||||||
02/28/14 | 0.38% | 0.30% | 0.05% | 0.01% | 0.01% | 9.38% | 78.67% | 100.00% | ||||||||||
03/31/14 | 0.58% | 0.27% | 0.11% | 0.02% | 0.00% | 9.00% | 79.17% | 100.00% | ||||||||||
04/30/14 | 0.35% | 0.41% | 0.03% | 0.04% | 0.00% | 8.70% | 79.00% | 100.00% | ||||||||||
05/31/14 | 0.29% | 0.30% | 0.21% | 0.02% | 0.00% | 9.46% | 80.03% | 100.00% | ||||||||||
06/30/14 | 0.32% | 0.19% | 0.10% | 0.13% | 0.00% | 9.58% | 79.85% | 100.00% | ||||||||||
07/31/14 | 0.28% | 0.24% | 0.06% | 0.06% | 0.01% | 9.72% | 80.12% | 100.00% | ||||||||||
08/31/14 | 0.29% | 0.22% | 0.02% | 0.05% | 0.00% | 9.88% | 80.67% | 100.00% |
Page 169 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-1 |
09/30/14 | 70.77% | 3.74% | 1.87% | 1.46% | 0.99% | 0.73% | 0.50% | 0.35% | |||||||||
10/31/14 | 71.04% | 3.28% | 2.19% | 1.25% | 1.08% | 0.74% | 0.61% | 0.37% | ||||||||||
11/30/14 | 70.59% | 3.58% | 1.99% | 1.50% | 0.99% | 0.78% | 0.66% | 0.57% | ||||||||||
12/31/14 | 71.75% | 3.39% | 1.99% | 1.40% | 1.14% | 0.68% | 0.64% | 0.54% | ||||||||||
01/31/15 | 73.00% | 3.03% | 1.84% | 1.40% | 0.96% | 0.77% | 0.55% | 0.48% | ||||||||||
02/28/15 | 72.23% | 3.56% | 1.66% | 1.28% | 1.08% | 0.73% | 0.61% | 0.43% | ||||||||||
03/31/15 | 72.77% | 3.63% | 1.87% | 1.08% | 0.83% | 0.69% | 0.49% | 0.44% | ||||||||||
04/30/15 | 72.86% | 3.02% | 2.08% | 1.30% | 0.81% | 0.67% | 0.49% | 0.34% | ||||||||||
05/31/15 | 72.68% | 3.64% | 2.02% | 1.52% | 1.11% | 0.61% | 0.52% | 0.33% | ||||||||||
06/30/15 | 72.38% | 3.06% | 2.09% | 1.38% | 1.29% | 0.85% | 0.39% | 0.43% | ||||||||||
07/31/15 | 72.21% | 2.92% | 1.79% | 1.43% | 1.06% | 0.90% | 0.55% | 0.40% | ||||||||||
08/31/15 | 72.82% | 3.17% | 1.84% | 1.16% | 1.09% | 0.65% | 0.64% | 0.41% | ||||||||||
09/30/15 | 73.46% | 3.13% | 1.98% | 1.44% | 0.86% | 0.89% | 0.43% | 0.54% | ||||||||||
10/31/15 | 72.80% | 3.44% | 1.91% | 1.28% | 1.02% | 0.67% | 0.69% | 0.32% | ||||||||||
11/30/15 | 72.24% | 3.51% | 2.04% | 1.14% | 1.02% | 0.69% | 0.52% | 0.58% | ||||||||||
12/31/15 | 73.37% | 3.31% | 1.92% | 1.36% | 0.85% | 0.70% | 0.51% | 0.46% | ||||||||||
01/31/16 | 73.42% | 3.15% | 1.84% | 1.36% | 0.93% | 0.69% | 0.63% | 0.36% | ||||||||||
02/29/16 | 73.91% | 3.45% | 1.41% | 1.14% | 0.97% | 0.72% | 0.69% | 0.40% | ||||||||||
03/31/16 | 74.96% | 3.22% | 1.71% | 0.98% | 0.84% | 0.70% | 0.51% | 0.44% | ||||||||||
04/30/16 | 74.76% | 3.39% | 1.67% | 1.31% | 0.73% | 0.60% | 0.63% | 0.39% | ||||||||||
05/31/16 | 75.62% | 3.18% | 1.74% | 1.08% | 0.94% | 0.60% | 0.44% | 0.51% |
Page 170 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-1 |
09/30/14 | 0.27% | 0.21% | 0.05% | 0.01% | 0.01% | 10.22% | 80.99% | 100.00% | |||||||||
10/31/14 | 0.35% | 0.21% | 0.06% | 0.02% | 0.01% | 10.16% | 81.20% | 100.00% | ||||||||||
11/30/14 | 0.34% | 0.25% | 0.12% | 0.01% | 0.02% | 10.80% | 81.39% | 100.00% | ||||||||||
12/31/14 | 0.45% | 0.28% | 0.11% | 0.06% | 0.01% | 10.67% | 82.42% | 100.00% | ||||||||||
01/31/15 | 0.48% | 0.34% | 0.12% | 0.06% | 0.00% | 10.05% | 83.04% | 100.00% | ||||||||||
02/28/15 | 0.48% | 0.34% | 0.12% | 0.04% | 0.00% | 10.32% | 82.56% | 100.00% | ||||||||||
03/31/15 | 0.36% | 0.23% | 0.15% | 0.01% | 0.01% | 9.79% | 82.57% | 100.00% | ||||||||||
04/30/15 | 0.44% | 0.24% | 0.11% | 0.07% | 0.00% | 9.57% | 82.43% | 100.00% | ||||||||||
05/31/15 | 0.37% | 0.32% | 0.13% | 0.10% | 0.03% | 10.69% | 83.37% | 100.00% | ||||||||||
06/30/15 | 0.28% | 0.27% | 0.19% | 0.08% | 0.01% | 10.32% | 82.70% | 100.00% | ||||||||||
07/31/15 | 0.35% | 0.21% | 0.13% | 0.08% | 0.00% | 9.82% | 82.03% | 100.00% | ||||||||||
08/31/15 | 0.34% | 0.27% | 0.09% | 0.07% | 0.00% | 9.73% | 82.54% | 100.00% | ||||||||||
09/30/15 | 0.32% | 0.30% | 0.10% | 0.03% | 0.02% | 10.06% | 83.52% | 100.00% | ||||||||||
10/31/15 | 0.41% | 0.28% | 0.12% | 0.02% | 0.04% | 10.19% | 82.99% | 100.00% | ||||||||||
11/30/15 | 0.25% | 0.34% | 0.13% | 0.09% | 0.02% | 10.34% | 82.57% | 100.00% | ||||||||||
12/31/15 | 0.49% | 0.17% | 0.10% | 0.06% | 0.02% | 9.95% | 83.32% | 100.00% | ||||||||||
01/31/16 | 0.39% | 0.34% | 0.05% | 0.07% | 0.02% | 9.82% | 83.24% | 100.00% | ||||||||||
02/29/16 | 0.28% | 0.28% | 0.09% | 0.01% | 0.03% | 9.46% | 83.37% | 100.00% | ||||||||||
03/31/16 | 0.34% | 0.21% | 0.14% | 0.01% | 0.03% | 9.12% | 84.08% | 100.00% | ||||||||||
04/30/16 | 0.37% | 0.21% | 0.05% | 0.04% | 0.03% | 9.41% | 84.17% | 100.00% | ||||||||||
05/31/16 | 0.27% | 0.22% | 0.13% | 0.01% | 0.03% | 9.15% | 84.78% | 100.00% |
Page 171 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-1 |
06/30/16 | 75.32% | 3.43% | 1.70% | 1.07% | 0.94% | 0.70% | 0.43% | 0.48% | |||||||||
07/31/16 | 75.39% | 2.92% | 2.13% | 1.16% | 0.86% | 0.84% | 0.53% | 0.45% | ||||||||||
08/31/16 | 76.26% | 2.55% | 1.45% | 1.35% | 0.87% | 0.59% | 0.52% | 0.50% | ||||||||||
09/30/16 | 76.41% | 3.06% | 1.47% | 0.91% | 1.13% | 0.62% | 0.58% | 0.49% | ||||||||||
10/31/16 | 78.09% | 1.63% | 1.38% | 0.91% | 0.64% | 0.90% | 0.54% | 0.50% | ||||||||||
11/30/16 | 77.21% | 2.17% | 0.70% | 0.83% | 0.51% | 0.36% | 0.51% | 0.38% | ||||||||||
SLM 2011-2 |
06/30/11 | 60.54% | 3.90% | 2.02% | 1.28% | 0.82% | 0.77% | 0.57% | 0.48% | |||||||||
07/31/11 | 60.17% | 3.84% | 1.99% | 1.33% | 0.94% | 0.65% | 0.62% | 0.46% | ||||||||||
08/31/11 | 60.73% | 3.13% | 1.81% | 1.16% | 0.83% | 0.76% | 0.48% | 0.51% | ||||||||||
09/30/11 | 60.85% | 3.56% | 1.68% | 1.05% | 0.80% | 0.61% | 0.62% | 0.39% | ||||||||||
10/31/11 | 60.77% | 3.94% | 1.72% | 1.06% | 0.73% | 0.61% | 0.51% | 0.49% | ||||||||||
11/30/11 | 60.23% | 4.06% | 2.10% | 1.18% | 0.73% | 0.60% | 0.48% | 0.39% | ||||||||||
12/31/11 | 60.32% | 4.19% | 2.32% | 1.39% | 0.87% | 0.61% | 0.42% | 0.38% | ||||||||||
01/31/12 | 61.07% | 3.56% | 2.13% | 1.40% | 0.88% | 0.64% | 0.44% | 0.38% | ||||||||||
02/29/12 | 61.38% | 3.75% | 1.70% | 1.41% | 1.01% | 0.72% | 0.46% | 0.40% | ||||||||||
03/31/12 | 61.87% | 3.49% | 1.73% | 1.05% | 1.01% | 0.81% | 0.53% | 0.42% | ||||||||||
04/30/12 | 61.11% | 3.94% | 1.84% | 1.24% | 0.87% | 0.75% | 0.62% | 0.48% | ||||||||||
05/31/12 | 61.46% | 3.88% | 2.26% | 1.16% | 0.84% | 0.69% | 0.60% | 0.51% | ||||||||||
06/30/12 | 61.44% | 3.77% | 2.20% | 1.49% | 0.88% | 0.70% | 0.51% | 0.53% | ||||||||||
07/31/12 | 60.96% | 3.96% | 2.00% | 1.42% | 1.07% | 0.67% | 0.63% | 0.43% | ||||||||||
08/31/12 | 61.74% | 3.49% | 2.16% | 1.21% | 1.01% | 0.71% | 0.52% | 0.56% |
Page 172 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-1 |
06/30/16 | 0.41% | 0.20% | 0.09% | 0.04% | 0.03% | 9.53% | 84.86% | 100.00% | |||||||||
07/31/16 | 0.44% | 0.24% | 0.05% | 0.04% | 0.04% | 9.68% | 85.07% | 100.00% | ||||||||||
08/31/16 | 0.38% | 0.34% | 0.08% | 0.04% | 0.04% | 8.71% | 84.97% | 100.00% | ||||||||||
09/30/16 | 0.32% | 0.37% | 0.16% | 0.03% | 0.04% | 9.18% | 85.59% | 100.00% | ||||||||||
10/31/16 | 0.39% | 0.28% | 0.23% | 0.02% | 0.04% | 7.44% | 85.53% | 100.00% | ||||||||||
11/30/16 | 0.38% | 0.23% | 0.25% | 0.06% | 0.04% | 6.40% | 83.61% | 100.00% | ||||||||||
SLM 2011-2 |
06/30/11 | 0.36% | 0.27% | 0.00% | 0.00% | 0.00% | 10.46% | 71.00% | 100.00% | |||||||||
07/31/11 | 0.40% | 0.31% | 0.18% | 0.00% | 0.00% | 10.71% | 70.88% | 100.00% | ||||||||||
08/31/11 | 0.38% | 0.27% | 0.24% | 0.04% | 0.00% | 9.60% | 70.33% | 100.00% | ||||||||||
09/30/11 | 0.42% | 0.27% | 0.24% | 0.10% | 0.00% | 9.74% | 70.59% | 100.00% | ||||||||||
10/31/11 | 0.33% | 0.33% | 0.23% | 0.14% | 0.00% | 10.09% | 70.86% | 100.00% | ||||||||||
11/30/11 | 0.42% | 0.26% | 0.29% | 0.15% | 0.00% | 10.65% | 70.89% | 100.00% | ||||||||||
12/31/11 | 0.28% | 0.38% | 0.24% | 0.14% | 0.00% | 11.23% | 71.55% | 100.00% | ||||||||||
01/31/12 | 0.33% | 0.21% | 0.29% | 0.07% | 0.00% | 10.33% | 71.40% | 100.00% | ||||||||||
02/29/12 | 0.33% | 0.24% | 0.18% | 0.11% | 0.00% | 10.31% | 71.69% | 100.00% | ||||||||||
03/31/12 | 0.30% | 0.24% | 0.20% | 0.06% | 0.00% | 9.85% | 71.72% | 100.00% | ||||||||||
04/30/12 | 0.38% | 0.24% | 0.21% | 0.08% | 0.00% | 10.66% | 71.77% | 100.00% | ||||||||||
05/31/12 | 0.38% | 0.31% | 0.19% | 0.07% | 0.00% | 10.90% | 72.35% | 100.00% | ||||||||||
06/30/12 | 0.45% | 0.33% | 0.20% | 0.04% | 0.00% | 11.10% | 72.54% | 100.00% | ||||||||||
07/31/12 | 0.43% | 0.32% | 0.18% | 0.02% | 0.00% | 11.12% | 72.08% | 100.00% | ||||||||||
08/31/12 | 0.40% | 0.29% | 0.22% | 0.05% | 0.00% | 10.61% | 72.36% | 100.00% |
Page 173 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-2 |
09/30/12 | 62.29% | 3.71% | 1.86% | 1.28% | 0.94% | 0.83% | 0.64% | 0.42% | |||||||||
10/31/12 | 62.25% | 3.93% | 1.90% | 1.18% | 0.92% | 0.73% | 0.62% | 0.52% | ||||||||||
11/30/12 | 61.77% | 4.03% | 2.04% | 1.21% | 0.84% | 0.73% | 0.58% | 0.54% | ||||||||||
12/31/12 | 62.46% | 4.19% | 2.27% | 1.49% | 0.88% | 0.72% | 0.56% | 0.53% | ||||||||||
01/31/13 | 62.87% | 3.77% | 2.31% | 1.50% | 1.07% | 0.68% | 0.56% | 0.44% | ||||||||||
02/28/13 | 61.94% | 4.13% | 2.12% | 1.42% | 1.13% | 0.78% | 0.57% | 0.44% | ||||||||||
03/31/13 | 63.70% | 3.45% | 2.20% | 1.23% | 1.05% | 0.87% | 0.57% | 0.51% | ||||||||||
04/30/13 | 64.07% | 3.76% | 1.90% | 1.33% | 0.96% | 0.82% | 0.64% | 0.50% | ||||||||||
05/31/13 | 63.91% | 3.98% | 2.37% | 1.22% | 1.01% | 0.79% | 0.68% | 0.61% | ||||||||||
06/30/13 | 63.77% | 3.99% | 2.34% | 1.68% | 0.97% | 0.90% | 0.59% | 0.61% | ||||||||||
07/31/13 | 63.51% | 3.61% | 2.11% | 1.53% | 1.28% | 0.80% | 0.68% | 0.57% | ||||||||||
08/31/13 | 63.40% | 4.10% | 2.09% | 1.26% | 1.15% | 0.98% | 0.67% | 0.57% | ||||||||||
09/30/13 | 63.31% | 3.78% | 2.50% | 1.47% | 0.93% | 0.96% | 0.83% | 0.56% | ||||||||||
10/31/13 | 63.29% | 3.77% | 2.03% | 1.82% | 0.98% | 0.79% | 0.76% | 0.66% | ||||||||||
11/30/13 | 63.71% | 3.55% | 2.30% | 1.30% | 1.40% | 0.83% | 0.63% | 0.63% | ||||||||||
12/31/13 | 64.23% | 4.00% | 2.13% | 1.52% | 0.97% | 1.10% | 0.67% | 0.52% | ||||||||||
01/31/14 | 63.98% | 3.86% | 2.17% | 1.39% | 1.06% | 0.71% | 0.89% | 0.46% | ||||||||||
02/28/14 | 63.98% | 3.93% | 2.17% | 1.22% | 0.94% | 0.88% | 0.56% | 0.70% | ||||||||||
03/31/14 | 65.61% | 3.29% | 1.92% | 1.34% | 0.91% | 0.70% | 0.64% | 0.50% | ||||||||||
04/30/14 | 65.84% | 3.75% | 1.77% | 1.25% | 0.97% | 0.60% | 0.55% | 0.56% | ||||||||||
05/31/14 | 66.12% | 3.75% | 2.03% | 1.16% | 0.98% | 0.74% | 0.47% | 0.44% |
Page 174 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-2 |
09/30/12 | 0.42% | 0.32% | 0.23% | 0.06% | 0.00% | 10.71% | 73.00% | 100.00% | |||||||||
10/31/12 | 0.36% | 0.31% | 0.25% | 0.05% | 0.00% | 10.77% | 73.02% | 100.00% | ||||||||||
11/30/12 | 0.48% | 0.28% | 0.25% | 0.01% | 0.00% | 10.98% | 72.75% | 100.00% | ||||||||||
12/31/12 | 0.49% | 0.36% | 0.16% | 0.04% | 0.00% | 11.68% | 74.15% | 100.00% | ||||||||||
01/31/13 | 0.51% | 0.34% | 0.15% | 0.06% | 0.00% | 11.39% | 74.27% | 100.00% | ||||||||||
02/28/13 | 0.41% | 0.36% | 0.19% | 0.05% | 0.00% | 11.60% | 73.54% | 100.00% | ||||||||||
03/31/13 | 0.36% | 0.30% | 0.10% | 0.03% | 0.00% | 10.67% | 74.37% | 100.00% | ||||||||||
04/30/13 | 0.44% | 0.26% | 0.11% | 0.04% | 0.00% | 10.76% | 74.83% | 100.00% | ||||||||||
05/31/13 | 0.41% | 0.27% | 0.06% | 0.04% | 0.00% | 11.45% | 75.36% | 100.00% | ||||||||||
06/30/13 | 0.48% | 0.33% | 0.08% | 0.02% | 0.00% | 11.99% | 75.75% | 100.00% | ||||||||||
07/31/13 | 0.55% | 0.36% | 0.13% | 0.04% | 0.00% | 11.66% | 75.17% | 100.00% | ||||||||||
08/31/13 | 0.49% | 0.35% | 0.07% | 0.09% | 0.01% | 11.83% | 75.22% | 100.00% | ||||||||||
09/30/13 | 0.48% | 0.39% | 0.09% | 0.03% | 0.01% | 12.04% | 75.35% | 100.00% | ||||||||||
10/31/13 | 0.48% | 0.36% | 0.19% | 0.07% | 0.01% | 11.92% | 75.21% | 100.00% | ||||||||||
11/30/13 | 0.61% | 0.37% | 0.14% | 0.15% | 0.01% | 11.92% | 75.63% | 100.00% | ||||||||||
12/31/13 | 0.60% | 0.42% | 0.17% | 0.09% | 0.01% | 12.21% | 76.44% | 100.00% | ||||||||||
01/31/14 | 0.40% | 0.42% | 0.22% | 0.08% | 0.00% | 11.67% | 75.64% | 100.00% | ||||||||||
02/28/14 | 0.36% | 0.31% | 0.15% | 0.07% | 0.01% | 11.31% | 75.29% | 100.00% | ||||||||||
03/31/14 | 0.61% | 0.23% | 0.10% | 0.03% | 0.02% | 10.28% | 75.89% | 100.00% | ||||||||||
04/30/14 | 0.38% | 0.45% | 0.06% | 0.02% | 0.02% | 10.37% | 76.22% | 100.00% | ||||||||||
05/31/14 | 0.43% | 0.26% | 0.15% | 0.03% | 0.03% | 10.46% | 76.58% | 100.00% |
Page 175 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-2 |
06/30/14 | 66.14% | 3.53% | 2.11% | 1.35% | 1.01% | 0.75% | 0.63% | 0.42% | |||||||||
07/31/14 | 65.81% | 3.89% | 2.14% | 1.21% | 1.04% | 0.84% | 0.62% | 0.50% | ||||||||||
08/31/14 | 66.51% | 3.67% | 2.27% | 1.41% | 0.98% | 0.74% | 0.64% | 0.47% | ||||||||||
09/30/14 | 65.90% | 3.77% | 2.13% | 1.35% | 1.18% | 0.82% | 0.54% | 0.59% | ||||||||||
10/31/14 | 66.56% | 3.94% | 2.04% | 1.49% | 1.02% | 0.92% | 0.58% | 0.48% | ||||||||||
11/30/14 | 66.55% | 4.29% | 2.17% | 1.61% | 1.18% | 0.83% | 0.64% | 0.50% | ||||||||||
12/31/14 | 66.85% | 3.88% | 2.33% | 1.41% | 1.29% | 0.98% | 0.67% | 0.56% | ||||||||||
01/31/15 | 67.02% | 3.67% | 2.11% | 1.54% | 1.17% | 1.06% | 0.64% | 0.58% | ||||||||||
02/28/15 | 66.92% | 3.67% | 2.18% | 1.38% | 1.30% | 0.94% | 0.87% | 0.56% | ||||||||||
03/31/15 | 67.82% | 3.76% | 1.85% | 1.26% | 1.01% | 0.96% | 0.62% | 0.68% | ||||||||||
04/30/15 | 67.69% | 3.78% | 2.16% | 1.16% | 0.93% | 0.65% | 0.74% | 0.47% | ||||||||||
05/31/15 | 68.54% | 3.77% | 2.44% | 1.54% | 0.90% | 0.71% | 0.62% | 0.61% | ||||||||||
06/30/15 | 68.58% | 3.44% | 2.23% | 1.56% | 1.08% | 0.71% | 0.57% | 0.52% | ||||||||||
07/31/15 | 68.19% | 3.96% | 1.74% | 1.40% | 1.23% | 0.85% | 0.55% | 0.49% | ||||||||||
08/31/15 | 68.91% | 3.37% | 2.11% | 1.26% | 1.08% | 0.99% | 0.72% | 0.48% | ||||||||||
09/30/15 | 69.21% | 3.64% | 1.87% | 1.57% | 0.98% | 0.83% | 0.66% | 0.62% | ||||||||||
10/31/15 | 68.78% | 3.89% | 2.13% | 1.26% | 1.14% | 0.72% | 0.55% | 0.53% | ||||||||||
11/30/15 | 68.76% | 4.03% | 2.18% | 1.45% | 0.95% | 0.95% | 0.62% | 0.52% | ||||||||||
12/31/15 | 69.20% | 3.84% | 2.23% | 1.49% | 1.25% | 0.80% | 0.78% | 0.58% | ||||||||||
01/31/16 | 69.95% | 3.47% | 1.95% | 1.67% | 1.22% | 0.96% | 0.67% | 0.73% | ||||||||||
02/29/16 | 69.79% | 3.72% | 1.72% | 1.22% | 1.33% | 0.85% | 0.73% | 0.60% |
Page 176 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-2 |
06/30/14 | 0.40% | 0.35% | 0.05% | 0.05% | 0.02% | 10.66% | 76.80% | 100.00% | |||||||||
07/31/14 | 0.30% | 0.32% | 0.07% | 0.02% | 0.01% | 10.96% | 76.77% | 100.00% | ||||||||||
08/31/14 | 0.36% | 0.23% | 0.07% | 0.04% | 0.01% | 10.90% | 77.40% | 100.00% | ||||||||||
09/30/14 | 0.37% | 0.22% | 0.03% | 0.04% | 0.01% | 11.05% | 76.95% | 100.00% | ||||||||||
10/31/14 | 0.44% | 0.29% | 0.10% | 0.02% | 0.01% | 11.35% | 77.91% | 100.00% | ||||||||||
11/30/14 | 0.38% | 0.38% | 0.16% | 0.06% | 0.01% | 12.20% | 78.75% | 100.00% | ||||||||||
12/31/14 | 0.42% | 0.27% | 0.18% | 0.05% | 0.01% | 12.06% | 78.91% | 100.00% | ||||||||||
01/31/15 | 0.44% | 0.32% | 0.16% | 0.08% | 0.01% | 11.79% | 78.81% | 100.00% | ||||||||||
02/28/15 | 0.49% | 0.29% | 0.18% | 0.05% | 0.02% | 11.92% | 78.84% | 100.00% | ||||||||||
03/31/15 | 0.42% | 0.38% | 0.11% | 0.08% | 0.03% | 11.14% | 78.96% | 100.00% | ||||||||||
04/30/15 | 0.49% | 0.22% | 0.14% | 0.07% | 0.02% | 10.82% | 78.51% | 100.00% | ||||||||||
05/31/15 | 0.41% | 0.37% | 0.18% | 0.03% | 0.02% | 11.58% | 80.12% | 100.00% | ||||||||||
06/30/15 | 0.47% | 0.26% | 0.23% | 0.07% | 0.02% | 11.15% | 79.73% | 100.00% | ||||||||||
07/31/15 | 0.41% | 0.38% | 0.17% | 0.11% | 0.02% | 11.30% | 79.48% | 100.00% | ||||||||||
08/31/15 | 0.39% | 0.28% | 0.22% | 0.05% | 0.01% | 10.96% | 79.87% | 100.00% | ||||||||||
09/30/15 | 0.39% | 0.30% | 0.16% | 0.08% | 0.01% | 11.11% | 80.32% | 100.00% | ||||||||||
10/31/15 | 0.47% | 0.32% | 0.15% | 0.06% | 0.02% | 11.24% | 80.02% | 100.00% | ||||||||||
11/30/15 | 0.46% | 0.31% | 0.17% | 0.04% | 0.02% | 11.71% | 80.46% | 100.00% | ||||||||||
12/31/15 | 0.47% | 0.35% | 0.11% | 0.07% | 0.03% | 12.00% | 81.20% | 100.00% | ||||||||||
01/31/16 | 0.49% | 0.37% | 0.07% | 0.09% | 0.03% | 11.73% | 81.68% | 100.00% | ||||||||||
02/29/16 | 0.63% | 0.33% | 0.21% | 0.05% | 0.03% | 11.43% | 81.21% | 100.00% |
Page 177 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-2 |
03/31/16 | 70.54% | 3.62% | 2.17% | 1.00% | 0.80% | 1.02% | 0.62% | 0.63% | |||||||||
04/30/16 | 70.88% | 3.35% | 1.81% | 1.35% | 0.75% | 0.60% | 0.79% | 0.46% | ||||||||||
05/31/16 | 71.26% | 3.89% | 1.85% | 1.42% | 0.92% | 0.66% | 0.52% | 0.62% | ||||||||||
06/30/16 | 71.20% | 3.23% | 2.05% | 1.11% | 0.98% | 0.82% | 0.46% | 0.42% | ||||||||||
07/31/16 | 71.65% | 3.23% | 1.77% | 1.39% | 0.89% | 0.83% | 0.64% | 0.41% | ||||||||||
08/31/16 | 72.87% | 3.11% | 1.78% | 1.13% | 1.12% | 0.80% | 0.54% | 0.49% | ||||||||||
09/30/16 | 73.24% | 3.35% | 1.65% | 1.08% | 0.95% | 0.91% | 0.60% | 0.47% | ||||||||||
10/31/16 | 74.34% | 2.47% | 1.27% | 1.05% | 0.88% | 0.71% | 0.69% | 0.48% | ||||||||||
11/30/16 | 74.54% | 2.26% | 0.73% | 0.70% | 0.60% | 0.61% | 0.41% | 0.46% | ||||||||||
SLM 2011-3 |
12/31/11 | 61.42% | 3.80% | 2.33% | 1.62% | 0.87% | 0.65% | 0.52% | 0.48% | |||||||||
01/31/12 | 61.98% | 3.49% | 2.11% | 1.29% | 1.07% | 0.74% | 0.52% | 0.41% | ||||||||||
02/29/12 | 62.33% | 3.48% | 1.77% | 1.17% | 0.96% | 0.78% | 0.52% | 0.43% | ||||||||||
03/31/12 | 62.55% | 3.44% | 1.67% | 0.94% | 0.74% | 0.76% | 0.54% | 0.41% | ||||||||||
04/30/12 | 62.24% | 3.66% | 1.85% | 0.98% | 0.66% | 0.64% | 0.51% | 0.41% | ||||||||||
05/31/12 | 62.93% | 3.67% | 1.92% | 1.11% | 0.61% | 0.55% | 0.45% | 0.45% | ||||||||||
06/30/12 | 63.19% | 3.49% | 2.23% | 1.06% | 0.86% | 0.47% | 0.42% | 0.32% | ||||||||||
07/31/12 | 62.84% | 3.86% | 1.82% | 1.35% | 0.78% | 0.66% | 0.36% | 0.33% | ||||||||||
08/31/12 | 63.00% | 3.79% | 2.15% | 1.13% | 1.01% | 0.55% | 0.45% | 0.27% | ||||||||||
09/30/12 | 63.40% | 3.65% | 2.20% | 1.29% | 0.84% | 0.82% | 0.38% | 0.36% | ||||||||||
10/31/12 | 63.19% | 3.76% | 1.85% | 1.45% | 0.98% | 0.63% | 0.68% | 0.32% | ||||||||||
11/30/12 | 62.91% | 3.83% | 2.10% | 1.06% | 1.10% | 0.77% | 0.42% | 0.61% |
Page 178 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-2 |
03/31/16 | 0.39% | 0.46% | 0.11% | 0.08% | 0.03% | 10.93% | 81.47% | 100.00% | |||||||||
04/30/16 | 0.42% | 0.24% | 0.25% | 0.08% | 0.04% | 10.15% | 81.03% | 100.00% | ||||||||||
05/31/16 | 0.36% | 0.25% | 0.11% | 0.15% | 0.04% | 10.79% | 82.05% | 100.00% | ||||||||||
06/30/16 | 0.54% | 0.22% | 0.12% | 0.05% | 0.04% | 10.05% | 81.25% | 100.00% | ||||||||||
07/31/16 | 0.39% | 0.33% | 0.06% | 0.04% | 0.04% | 10.02% | 81.67% | 100.00% | ||||||||||
08/31/16 | 0.41% | 0.26% | 0.15% | 0.02% | 0.05% | 9.87% | 82.74% | 100.00% | ||||||||||
09/30/16 | 0.47% | 0.29% | 0.11% | 0.05% | 0.04% | 9.97% | 83.21% | 100.00% | ||||||||||
10/31/16 | 0.38% | 0.22% | 0.17% | 0.06% | 0.05% | 8.43% | 82.77% | 100.00% | ||||||||||
11/30/16 | 0.31% | 0.27% | 0.18% | 0.09% | 0.02% | 6.65% | 81.19% | 100.00% | ||||||||||
SLM 2011-3 |
12/31/11 | 0.49% | 0.34% | 0.16% | 0.00% | 0.00% | 11.25% | 72.67% | 100.00% | |||||||||
01/31/12 | 0.36% | 0.36% | 0.30% | 0.14% | 0.00% | 10.78% | 72.77% | 100.00% | ||||||||||
02/29/12 | 0.34% | 0.32% | 0.31% | 0.11% | 0.00% | 10.18% | 72.51% | 100.00% | ||||||||||
03/31/12 | 0.36% | 0.24% | 0.27% | 0.15% | 0.00% | 9.52% | 72.06% | 100.00% | ||||||||||
04/30/12 | 0.34% | 0.22% | 0.19% | 0.10% | 0.00% | 9.55% | 71.80% | 100.00% | ||||||||||
05/31/12 | 0.31% | 0.29% | 0.14% | 0.03% | 0.00% | 9.54% | 72.47% | 100.00% | ||||||||||
06/30/12 | 0.36% | 0.24% | 0.19% | 0.02% | 0.00% | 9.66% | 72.85% | 100.00% | ||||||||||
07/31/12 | 0.28% | 0.29% | 0.14% | 0.07% | 0.00% | 9.94% | 72.78% | 100.00% | ||||||||||
08/31/12 | 0.33% | 0.24% | 0.22% | 0.04% | 0.00% | 10.16% | 73.16% | 100.00% | ||||||||||
09/30/12 | 0.23% | 0.29% | 0.18% | 0.04% | 0.00% | 10.27% | 73.66% | 100.00% | ||||||||||
10/31/12 | 0.28% | 0.20% | 0.23% | 0.05% | 0.00% | 10.43% | 73.63% | 100.00% | ||||||||||
11/30/12 | 0.23% | 0.24% | 0.16% | 0.04% | 0.00% | 10.57% | 73.48% | 100.00% |
Page 179 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days | |||||||||||
SLM 2011-3 |
12/31/12 | 63.81% | 3.77% | 2.25% | 1.32% | 0.84% | 0.77% | 0.57% | 0.38% | |||||||||
01/31/13 | 64.39% | 3.77% | 1.91% | 1.31% | 0.87% | 0.63% | 0.61% | 0.43% | ||||||||||
02/28/13 | 64.09% | 3.87% | 2.12% | 1.19% | 0.92% | 0.68% | 0.50% | 0.50% | ||||||||||
03/31/13 | 64.79% | 3.78% | 2.24% | 1.29% | 0.90% | 0.64% | 0.58% | 0.39% | ||||||||||
04/30/13 | 65.26% | 3.31% | 2.05% | 1.36% | 0.96% | 0.67% | 0.47% | 0.53% | ||||||||||
05/31/13 | 65.80% | 3.40% | 1.83% | 1.44% | 0.99% | 0.75% | 0.55% | 0.37% | ||||||||||
06/30/13 | 64.97% | 4.05% | 2.13% | 1.22% | 1.14% | 0.82% | 0.48% | 0.43% | ||||||||||
07/31/13 | 65.01% | 3.70% | 2.11% | 1.44% | 0.91% | 0.94% | 0.58% | 0.42% | ||||||||||
08/31/13 | 65.18% | 3.65% | 2.23% | 1.32% | 1.07% | 0.74% | 0.64% | 0.52% | ||||||||||
09/30/13 | 64.91% | 3.64% | 2.19% | 1.41% | 1.06% | 0.93% | 0.57% | 0.50% | ||||||||||
10/31/13 | 64.59% | 3.59% | 2.10% | 1.33% | 1.10% | 0.88% | 0.72% | 0.45% | ||||||||||
11/30/13 | 64.58% | 3.64% | 2.09% | 1.45% | 1.14% | 0.87% | 0.73% | 0.60% | ||||||||||
12/31/13 | 65.19% | 3.71% | 2.05% | 1.35% | 1.20% | 0.82% | 0.72% | 0.61% | ||||||||||
01/31/14 | 65.49% | 3.53% | 2.01% | 1.29% | 1.07% | 0.81% | 0.64% | 0.50% | ||||||||||
02/28/14 | 64.83% | 3.74% | 2.01% | 1.32% | 0.85% | 0.70% | 0.64% | 0.50% | ||||||||||
03/31/14 | 66.15% | 3.13% | 1.78% | 1.22% | 0.96% | 0.63% | 0.63% | 0.54% | ||||||||||
04/30/14 | 67.06% | 3.31% | 1.60% | 1.08% | 0.77% | 0.68% | 0.43% | 0.58% | ||||||||||
05/31/14 | 67.38% | 3.60% | 1.81% | 1.03% | 0.71% | 0.58% | 0.51% | 0.43% | ||||||||||
06/30/14 | 67.16% | 3.84% | 2.12% | 1.25% | 0.86% | 0.58% | 0.46% | 0.40% | ||||||||||
07/31/14 | 66.77% | 3.68% | 2.13% | 1.41% | 1.00% | 0.71% | 0.44% | 0.40% | ||||||||||
08/31/14 | 67.13% | 3.74% | 2.07% | 1.32% | 1.11% | 0.77% | 0.52% | 0.33% |
Page 180 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-3 |
12/31/12 | 0.54% | 0.19% | 0.18% | 0.02% | 0.00% | 10.82% | 74.62% | 100.00% | |||||||||
01/31/13 | 0.36% | 0.38% | 0.07% | 0.05% | 0.00% | 10.39% | 74.78% | 100.00% | ||||||||||
02/28/13 | 0.34% | 0.30% | 0.17% | 0.02% | 0.00% | 10.61% | 74.70% | 100.00% | ||||||||||
03/31/13 | 0.45% | 0.27% | 0.09% | 0.03% | 0.00% | 10.66% | 75.46% | 100.00% | ||||||||||
04/30/13 | 0.29% | 0.28% | 0.11% | 0.06% | 0.00% | 10.11% | 75.36% | 100.00% | ||||||||||
05/31/13 | 0.42% | 0.24% | 0.09% | 0.08% | 0.00% | 10.15% | 75.96% | 100.00% | ||||||||||
06/30/13 | 0.33% | 0.35% | 0.03% | 0.04% | 0.02% | 11.04% | 76.00% | 100.00% | ||||||||||
07/31/13 | 0.38% | 0.21% | 0.11% | 0.03% | 0.00% | 10.82% | 75.83% | 100.00% | ||||||||||
08/31/13 | 0.37% | 0.26% | 0.05% | 0.06% | 0.01% | 10.91% | 76.09% | 100.00% | ||||||||||
09/30/13 | 0.44% | 0.28% | 0.06% | 0.04% | 0.01% | 11.14% | 76.05% | 100.00% | ||||||||||
10/31/13 | 0.39% | 0.33% | 0.08% | 0.03% | 0.01% | 11.02% | 75.61% | 100.00% | ||||||||||
11/30/13 | 0.35% | 0.35% | 0.12% | 0.07% | 0.01% | 11.42% | 76.00% | 100.00% | ||||||||||
12/31/13 | 0.52% | 0.29% | 0.15% | 0.06% | 0.03% | 11.52% | 76.71% | 100.00% | ||||||||||
01/31/14 | 0.46% | 0.46% | 0.18% | 0.05% | 0.01% | 11.02% | 76.51% | 100.00% | ||||||||||
02/28/14 | 0.43% | 0.37% | 0.25% | 0.06% | 0.02% | 10.90% | 75.74% | 100.00% | ||||||||||
03/31/14 | 0.38% | 0.33% | 0.18% | 0.07% | 0.00% | 9.85% | 76.00% | 100.00% | ||||||||||
04/30/14 | 0.45% | 0.20% | 0.11% | 0.11% | 0.00% | 9.31% | 76.37% | 100.00% | ||||||||||
05/31/14 | 0.50% | 0.33% | 0.10% | 0.06% | 0.00% | 9.65% | 77.03% | 100.00% | ||||||||||
06/30/14 | 0.39% | 0.34% | 0.16% | 0.04% | 0.02% | 10.46% | 77.62% | 100.00% | ||||||||||
07/31/14 | 0.32% | 0.35% | 0.15% | 0.07% | 0.02% | 10.69% | 77.46% | 100.00% | ||||||||||
08/31/14 | 0.36% | 0.25% | 0.12% | 0.08% | 0.03% | 10.67% | 77.80% | 100.00% |
Page 181 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-3 |
09/30/14 | 68.02% | 3.21% | 1.96% | 1.24% | 0.93% | 0.85% | 0.59% | 0.39% | |||||||||
10/31/14 | 67.73% | 4.03% | 1.78% | 1.34% | 0.94% | 0.67% | 0.58% | 0.51% | ||||||||||
11/30/14 | 67.32% | 3.92% | 2.36% | 1.20% | 1.12% | 0.63% | 0.54% | 0.48% | ||||||||||
12/31/14 | 68.34% | 4.05% | 2.20% | 1.65% | 0.84% | 0.79% | 0.47% | 0.43% | ||||||||||
01/31/15 | 68.92% | 3.51% | 2.29% | 1.47% | 1.25% | 0.65% | 0.59% | 0.46% | ||||||||||
02/28/15 | 68.40% | 4.13% | 2.08% | 1.67% | 0.99% | 0.98% | 0.46% | 0.52% | ||||||||||
03/31/15 | 69.48% | 3.31% | 2.21% | 1.21% | 1.21% | 0.76% | 0.66% | 0.47% | ||||||||||
04/30/15 | 69.67% | 3.35% | 2.13% | 1.56% | 0.92% | 0.90% | 0.58% | 0.61% | ||||||||||
05/31/15 | 69.12% | 3.65% | 1.92% | 1.72% | 1.21% | 0.75% | 0.76% | 0.57% | ||||||||||
06/30/15 | 69.36% | 3.16% | 1.96% | 1.24% | 1.31% | 0.96% | 0.57% | 0.54% | ||||||||||
07/31/15 | 69.60% | 3.26% | 1.78% | 1.40% | 0.97% | 0.85% | 0.71% | 0.45% | ||||||||||
08/31/15 | 70.51% | 2.94% | 2.13% | 1.12% | 1.02% | 0.65% | 0.67% | 0.64% | ||||||||||
09/30/15 | 70.67% | 3.52% | 1.86% | 1.37% | 0.79% | 0.78% | 0.59% | 0.56% | ||||||||||
10/31/15 | 70.61% | 3.00% | 2.05% | 1.44% | 0.95% | 0.65% | 0.68% | 0.46% | ||||||||||
11/30/15 | 70.40% | 3.54% | 1.78% | 1.33% | 1.17% | 0.68% | 0.60% | 0.48% | ||||||||||
12/31/15 | 70.87% | 3.48% | 1.85% | 1.36% | 1.00% | 0.77% | 0.62% | 0.52% | ||||||||||
01/31/16 | 72.10% | 3.04% | 1.75% | 1.28% | 1.07% | 0.75% | 0.58% | 0.54% | ||||||||||
02/29/16 | 71.66% | 3.55% | 1.52% | 1.15% | 0.99% | 0.76% | 0.60% | 0.49% | ||||||||||
03/31/16 | 72.04% | 3.78% | 1.87% | 1.02% | 0.77% | 0.72% | 0.63% | 0.42% | ||||||||||
04/30/16 | 72.41% | 3.12% | 1.82% | 1.12% | 0.78% | 0.64% | 0.62% | 0.54% | ||||||||||
05/31/16 | 72.44% | 3.55% | 1.58% | 1.18% | 0.90% | 0.69% | 0.48% | 0.50% |
Page 182 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-3 |
09/30/14 | 0.24% | 0.29% | 0.05% | 0.07% | 0.03% | 9.84% | 77.86% | 100.00% | |||||||||
10/31/14 | 0.28% | 0.17% | 0.11% | 0.03% | 0.02% | 10.46% | 78.19% | 100.00% | ||||||||||
11/30/14 | 0.45% | 0.22% | 0.05% | 0.04% | 0.01% | 11.02% | 78.34% | 100.00% | ||||||||||
12/31/14 | 0.42% | 0.25% | 0.08% | 0.04% | 0.01% | 11.23% | 79.58% | 100.00% | ||||||||||
01/31/15 | 0.32% | 0.31% | 0.11% | 0.04% | 0.01% | 11.01% | 79.93% | 100.00% | ||||||||||
02/28/15 | 0.38% | 0.19% | 0.16% | 0.05% | 0.01% | 11.60% | 80.00% | 100.00% | ||||||||||
03/31/15 | 0.44% | 0.22% | 0.08% | 0.05% | 0.00% | 10.63% | 80.10% | 100.00% | ||||||||||
04/30/15 | 0.39% | 0.34% | 0.10% | 0.04% | 0.00% | 10.92% | 80.59% | 100.00% | ||||||||||
05/31/15 | 0.55% | 0.32% | 0.21% | 0.05% | 0.00% | 11.70% | 80.82% | 100.00% | ||||||||||
06/30/15 | 0.52% | 0.39% | 0.12% | 0.08% | 0.02% | 10.88% | 80.24% | 100.00% | ||||||||||
07/31/15 | 0.50% | 0.37% | 0.15% | 0.05% | 0.06% | 10.54% | 80.14% | 100.00% | ||||||||||
08/31/15 | 0.31% | 0.37% | 0.25% | 0.05% | 0.07% | 10.22% | 80.73% | 100.00% | ||||||||||
09/30/15 | 0.53% | 0.25% | 0.15% | 0.10% | 0.04% | 10.54% | 81.21% | 100.00% | ||||||||||
10/31/15 | 0.40% | 0.43% | 0.06% | 0.05% | 0.02% | 10.17% | 80.78% | 100.00% | ||||||||||
11/30/15 | 0.33% | 0.34% | 0.18% | 0.04% | 0.02% | 10.48% | 80.88% | 100.00% | ||||||||||
12/31/15 | 0.39% | 0.25% | 0.13% | 0.13% | 0.03% | 10.52% | 81.40% | 100.00% | ||||||||||
01/31/16 | 0.42% | 0.34% | 0.13% | 0.12% | 0.03% | 10.05% | 82.15% | 100.00% | ||||||||||
02/29/16 | 0.45% | 0.32% | 0.14% | 0.09% | 0.04% | 10.08% | 81.74% | 100.00% | ||||||||||
03/31/16 | 0.38% | 0.34% | 0.13% | 0.10% | 0.04% | 10.20% | 82.24% | 100.00% | ||||||||||
04/30/16 | 0.38% | 0.24% | 0.12% | 0.07% | 0.09% | 9.55% | 81.96% | 100.00% | ||||||||||
05/31/16 | 0.32% | 0.28% | 0.11% | 0.04% | 0.11% | 9.72% | 82.16% | 100.00% |
Page 183 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
SLM 2011-3 |
06/30/16 | 72.62% | 3.12% | 1.74% | 1.17% | 0.96% | 0.74% | 0.60% | 0.38% | |||||||||
07/31/16 | 72.83% | 3.14% | 1.74% | 1.25% | 0.93% | 0.77% | 0.67% | 0.37% | ||||||||||
08/31/16 | 74.35% | 2.41% | 1.76% | 1.20% | 0.96% | 0.70% | 0.66% | 0.57% | ||||||||||
09/30/16 | 73.59% | 3.26% | 1.32% | 1.16% | 0.90% | 0.72% | 0.52% | 0.55% | ||||||||||
10/31/16 | 74.60% | 2.50% | 1.13% | 1.02% | 0.80% | 0.81% | 0.58% | 0.46% | ||||||||||
11/30/16 | 74.99% | 2.87% | 1.27% | 0.71% | 0.68% | 0.59% | 0.63% | 0.42% | ||||||||||
NAVI 2014-2 |
09/30/14 | 57.20% | 4.02% | 3.40% | 3.51% | 2.06% | 0.67% | 0.63% | 0.44% | |||||||||
10/31/14 | 56.19% | 4.48% | 2.65% | 2.68% | 2.73% | 1.72% | 0.50% | 0.58% | ||||||||||
11/30/14 | 56.05% | 5.05% | 3.19% | 1.66% | 2.39% | 2.43% | 1.46% | 0.38% | ||||||||||
12/31/14 | 56.31% | 4.91% | 3.04% | 2.19% | 1.41% | 1.86% | 2.05% | 1.16% | ||||||||||
01/31/15 | 56.37% | 4.10% | 3.25% | 2.25% | 1.61% | 1.02% | 1.40% | 1.82% | ||||||||||
02/28/15 | 55.73% | 4.74% | 2.22% | 1.87% | 1.95% | 1.20% | 0.72% | 1.26% | ||||||||||
03/31/15 | 56.25% | 4.55% | 2.43% | 1.37% | 1.28% | 1.27% | 1.07% | 0.51% | ||||||||||
04/30/15 | 58.00% | 4.09% | 2.52% | 1.77% | 0.97% | 1.04% | 0.91% | 0.89% | ||||||||||
05/31/15 | 59.54% | 4.48% | 2.24% | 2.08% | 1.39% | 0.84% | 0.87% | 0.72% | ||||||||||
06/30/15 | 58.05% | 4.44% | 2.83% | 1.53% | 1.61% | 0.95% | 0.65% | 0.57% | ||||||||||
07/31/15 | 57.18% | 4.45% | 2.67% | 1.83% | 1.41% | 1.24% | 0.95% | 0.37% | ||||||||||
08/31/15 | 60.17% | 3.22% | 2.99% | 1.74% | 1.62% | 0.97% | 0.91% | 0.81% | ||||||||||
09/30/15 | 59.49% | 4.82% | 2.04% | 2.05% | 1.41% | 1.37% | 0.72% | 0.63% | ||||||||||
10/31/15 | 59.58% | 5.07% | 2.57% | 1.38% | 1.69% | 0.91% | 0.96% | 0.56% | ||||||||||
11/30/15 | 59.20% | 4.44% | 3.12% | 1.81% | 1.10% | 1.24% | 0.73% | 0.73% |
Page 184 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
SLM 2011-3 |
06/30/16 | 0.36% | 0.22% | 0.19% | 0.04% | 0.05% | 9.56% | 82.18% | 100.00% | |||||||||
07/31/16 | 0.34% | 0.29% | 0.14% | 0.07% | 0.05% | 9.77% | 82.59% | 100.00% | ||||||||||
08/31/16 | 0.18% | 0.29% | 0.23% | 0.05% | 0.04% | 9.05% | 83.40% | 100.00% | ||||||||||
09/30/16 | 0.43% | 0.13% | 0.15% | 0.10% | 0.04% | 9.28% | 82.87% | 100.00% | ||||||||||
10/31/16 | 0.39% | 0.25% | 0.10% | 0.04% | 0.04% | 8.13% | 82.73% | 100.00% | ||||||||||
11/30/16 | 0.35% | 0.33% | 0.18% | 0.03% | 0.01% | 8.08% | 83.07% | 100.00% | ||||||||||
NAVI 2014-2 |
09/30/14 | 0.19% | 0.21% | 0.00% | 0.00% | 0.00% | 15.12% | 72.32% | 100.00% | |||||||||
10/31/14 | 0.32% | 0.15% | 0.19% | 0.00% | 0.00% | 15.99% | 72.18% | 100.00% | ||||||||||
11/30/14 | 0.49% | 0.29% | 0.07% | 0.15% | 0.00% | 17.55% | 73.60% | 100.00% | ||||||||||
12/31/14 | 0.36% | 0.37% | 0.28% | 0.03% | 0.00% | 17.66% | 73.96% | 100.00% | ||||||||||
01/31/15 | 1.04% | 0.27% | 0.28% | 0.11% | 0.00% | 17.15% | 73.52% | 100.00% | ||||||||||
02/28/15 | 1.68% | 0.86% | 0.19% | 0.16% | 0.00% | 16.85% | 72.58% | 100.00% | ||||||||||
03/31/15 | 1.12% | 1.45% | 0.75% | 0.10% | 0.00% | 15.89% | 72.14% | 100.00% | ||||||||||
04/30/15 | 0.42% | 0.97% | 1.24% | 0.65% | 0.00% | 15.47% | 73.47% | 100.00% | ||||||||||
05/31/15 | 0.79% | 0.39% | 0.76% | 0.69% | 0.00% | 15.26% | 74.79% | 100.00% | ||||||||||
06/30/15 | 0.66% | 0.61% | 0.31% | 0.42% | 0.00% | 14.59% | 72.64% | 100.00% | ||||||||||
07/31/15 | 0.52% | 0.37% | 0.56% | 0.22% | 0.00% | 14.57% | 71.75% | 100.00% | ||||||||||
08/31/15 | 0.35% | 0.48% | 0.25% | 0.30% | 0.00% | 13.65% | 73.81% | 100.00% | ||||||||||
09/30/15 | 0.63% | 0.33% | 0.26% | 0.15% | 0.03% | 14.44% | 73.93% | 100.00% | ||||||||||
10/31/15 | 0.52% | 0.47% | 0.20% | 0.08% | 0.03% | 14.44% | 74.02% | 100.00% | ||||||||||
11/30/15 | 0.51% | 0.40% | 0.40% | 0.19% | 0.03% | 14.69% | 73.90% | 100.00% |
Page 185 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-2 |
12/31/15 | 60.29% | 4.04% | 2.64% | 2.11% | 1.32% | 0.81% | 0.98% | 0.50% | |||||||||
01/31/16 | 62.31% | 3.35% | 2.01% | 1.57% | 1.57% | 0.97% | 0.56% | 0.75% | ||||||||||
02/29/16 | 63.48% | 3.69% | 1.80% | 1.38% | 1.14% | 1.15% | 0.92% | 0.42% | ||||||||||
03/31/16 | 62.70% | 5.25% | 2.17% | 1.06% | 1.17% | 0.86% | 0.96% | 0.61% | ||||||||||
04/30/16 | 62.83% | 3.94% | 2.02% | 1.54% | 0.94% | 0.91% | 0.41% | 0.64% | ||||||||||
05/31/16 | 65.22% | 3.10% | 2.11% | 1.62% | 1.19% | 0.87% | 0.83% | 0.30% | ||||||||||
06/30/16 | 64.80% | 2.82% | 1.74% | 1.26% | 0.97% | 1.09% | 0.84% | 0.48% | ||||||||||
07/31/16 | 66.99% | 3.38% | 1.50% | 1.20% | 1.15% | 0.96% | 0.66% | 0.62% | ||||||||||
08/31/16 | 69.11% | 2.74% | 1.65% | 1.22% | 0.72% | 0.98% | 0.89% | 0.58% | ||||||||||
09/30/16 | 68.63% | 2.88% | 1.54% | 1.13% | 0.85% | 0.56% | 0.66% | 0.73% | ||||||||||
10/31/16 | 69.32% | 3.07% | 1.23% | 0.97% | 0.73% | 0.78% | 0.47% | 0.46% | ||||||||||
11/30/16 | 67.63% | 3.59% | 1.40% | 0.80% | 0.80% | 0.54% | 0.53% | 0.34% | ||||||||||
NAVI 2014-3 |
09/30/14 | 57.76% | 3.79% | 3.10% | 3.43% | 2.26% | 1.32% | 0.63% | 0.41% | |||||||||
10/31/14 | 56.11% | 5.13% | 2.25% | 2.22% | 2.98% | 1.85% | 0.91% | 0.55% | ||||||||||
11/30/14 | 55.25% | 4.90% | 2.96% | 1.66% | 1.77% | 2.42% | 1.58% | 0.70% | ||||||||||
12/31/14 | 56.60% | 4.20% | 3.16% | 2.08% | 1.15% | 1.34% | 1.89% | 1.33% | ||||||||||
01/31/15 | 57.92% | 3.67% | 2.36% | 1.99% | 1.69% | 0.95% | 1.08% | 1.65% | ||||||||||
02/28/15 | 58.49% | 4.15% | 2.49% | 1.55% | 1.49% | 1.17% | 0.64% | 0.75% | ||||||||||
03/31/15 | 59.04% | 4.59% | 2.61% | 1.43% | 1.12% | 0.94% | 0.78% | 0.43% | ||||||||||
04/30/15 | 60.54% | 3.38% | 2.96% | 1.78% | 1.16% | 0.68% | 0.68% | 0.67% | ||||||||||
05/31/15 | 61.64% | 4.24% | 2.09% | 2.21% | 1.22% | 0.92% | 0.50% | 0.59% |
Page 186 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-2 |
12/31/15 | 0.58% | 0.48% | 0.20% | 0.31% | 0.03% | 14.01% | 74.30% | 100.00% | |||||||||
01/31/16 | 0.43% | 0.35% | 0.36% | 0.15% | 0.00% | 12.07% | 74.38% | 100.00% | ||||||||||
02/29/16 | 0.64% | 0.31% | 0.39% | 0.17% | 0.00% | 12.02% | 75.50% | 100.00% | ||||||||||
03/31/16 | 0.37% | 0.50% | 0.20% | 0.17% | 0.00% | 13.30% | 76.00% | 100.00% | ||||||||||
04/30/16 | 0.44% | 0.22% | 0.27% | 0.12% | 0.00% | 11.46% | 74.29% | 100.00% | ||||||||||
05/31/16 | 0.50% | 0.30% | 0.17% | 0.21% | 0.00% | 11.19% | 76.40% | 100.00% | ||||||||||
06/30/16 | 0.27% | 0.32% | 0.25% | 0.16% | 0.00% | 10.20% | 75.01% | 100.00% | ||||||||||
07/31/16 | 0.44% | 0.16% | 0.26% | 0.12% | 0.00% | 10.44% | 77.43% | 100.00% | ||||||||||
08/31/16 | 0.57% | 0.43% | 0.13% | 0.14% | 0.00% | 10.05% | 79.16% | 100.00% | ||||||||||
09/30/16 | 0.54% | 0.46% | 0.30% | 0.07% | 0.00% | 9.71% | 78.35% | 100.00% | ||||||||||
10/31/16 | 0.46% | 0.46% | 0.28% | 0.13% | 0.00% | 9.05% | 78.37% | 100.00% | ||||||||||
11/30/16 | 0.32% | 0.40% | 0.41% | 0.06% | 0.00% | 9.17% | 76.81% | 100.00% | ||||||||||
NAVI 2014-3 |
09/30/14 | 0.23% | 0.31% | 0.00% | 0.00% | 0.00% | 15.48% | 73.24% | 100.00% | |||||||||
10/31/14 | 0.37% | 0.14% | 0.20% | 0.00% | 0.00% | 16.59% | 72.70% | 100.00% | ||||||||||
11/30/14 | 0.54% | 0.32% | 0.12% | 0.13% | 0.00% | 17.11% | 72.36% | 100.00% | ||||||||||
12/31/14 | 0.58% | 0.49% | 0.25% | 0.05% | 0.00% | 16.53% | 73.13% | 100.00% | ||||||||||
01/31/15 | 1.17% | 0.42% | 0.37% | 0.12% | 0.00% | 15.46% | 73.38% | 100.00% | ||||||||||
02/28/15 | 1.35% | 0.90% | 0.37% | 0.28% | 0.00% | 15.15% | 73.64% | 100.00% | ||||||||||
03/31/15 | 0.61% | 0.98% | 0.69% | 0.27% | 0.00% | 14.47% | 73.51% | 100.00% | ||||||||||
04/30/15 | 0.37% | 0.38% | 0.80% | 0.50% | 0.00% | 13.36% | 73.90% | 100.00% | ||||||||||
05/31/15 | 0.65% | 0.30% | 0.30% | 0.58% | 0.00% | 13.60% | 75.24% | 100.00% |
Page 187 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-3 |
06/30/15 | 60.54% | 4.47% | 2.55% | 1.81% | 1.64% | 0.88% | 0.45% | 0.37% | |||||||||
07/31/15 | 60.06% | 4.24% | 2.69% | 1.90% | 1.53% | 1.20% | 0.62% | 0.42% | ||||||||||
08/31/15 | 61.77% | 4.02% | 2.37% | 2.11% | 1.45% | 1.24% | 0.68% | 0.56% | ||||||||||
09/30/15 | 62.42% | 3.50% | 2.36% | 1.72% | 1.50% | 1.05% | 0.88% | 0.44% | ||||||||||
10/31/15 | 62.19% | 5.07% | 2.29% | 1.66% | 1.36% | 1.28% | 0.79% | 0.77% | ||||||||||
11/30/15 | 61.86% | 4.95% | 2.90% | 1.46% | 1.34% | 0.90% | 1.04% | 0.70% | ||||||||||
12/31/15 | 63.14% | 4.13% | 2.47% | 2.09% | 1.19% | 0.94% | 0.72% | 0.90% | ||||||||||
01/31/16 | 64.00% | 3.53% | 2.31% | 1.74% | 1.59% | 0.81% | 0.87% | 0.55% | ||||||||||
02/29/16 | 64.93% | 3.38% | 1.88% | 1.43% | 1.26% | 1.02% | 0.65% | 0.68% | ||||||||||
03/31/16 | 65.46% | 4.11% | 1.77% | 0.98% | 1.02% | 0.69% | 0.75% | 0.56% | ||||||||||
04/30/16 | 65.68% | 3.63% | 2.24% | 1.19% | 0.70% | 0.77% | 0.51% | 0.64% | ||||||||||
05/31/16 | 66.33% | 4.00% | 2.14% | 1.71% | 0.95% | 0.58% | 0.57% | 0.38% | ||||||||||
06/30/16 | 66.40% | 3.22% | 2.12% | 1.44% | 1.23% | 0.75% | 0.44% | 0.45% | ||||||||||
07/31/16 | 67.87% | 2.80% | 1.40% | 1.45% | 0.96% | 1.00% | 0.57% | 0.38% | ||||||||||
08/31/16 | 71.96% | 1.76% | 1.23% | 0.93% | 0.95% | 0.61% | 0.46% | 0.44% | ||||||||||
09/30/16 | 71.37% | 3.49% | 1.06% | 0.86% | 0.70% | 0.63% | 0.47% | 0.25% | ||||||||||
10/31/16 | 70.96% | 3.39% | 1.45% | 0.57% | 0.75% | 0.57% | 0.49% | 0.32% | ||||||||||
11/30/16 | 69.30% | 3.23% | 1.58% | 1.04% | 0.46% | 0.53% | 0.35% | 0.38% | ||||||||||
NAVI 2014-4 |
09/30/14 | 57.62% | 4.33% | 3.17% | 2.86% | 2.19% | 1.37% | 0.70% | 0.54% | |||||||||
10/31/14 | 56.49% | 5.07% | 2.63% | 1.93% | 2.41% | 1.84% | 1.04% | 0.61% | ||||||||||
11/30/14 | 56.28% | 4.66% | 3.20% | 2.05% | 1.68% | 1.99% | 1.52% | 0.99% |
Page 188 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-3 |
06/30/15 | 0.52% | 0.45% | 0.22% | 0.16% | 0.01% | 13.52% | 74.06% | 100.00% | |||||||||
07/31/15 | 0.26% | 0.37% | 0.40% | 0.17% | 0.00% | 13.77% | 73.84% | 100.00% | ||||||||||
08/31/15 | 0.35% | 0.15% | 0.25% | 0.21% | 0.05% | 13.43% | 75.19% | 100.00% | ||||||||||
09/30/15 | 0.47% | 0.28% | 0.12% | 0.17% | 0.00% | 12.50% | 74.92% | 100.00% | ||||||||||
10/31/15 | 0.35% | 0.39% | 0.21% | 0.03% | 0.00% | 14.21% | 76.40% | 100.00% | ||||||||||
11/30/15 | 0.73% | 0.33% | 0.27% | 0.21% | 0.00% | 14.82% | 76.68% | 100.00% | ||||||||||
12/31/15 | 0.54% | 0.53% | 0.21% | 0.17% | 0.00% | 13.88% | 77.03% | 100.00% | ||||||||||
01/31/16 | 0.66% | 0.48% | 0.38% | 0.15% | 0.00% | 13.08% | 77.08% | 100.00% | ||||||||||
02/29/16 | 0.38% | 0.48% | 0.32% | 0.17% | 0.00% | 11.65% | 76.59% | 100.00% | ||||||||||
03/31/16 | 0.52% | 0.26% | 0.28% | 0.23% | 0.00% | 11.17% | 76.63% | 100.00% | ||||||||||
04/30/16 | 0.49% | 0.48% | 0.15% | 0.14% | 0.00% | 10.94% | 76.62% | 100.00% | ||||||||||
05/31/16 | 0.54% | 0.44% | 0.29% | 0.12% | 0.00% | 11.72% | 78.05% | 100.00% | ||||||||||
06/30/16 | 0.33% | 0.47% | 0.25% | 0.09% | 0.00% | 10.79% | 77.19% | 100.00% | ||||||||||
07/31/16 | 0.39% | 0.23% | 0.40% | 0.12% | 0.00% | 9.71% | 77.58% | 100.00% | ||||||||||
08/31/16 | 0.24% | 0.35% | 0.18% | 0.36% | 0.00% | 7.53% | 79.49% | 100.00% | ||||||||||
09/30/16 | 0.34% | 0.14% | 0.24% | 0.12% | 0.00% | 8.30% | 79.67% | 100.00% | ||||||||||
10/31/16 | 0.25% | 0.30% | 0.19% | 0.11% | 0.00% | 8.39% | 79.35% | 100.00% | ||||||||||
11/30/16 | 0.20% | 0.22% | 0.18% | 0.05% | 0.00% | 8.20% | 77.50% | 100.00% | ||||||||||
NAVI 2014-4 |
09/30/14 | 0.43% | 0.24% | 0.00% | 0.00% | 0.00% | 15.84% | 73.46% | 100.00% | |||||||||
10/31/14 | 0.50% | 0.36% | 0.17% | 0.00% | 0.00% | 16.57% | 73.07% | 100.00% | ||||||||||
11/30/14 | 0.55% | 0.33% | 0.29% | 0.05% | 0.00% | 17.31% | 73.59% | 100.00% |
Page 189 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-4 |
12/31/14 | 56.99% | 4.21% | 2.94% | 2.46% | 1.50% | 1.28% | 1.61% | 1.19% | |||||||||
01/31/15 | 57.47% | 4.73% | 2.43% | 2.09% | 2.05% | 0.77% | 1.03% | 1.57% | ||||||||||
02/28/15 | 57.69% | 4.15% | 2.92% | 1.59% | 1.72% | 1.31% | 0.58% | 0.94% | ||||||||||
03/31/15 | 58.63% | 3.99% | 2.49% | 2.00% | 1.20% | 1.23% | 0.88% | 0.42% | ||||||||||
04/30/15 | 59.74% | 3.87% | 2.54% | 1.47% | 1.31% | 0.93% | 1.08% | 0.65% | ||||||||||
05/31/15 | 60.13% | 3.95% | 2.65% | 1.79% | 1.16% | 1.06% | 0.69% | 0.92% | ||||||||||
06/30/15 | 59.09% | 4.48% | 2.27% | 1.81% | 1.32% | 0.73% | 0.70% | 0.52% | ||||||||||
07/31/15 | 58.96% | 4.62% | 2.85% | 1.67% | 1.42% | 1.18% | 0.58% | 0.63% | ||||||||||
08/31/15 | 60.39% | 4.32% | 3.07% | 2.04% | 1.49% | 1.04% | 0.88% | 0.35% | ||||||||||
09/30/15 | 60.13% | 4.59% | 2.87% | 2.06% | 1.68% | 1.03% | 0.84% | 0.84% | ||||||||||
10/31/15 | 60.40% | 4.03% | 2.62% | 2.01% | 1.46% | 1.25% | 0.64% | 0.60% | ||||||||||
11/30/15 | 60.31% | 4.87% | 2.61% | 1.60% | 1.39% | 1.00% | 0.83% | 0.39% | ||||||||||
12/31/15 | 62.77% | 3.96% | 2.67% | 1.31% | 0.88% | 1.02% | 0.97% | 0.69% | ||||||||||
01/31/16 | 63.35% | 4.00% | 2.09% | 1.88% | 0.95% | 0.62% | 0.83% | 0.77% | ||||||||||
02/29/16 | 64.48% | 4.12% | 2.14% | 0.92% | 1.16% | 0.74% | 0.40% | 0.61% | ||||||||||
03/31/16 | 64.25% | 4.23% | 2.74% | 1.31% | 0.74% | 0.91% | 0.64% | 0.31% | ||||||||||
04/30/16 | 63.99% | 4.49% | 2.21% | 1.81% | 1.12% | 0.61% | 0.76% | 0.47% | ||||||||||
05/31/16 | 65.14% | 3.53% | 2.29% | 1.53% | 1.33% | 0.79% | 0.32% | 0.85% | ||||||||||
06/30/16 | 65.33% | 3.32% | 1.76% | 1.59% | 1.08% | 1.05% | 0.53% | 0.27% | ||||||||||
07/31/16 | 67.41% | 3.11% | 1.88% | 0.97% | 1.32% | 0.90% | 0.81% | 0.46% | ||||||||||
08/31/16 | 69.82% | 1.99% | 1.78% | 1.24% | 0.85% | 0.92% | 0.43% | 0.59% |
Page 190 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-4 |
12/31/14 | 0.94% | 0.44% | 0.15% | 0.07% | 0.00% | 16.78% | 73.78% | 100.00% | |||||||||
01/31/15 | 1.14% | 0.78% | 0.29% | 0.12% | 0.00% | 17.01% | 74.47% | 100.00% | ||||||||||
02/28/15 | 1.46% | 0.83% | 0.72% | 0.15% | 0.00% | 16.37% | 74.05% | 100.00% | ||||||||||
03/31/15 | 0.81% | 1.29% | 0.74% | 0.52% | 0.00% | 15.57% | 74.20% | 100.00% | ||||||||||
04/30/15 | 0.29% | 0.64% | 1.00% | 0.63% | 0.00% | 14.40% | 74.14% | 100.00% | ||||||||||
05/31/15 | 0.58% | 0.22% | 0.51% | 0.75% | 0.00% | 14.27% | 74.40% | 100.00% | ||||||||||
06/30/15 | 0.74% | 0.43% | 0.19% | 0.21% | 0.00% | 13.41% | 72.50% | 100.00% | ||||||||||
07/31/15 | 0.41% | 0.67% | 0.35% | 0.14% | 0.00% | 14.52% | 73.48% | 100.00% | ||||||||||
08/31/15 | 0.63% | 0.34% | 0.39% | 0.29% | 0.00% | 14.85% | 75.25% | 100.00% | ||||||||||
09/30/15 | 0.21% | 0.57% | 0.28% | 0.17% | 0.00% | 15.15% | 75.28% | 100.00% | ||||||||||
10/31/15 | 0.75% | 0.16% | 0.41% | 0.19% | 0.00% | 14.12% | 74.52% | 100.00% | ||||||||||
11/30/15 | 0.65% | 0.53% | 0.11% | 0.35% | 0.00% | 14.32% | 74.63% | 100.00% | ||||||||||
12/31/15 | 0.35% | 0.52% | 0.35% | 0.07% | 0.00% | 12.80% | 75.57% | 100.00% | ||||||||||
01/31/16 | 0.58% | 0.34% | 0.39% | 0.16% | 0.00% | 12.62% | 75.97% | 100.00% | ||||||||||
02/29/16 | 0.53% | 0.51% | 0.23% | 0.06% | 0.00% | 11.42% | 75.90% | 100.00% | ||||||||||
03/31/16 | 0.47% | 0.42% | 0.42% | 0.15% | 0.01% | 12.34% | 76.59% | 100.00% | ||||||||||
04/30/16 | 0.30% | 0.32% | 0.32% | 0.26% | 0.00% | 12.66% | 76.65% | 100.00% | ||||||||||
05/31/16 | 0.34% | 0.18% | 0.18% | 0.25% | 0.00% | 11.59% | 76.74% | 100.00% | ||||||||||
06/30/16 | 0.62% | 0.35% | 0.11% | 0.11% | 0.02% | 10.81% | 76.15% | 100.00% | ||||||||||
07/31/16 | 0.28% | 0.59% | 0.28% | 0.07% | 0.00% | 10.67% | 78.08% | 100.00% | ||||||||||
08/31/16 | 0.32% | 0.20% | 0.48% | 0.21% | 0.00% | 9.00% | 78.82% | 100.00% |
Page 191 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-4 |
09/30/16 | 69.74% | 3.35% | 1.14% | 1.01% | 0.91% | 0.60% | 0.64% | 0.26% | |||||||||
10/31/16 | 70.34% | 3.34% | 1.94% | 0.77% | 0.79% | 0.74% | 0.40% | 0.47% | ||||||||||
11/30/16 | 70.11% | 3.50% | 1.66% | 0.85% | 0.51% | 0.67% | 0.59% | 0.28% | ||||||||||
NAVI 2014-5 |
09/30/14 | 59.10% | 3.91% | 3.41% | 3.08% | 2.13% | 2.39% | 0.74% | 0.45% | |||||||||
10/31/14 | 58.73% | 5.28% | 2.07% | 2.42% | 2.61% | 1.64% | 1.78% | 0.68% | ||||||||||
11/30/14 | 57.08% | 4.93% | 3.48% | 1.47% | 2.13% | 2.26% | 1.39% | 1.63% | ||||||||||
12/31/14 | 58.60% | 4.94% | 2.91% | 2.57% | 1.14% | 1.68% | 1.70% | 1.24% | ||||||||||
01/31/15 | 58.21% | 4.14% | 3.36% | 2.35% | 2.02% | 0.64% | 1.11% | 1.64% | ||||||||||
02/28/15 | 56.53% | 5.77% | 2.61% | 2.37% | 1.79% | 1.30% | 0.66% | 1.01% | ||||||||||
03/31/15 | 59.02% | 3.75% | 3.22% | 2.06% | 1.61% | 1.14% | 0.83% | 0.49% | ||||||||||
04/30/15 | 60.24% | 4.01% | 2.07% | 2.20% | 1.35% | 1.27% | 0.84% | 0.87% | ||||||||||
05/31/15 | 61.99% | 4.17% | 2.41% | 1.01% | 2.02% | 0.99% | 0.96% | 0.68% | ||||||||||
06/30/15 | 61.73% | 4.01% | 2.48% | 1.68% | 0.95% | 1.41% | 0.74% | 0.54% | ||||||||||
07/31/15 | 60.82% | 4.72% | 2.93% | 1.82% | 1.38% | 0.79% | 1.11% | 0.77% | ||||||||||
08/31/15 | 61.96% | 3.78% | 3.23% | 2.42% | 1.49% | 1.06% | 0.47% | 0.94% | ||||||||||
09/30/15 | 62.35% | 3.65% | 2.30% | 2.32% | 2.10% | 1.12% | 0.82% | 0.43% | ||||||||||
10/31/15 | 63.74% | 4.39% | 2.41% | 1.63% | 2.09% | 1.23% | 0.80% | 0.72% | ||||||||||
11/30/15 | 64.78% | 4.28% | 1.93% | 1.40% | 0.96% | 1.79% | 0.91% | 0.62% | ||||||||||
12/31/15 | 64.00% | 4.79% | 2.23% | 1.55% | 0.81% | 0.73% | 1.05% | 0.85% | ||||||||||
01/31/16 | 63.47% | 3.91% | 2.31% | 1.47% | 1.39% | 0.28% | 0.61% | 0.94% | ||||||||||
02/29/16 | 65.43% | 4.18% | 1.81% | 1.66% | 1.18% | 0.99% | 0.26% | 0.51% |
Page 192 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-4 |
09/30/16 | 0.40% | 0.32% | 0.15% | 0.43% | 0.00% | 9.21% | 78.95% | 100.00% | |||||||||
10/31/16 | 0.16% | 0.33% | 0.24% | 0.05% | 0.00% | 9.23% | 79.57% | 100.00% | ||||||||||
11/30/16 | 0.33% | 0.11% | 0.27% | 0.18% | 0.00% | 8.96% | 79.07% | 100.00% | ||||||||||
NAVI 2014-5 |
09/30/14 | 0.63% | 0.18% | 0.00% | 0.00% | 0.00% | 16.92% | 76.02% | 100.00% | |||||||||
10/31/14 | 0.39% | 0.58% | 0.13% | 0.00% | 0.00% | 17.61% | 76.33% | 100.00% | ||||||||||
11/30/14 | 0.61% | 0.26% | 0.49% | 0.07% | 0.00% | 18.72% | 75.80% | 100.00% | ||||||||||
12/31/14 | 1.57% | 0.57% | 0.21% | 0.13% | 0.00% | 18.65% | 77.25% | 100.00% | ||||||||||
01/31/15 | 1.08% | 1.51% | 0.46% | 0.16% | 0.00% | 18.48% | 76.69% | 100.00% | ||||||||||
02/28/15 | 1.19% | 0.94% | 1.23% | 0.22% | 0.00% | 19.10% | 75.62% | 100.00% | ||||||||||
03/31/15 | 1.02% | 0.93% | 0.87% | 1.17% | 0.00% | 17.10% | 76.12% | 100.00% | ||||||||||
04/30/15 | 0.36% | 0.92% | 0.79% | 0.68% | 0.00% | 15.34% | 75.58% | 100.00% | ||||||||||
05/31/15 | 0.69% | 0.31% | 0.75% | 0.64% | 0.00% | 14.63% | 76.62% | 100.00% | ||||||||||
06/30/15 | 0.56% | 0.50% | 0.30% | 0.34% | 0.00% | 13.52% | 75.25% | 100.00% | ||||||||||
07/31/15 | 0.25% | 0.69% | 0.32% | 0.12% | 0.00% | 14.90% | 75.72% | 100.00% | ||||||||||
08/31/15 | 0.49% | 0.22% | 0.62% | 0.28% | 0.00% | 15.00% | 76.96% | 100.00% | ||||||||||
09/30/15 | 0.83% | 0.37% | 0.18% | 0.51% | 0.02% | 14.65% | 77.00% | 100.00% | ||||||||||
10/31/15 | 0.36% | 0.61% | 0.18% | 0.17% | 0.02% | 14.59% | 78.34% | 100.00% | ||||||||||
11/30/15 | 0.54% | 0.25% | 0.38% | 0.08% | 0.02% | 13.16% | 77.94% | 100.00% | ||||||||||
12/31/15 | 0.60% | 0.43% | 0.25% | 0.36% | 0.02% | 13.66% | 77.66% | 100.00% | ||||||||||
01/31/16 | 0.71% | 0.39% | 0.37% | 0.20% | 0.02% | 12.60% | 76.07% | 100.00% | ||||||||||
02/29/16 | 0.78% | 0.57% | 0.16% | 0.19% | 0.00% | 12.29% | 77.73% | 100.00% |
Page 193 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-5 |
03/31/16 | 67.07% | 4.65% | 2.39% | 1.05% | 1.33% | 0.46% | 0.87% | 0.17% | |||||||||
04/30/16 | 67.04% | 3.72% | 1.77% | 1.65% | 0.89% | 1.05% | 0.30% | 0.84% | ||||||||||
05/31/16 | 66.30% | 4.43% | 1.91% | 0.91% | 1.54% | 0.78% | 0.88% | 0.31% | ||||||||||
06/30/16 | 66.91% | 3.07% | 2.65% | 1.25% | 0.74% | 0.83% | 0.70% | 0.76% | ||||||||||
07/31/16 | 68.63% | 2.63% | 1.59% | 2.44% | 1.20% | 0.65% | 0.70% | 0.62% | ||||||||||
08/31/16 | 70.57% | 2.46% | 1.30% | 0.95% | 1.60% | 1.08% | 0.31% | 0.49% | ||||||||||
09/30/16 | 70.86% | 3.07% | 1.16% | 0.82% | 0.69% | 0.88% | 0.69% | 0.11% | ||||||||||
10/31/16 | 72.13% | 3.87% | 1.56% | 0.79% | 0.58% | 0.55% | 0.70% | 0.47% | ||||||||||
11/30/16 | 70.77% | 3.20% | 2.19% | 0.94% | 0.59% | 0.45% | 0.47% | 0.61% | ||||||||||
NAVI 2014-6 |
09/30/14 | 58.48% | 4.09% | 2.34% | 2.50% | 2.12% | 1.60% | 1.00% | 0.48% | |||||||||
10/31/14 | 56.84% | 5.42% | 2.39% | 1.55% | 2.12% | 1.75% | 1.19% | 0.68% | ||||||||||
11/30/14 | 56.46% | 4.41% | 3.91% | 1.85% | 1.25% | 1.76% | 1.58% | 1.01% | ||||||||||
12/31/14 | 57.29% | 4.19% | 2.96% | 2.78% | 1.50% | 1.00% | 1.64% | 1.45% | ||||||||||
01/31/15 | 58.10% | 3.69% | 2.92% | 1.87% | 2.52% | 1.13% | 0.74% | 1.46% | ||||||||||
02/28/15 | 57.40% | 4.57% | 2.57% | 1.59% | 1.57% | 1.91% | 0.69% | 0.66% | ||||||||||
03/31/15 | 58.60% | 3.99% | 3.04% | 1.40% | 1.13% | 1.17% | 1.35% | 0.55% | ||||||||||
04/30/15 | 59.86% | 3.76% | 2.75% | 1.72% | 1.22% | 0.67% | 0.62% | 1.20% | ||||||||||
05/31/15 | 61.65% | 3.72% | 2.46% | 1.80% | 1.40% | 0.98% | 0.51% | 0.57% | ||||||||||
06/30/15 | 60.84% | 3.91% | 2.67% | 1.23% | 1.32% | 0.93% | 0.66% | 0.47% | ||||||||||
07/31/15 | 60.93% | 4.22% | 2.17% | 2.17% | 0.97% | 1.10% | 0.62% | 0.66% | ||||||||||
08/31/15 | 62.76% | 4.16% | 2.44% | 1.43% | 1.55% | 0.64% | 0.83% | 0.59% |
Page 194 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-5 |
03/31/16 | 0.43% | 0.56% | 0.40% | 0.08% | 0.00% | 12.39% | 79.46% | 100.00% | |||||||||
04/30/16 | 0.09% | 0.30% | 0.39% | 0.36% | 0.00% | 11.37% | 78.41% | 100.00% | ||||||||||
05/31/16 | 0.72% | 0.09% | 0.23% | 0.23% | 0.00% | 12.03% | 78.33% | 100.00% | ||||||||||
06/30/16 | 0.26% | 0.64% | 0.15% | 0.03% | 0.00% | 11.07% | 77.98% | 100.00% | ||||||||||
07/31/16 | 0.26% | 0.20% | 0.51% | 0.09% | 0.00% | 10.89% | 79.53% | 100.00% | ||||||||||
08/31/16 | 0.53% | 0.18% | 0.06% | 0.43% | 0.00% | 9.38% | 79.95% | 100.00% | ||||||||||
09/30/16 | 0.50% | 0.48% | 0.15% | 0.03% | 0.00% | 8.59% | 79.45% | 100.00% | ||||||||||
10/31/16 | 0.11% | 0.46% | 0.38% | 0.09% | 0.00% | 9.55% | 81.68% | 100.00% | ||||||||||
11/30/16 | 0.42% | 0.11% | 0.42% | 0.26% | 0.00% | 9.66% | 80.44% | 100.00% | ||||||||||
NAVI 2014-6 |
09/30/14 | 0.59% | 0.24% | 0.00% | 0.00% | 0.00% | 14.94% | 73.43% | 100.00% | |||||||||
10/31/14 | 0.42% | 0.46% | 0.07% | 0.00% | 0.00% | 16.05% | 72.88% | 100.00% | ||||||||||
11/30/14 | 0.44% | 0.41% | 0.21% | 0.07% | 0.00% | 16.88% | 73.33% | 100.00% | ||||||||||
12/31/14 | 0.95% | 0.42% | 0.32% | 0.04% | 0.00% | 17.25% | 74.54% | 100.00% | ||||||||||
01/31/15 | 1.14% | 0.98% | 0.32% | 0.21% | 0.00% | 16.99% | 75.09% | 100.00% | ||||||||||
02/28/15 | 1.32% | 1.26% | 0.73% | 0.18% | 0.00% | 17.04% | 74.44% | 100.00% | ||||||||||
03/31/15 | 0.63% | 1.06% | 1.03% | 0.47% | 0.00% | 15.80% | 74.41% | 100.00% | ||||||||||
04/30/15 | 0.52% | 0.58% | 0.90% | 0.68% | 0.00% | 14.62% | 74.49% | 100.00% | ||||||||||
05/31/15 | 1.02% | 0.54% | 0.55% | 0.80% | 0.00% | 14.35% | 76.00% | 100.00% | ||||||||||
06/30/15 | 0.46% | 0.86% | 0.27% | 0.13% | 0.00% | 12.92% | 73.76% | 100.00% | ||||||||||
07/31/15 | 0.41% | 0.38% | 0.75% | 0.09% | 0.00% | 13.55% | 74.48% | 100.00% | ||||||||||
08/31/15 | 0.48% | 0.23% | 0.32% | 0.29% | 0.00% | 12.96% | 75.72% | 100.00% |
Page 195 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-6 |
09/30/15 | 62.36% | 5.13% | 2.45% | 1.87% | 0.91% | 1.07% | 0.44% | 0.70% | |||||||||
10/31/15 | 62.35% | 4.33% | 3.02% | 2.03% | 1.55% | 0.68% | 0.94% | 0.37% | ||||||||||
11/30/15 | 62.83% | 4.26% | 2.51% | 2.15% | 1.41% | 1.10% | 0.56% | 0.79% | ||||||||||
12/31/15 | 62.66% | 4.12% | 2.58% | 1.52% | 1.75% | 1.20% | 1.04% | 0.50% | ||||||||||
01/31/16 | 64.52% | 3.91% | 1.72% | 1.90% | 0.88% | 1.06% | 0.56% | 0.90% | ||||||||||
02/29/16 | 65.68% | 2.89% | 2.16% | 1.30% | 1.31% | 0.55% | 0.68% | 0.50% | ||||||||||
03/31/16 | 65.96% | 4.26% | 1.64% | 1.04% | 0.81% | 0.99% | 0.39% | 0.66% | ||||||||||
04/30/16 | 65.90% | 3.43% | 1.75% | 0.87% | 0.72% | 0.61% | 0.92% | 0.30% | ||||||||||
05/31/16 | 69.06% | 3.90% | 1.65% | 1.35% | 0.66% | 0.51% | 0.28% | 0.60% | ||||||||||
06/30/16 | 67.96% | 3.10% | 2.56% | 1.09% | 0.88% | 0.38% | 0.52% | 0.24% | ||||||||||
07/31/16 | 69.27% | 3.46% | 2.05% | 1.35% | 1.19% | 0.69% | 0.36% | 0.18% | ||||||||||
08/31/16 | 72.28% | 2.20% | 1.91% | 1.11% | 1.00% | 0.75% | 0.50% | 0.34% | ||||||||||
09/30/16 | 70.93% | 3.38% | 1.19% | 1.37% | 0.84% | 0.86% | 0.68% | 0.40% | ||||||||||
10/31/16 | 71.55% | 2.58% | 1.20% | 0.68% | 1.20% | 0.83% | 0.53% | 0.48% | ||||||||||
11/30/16 | 70.60% | 3.42% | 1.12% | 0.96% | 0.36% | 1.02% | 0.58% | 0.50% | ||||||||||
NAVI 2014-7 |
09/30/14 | 57.99% | 4.44% | 2.80% | 2.30% | 2.64% | 1.09% | 0.98% | 0.58% | |||||||||
10/31/14 | 56.29% | 5.52% | 2.93% | 1.97% | 2.05% | 2.23% | 0.85% | 0.86% | ||||||||||
11/30/14 | 56.22% | 4.60% | 3.98% | 1.95% | 1.59% | 1.72% | 1.94% | 0.75% | ||||||||||
12/31/14 | 58.31% | 4.03% | 2.50% | 3.04% | 1.65% | 1.34% | 1.40% | 1.69% | ||||||||||
01/31/15 | 58.79% | 3.46% | 2.75% | 2.20% | 2.50% | 1.06% | 1.07% | 1.04% | ||||||||||
02/28/15 | 57.21% | 4.98% | 2.28% | 1.91% | 1.61% | 1.83% | 0.81% | 0.91% |
Page 196 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-6 |
09/30/15 | 0.38% | 0.34% | 0.13% | 0.26% | 0.00% | 13.68% | 76.04% | 100.00% | |||||||||
10/31/15 | 0.57% | 0.34% | 0.17% | 0.20% | 0.00% | 14.20% | 76.55% | 100.00% | ||||||||||
11/30/15 | 0.40% | 0.48% | 0.31% | 0.15% | 0.00% | 14.11% | 76.95% | 100.00% | ||||||||||
12/31/15 | 0.79% | 0.34% | 0.46% | 0.17% | 0.00% | 14.48% | 77.13% | 100.00% | ||||||||||
01/31/16 | 0.34% | 0.56% | 0.14% | 0.27% | 0.00% | 12.24% | 76.76% | 100.00% | ||||||||||
02/29/16 | 0.70% | 0.36% | 0.31% | 0.11% | 0.00% | 10.86% | 76.54% | 100.00% | ||||||||||
03/31/16 | 0.44% | 0.58% | 0.29% | 0.20% | 0.00% | 11.30% | 77.25% | 100.00% | ||||||||||
04/30/16 | 0.57% | 0.40% | 0.63% | 0.15% | 0.00% | 10.35% | 76.25% | 100.00% | ||||||||||
05/31/16 | 0.29% | 0.43% | 0.32% | 0.25% | 0.00% | 10.24% | 79.30% | 100.00% | ||||||||||
06/30/16 | 0.55% | 0.21% | 0.34% | 0.30% | 0.00% | 10.16% | 78.13% | 100.00% | ||||||||||
07/31/16 | 0.26% | 0.53% | 0.15% | 0.31% | 0.00% | 10.52% | 79.79% | 100.00% | ||||||||||
08/31/16 | 0.23% | 0.20% | 0.49% | 0.07% | 0.00% | 8.80% | 81.07% | 100.00% | ||||||||||
09/30/16 | 0.29% | 0.21% | 0.19% | 0.31% | 0.00% | 9.72% | 80.65% | 100.00% | ||||||||||
10/31/16 | 0.37% | 0.25% | 0.15% | 0.07% | 0.00% | 8.33% | 79.88% | 100.00% | ||||||||||
11/30/16 | 0.42% | 0.26% | 0.20% | 0.07% | 0.01% | 8.93% | 79.53% | 100.00% | ||||||||||
NAVI 2014-7 |
09/30/14 | 0.65% | 0.22% | 0.02% | 0.00% | 0.00% | 15.71% | 73.70% | 100.00% | |||||||||
10/31/14 | 0.49% | 0.53% | 0.20% | 0.01% | 0.00% | 17.64% | 73.93% | 100.00% | ||||||||||
11/30/14 | 0.77% | 0.41% | 0.43% | 0.08% | 0.00% | 18.24% | 74.46% | 100.00% | ||||||||||
12/31/14 | 0.73% | 0.63% | 0.14% | 0.37% | 0.00% | 17.53% | 75.84% | 100.00% | ||||||||||
01/31/15 | 1.65% | 0.58% | 0.36% | 0.10% | 0.05% | 16.83% | 75.62% | 100.00% | ||||||||||
02/28/15 | 0.96% | 1.50% | 0.42% | 0.22% | 0.05% | 17.50% | 74.71% | 100.00% |
Page 197 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
0 to 30 Days
|
31 to 60 Days
|
61 to 90 Days
|
91 to 120 Days
|
121 to 150 Days
|
151 to 180 Days
|
181 to 210 Days
|
211 to 240 Days
| |||||||||||
NAVI 2014-7 |
03/31/15 | 58.83% | 3.63% | 2.80% | 1.35% | 1.44% | 0.76% | 1.54% | 0.64% | |||||||||
04/30/15 | 60.62% | 3.68% | 2.10% | 2.31% | 0.92% | 0.92% | 0.58% | 1.20% | ||||||||||
05/31/15 | 60.95% | 4.49% | 2.20% | 1.45% | 1.89% | 0.64% | 0.84% | 0.67% | ||||||||||
06/30/15 | 60.34% | 3.77% | 2.58% | 1.57% | 1.09% | 1.55% | 0.49% | 0.76% | ||||||||||
07/31/15 | 58.85% | 4.08% | 2.66% | 2.34% | 1.34% | 0.93% | 1.00% | 0.54% | ||||||||||
08/31/15 | 60.95% | 4.36% | 2.96% | 1.96% | 1.73% | 0.96% | 0.75% | 0.82% | ||||||||||
09/30/15 | 59.52% | 4.40% | 2.45% | 1.89% | 1.64% | 1.17% | 0.67% | 0.67% | ||||||||||
10/31/15 | 60.06% | 4.37% | 2.60% | 1.95% | 1.48% | 1.11% | 0.71% | 0.68% | ||||||||||
11/30/15 | 61.54% | 5.23% | 2.32% | 1.86% | 1.19% | 0.79% | 0.98% | 0.76% | ||||||||||
12/31/15 | 62.19% | 3.84% | 2.31% | 1.90% | 1.22% | 0.94% | 0.77% | 0.67% | ||||||||||
01/31/16 | 61.65% | 3.93% | 1.98% | 1.52% | 1.53% | 0.87% | 0.79% | 0.63% | ||||||||||
02/29/16 | 63.60% | 3.05% | 1.41% | 1.22% | 1.13% | 1.29% | 0.62% | 0.61% | ||||||||||
03/31/16 | 64.33% | 3.76% | 2.11% | 0.83% | 0.95% | 0.79% | 0.75% | 0.50% | ||||||||||
04/30/16 | 64.07% | 4.26% | 1.79% | 1.39% | 0.49% | 0.77% | 0.67% | 0.55% | ||||||||||
05/31/16 | 66.57% | 4.04% | 1.91% | 1.40% | 1.11% | 0.40% | 0.58% | 0.48% | ||||||||||
06/30/16 | 66.28% | 3.38% | 1.73% | 1.01% | 1.14% | 0.77% | 0.22% | 0.48% | ||||||||||
07/31/16 | 67.58% | 3.25% | 1.99% | 1.18% | 0.76% | 0.88% | 0.67% | 0.18% | ||||||||||
08/31/16 | 72.30% | 1.84% | 1.49% | 1.49% | 0.84% | 0.50% | 0.57% | 0.41% | ||||||||||
09/30/16 | 71.78% | 3.05% | 0.85% | 1.09% | 1.38% | 0.68% | 0.32% | 0.58% | ||||||||||
10/31/16 | 69.15% | 3.90% | 1.60% | 0.53% | 0.44% | 1.01% | 0.49% | 0.24% | ||||||||||
11/30/16 | 70.18% | 3.08% | 1.78% | 1.10% | 0.33% | 0.33% | 0.90% | 0.32% |
Page 198 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance
| ||||||||||||||||||
Number of Days Delinquent Ranges
| ||||||||||||||||||
241 to 270 Days
|
271 to 300 Days
|
301 to 330 Days
|
331 to 360 Days
|
> 360 Days
|
Total Delinquent > 30
|
Total Repayment
|
Total Loans
| |||||||||||
NAVI 2014-7 |
03/31/15 | 0.74% | 0.86% | 0.94% | 0.28% | 0.00% | 14.98% | 73.81% | 100.00% | |||||||||
04/30/15 | 0.39% | 0.64% | 0.71% | 0.56% | 0.03% | 14.05% | 74.68% | 100.00% | ||||||||||
05/31/15 | 0.89% | 0.31% | 0.57% | 0.55% | 0.05% | 14.54% | 75.49% | 100.00% | ||||||||||
06/30/15 | 0.45% | 0.75% | 0.28% | 0.33% | 0.00% | 13.62% | 73.96% | 100.00% | ||||||||||
07/31/15 | 0.53% | 0.27% | 0.70% | 0.16% | 0.00% | 14.55% | 73.40% | 100.00% | ||||||||||
08/31/15 | 0.44% | 0.52% | 0.25% | 0.43% | 0.00% | 15.18% | 76.13% | 100.00% | ||||||||||
09/30/15 | 0.59% | 0.28% | 0.36% | 0.14% | 0.00% | 14.27% | 73.78% | 100.00% | ||||||||||
10/31/15 | 0.65% | 0.59% | 0.21% | 0.08% | 0.00% | 14.41% | 74.47% | 100.00% | ||||||||||
11/30/15 | 0.56% | 0.49% | 0.53% | 0.08% | 0.00% | 14.81% | 76.35% | 100.00% | ||||||||||
12/31/15 | 0.63% | 0.51% | 0.41% | 0.33% | 0.00% | 13.52% | 75.70% | 100.00% | ||||||||||
01/31/16 | 0.66% | 0.49% | 0.39% | 0.25% | 0.00% | 13.02% | 74.68% | 100.00% | ||||||||||
02/29/16 | 0.66% | 0.45% | 0.31% | 0.15% | 0.00% | 10.88% | 74.48% | 100.00% | ||||||||||
03/31/16 | 0.47% | 0.53% | 0.20% | 0.30% | 0.00% | 11.19% | 75.52% | 100.00% | ||||||||||
04/30/16 | 0.44% | 0.36% | 0.49% | 0.16% | 0.00% | 11.38% | 75.45% | 100.00% | ||||||||||
05/31/16 | 0.37% | 0.29% | 0.27% | 0.29% | 0.00% | 11.14% | 77.70% | 100.00% | ||||||||||
06/30/16 | 0.30% | 0.22% | 0.19% | 0.18% | 0.00% | 9.61% | 75.89% | 100.00% | ||||||||||
07/31/16 | 0.42% | 0.36% | 0.10% | 0.15% | 0.00% | 9.94% | 77.53% | 100.00% | ||||||||||
08/31/16 | 0.21% | 0.36% | 0.15% | 0.11% | 0.00% | 7.96% | 80.25% | 100.00% | ||||||||||
09/30/16 | 0.28% | 0.26% | 0.11% | 0.07% | 0.00% | 8.66% | 80.44% | 100.00% | ||||||||||
10/31/16 | 0.60% | 0.26% | 0.18% | 0.08% | 0.00% | 9.33% | 78.48% | 100.00% | ||||||||||
11/30/16 | 0.28% | 0.42% | 0.12% | 0.16% | 0.00% | 8.83% | 79.00% | 100.00% |
Page 199 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Issue
|
Collection Period
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||
SLM 2011-1 |
03/31/11 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
04/30/11 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | ||||||||
05/31/11 | $ 147,431 | $ 0 | $ 0 | $ 147,431 | $ 0 | $ 0 | ||||||||
06/30/11 | $ 140,681 | $ 0 | $ 416 | $ 288,113 | $ 0 | $ 416 | ||||||||
07/31/11 | $ 967,429 | $ 0 | $ 18,124 | $ 1,255,542 | $ 0 | $ 18,540 | ||||||||
08/31/11 | $ 1,021,741 | $ 0 | $ 25,421 | $ 2,277,283 | $ 0 | $ 43,961 | ||||||||
09/30/11 | $ 1,446,914 | $ 0 | $ 35,479 | $ 3,724,196 | $ 0 | $ 79,440 | ||||||||
10/31/11 | $ 917,157 | $ 0 | $ 20,974 | $ 4,641,353 | $ 0 | $ 100,414 | ||||||||
11/30/11 | $ 1,299,319 | $ 0 | $ 28,216 | $ 5,940,672 | $ 0 | $ 128,629 | ||||||||
12/31/11 | $ 1,165,369 | $ 0 | $ 21,201 | $ 7,106,041 | $ 0 | $ 149,831 | ||||||||
01/31/12 | $ 1,849,961 | $ 0 | $ 34,688 | $ 8,956,002 | $ 0 | $ 184,519 | ||||||||
02/29/12 | $ 1,746,079 | $ 0 | $ 39,583 | $ 10,702,081 | $ 0 | $ 224,102 | ||||||||
03/31/12 | $ 1,857,068 | $ 0 | $ 36,687 | $ 12,559,149 | $ 0 | $ 260,789 | ||||||||
04/30/12 | $ 1,194,877 | $ 0 | $ 27,318 | $ 13,754,026 | $ 0 | $ 288,107 | ||||||||
05/31/12 | $ 1,010,652 | $ 0 | $ 17,919 | $ 14,764,678 | $ 0 | $ 306,026 | ||||||||
06/30/12 | $ 1,752,024 | $ 0 | $ 32,914 | $ 16,516,702 | $ 0 | $ 338,940 | ||||||||
07/31/12 | $ 910,578 | $ 0 | $ 18,971 | $ 17,427,280 | $ 0 | $ 357,911 | ||||||||
08/31/12 | $ 1,544,225 | $ 0 | $ 38,660 | $ 18,971,505 | $ 0 | $ 396,571 | ||||||||
09/30/12 | $ 1,625,711 | $ 0 | $ 35,404 | $ 20,597,216 | $ 0 | $ 431,975 | ||||||||
10/31/12 | $ 1,138,900 | $ 0 | $ 20,032 | $ 21,736,116 | $ 0 | $ 452,007 | ||||||||
11/30/12 | $ 1,508,539 | $ 0 | $ 35,026 | $ 23,244,655 | $ 0 | $ 487,033 |
Page 200 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-1 |
12/31/12 | $ 1,485,968 | $ 0 | $ 30,770 | $ 24,730,622 | $ 0 | $ 517,802 | |||||||
01/31/13 | $ 1,770,612 | $ 0 | $ 34,691 | $ 26,501,235 | $ 0 | $ 552,493 | ||||||||
02/28/13 | $ 1,053,601 | $ 0 | $ 25,570 | $ 27,554,835 | $ 0 | $ 578,064 | ||||||||
03/31/13 | $ 1,609,301 | $ 0 | $ 5,481 | $ 29,164,136 | $ 0 | $ 583,545 | ||||||||
04/30/13 | $ 1,250,445 | $ 0 | $ 24,108 | $ 30,414,581 | $ 0 | $ 607,652 | ||||||||
05/31/13 | $ 1,141,118 | $ 0 | $ 26,400 | $ 31,555,700 | $ 0 | $ 634,053 | ||||||||
06/30/13 | $ 1,243,816 | $ 0 | $ 24,370 | $ 32,799,515 | $ 0 | $ 658,422 | ||||||||
07/31/13 | $ 1,739,005 | $ 0 | $ 45,995 | $ 34,538,521 | $ 0 | $ 704,417 | ||||||||
08/31/13 | $ 1,680,228 | $ 21,116 | $ 32,773 | $ 36,218,749 | $ 21,116 | $ 737,190 | ||||||||
09/30/13 | $ 1,208,897 | $ 0 | $ 27,324 | $ 37,427,646 | $ 21,116 | $ 764,514 | ||||||||
10/31/13 | $ 1,181,820 | $ 0 | $ 29,185 | $ 38,609,465 | $ 21,116 | $ 793,698 | ||||||||
11/30/13 | $ 1,471,782 | $ 0 | $ 36,786 | $ 40,081,247 | $ 21,116 | $ 830,485 | ||||||||
12/31/13 | $ 1,065,773 | $ 0 | $ 18,438 | $ 41,147,020 | $ 21,116 | $ 848,923 | ||||||||
01/31/14 | $ 1,492,665 | $ 0 | $ 32,536 | $ 42,639,685 | $ 21,116 | $ 881,459 | ||||||||
02/28/14 | $ 1,875,972 | $ 0 | $ 33,895 | $ 44,515,657 | $ 21,116 | $ 915,354 | ||||||||
03/31/14 | $ 1,066,744 | $ 0 | $ 23,080 | $ 45,582,401 | $ 21,116 | $ 938,434 | ||||||||
04/30/14 | $ 1,490,109 | $ 0 | $ 31,489 | $ 47,072,510 | $ 21,116 | $ 969,923 | ||||||||
05/31/14 | $ 1,103,371 | $ 0 | $ 20,241 | $ 48,175,881 | $ 21,116 | $ 990,164 | ||||||||
06/30/14 | $ 1,148,597 | $ 0 | $ 24,759 | $ 49,324,478 | $ 21,116 | $ 1,014,923 | ||||||||
07/31/14 | $ 1,041,591 | $ 0 | $ 20,934 | $ 50,366,069 | $ 21,116 | $ 1,035,858 | ||||||||
08/31/14 | $ 1,915,903 | $ 0 | $ 41,369 | $ 52,281,972 | $ 21,116 | $ 1,077,227 |
Page 201 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-1 |
09/30/14 | $ 1,622,358 | $ 0 | $ 28,349 | $ 53,904,330 | $ 21,116 | $ 1,105,575 | |||||||
10/31/14 | $ 1,448,562 | $ 0 | $ 28,552 | $ 55,352,892 | $ 21,116 | $ 1,134,127 | ||||||||
11/30/14 | $ 1,343,859 | $ 0 | $ 34,361 | $ 56,696,751 | $ 21,116 | $ 1,168,488 | ||||||||
12/31/14 | $ 1,057,356 | $ 0 | $ 20,395 | $ 57,754,107 | $ 21,116 | $ 1,188,883 | ||||||||
01/31/15 | $ 1,199,807 | $ 0 | $ 24,998 | $ 58,953,914 | $ 21,116 | $ 1,213,881 | ||||||||
02/28/15 | $ 793,279 | $ 0 | $ 16,527 | $ 59,747,193 | $ 21,116 | $ 1,230,408 | ||||||||
03/31/15 | $ 1,107,381 | $ 0 | $ 23,967 | $ 60,854,574 | $ 21,116 | $ 1,254,375 | ||||||||
04/30/15 | $ 1,057,295 | $ 0 | $ 25,191 | $ 61,911,869 | $ 21,116 | $ 1,279,566 | ||||||||
05/31/15 | $ 1,113,478 | $ 0 | $ 17,065 | $ 63,025,347 | $ 21,116 | $ 1,296,631 | ||||||||
06/30/15 | $ 850,367 | $ 0 | $ 11,866 | $ 63,875,714 | $ 21,116 | $ 1,308,497 | ||||||||
07/31/15 | $ 1,220,793 | $ 0 | $ 24,548 | $ 65,096,507 | $ 21,116 | $ 1,333,045 | ||||||||
08/31/15 | $ 1,342,500 | $ 0 | $ 29,597 | $ 66,439,007 | $ 21,116 | $ 1,362,642 | ||||||||
09/30/15 | $ 1,602,239 | $ 0 | $ 31,993 | $ 68,041,246 | $ 21,116 | $ 1,394,635 | ||||||||
10/31/15 | $ 956,879 | $ 0 | $ 19,110 | $ 68,998,125 | $ 21,116 | $ 1,413,745 | ||||||||
11/30/15 | $ 1,107,257 | $ 0 | $ 24,247 | $ 70,105,382 | $ 21,116 | $ 1,437,992 | ||||||||
12/31/15 | $ 990,024 | $ 0 | $ 18,354 | $ 71,095,406 | $ 21,116 | $ 1,456,346 | ||||||||
01/31/16 | $ 1,002,400 | $ 0 | $ 20,261 | $ 72,097,807 | $ 21,116 | $ 1,476,607 | ||||||||
02/29/16 | $ 1,359,005 | $ 0 | $ 26,264 | $ 73,456,812 | $ 21,116 | $ 1,502,871 | ||||||||
03/31/16 | $ 1,274,438 | $ 0 | $ 29,310 | $ 74,731,249 | $ 21,116 | $ 1,532,181 | ||||||||
04/30/16 | $ 1,154,897 | $ 0 | $ 23,799 | $ 75,886,146 | $ 21,116 | $ 1,555,980 | ||||||||
05/31/16 | $ 799,006 | $ 0 | $ 20,524 | $ 76,685,152 | $ 21,116 | $ 1,576,504 |
Page 202 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-1 |
06/30/16 | $ 973,450 | $ 0 | $ 2,447 | $ 77,658,602 | $ 21,116 | $ 1,578,951 | |||||||
07/31/16 | $ 764,898 | $ 0 | $ 13,385 | $ 78,423,500 | $ 21,116 | $ 1,592,336 | ||||||||
08/31/16 | $ 838,358 | $ 0 | $ 18,690 | $ 79,261,858 | $ 21,116 | $ 1,611,027 | ||||||||
09/30/16 | $ 736,437 | $ 0 | $ 14,917 | $ 79,998,296 | $ 21,116 | $ 1,625,943 | ||||||||
10/31/16 | $ 803,008 | $ 0 | $ 12,379 | $ 80,801,304 | $ 21,116 | $ 1,638,322 | ||||||||
11/30/16 | $ 1,134,324 | $ 0 | $ 20,731 | $ 81,935,628 | $ 21,116 | $ 1,659,053 | ||||||||
SLM 2011-2 |
06/30/11 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
07/31/11 | $ 91,289 | $ 0 | $ 0 | $ 91,289 | $ 0 | $ 0 | ||||||||
08/31/11 | $ 133,779 | $ 0 | $ 0 | $ 225,068 | $ 0 | $ 0 | ||||||||
09/30/11 | $ 874,196 | $ 0 | $ 8,368 | $ 1,099,265 | $ 0 | $ 8,368 | ||||||||
10/31/11 | $ 781,894 | $ 0 | $ 16,111 | $ 1,881,159 | $ 0 | $ 24,479 | ||||||||
11/30/11 | $ 1,590,756 | $ 0 | $ 35,734 | $ 3,471,915 | $ 0 | $ 60,213 | ||||||||
12/31/11 | $ 1,599,669 | $ 0 | $ 36,434 | $ 5,071,584 | $ 0 | $ 96,647 | ||||||||
01/31/12 | $ 1,818,224 | $ 0 | $ 30,231 | $ 6,889,808 | $ 0 | $ 126,878 | ||||||||
02/29/12 | $ 1,400,475 | $ 0 | $ 30,580 | $ 8,290,283 | $ 0 | $ 157,458 | ||||||||
03/31/12 | $ 1,844,752 | $ 0 | $ 17,281 | $ 10,135,035 | $ 0 | $ 174,739 | ||||||||
04/30/12 | $ 1,466,606 | $ 0 | $ 34,699 | $ 11,601,641 | $ 0 | $ 209,438 | ||||||||
05/31/12 | $ 1,950,904 | $ 0 | $ 34,136 | $ 13,552,545 | $ 0 | $ 243,574 | ||||||||
06/30/12 | $ 1,895,276 | $ 0 | $ 32,533 | $ 15,447,821 | $ 0 | $ 276,107 | ||||||||
07/31/12 | $ 1,541,308 | $ 0 | $ 34,420 | $ 16,989,129 | $ 0 | $ 310,528 | ||||||||
08/31/12 | $ 2,019,449 | $ 0 | $ 41,570 | $ 19,008,578 | $ 0 | $ 352,097 |
Page 203 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-2 |
09/30/12 | $ 1,828,596 | $ 0 | $ 45,721 | $ 20,837,174 | $ 0 | $ 397,818 | |||||||
10/31/12 | $ 2,023,480 | $ 0 | $ 26,685 | $ 22,860,654 | $ 0 | $ 424,503 | ||||||||
11/30/12 | $ 1,742,484 | $ 0 | $ 40,385 | $ 24,603,137 | $ 0 | $ 464,888 | ||||||||
12/31/12 | $ 1,538,456 | $ 0 | $ 30,720 | $ 26,141,594 | $ 0 | $ 495,607 | ||||||||
01/31/13 | $ 2,842,026 | $ 0 | $ 63,492 | $ 28,983,619 | $ 0 | $ 559,099 | ||||||||
02/28/13 | $ 1,512,383 | $ 0 | $ 26,152 | $ 30,496,003 | $ 0 | $ 585,252 | ||||||||
03/31/13 | $ 1,800,250 | $ 0 | $ 37,074 | $ 32,296,253 | $ 0 | $ 622,326 | ||||||||
04/30/13 | $ 2,602,653 | $ 0 | $ 54,697 | $ 34,898,906 | $ 0 | $ 677,023 | ||||||||
05/31/13 | $ 2,448,531 | $ 0 | $ 58,232 | $ 37,347,437 | $ 0 | $ 735,255 | ||||||||
06/30/13 | $ 1,965,697 | $ 0 | $ 35,657 | $ 39,313,133 | $ 0 | $ 770,912 | ||||||||
07/31/13 | $ 2,241,273 | $ 0 | $ 52,078 | $ 41,554,406 | $ 0 | $ 822,990 | ||||||||
08/31/13 | $ 1,728,006 | $ 16,749 | $ 34,651 | $ 43,282,412 | $ 16,749 | $ 857,641 | ||||||||
09/30/13 | $ 1,721,511 | $ 0 | $ 36,751 | $ 45,003,923 | $ 16,749 | $ 894,392 | ||||||||
10/31/13 | $ 2,021,628 | $ 0 | $ 45,320 | $ 47,025,551 | $ 16,749 | $ 939,711 | ||||||||
11/30/13 | $ 1,983,224 | $ 0 | $ 50,054 | $ 49,008,775 | $ 16,749 | $ 989,765 | ||||||||
12/31/13 | $ 1,493,044 | $ 0 | $ 33,798 | $ 50,501,819 | $ 16,749 | $ 1,023,563 | ||||||||
01/31/14 | $ 2,070,931 | $ 0 | $ 47,042 | $ 52,572,750 | $ 16,749 | $ 1,070,605 | ||||||||
02/28/14 | $ 2,104,069 | $ 0 | $ 43,300 | $ 54,676,819 | $ 16,749 | $ 1,113,905 | ||||||||
03/31/14 | $ 1,775,880 | $ 0 | $ 35,687 | $ 56,452,699 | $ 16,749 | $ 1,149,592 | ||||||||
04/30/14 | $ 2,561,012 | $ 0 | $ 50,243 | $ 59,013,710 | $ 16,749 | $ 1,199,835 | ||||||||
05/31/14 | $ 2,715,601 | $ 0 | $ 62,521 | $ 61,729,311 | $ 16,749 | $ 1,262,355 |
Page 204 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-2 |
06/30/14 | $ 1,790,576 | $ 0 | $ 36,894 | $ 63,519,887 | $ 16,749 | $ 1,299,250 | |||||||
07/31/14 | $ 1,201,358 | $ 0 | $ 20,683 | $ 64,721,245 | $ 16,749 | $ 1,319,933 | ||||||||
08/31/14 | $ 2,025,970 | $ 0 | $ 35,272 | $ 66,747,215 | $ 16,749 | $ 1,355,205 | ||||||||
09/30/14 | $ 1,599,248 | $ 0 | $ 23,634 | $ 68,346,463 | $ 16,749 | $ 1,378,839 | ||||||||
10/31/14 | $ 1,429,522 | $ 0 | $ 27,623 | $ 69,775,985 | $ 16,749 | $ 1,406,462 | ||||||||
11/30/14 | $ 951,025 | $ 0 | $ 18,086 | $ 70,727,010 | $ 16,749 | $ 1,424,548 | ||||||||
12/31/14 | $ 864,375 | $ 0 | $ 16,826 | $ 71,591,385 | $ 16,749 | $ 1,441,374 | ||||||||
01/31/15 | $ 1,841,974 | $ 0 | $ 28,325 | $ 73,433,359 | $ 16,749 | $ 1,469,699 | ||||||||
02/28/15 | $ 1,206,895 | $ 0 | $ 29,908 | $ 74,640,254 | $ 16,749 | $ 1,499,607 | ||||||||
03/31/15 | $ 1,171,113 | $ 0 | $ 28,002 | $ 75,811,366 | $ 16,749 | $ 1,527,609 | ||||||||
04/30/15 | $ 1,879,927 | $ 0 | $ 34,275 | $ 77,691,293 | $ 16,749 | $ 1,561,885 | ||||||||
05/31/15 | $ 1,759,360 | $ 0 | $ 34,040 | $ 79,450,653 | $ 16,749 | $ 1,595,925 | ||||||||
06/30/15 | $ 1,507,764 | $ 0 | $ 29,650 | $ 80,958,418 | $ 16,749 | $ 1,625,575 | ||||||||
07/31/15 | $ 1,040,628 | $ 0 | $ 22,341 | $ 81,999,046 | $ 16,749 | $ 1,647,916 | ||||||||
08/31/15 | $ 1,341,203 | $ 0 | $ 28,490 | $ 83,340,249 | $ 16,749 | $ 1,676,405 | ||||||||
09/30/15 | $ 1,589,197 | $ 0 | $ 24,882 | $ 84,929,445 | $ 16,749 | $ 1,701,288 | ||||||||
10/31/15 | $ 1,377,411 | $ 0 | $ 32,884 | $ 86,306,856 | $ 16,749 | $ 1,734,172 | ||||||||
11/30/15 | $ 1,629,315 | $ 0 | $ 37,462 | $ 87,936,171 | $ 16,749 | $ 1,771,634 | ||||||||
12/31/15 | $ 1,751,688 | $ 0 | $ 30,231 | $ 89,687,859 | $ 16,749 | $ 1,801,864 | ||||||||
01/31/16 | $ 1,296,788 | $ 0 | $ 31,193 | $ 90,984,646 | $ 16,749 | $ 1,833,058 | ||||||||
02/29/16 | $ 1,554,019 | $ 0 | $ 26,882 | $ 92,538,666 | $ 16,749 | $ 1,859,940 |
Page 205 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-2 |
03/31/16 | $ 1,937,748 | $ 0 | $ 40,858 | $ 94,476,414 | $ 16,749 | $ 1,900,798 | |||||||
04/30/16 | $ 1,135,896 | $ 0 | $ 18,382 | $ 95,612,310 | $ 16,749 | $ 1,919,180 | ||||||||
05/31/16 | $ 1,680,144 | $ 0 | $ 33,621 | $ 97,292,454 | $ 16,749 | $ 1,952,801 | ||||||||
06/30/16 | $ 1,686,222 | $ 0 | $ 38,872 | $ 98,978,676 | $ 16,749 | $ 1,991,674 | ||||||||
07/31/16 | $ 1,390,785 | $ 0 | $ 27,263 | $ 100,369,461 | $ 16,749 | $ 2,018,937 | ||||||||
08/31/16 | $ 1,386,507 | $ 0 | $ 27,329 | $ 101,755,968 | $ 16,749 | $ 2,046,266 | ||||||||
09/30/16 | $ 1,529,470 | $ 0 | $ 25,367 | $ 103,285,438 | $ 16,749 | $ 2,071,633 | ||||||||
10/31/16 | $ 649,840 | $ 0 | $ 13,383 | $ 103,935,278 | $ 16,749 | $ 2,085,016 | ||||||||
11/30/16 | $ 1,602,163 | $ 0 | $ 19,585 | $ 105,537,441 | $ 16,749 | $ 2,104,601 | ||||||||
SLM 2011-3 |
12/31/11 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
01/31/12 | $ 276,749 | $ 0 | $ 0 | $ 276,749 | $ 0 | $ 0 | ||||||||
02/29/12 | $ 382,950 | $ 0 | $ 1,017 | $ 659,699 | $ 0 | $ 1,017 | ||||||||
03/31/12 | $ 988,255 | $ 0 | $ 11,230 | $ 1,647,954 | $ 0 | $ 12,247 | ||||||||
04/30/12 | $ 1,904,608 | $ 0 | $ 33,518 | $ 3,552,562 | $ 0 | $ 45,765 | ||||||||
05/31/12 | $ 1,481,899 | $ 0 | $ 34,492 | $ 5,034,461 | $ 0 | $ 80,257 | ||||||||
06/30/12 | $ 2,172,662 | $ 0 | $ 47,976 | $ 7,207,123 | $ 0 | $ 128,232 | ||||||||
07/31/12 | $ 2,207,773 | $ 0 | $ 50,083 | $ 9,414,896 | $ 0 | $ 178,316 | ||||||||
08/31/12 | $ 1,812,704 | $ 0 | $ 39,719 | $ 11,227,600 | $ 0 | $ 218,035 | ||||||||
09/30/12 | $ 2,174,274 | $ 0 | $ 39,657 | $ 13,401,875 | $ 0 | $ 257,692 | ||||||||
10/31/12 | $ 1,772,827 | $ 0 | $ 35,784 | $ 15,174,702 | $ 0 | $ 293,476 | ||||||||
11/30/12 | $ 1,861,312 | $ 0 | $ 39,681 | $ 17,036,014 | $ 0 | $ 333,158 |
Page 206 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-3 |
12/31/12 | $ 1,213,263 | $ 0 | $ 25,138 | $ 18,249,277 | $ 0 | $ 358,296 | |||||||
01/31/13 | $ 2,200,289 | $ 0 | $ 48,078 | $ 20,449,566 | $ 0 | $ 406,374 | ||||||||
02/28/13 | $ 1,413,589 | $ 0 | $ 25,495 | $ 21,863,155 | $ 0 | $ 431,869 | ||||||||
03/31/13 | $ 1,909,178 | $ 0 | $ 40,551 | $ 23,772,333 | $ 0 | $ 472,420 | ||||||||
04/30/13 | $ 1,758,510 | $ 0 | $ 42,040 | $ 25,530,842 | $ 0 | $ 514,460 | ||||||||
05/31/13 | $ 1,800,984 | $ 0 | $ 41,279 | $ 27,331,826 | $ 0 | $ 555,739 | ||||||||
06/30/13 | $ 1,724,776 | $ 0 | $ 37,685 | $ 29,056,602 | $ 0 | $ 593,424 | ||||||||
07/31/13 | $ 1,914,527 | $ 0 | $ 42,264 | $ 30,971,129 | $ 0 | $ 635,688 | ||||||||
08/31/13 | $ 2,012,788 | $ 0 | $ 43,895 | $ 32,983,917 | $ 0 | $ 679,583 | ||||||||
09/30/13 | $ 1,579,606 | $ 0 | $ 31,060 | $ 34,563,524 | $ 0 | $ 710,643 | ||||||||
10/31/13 | $ 1,800,583 | $ 0 | $ 41,027 | $ 36,364,107 | $ 0 | $ 751,671 | ||||||||
11/30/13 | $ 1,271,330 | $ 0 | $ 26,866 | $ 37,635,437 | $ 0 | $ 778,537 | ||||||||
12/31/13 | $ 1,473,319 | $ 0 | $ 32,840 | $ 39,108,756 | $ 0 | $ 811,377 | ||||||||
01/31/14 | $ 1,551,787 | $ 0 | $ 36,895 | $ 40,660,543 | $ 0 | $ 848,272 | ||||||||
02/28/14 | $ 1,933,893 | $ 0 | $ 41,014 | $ 42,594,435 | $ 0 | $ 889,286 | ||||||||
03/31/14 | $ 1,759,520 | $ 0 | $ 39,010 | $ 44,353,955 | $ 0 | $ 928,296 | ||||||||
04/30/14 | $ 1,990,053 | $ 0 | $ 35,142 | $ 46,344,008 | $ 0 | $ 963,437 | ||||||||
05/31/14 | $ 1,871,085 | $ 0 | $ 41,342 | $ 48,215,093 | $ 0 | $ 1,004,779 | ||||||||
06/30/14 | $ 1,705,922 | $ 0 | $ 33,839 | $ 49,921,015 | $ 0 | $ 1,038,618 | ||||||||
07/31/14 | $ 1,730,321 | $ 0 | $ 39,872 | $ 51,651,335 | $ 0 | $ 1,078,490 | ||||||||
08/31/14 | $ 1,363,004 | $ 0 | $ 27,976 | $ 53,014,339 | $ 0 | $ 1,106,465 |
Page 207 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-3 |
09/30/14 | $ 1,235,913 | $ 0 | $ 21,544 | $ 54,250,252 | $ 0 | $ 1,128,009 | |||||||
10/31/14 | $ 1,660,743 | $ 0 | $ 41,769 | $ 55,910,995 | $ 0 | $ 1,169,778 | ||||||||
11/30/14 | $ 1,289,645 | $ 0 | $ 25,367 | $ 57,200,640 | $ 0 | $ 1,195,145 | ||||||||
12/31/14 | $ 1,662,996 | $ 0 | $ 31,865 | $ 58,863,636 | $ 0 | $ 1,227,010 | ||||||||
01/31/15 | $ 969,935 | $ 0 | $ 20,364 | $ 59,833,571 | $ 0 | $ 1,247,374 | ||||||||
02/28/15 | $ 1,021,523 | $ 0 | $ 24,846 | $ 60,855,094 | $ 0 | $ 1,272,220 | ||||||||
03/31/15 | $ 1,075,919 | $ 0 | $ 23,271 | $ 61,931,013 | $ 0 | $ 1,295,491 | ||||||||
04/30/15 | $ 1,162,614 | $ 0 | $ 18,178 | $ 63,093,627 | $ 0 | $ 1,313,669 | ||||||||
05/31/15 | $ 759,817 | $ 0 | $ 19,854 | $ 63,853,444 | $ 0 | $ 1,333,523 | ||||||||
06/30/15 | $ 809,068 | $ 0 | $ 19,576 | $ 64,662,511 | $ 0 | $ 1,353,099 | ||||||||
07/31/15 | $ 1,945,877 | $ 0 | $ 34,736 | $ 66,608,389 | $ 0 | $ 1,387,835 | ||||||||
08/31/15 | $ 1,602,072 | $ 0 | $ 34,262 | $ 68,210,461 | $ 0 | $ 1,422,096 | ||||||||
09/30/15 | $ 1,261,631 | $ 0 | $ 29,075 | $ 69,472,092 | $ 0 | $ 1,451,171 | ||||||||
10/31/15 | $ 1,589,471 | $ 0 | $ 29,166 | $ 71,061,562 | $ 0 | $ 1,480,338 | ||||||||
11/30/15 | $ 1,492,050 | $ 0 | $ 34,216 | $ 72,553,612 | $ 0 | $ 1,514,554 | ||||||||
12/31/15 | $ 1,272,013 | $ 0 | $ 28,433 | $ 73,825,625 | $ 0 | $ 1,542,986 | ||||||||
01/31/16 | $ 1,081,967 | $ 0 | $ 25,029 | $ 74,907,592 | $ 0 | $ 1,568,015 | ||||||||
02/29/16 | $ 1,145,065 | $ 0 | $ 29,954 | $ 76,052,657 | $ 0 | $ 1,597,969 | ||||||||
03/31/16 | $ 1,401,252 | $ 0 | $ 29,403 | $ 77,453,909 | $ 0 | $ 1,627,372 | ||||||||
04/30/16 | $ 1,398,410 | $ 0 | $ 34,645 | $ 78,852,320 | $ 0 | $ 1,662,017 | ||||||||
05/31/16 | $ 1,518,501 | $ 0 | $ 31,108 | $ 80,370,821 | $ 0 | $ 1,693,126 |
Page 208 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-3 |
06/30/16 | $ 1,056,214 | $ 0 | $ 26,401 | $ 81,427,035 | $ 0 | $ 1,719,527 | |||||||
07/31/16 | $ 1,192,574 | $ 0 | $ 29,403 | $ 82,619,609 | $ 0 | $ 1,748,929 | ||||||||
08/31/16 | $ 653,781 | $ 0 | $ 15,941 | $ 83,273,391 | $ 0 | $ 1,764,870 | ||||||||
09/30/16 | $ 1,199,696 | $ 0 | $ 25,770 | $ 84,473,086 | $ 0 | $ 1,790,640 | ||||||||
10/31/16 | $ 656,737 | $ 0 | $ 16,402 | $ 85,129,823 | $ 0 | $ 1,807,042 | ||||||||
11/30/16 | $ 1,237,584 | $ 0 | $ 21,649 | $ 86,367,407 | $ 0 | $ 1,828,692 | ||||||||
NAVI 2014-2 |
09/30/14 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
10/31/14 | $ 24,637 | $ 0 | $ 0 | $ 24,637 | $ 0 | $ 0 | ||||||||
11/30/14 | $ 108,713 | $ 0 | $ 0 | $ 133,351 | $ 0 | $ 0 | ||||||||
12/31/14 | $ 422,682 | $ 0 | $ 1,687 | $ 556,033 | $ 0 | $ 1,687 | ||||||||
01/31/15 | $ 451,432 | $ 0 | $ 6,254 | $ 1,007,465 | $ 0 | $ 7,941 | ||||||||
02/28/15 | $ 450,413 | $ 0 | $ 8,161 | $ 1,457,878 | $ 0 | $ 16,102 | ||||||||
03/31/15 | $ 576,925 | $ 0 | $ 8,812 | $ 2,034,803 | $ 0 | $ 24,914 | ||||||||
04/30/15 | $ 1,090,115 | $ 0 | $ 18,779 | $ 3,124,918 | $ 0 | $ 43,693 | ||||||||
05/31/15 | $ 847,313 | $ 0 | $ 16,007 | $ 3,972,231 | $ 0 | $ 59,699 | ||||||||
06/30/15 | $ 1,411,202 | $ 0 | $ 20,830 | $ 5,383,433 | $ 0 | $ 80,530 | ||||||||
07/31/15 | $ 3,124,246 | $ 0 | $ 74,850 | $ 8,507,680 | $ 0 | $ 155,380 | ||||||||
08/31/15 | $ 2,164,924 | $ 0 | $ 51,286 | $ 10,672,604 | $ 0 | $ 206,665 | ||||||||
09/30/15 | $ 788,798 | $ 0 | $ 17,466 | $ 11,461,402 | $ 0 | $ 224,131 | ||||||||
10/31/15 | $ 1,552,980 | $ 0 | $ 28,280 | $ 13,014,382 | $ 0 | $ 252,412 | ||||||||
11/30/15 | $ 1,205,692 | $ 0 | $ 27,927 | $ 14,220,074 | $ 0 | $ 280,339 |
Page 209 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-2 |
12/31/15 | $ 807,372 | $ 0 | $ 16,309 | $ 15,027,446 | $ 0 | $ 296,648 | |||||||
01/31/16 | $ 372,190 | $ 0 | $ 9,666 | $ 15,399,637 | $ 0 | $ 306,314 | ||||||||
02/29/16 | $ 661,472 | $ 0 | $ 16,492 | $ 16,061,108 | $ 0 | $ 322,806 | ||||||||
03/31/16 | $ 1,486,768 | $ 0 | $ 39,330 | $ 17,547,877 | $ 0 | $ 362,136 | ||||||||
04/30/16 | $ 465,282 | $ 0 | $ 5,481 | $ 18,013,158 | $ 0 | $ 367,617 | ||||||||
05/31/16 | $ 833,335 | $ 0 | $ 20,377 | $ 18,846,494 | $ 0 | $ 387,994 | ||||||||
06/30/16 | $ 945,585 | $ 0 | $ 17,465 | $ 19,792,078 | $ 0 | $ 405,459 | ||||||||
07/31/16 | $ 425,040 | $ 0 | $ 4,570 | $ 20,217,118 | $ 0 | $ 410,030 | ||||||||
08/31/16 | $ 902,109 | $ 0 | $ 14,464 | $ 21,119,227 | $ 0 | $ 424,494 | ||||||||
09/30/16 | $ 483,766 | $ 52,368 | $ 11,880 | $ 21,602,993 | $ 52,368 | $ 436,374 | ||||||||
10/31/16 | $ 661,727 | $ 0 | $ 12,668 | $ 22,264,720 | $ 52,368 | $ 449,042 | ||||||||
11/30/16 | $ 1,176,421 | $ 0 | $ 19,489 | $ 23,441,141 | $ 52,368 | $ 468,532 | ||||||||
NAVI 2014-3 |
09/30/14 | $ 22,192 | $ 0 | $ 0 | $ 22,192 | $ 0 | $ 0 | |||||||
10/31/14 | $ 3,279 | $ 0 | $ 0 | $ 25,470 | $ 0 | $ 0 | ||||||||
11/30/14 | $ 142,362 | $ 0 | $ 0 | $ 167,833 | $ 0 | $ 0 | ||||||||
12/31/14 | $ 92,351 | $ 0 | $(2) | $ 260,184 | $ 0 | $(2) | ||||||||
01/31/15 | $ 545,416 | $ 0 | $ 5,213 | $ 805,601 | $ 0 | $ 5,211 | ||||||||
02/28/15 | $ 436,505 | $ 0 | $ 6,332 | $ 1,242,105 | $ 0 | $ 11,543 | ||||||||
03/31/15 | $ 961,510 | $ 0 | $ 18,208 | $ 2,203,615 | $ 0 | $ 29,751 | ||||||||
04/30/15 | $ 851,033 | $ 0 | $ 16,838 | $ 3,054,648 | $ 0 | $ 46,589 | ||||||||
05/31/15 | $ 1,182,013 | $ 0 | $ 23,759 | $ 4,236,661 | $ 0 | $ 70,348 |
Page 210 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-3 |
06/30/15 | $ 1,400,944 | $ 0 | $ 26,299 | $ 5,637,605 | $ 0 | $ 96,647 | |||||||
07/31/15 | $ 1,782,074 | $ 0 | $ 40,953 | $ 7,419,679 | $ 0 | $ 137,600 | ||||||||
08/31/15 | $ 1,179,051 | $ 0 | $ 26,443 | $ 8,598,729 | $ 0 | $ 164,042 | ||||||||
09/30/15 | $ 700,812 | $ 0 | $ 16,161 | $ 9,299,542 | $ 0 | $ 180,203 | ||||||||
10/31/15 | $ 955,578 | $ 0 | $ 20,105 | $ 10,255,120 | $ 0 | $ 200,308 | ||||||||
11/30/15 | $ 1,011,080 | $ 0 | $ 17,413 | $ 11,266,200 | $ 0 | $ 217,721 | ||||||||
12/31/15 | $ 694,102 | $ 0 | $ 14,483 | $ 11,960,302 | $ 0 | $ 232,204 | ||||||||
01/31/16 | $ 630,558 | $ 0 | $ 12,576 | $ 12,590,860 | $ 0 | $ 244,780 | ||||||||
02/29/16 | $ 1,309,243 | $ 0 | $ 20,471 | $ 13,900,103 | $ 0 | $ 265,251 | ||||||||
03/31/16 | $ 1,077,526 | $ 0 | $ 16,960 | $ 14,977,629 | $ 0 | $ 282,211 | ||||||||
04/30/16 | $ 928,491 | $ 0 | $ 13,802 | $ 15,906,120 | $ 0 | $ 296,013 | ||||||||
05/31/16 | $ 1,139,923 | $ 0 | $ 20,121 | $ 17,046,043 | $ 0 | $ 316,134 | ||||||||
06/30/16 | $ 848,979 | $ 0 | $ 17,508 | $ 17,895,022 | $ 0 | $ 333,642 | ||||||||
07/31/16 | $ 478,500 | $ 0 | $ 11,929 | $ 18,373,521 | $ 0 | $ 345,571 | ||||||||
08/31/16 | $ 980,652 | $ 0 | $ 29,070 | $ 19,354,173 | $ 0 | $ 374,641 | ||||||||
09/30/16 | $ 847,683 | $ 14,826 | $ 17,882 | $ 20,201,856 | $ 14,826 | $ 392,523 | ||||||||
10/31/16 | $ 488,983 | $ 0 | $ 8,298 | $ 20,690,840 | $ 14,826 | $ 400,821 | ||||||||
11/30/16 | $ 1,106,133 | $ 0 | $ 19,549 | $ 21,796,973 | $ 14,826 | $ 420,370 | ||||||||
NAVI 2014-4 |
09/30/14 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
10/31/14 | $ 193,949 | $ 0 | $ 0 | $ 193,949 | $ 0 | $ 0 | ||||||||
11/30/14 | $ 191,240 | $ 0 | $ 0 | $ 385,189 | $ 0 | $ 0 |
Page 211 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-4 |
12/31/14 | $ 412,291 | $ 0 | $ 3,313 | $ 797,480 | $ 0 | $ 3,313 | |||||||
01/31/15 | $ 619,460 | $ 0 | $ 19,731 | $ 1,416,940 | $ 0 | $ 23,044 | ||||||||
02/28/15 | $ 1,106,470 | $ 0 | $ 15,046 | $ 2,523,410 | $ 0 | $ 38,090 | ||||||||
03/31/15 | $ 455,455 | $ 0 | $ 6,986 | $ 2,978,865 | $ 0 | $ 45,075 | ||||||||
04/30/15 | $ 858,449 | $ 0 | $ 16,320 | $ 3,837,314 | $ 0 | $ 61,396 | ||||||||
05/31/15 | $ 667,379 | $ 0 | $ 13,299 | $ 4,504,693 | $ 0 | $ 74,695 | ||||||||
06/30/15 | $ 1,428,627 | $ 0 | $ 32,291 | $ 5,933,320 | $ 0 | $ 106,986 | ||||||||
07/31/15 | $ 2,401,407 | $ 0 | $ 57,012 | $ 8,334,727 | $ 0 | $ 163,998 | ||||||||
08/31/15 | $ 1,556,526 | $ 0 | $ 42,308 | $ 9,891,252 | $ 0 | $ 206,306 | ||||||||
09/30/15 | $ 968,822 | $ 0 | $ 17,749 | $ 10,860,074 | $ 0 | $ 224,056 | ||||||||
10/31/15 | $ 1,243,056 | $ 0 | $ 17,526 | $ 12,103,130 | $ 0 | $ 241,581 | ||||||||
11/30/15 | $ 1,405,612 | $ 0 | $ 32,676 | $ 13,508,742 | $ 0 | $ 274,257 | ||||||||
12/31/15 | $ 965,974 | $ 0 | $ 18,533 | $ 14,474,716 | $ 0 | $ 292,790 | ||||||||
01/31/16 | $ 1,378,449 | $ 0 | $ 29,078 | $ 15,853,166 | $ 0 | $ 321,868 | ||||||||
02/29/16 | $ 1,348,616 | $ 0 | $ 27,959 | $ 17,201,782 | $ 0 | $ 349,827 | ||||||||
03/31/16 | $ 686,527 | $ 0 | $ 14,194 | $ 17,888,308 | $ 0 | $ 364,021 | ||||||||
04/30/16 | $ 1,015,549 | $ 0 | $ 20,252 | $ 18,903,857 | $ 0 | $ 384,272 | ||||||||
05/31/16 | $ 958,116 | $ 23,707 | $ 22,858 | $ 19,861,973 | $ 23,707 | $ 407,130 | ||||||||
06/30/16 | $ 1,127,647 | $ 0 | $ 25,293 | $ 20,989,621 | $ 23,707 | $ 432,423 | ||||||||
07/31/16 | $ 971,825 | $ 0 | $ 21,162 | $ 21,961,446 | $ 23,707 | $ 453,585 | ||||||||
08/31/16 | $ 723,186 | $ 0 | $ 13,081 | $ 22,684,632 | $ 23,707 | $ 466,666 |
Page 212 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-4 |
09/30/16 | $ 502,280 | $ 0 | $ 8,776 | $ 23,186,912 | $ 23,707 | $ 475,443 | |||||||
10/31/16 | $ 196,873 | $ 0 | $ 1,904 | $ 23,383,785 | $ 23,707 | $ 477,347 | ||||||||
11/30/16 | $ 1,102,934 | $ 0 | $ 12,699 | $ 24,486,719 | $ 23,707 | $ 490,046 | ||||||||
NAVI 2014-5 |
09/30/14 | $ 117,274 | $ 0 | $ 0 | $ 117,274 | $ 0 | $ 0 | |||||||
10/31/14 | $ 6,746 | $ 0 | $ 0 | $ 124,020 | $ 0 | $ 0 | ||||||||
11/30/14 | $ 165,093 | $ 0 | $ 0 | $ 289,112 | $ 0 | $ 0 | ||||||||
12/31/14 | $ 99,654 | $ 0 | $ 1,801 | $ 388,766 | $ 0 | $ 1,801 | ||||||||
01/31/15 | $ 348,024 | $ 0 | $ 9,504 | $ 736,791 | $ 0 | $ 11,306 | ||||||||
02/28/15 | $ 446,654 | $ 0 | $ 12,559 | $ 1,183,444 | $ 0 | $ 23,865 | ||||||||
03/31/15 | $ 560,872 | $ 0 | $ 12,928 | $ 1,744,316 | $ 0 | $ 36,793 | ||||||||
04/30/15 | $ 858,413 | $ 0 | $ 14,998 | $ 2,602,729 | $ 0 | $ 51,791 | ||||||||
05/31/15 | $ 420,269 | $ 0 | $ 10,876 | $ 3,022,998 | $ 0 | $ 62,667 | ||||||||
06/30/15 | $ 1,736,477 | $ 0 | $ 33,062 | $ 4,759,475 | $ 0 | $ 95,728 | ||||||||
07/31/15 | $ 1,311,891 | $ 0 | $ 35,817 | $ 6,071,366 | $ 0 | $ 131,545 | ||||||||
08/31/15 | $ 976,802 | $ 0 | $ 22,265 | $ 7,048,168 | $ 0 | $ 153,810 | ||||||||
09/30/15 | $ 1,056,458 | $ 0 | $ 24,435 | $ 8,104,626 | $ 0 | $ 178,245 | ||||||||
10/31/15 | $ 583,091 | $ 0 | $ 13,318 | $ 8,687,717 | $ 0 | $ 191,563 | ||||||||
11/30/15 | $ 542,238 | $ 0 | $ 12,804 | $ 9,229,955 | $ 0 | $ 204,367 | ||||||||
12/31/15 | $ 455,613 | $ 0 | $ 10,711 | $ 9,685,568 | $ 0 | $ 215,077 | ||||||||
01/31/16 | $ 283,210 | $ 0 | $ 5,803 | $ 9,968,777 | $ 0 | $ 220,881 | ||||||||
02/29/16 | $ 313,357 | $ 0 | $ 5,345 | $ 10,282,135 | $ 0 | $ 226,226 |
Page 213 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-5 |
03/31/16 | $ 593,804 | $ 0 | $ 15,077 | $ 10,875,938 | $ 0 | $ 241,303 | |||||||
04/30/16 | $ 405,122 | $ 0 | $ 7,974 | $ 11,281,060 | $ 0 | $ 249,277 | ||||||||
05/31/16 | $ 265,413 | $ 0 | $ 5,477 | $ 11,546,474 | $ 0 | $ 254,755 | ||||||||
06/30/16 | $ 456,379 | $ 0 | $ 10,715 | $ 12,002,853 | $ 0 | $ 265,470 | ||||||||
07/31/16 | $ 650,084 | $ 0 | $ 13,611 | $ 12,652,936 | $ 0 | $ 279,081 | ||||||||
08/31/16 | $ 363,807 | $ 0 | $ 10,512 | $ 13,016,743 | $ 0 | $ 289,592 | ||||||||
09/30/16 | $ 399,567 | $ 0 | $ 9,741 | $ 13,416,311 | $ 0 | $ 299,333 | ||||||||
10/31/16 | $ 352,055 | $ 0 | $ 6,585 | $ 13,768,366 | $ 0 | $ 305,918 | ||||||||
11/30/16 | $ 660,698 | $ 0 | $ 15,026 | $ 14,429,064 | $ 0 | $ 320,944 | ||||||||
NAVI 2014-6 |
09/30/14 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
10/31/14 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | ||||||||
11/30/14 | $ 178,297 | $ 0 | $ 0 | $ 178,297 | $ 0 | $ 0 | ||||||||
12/31/14 | $ 311,596 | $ 0 | $ 935 | $ 489,893 | $ 0 | $ 935 | ||||||||
01/31/15 | $ 117,999 | $ 0 | $ 3,759 | $ 607,891 | $ 0 | $ 4,694 | ||||||||
02/28/15 | $ 465,377 | $ 0 | $ 8,755 | $ 1,073,268 | $ 0 | $ 13,449 | ||||||||
03/31/15 | $ 462,246 | $ 0 | $ 6,173 | $ 1,535,515 | $ 0 | $ 19,622 | ||||||||
04/30/15 | $ 940,970 | $ 0 | $ 16,749 | $ 2,476,484 | $ 0 | $ 36,370 | ||||||||
05/31/15 | $ 655,735 | $ 0 | $ 18,515 | $ 3,132,219 | $ 0 | $ 54,885 | ||||||||
06/30/15 | $ 809,714 | $ 0 | $ 21,483 | $ 3,941,934 | $ 0 | $ 76,368 | ||||||||
07/31/15 | $ 1,356,927 | $ 0 | $ 35,330 | $ 5,298,860 | $ 0 | $ 111,698 | ||||||||
08/31/15 | $ 892,093 | $ 0 | $ 23,441 | $ 6,190,953 | $ 0 | $ 135,139 |
Page 214 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-6 |
09/30/15 | $ 924,116 | $ 0 | $ 17,590 | $ 7,115,069 | $ 0 | $ 152,729 | |||||||
10/31/15 | $ 877,447 | $ 0 | $ 20,943 | $ 7,992,516 | $ 0 | $ 173,672 | ||||||||
11/30/15 | $ 640,146 | $ 0 | $ 15,112 | $ 8,632,662 | $ 0 | $ 188,784 | ||||||||
12/31/15 | $ 733,328 | $ 0 | $ 15,517 | $ 9,365,991 | $ 0 | $ 204,301 | ||||||||
01/31/16 | $ 446,645 | $ 0 | $ 7,674 | $ 9,812,635 | $ 0 | $ 211,974 | ||||||||
02/29/16 | $ 210,291 | $ 0 | $ 6,038 | $ 10,022,926 | $ 0 | $ 218,012 | ||||||||
03/31/16 | $ 889,806 | $ 0 | $ 12,706 | $ 10,912,733 | $ 0 | $ 230,719 | ||||||||
04/30/16 | $ 442,820 | $ 0 | $ 11,707 | $ 11,355,553 | $ 0 | $ 242,426 | ||||||||
05/31/16 | $ 701,816 | $ 0 | $ 6,010 | $ 12,057,369 | $ 0 | $ 248,435 | ||||||||
06/30/16 | $ 348,531 | $ 0 | $ 6,986 | $ 12,405,900 | $ 0 | $ 255,422 | ||||||||
07/31/16 | $ 804,861 | $ 0 | $ 16,895 | $ 13,210,761 | $ 0 | $ 272,317 | ||||||||
08/31/16 | $ 583,000 | $ 0 | $ 7,047 | $ 13,793,761 | $ 0 | $ 279,364 | ||||||||
09/30/16 | $ 544,051 | $ 0 | $ 12,234 | $ 14,337,812 | $ 0 | $ 291,599 | ||||||||
10/31/16 | $ 414,037 | $ 0 | $ 10,755 | $ 14,751,849 | $ 0 | $ 302,354 | ||||||||
11/30/16 | $ 249,847 | $ 0 | $ 5,958 | $ 15,001,696 | $ 0 | $ 308,312 | ||||||||
NAVI 2014-7 |
09/30/14 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | |||||||
10/31/14 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | $ 0 | ||||||||
11/30/14 | $ 9,701 | $ 0 | $ 0 | $ 9,701 | $ 0 | $ 0 | ||||||||
12/31/14 | $ 104,569 | $ 0 | $ 1,092 | $ 114,269 | $ 0 | $ 1,092 | ||||||||
01/31/15 | $ 192,403 | $ 0 | $ 5,306 | $ 306,672 | $ 0 | $ 6,398 | ||||||||
02/28/15 | $ 326,663 | $ 0 | $ 6,714 | $ 633,335 | $ 0 | $ 13,113 |
Page 215 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-7 |
03/31/15 | $ 723,297 | $ 0 | $ 20,159 | $ 1,356,633 | $ 0 | $ 33,272 | |||||||
04/30/15 | $ 227,137 | $ 0 | $ 6,707 | $ 1,583,770 | $ 0 | $ 39,979 | ||||||||
05/31/15 | $ 809,449 | $ 0 | $ 16,842 | $ 2,393,218 | $ 0 | $ 56,821 | ||||||||
06/30/15 | $ 830,389 | $ 0 | $ 23,487 | $ 3,223,607 | $ 0 | $ 80,309 | ||||||||
07/31/15 | $ 876,025 | $ 0 | $ 18,122 | $ 4,099,632 | $ 0 | $ 98,430 | ||||||||
08/31/15 | $ 884,594 | $ 0 | $ 23,694 | $ 4,984,226 | $ 0 | $ 122,124 | ||||||||
09/30/15 | $ 568,525 | $ 0 | $ 12,691 | $ 5,552,751 | $ 0 | $ 134,815 | ||||||||
10/31/15 | $ 693,480 | $ 0 | $ 10,047 | $ 6,246,230 | $ 0 | $ 144,863 | ||||||||
11/30/15 | $ 1,079,604 | $ 0 | $ 21,837 | $ 7,325,834 | $ 0 | $ 166,700 | ||||||||
12/31/15 | $ 534,132 | $ 0 | $ 8,203 | $ 7,859,966 | $ 0 | $ 174,903 | ||||||||
01/31/16 | $ 457,592 | $ 0 | $ 9,145 | $ 8,317,558 | $ 0 | $ 184,048 | ||||||||
02/29/16 | $ 411,663 | $ 0 | $ 10,578 | $ 8,729,221 | $ 0 | $ 194,626 | ||||||||
03/31/16 | $ 805,037 | $ 0 | $ 16,323 | $ 9,534,258 | $ 0 | $ 210,949 | ||||||||
04/30/16 | $ 748,004 | $ 0 | $ 21,110 | $ 10,282,262 | $ 0 | $ 232,059 | ||||||||
05/31/16 | $ 632,361 | $ 0 | $ 9,182 | $ 10,914,623 | $ 0 | $ 241,241 | ||||||||
06/30/16 | $ 802,422 | $ 0 | $ 18,767 | $ 11,717,045 | $ 0 | $ 260,008 | ||||||||
07/31/16 | $ 185,846 | $ 0 | $ 4,086 | $ 11,902,891 | $ 0 | $ 264,095 | ||||||||
08/31/16 | $ 732,301 | $ 0 | $ 13,611 | $ 12,635,192 | $ 0 | $ 277,705 | ||||||||
09/30/16 | $ 346,334 | $ 0 | $ 7,797 | $ 12,981,527 | $ 0 | $ 285,502 | ||||||||
10/31/16 | $ 312,036 | $ 0 | $ 6,918 | $ 13,293,563 | $ 0 | $ 292,419 | ||||||||
11/30/16 | $ 481,572 | $ 0 | $ 9,434 | $ 13,775,135 | $ 0 | $ 301,853 |
Page 216 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Issue
|
Collection Period
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||
SLM 2011-1 |
03/31/11 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
04/30/11 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||
05/31/11 | 0.02% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | ||||||||
06/30/11 | 0.02% | 0.00% | 0.00% | 0.04% | 0.00% | 0.00% | ||||||||
07/31/11 | 0.13% | 0.00% | 0.00% | 0.16% | 0.00% | 0.00% | ||||||||
08/31/11 | 0.14% | 0.00% | 0.00% | 0.29% | 0.00% | 0.01% | ||||||||
09/30/11 | 0.19% | 0.00% | 0.00% | 0.48% | 0.00% | 0.01% | ||||||||
10/31/11 | 0.12% | 0.00% | 0.00% | 0.60% | 0.00% | 0.01% | ||||||||
11/30/11 | 0.18% | 0.00% | 0.00% | 0.77% | 0.00% | 0.02% | ||||||||
12/31/11 | 0.16% | 0.00% | 0.00% | 0.92% | 0.00% | 0.02% | ||||||||
01/31/12 | 0.25% | 0.00% | 0.00% | 1.16% | 0.00% | 0.02% | ||||||||
02/29/12 | 0.24% | 0.00% | 0.01% | 1.39% | 0.00% | 0.03% | ||||||||
03/31/12 | 0.26% | 0.00% | 0.01% | 1.63% | 0.00% | 0.03% | ||||||||
04/30/12 | 0.17% | 0.00% | 0.00% | 1.78% | 0.00% | 0.04% | ||||||||
05/31/12 | 0.14% | 0.00% | 0.00% | 1.91% | 0.00% | 0.04% | ||||||||
06/30/12 | 0.25% | 0.00% | 0.00% | 2.14% | 0.00% | 0.04% | ||||||||
07/31/12 | 0.13% | 0.00% | 0.00% | 2.26% | 0.00% | 0.05% | ||||||||
08/31/12 | 0.23% | 0.00% | 0.01% | 2.46% | 0.00% | 0.05% | ||||||||
09/30/12 | 0.24% | 0.00% | 0.01% | 2.67% | 0.00% | 0.06% | ||||||||
10/31/12 | 0.17% | 0.00% | 0.00% | 2.81% | 0.00% | 0.06% | ||||||||
11/30/12 | 0.23% | 0.00% | 0.01% | 3.01% | 0.00% | 0.06% |
Page 217 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-1 |
12/31/12 | 0.23% | 0.00% | 0.00% | 3.20% | 0.00% | 0.07% | |||||||
01/31/13 | 0.27% | 0.00% | 0.01% | 3.43% | 0.00% | 0.07% | ||||||||
02/28/13 | 0.16% | 0.00% | 0.00% | 3.57% | 0.00% | 0.07% | ||||||||
03/31/13 | 0.25% | 0.00% | 0.00% | 3.77% | 0.00% | 0.08% | ||||||||
04/30/13 | 0.20% | 0.00% | 0.00% | 3.94% | 0.00% | 0.08% | ||||||||
05/31/13 | 0.18% | 0.00% | 0.00% | 4.08% | 0.00% | 0.08% | ||||||||
06/30/13 | 0.20% | 0.00% | 0.00% | 4.25% | 0.00% | 0.09% | ||||||||
07/31/13 | 0.28% | 0.00% | 0.01% | 4.47% | 0.00% | 0.09% | ||||||||
08/31/13 | 0.27% | 0.00% | 0.01% | 4.69% | 0.00% | 0.10% | ||||||||
09/30/13 | 0.20% | 0.00% | 0.00% | 4.84% | 0.00% | 0.10% | ||||||||
10/31/13 | 0.19% | 0.00% | 0.00% | 5.00% | 0.00% | 0.10% | ||||||||
11/30/13 | 0.24% | 0.00% | 0.01% | 5.19% | 0.00% | 0.11% | ||||||||
12/31/13 | 0.18% | 0.00% | 0.00% | 5.33% | 0.00% | 0.11% | ||||||||
01/31/14 | 0.25% | 0.00% | 0.01% | 5.52% | 0.00% | 0.11% | ||||||||
02/28/14 | 0.32% | 0.00% | 0.01% | 5.76% | 0.00% | 0.12% | ||||||||
03/31/14 | 0.18% | 0.00% | 0.00% | 5.90% | 0.00% | 0.12% | ||||||||
04/30/14 | 0.26% | 0.00% | 0.01% | 6.09% | 0.00% | 0.13% | ||||||||
05/31/14 | 0.19% | 0.00% | 0.00% | 6.24% | 0.00% | 0.13% | ||||||||
06/30/14 | 0.20% | 0.00% | 0.00% | 6.38% | 0.00% | 0.13% | ||||||||
07/31/14 | 0.18% | 0.00% | 0.00% | 6.52% | 0.00% | 0.13% | ||||||||
08/31/14 | 0.34% | 0.00% | 0.01% | 6.77% | 0.00% | 0.14% |
Page 218 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-1 |
09/30/14 | 0.29% | 0.00% | 0.01% | 6.98% | 0.00% | 0.14% | |||||||
10/31/14 | 0.26% | 0.00% | 0.01% | 7.16% | 0.00% | 0.15% | ||||||||
11/30/14 | 0.25% | 0.00% | 0.01% | 7.34% | 0.00% | 0.15% | ||||||||
12/31/14 | 0.20% | 0.00% | 0.00% | 7.48% | 0.00% | 0.15% | ||||||||
01/31/15 | 0.23% | 0.00% | 0.00% | 7.63% | 0.00% | 0.16% | ||||||||
02/28/15 | 0.15% | 0.00% | 0.00% | 7.73% | 0.00% | 0.16% | ||||||||
03/31/15 | 0.21% | 0.00% | 0.00% | 7.88% | 0.00% | 0.16% | ||||||||
04/30/15 | 0.21% | 0.00% | 0.00% | 8.01% | 0.00% | 0.17% | ||||||||
05/31/15 | 0.22% | 0.00% | 0.00% | 8.16% | 0.00% | 0.17% | ||||||||
06/30/15 | 0.17% | 0.00% | 0.00% | 8.27% | 0.00% | 0.17% | ||||||||
07/31/15 | 0.24% | 0.00% | 0.00% | 8.43% | 0.00% | 0.17% | ||||||||
08/31/15 | 0.27% | 0.00% | 0.01% | 8.60% | 0.00% | 0.18% | ||||||||
09/30/15 | 0.33% | 0.00% | 0.01% | 8.81% | 0.00% | 0.18% | ||||||||
10/31/15 | 0.20% | 0.00% | 0.00% | 8.93% | 0.00% | 0.18% | ||||||||
11/30/15 | 0.23% | 0.00% | 0.01% | 9.07% | 0.00% | 0.19% | ||||||||
12/31/15 | 0.21% | 0.00% | 0.00% | 9.20% | 0.00% | 0.19% | ||||||||
01/31/16 | 0.21% | 0.00% | 0.00% | 9.33% | 0.00% | 0.19% | ||||||||
02/29/16 | 0.29% | 0.00% | 0.01% | 9.51% | 0.00% | 0.19% | ||||||||
03/31/16 | 0.28% | 0.00% | 0.01% | 9.67% | 0.00% | 0.20% | ||||||||
04/30/16 | 0.26% | 0.00% | 0.01% | 9.82% | 0.00% | 0.20% | ||||||||
05/31/16 | 0.18% | 0.00% | 0.00% | 9.93% | 0.00% | 0.20% |
Page 219 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-1 |
06/30/16 | 0.22% | 0.00% | 0.00% | 10.05% | 0.00% | 0.20% | |||||||
07/31/16 | 0.17% | 0.00% | 0.00% | 10.15% | 0.00% | 0.21% | ||||||||
08/31/16 | 0.19% | 0.00% | 0.00% | 10.26% | 0.00% | 0.21% | ||||||||
09/30/16 | 0.17% | 0.00% | 0.00% | 10.35% | 0.00% | 0.21% | ||||||||
10/31/16 | 0.19% | 0.00% | 0.00% | 10.46% | 0.00% | 0.21% | ||||||||
11/30/16 | 0.27% | 0.00% | 0.00% | 10.61% | 0.00% | 0.21% | ||||||||
SLM 2011-2 |
06/30/11 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
07/31/11 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | ||||||||
08/31/11 | 0.02% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | ||||||||
09/30/11 | 0.11% | 0.00% | 0.00% | 0.14% | 0.00% | 0.00% | ||||||||
10/31/11 | 0.10% | 0.00% | 0.00% | 0.24% | 0.00% | 0.00% | ||||||||
11/30/11 | 0.21% | 0.00% | 0.00% | 0.45% | 0.00% | 0.01% | ||||||||
12/31/11 | 0.21% | 0.00% | 0.00% | 0.66% | 0.00% | 0.01% | ||||||||
01/31/12 | 0.24% | 0.00% | 0.00% | 0.89% | 0.00% | 0.02% | ||||||||
02/29/12 | 0.19% | 0.00% | 0.00% | 1.07% | 0.00% | 0.02% | ||||||||
03/31/12 | 0.25% | 0.00% | 0.00% | 1.31% | 0.00% | 0.02% | ||||||||
04/30/12 | 0.20% | 0.00% | 0.00% | 1.50% | 0.00% | 0.03% | ||||||||
05/31/12 | 0.27% | 0.00% | 0.00% | 1.75% | 0.00% | 0.03% | ||||||||
06/30/12 | 0.26% | 0.00% | 0.00% | 2.00% | 0.00% | 0.04% | ||||||||
07/31/12 | 0.22% | 0.00% | 0.00% | 2.20% | 0.00% | 0.04% | ||||||||
08/31/12 | 0.29% | 0.00% | 0.01% | 2.46% | 0.00% | 0.05% |
Page 220 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-2 |
09/30/12 | 0.26% | 0.00% | 0.01% | 2.69% | 0.00% | 0.05% | |||||||
10/31/12 | 0.30% | 0.00% | 0.00% | 2.96% | 0.00% | 0.05% | ||||||||
11/30/12 | 0.26% | 0.00% | 0.01% | 3.18% | 0.00% | 0.06% | ||||||||
12/31/12 | 0.23% | 0.00% | 0.00% | 3.38% | 0.00% | 0.06% | ||||||||
01/31/13 | 0.42% | 0.00% | 0.01% | 3.75% | 0.00% | 0.07% | ||||||||
02/28/13 | 0.23% | 0.00% | 0.00% | 3.94% | 0.00% | 0.08% | ||||||||
03/31/13 | 0.27% | 0.00% | 0.01% | 4.18% | 0.00% | 0.08% | ||||||||
04/30/13 | 0.40% | 0.00% | 0.01% | 4.51% | 0.00% | 0.09% | ||||||||
05/31/13 | 0.38% | 0.00% | 0.01% | 4.83% | 0.00% | 0.10% | ||||||||
06/30/13 | 0.31% | 0.00% | 0.01% | 5.08% | 0.00% | 0.10% | ||||||||
07/31/13 | 0.35% | 0.00% | 0.01% | 5.37% | 0.00% | 0.11% | ||||||||
08/31/13 | 0.27% | 0.00% | 0.01% | 5.60% | 0.00% | 0.11% | ||||||||
09/30/13 | 0.27% | 0.00% | 0.01% | 5.82% | 0.00% | 0.12% | ||||||||
10/31/13 | 0.32% | 0.00% | 0.01% | 6.08% | 0.00% | 0.12% | ||||||||
11/30/13 | 0.32% | 0.00% | 0.01% | 6.34% | 0.00% | 0.13% | ||||||||
12/31/13 | 0.24% | 0.00% | 0.01% | 6.53% | 0.00% | 0.13% | ||||||||
01/31/14 | 0.34% | 0.00% | 0.01% | 6.80% | 0.00% | 0.14% | ||||||||
02/28/14 | 0.35% | 0.00% | 0.01% | 7.07% | 0.00% | 0.14% | ||||||||
03/31/14 | 0.30% | 0.00% | 0.01% | 7.30% | 0.00% | 0.15% | ||||||||
04/30/14 | 0.43% | 0.00% | 0.01% | 7.63% | 0.00% | 0.16% | ||||||||
05/31/14 | 0.46% | 0.00% | 0.01% | 7.98% | 0.00% | 0.16% |
Page 221 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-2 |
06/30/14 | 0.31% | 0.00% | 0.01% | 8.21% | 0.00% | 0.17% | |||||||
07/31/14 | 0.21% | 0.00% | 0.00% | 8.37% | 0.00% | 0.17% | ||||||||
08/31/14 | 0.35% | 0.00% | 0.01% | 8.63% | 0.00% | 0.18% | ||||||||
09/30/14 | 0.28% | 0.00% | 0.00% | 8.84% | 0.00% | 0.18% | ||||||||
10/31/14 | 0.26% | 0.00% | 0.00% | 9.02% | 0.00% | 0.18% | ||||||||
11/30/14 | 0.17% | 0.00% | 0.00% | 9.14% | 0.00% | 0.18% | ||||||||
12/31/14 | 0.16% | 0.00% | 0.00% | 9.26% | 0.00% | 0.19% | ||||||||
01/31/15 | 0.34% | 0.00% | 0.01% | 9.49% | 0.00% | 0.19% | ||||||||
02/28/15 | 0.22% | 0.00% | 0.01% | 9.65% | 0.00% | 0.19% | ||||||||
03/31/15 | 0.22% | 0.00% | 0.01% | 9.80% | 0.00% | 0.20% | ||||||||
04/30/15 | 0.36% | 0.00% | 0.01% | 10.05% | 0.00% | 0.20% | ||||||||
05/31/15 | 0.34% | 0.00% | 0.01% | 10.27% | 0.00% | 0.21% | ||||||||
06/30/15 | 0.29% | 0.00% | 0.01% | 10.47% | 0.00% | 0.21% | ||||||||
07/31/15 | 0.20% | 0.00% | 0.00% | 10.60% | 0.00% | 0.21% | ||||||||
08/31/15 | 0.27% | 0.00% | 0.01% | 10.78% | 0.00% | 0.22% | ||||||||
09/30/15 | 0.32% | 0.00% | 0.00% | 10.98% | 0.00% | 0.22% | ||||||||
10/31/15 | 0.28% | 0.00% | 0.01% | 11.16% | 0.00% | 0.22% | ||||||||
11/30/15 | 0.33% | 0.00% | 0.01% | 11.37% | 0.00% | 0.23% | ||||||||
12/31/15 | 0.36% | 0.00% | 0.01% | 11.60% | 0.00% | 0.23% | ||||||||
01/31/16 | 0.27% | 0.00% | 0.01% | 11.76% | 0.00% | 0.24% | ||||||||
02/29/16 | 0.33% | 0.00% | 0.01% | 11.97% | 0.00% | 0.24% |
Page 222 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-2 |
03/31/16 | 0.41% | 0.00% | 0.01% | 12.22% | 0.00% | 0.25% | |||||||
04/30/16 | 0.25% | 0.00% | 0.00% | 12.36% | 0.00% | 0.25% | ||||||||
05/31/16 | 0.37% | 0.00% | 0.01% | 12.58% | 0.00% | 0.25% | ||||||||
06/30/16 | 0.37% | 0.00% | 0.01% | 12.80% | 0.00% | 0.26% | ||||||||
07/31/16 | 0.31% | 0.00% | 0.01% | 12.98% | 0.00% | 0.26% | ||||||||
08/31/16 | 0.31% | 0.00% | 0.01% | 13.16% | 0.00% | 0.26% | ||||||||
09/30/16 | 0.35% | 0.00% | 0.01% | 13.35% | 0.00% | 0.27% | ||||||||
10/31/16 | 0.15% | 0.00% | 0.00% | 13.44% | 0.00% | 0.27% | ||||||||
11/30/16 | 0.37% | 0.00% | 0.00% | 13.65% | 0.00% | 0.27% | ||||||||
SLM 2011-3 |
12/31/11 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
01/31/12 | 0.03% | 0.00% | 0.00% | 0.03% | 0.00% | 0.00% | ||||||||
02/29/12 | 0.05% | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% | ||||||||
03/31/12 | 0.13% | 0.00% | 0.00% | 0.21% | 0.00% | 0.00% | ||||||||
04/30/12 | 0.24% | 0.00% | 0.00% | 0.45% | 0.00% | 0.01% | ||||||||
05/31/12 | 0.19% | 0.00% | 0.00% | 0.63% | 0.00% | 0.01% | ||||||||
06/30/12 | 0.28% | 0.00% | 0.01% | 0.90% | 0.00% | 0.02% | ||||||||
07/31/12 | 0.29% | 0.00% | 0.01% | 1.18% | 0.00% | 0.02% | ||||||||
08/31/12 | 0.24% | 0.00% | 0.01% | 1.41% | 0.00% | 0.03% | ||||||||
09/30/12 | 0.29% | 0.00% | 0.01% | 1.68% | 0.00% | 0.03% | ||||||||
10/31/12 | 0.24% | 0.00% | 0.00% | 1.90% | 0.00% | 0.04% | ||||||||
11/30/12 | 0.26% | 0.00% | 0.01% | 2.13% | 0.00% | 0.04% |
Page 223 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-3 |
12/31/12 | 0.17% | 0.00% | 0.00% | 2.29% | 0.00% | 0.04% | |||||||
01/31/13 | 0.31% | 0.00% | 0.01% | 2.56% | 0.00% | 0.05% | ||||||||
02/28/13 | 0.20% | 0.00% | 0.00% | 2.74% | 0.00% | 0.05% | ||||||||
03/31/13 | 0.27% | 0.00% | 0.01% | 2.98% | 0.00% | 0.06% | ||||||||
04/30/13 | 0.25% | 0.00% | 0.01% | 3.20% | 0.00% | 0.06% | ||||||||
05/31/13 | 0.26% | 0.00% | 0.01% | 3.42% | 0.00% | 0.07% | ||||||||
06/30/13 | 0.25% | 0.00% | 0.01% | 3.64% | 0.00% | 0.07% | ||||||||
07/31/13 | 0.28% | 0.00% | 0.01% | 3.88% | 0.00% | 0.08% | ||||||||
08/31/13 | 0.30% | 0.00% | 0.01% | 4.13% | 0.00% | 0.09% | ||||||||
09/30/13 | 0.23% | 0.00% | 0.00% | 4.33% | 0.00% | 0.09% | ||||||||
10/31/13 | 0.27% | 0.00% | 0.01% | 4.56% | 0.00% | 0.09% | ||||||||
11/30/13 | 0.19% | 0.00% | 0.00% | 4.72% | 0.00% | 0.10% | ||||||||
12/31/13 | 0.22% | 0.00% | 0.00% | 4.90% | 0.00% | 0.10% | ||||||||
01/31/14 | 0.24% | 0.00% | 0.01% | 5.09% | 0.00% | 0.11% | ||||||||
02/28/14 | 0.30% | 0.00% | 0.01% | 5.34% | 0.00% | 0.11% | ||||||||
03/31/14 | 0.27% | 0.00% | 0.01% | 5.56% | 0.00% | 0.12% | ||||||||
04/30/14 | 0.31% | 0.00% | 0.01% | 5.81% | 0.00% | 0.12% | ||||||||
05/31/14 | 0.30% | 0.00% | 0.01% | 6.04% | 0.00% | 0.13% | ||||||||
06/30/14 | 0.27% | 0.00% | 0.01% | 6.25% | 0.00% | 0.13% | ||||||||
07/31/14 | 0.28% | 0.00% | 0.01% | 6.47% | 0.00% | 0.14% | ||||||||
08/31/14 | 0.22% | 0.00% | 0.00% | 6.64% | 0.00% | 0.14% |
Page 224 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-3 |
09/30/14 | 0.20% | 0.00% | 0.00% | 6.80% | 0.00% | 0.14% | |||||||
10/31/14 | 0.27% | 0.00% | 0.01% | 7.01% | 0.00% | 0.15% | ||||||||
11/30/14 | 0.21% | 0.00% | 0.00% | 7.17% | 0.00% | 0.15% | ||||||||
12/31/14 | 0.28% | 0.00% | 0.01% | 7.38% | 0.00% | 0.15% | ||||||||
01/31/15 | 0.16% | 0.00% | 0.00% | 7.50% | 0.00% | 0.16% | ||||||||
02/28/15 | 0.18% | 0.00% | 0.00% | 7.62% | 0.00% | 0.16% | ||||||||
03/31/15 | 0.19% | 0.00% | 0.00% | 7.76% | 0.00% | 0.16% | ||||||||
04/30/15 | 0.20% | 0.00% | 0.00% | 7.91% | 0.00% | 0.16% | ||||||||
05/31/15 | 0.13% | 0.00% | 0.00% | 8.00% | 0.00% | 0.17% | ||||||||
06/30/15 | 0.14% | 0.00% | 0.00% | 8.10% | 0.00% | 0.17% | ||||||||
07/31/15 | 0.35% | 0.00% | 0.01% | 8.35% | 0.00% | 0.17% | ||||||||
08/31/15 | 0.29% | 0.00% | 0.01% | 8.55% | 0.00% | 0.18% | ||||||||
09/30/15 | 0.23% | 0.00% | 0.01% | 8.70% | 0.00% | 0.18% | ||||||||
10/31/15 | 0.30% | 0.00% | 0.01% | 8.90% | 0.00% | 0.19% | ||||||||
11/30/15 | 0.28% | 0.00% | 0.01% | 9.09% | 0.00% | 0.19% | ||||||||
12/31/15 | 0.24% | 0.00% | 0.01% | 9.25% | 0.00% | 0.19% | ||||||||
01/31/16 | 0.21% | 0.00% | 0.00% | 9.39% | 0.00% | 0.20% | ||||||||
02/29/16 | 0.22% | 0.00% | 0.01% | 9.53% | 0.00% | 0.20% | ||||||||
03/31/16 | 0.27% | 0.00% | 0.01% | 9.70% | 0.00% | 0.20% | ||||||||
04/30/16 | 0.28% | 0.00% | 0.01% | 9.88% | 0.00% | 0.21% | ||||||||
05/31/16 | 0.30% | 0.00% | 0.01% | 10.07% | 0.00% | 0.21% |
Page 225 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
SLM 2011-3 |
06/30/16 | 0.21% | 0.00% | 0.01% | 10.20% | 0.00% | 0.22% | |||||||
07/31/16 | 0.24% | 0.00% | 0.01% | 10.35% | 0.00% | 0.22% | ||||||||
08/31/16 | 0.14% | 0.00% | 0.00% | 10.43% | 0.00% | 0.22% | ||||||||
09/30/16 | 0.25% | 0.00% | 0.01% | 10.58% | 0.00% | 0.22% | ||||||||
10/31/16 | 0.14% | 0.00% | 0.00% | 10.67% | 0.00% | 0.23% | ||||||||
11/30/16 | 0.27% | 0.00% | 0.00% | 10.82% | 0.00% | 0.23% | ||||||||
NAVI 2014-2 |
09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
10/31/14 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | ||||||||
11/30/14 | 0.04% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | ||||||||
12/31/14 | 0.16% | 0.00% | 0.00% | 0.21% | 0.00% | 0.00% | ||||||||
01/31/15 | 0.17% | 0.00% | 0.00% | 0.38% | 0.00% | 0.00% | ||||||||
02/28/15 | 0.18% | 0.00% | 0.00% | 0.55% | 0.00% | 0.01% | ||||||||
03/31/15 | 0.23% | 0.00% | 0.00% | 0.77% | 0.00% | 0.01% | ||||||||
04/30/15 | 0.43% | 0.00% | 0.01% | 1.19% | 0.00% | 0.02% | ||||||||
05/31/15 | 0.34% | 0.00% | 0.01% | 1.51% | 0.00% | 0.02% | ||||||||
06/30/15 | 0.56% | 0.00% | 0.01% | 2.04% | 0.00% | 0.03% | ||||||||
07/31/15 | 1.26% | 0.00% | 0.03% | 3.23% | 0.00% | 0.06% | ||||||||
08/31/15 | 0.89% | 0.00% | 0.02% | 4.05% | 0.00% | 0.08% | ||||||||
09/30/15 | 0.33% | 0.00% | 0.01% | 4.35% | 0.00% | 0.09% | ||||||||
10/31/15 | 0.65% | 0.00% | 0.01% | 4.94% | 0.00% | 0.10% | ||||||||
11/30/15 | 0.51% | 0.00% | 0.01% | 5.40% | 0.00% | 0.11% |
Page 226 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-2 |
12/31/15 | 0.34% | 0.00% | 0.01% | 5.71% | 0.00% | 0.11% | |||||||
01/31/16 | 0.16% | 0.00% | 0.00% | 5.85% | 0.00% | 0.12% | ||||||||
02/29/16 | 0.28% | 0.00% | 0.01% | 6.10% | 0.00% | 0.12% | ||||||||
03/31/16 | 0.64% | 0.00% | 0.02% | 6.66% | 0.00% | 0.14% | ||||||||
04/30/16 | 0.20% | 0.00% | 0.00% | 6.84% | 0.00% | 0.14% | ||||||||
05/31/16 | 0.37% | 0.00% | 0.01% | 7.16% | 0.00% | 0.15% | ||||||||
06/30/16 | 0.42% | 0.00% | 0.01% | 7.52% | 0.00% | 0.15% | ||||||||
07/31/16 | 0.19% | 0.00% | 0.00% | 7.68% | 0.00% | 0.16% | ||||||||
08/31/16 | 0.41% | 0.00% | 0.01% | 8.02% | 0.00% | 0.16% | ||||||||
09/30/16 | 0.22% | 0.02% | 0.01% | 8.20% | 0.02% | 0.17% | ||||||||
10/31/16 | 0.30% | 0.00% | 0.01% | 8.46% | 0.02% | 0.17% | ||||||||
11/30/16 | 0.54% | 0.00% | 0.01% | 8.90% | 0.02% | 0.18% | ||||||||
NAVI 2014-3 |
09/30/14 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | |||||||
10/31/14 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | ||||||||
11/30/14 | 0.05% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% | ||||||||
12/31/14 | 0.04% | 0.00% | 0.00% | 0.10% | 0.00% | 0.00% | ||||||||
01/31/15 | 0.21% | 0.00% | 0.00% | 0.31% | 0.00% | 0.00% | ||||||||
02/28/15 | 0.17% | 0.00% | 0.00% | 0.47% | 0.00% | 0.00% | ||||||||
03/31/15 | 0.38% | 0.00% | 0.01% | 0.84% | 0.00% | 0.01% | ||||||||
04/30/15 | 0.34% | 0.00% | 0.01% | 1.16% | 0.00% | 0.02% | ||||||||
05/31/15 | 0.47% | 0.00% | 0.01% | 1.61% | 0.00% | 0.03% |
Page 227 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-3 |
06/30/15 | 0.56% | 0.00% | 0.01% | 2.14% | 0.00% | 0.04% | |||||||
07/31/15 | 0.72% | 0.00% | 0.02% | 2.82% | 0.00% | 0.05% | ||||||||
08/31/15 | 0.48% | 0.00% | 0.01% | 3.27% | 0.00% | 0.06% | ||||||||
09/30/15 | 0.29% | 0.00% | 0.01% | 3.53% | 0.00% | 0.07% | ||||||||
10/31/15 | 0.40% | 0.00% | 0.01% | 3.89% | 0.00% | 0.08% | ||||||||
11/30/15 | 0.42% | 0.00% | 0.01% | 4.28% | 0.00% | 0.08% | ||||||||
12/31/15 | 0.29% | 0.00% | 0.01% | 4.54% | 0.00% | 0.09% | ||||||||
01/31/16 | 0.27% | 0.00% | 0.01% | 4.78% | 0.00% | 0.09% | ||||||||
02/29/16 | 0.56% | 0.00% | 0.01% | 5.28% | 0.00% | 0.10% | ||||||||
03/31/16 | 0.46% | 0.00% | 0.01% | 5.69% | 0.00% | 0.11% | ||||||||
04/30/16 | 0.40% | 0.00% | 0.01% | 6.04% | 0.00% | 0.11% | ||||||||
05/31/16 | 0.50% | 0.00% | 0.01% | 6.47% | 0.00% | 0.12% | ||||||||
06/30/16 | 0.38% | 0.00% | 0.01% | 6.80% | 0.00% | 0.13% | ||||||||
07/31/16 | 0.21% | 0.00% | 0.01% | 6.98% | 0.00% | 0.13% | ||||||||
08/31/16 | 0.44% | 0.00% | 0.01% | 7.35% | 0.00% | 0.14% | ||||||||
09/30/16 | 0.38% | 0.01% | 0.01% | 7.67% | 0.01% | 0.15% | ||||||||
10/31/16 | 0.22% | 0.00% | 0.00% | 7.86% | 0.01% | 0.15% | ||||||||
11/30/16 | 0.51% | 0.00% | 0.01% | 8.28% | 0.01% | 0.16% | ||||||||
NAVI 2014-4 |
09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
10/31/14 | 0.07% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | ||||||||
11/30/14 | 0.07% | 0.00% | 0.00% | 0.15% | 0.00% | 0.00% |
Page 228 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to Servicer
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to Servicer
|
Risk Sharing Losses
| |||||||||
NAVI 2014-4 |
12/31/14 | 0.16% | 0.00% | 0.00% | 0.30% | 0.00% | 0.00% | |||||||
01/31/15 | 0.24% | 0.00% | 0.01% | 0.54% | 0.00% | 0.01% | ||||||||
02/28/15 | 0.43% | 0.00% | 0.01% | 0.96% | 0.00% | 0.01% | ||||||||
03/31/15 | 0.18% | 0.00% | 0.00% | 1.13% | 0.00% | 0.02% | ||||||||
04/30/15 | 0.34% | 0.00% | 0.01% | 1.46% | 0.00% | 0.02% | ||||||||
05/31/15 | 0.27% | 0.00% | 0.01% | 1.71% | 0.00% | 0.03% | ||||||||
06/30/15 | 0.57% | 0.00% | 0.01% | 2.25% | 0.00% | 0.04% | ||||||||
07/31/15 | 0.97% | 0.00% | 0.02% | 3.16% | 0.00% | 0.06% | ||||||||
08/31/15 | 0.64% | 0.00% | 0.02% | 3.75% | 0.00% | 0.08% | ||||||||
09/30/15 | 0.40% | 0.00% | 0.01% | 4.12% | 0.00% | 0.08% | ||||||||
10/31/15 | 0.52% | 0.00% | 0.01% | 4.59% | 0.00% | 0.09% | ||||||||
11/30/15 | 0.59% | 0.00% | 0.01% | 5.12% | 0.00% | 0.10% | ||||||||
12/31/15 | 0.41% | 0.00% | 0.01% | 5.49% | 0.00% | 0.11% | ||||||||
01/31/16 | 0.59% | 0.00% | 0.01% | 6.01% | 0.00% | 0.12% | ||||||||
02/29/16 | 0.59% | 0.00% | 0.01% | 6.52% | 0.00% | 0.13% | ||||||||
03/31/16 | 0.30% | 0.00% | 0.01% | 6.78% | 0.00% | 0.14% | ||||||||
04/30/16 | 0.45% | 0.00% | 0.01% | 7.17% | 0.00% | 0.15% | ||||||||
05/31/16 | 0.43% | 0.01% | 0.01% | 7.53% | 0.01% | 0.15% | ||||||||
06/30/16 | 0.51% | 0.00% | 0.01% | 7.96% | 0.01% | 0.16% | ||||||||
07/31/16 | 0.44% | 0.00% | 0.01% | 8.33% | 0.01% | 0.17% | ||||||||
08/31/16 | 0.33% | 0.00% | 0.01% | 8.60% | 0.01% | 0.18% |
Page 229 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-4 |
09/30/16 | 0.23% | 0.00% | 0.00% | 8.79% | 0.01% | 0.18% | |||||||
10/31/16 | 0.09% | 0.00% | 0.00% | 8.87% | 0.01% | 0.18% | ||||||||
11/30/16 | 0.52% | 0.00% | 0.01% | 9.29% | 0.01% | 0.19% | ||||||||
NAVI 2014-5 |
09/30/14 | 0.08% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | |||||||
10/31/14 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% | ||||||||
11/30/14 | 0.11% | 0.00% | 0.00% | 0.18% | 0.00% | 0.00% | ||||||||
12/31/14 | 0.06% | 0.00% | 0.00% | 0.25% | 0.00% | 0.00% | ||||||||
01/31/15 | 0.23% | 0.00% | 0.01% | 0.46% | 0.00% | 0.01% | ||||||||
02/28/15 | 0.29% | 0.00% | 0.01% | 0.75% | 0.00% | 0.02% | ||||||||
03/31/15 | 0.37% | 0.00% | 0.01% | 1.10% | 0.00% | 0.02% | ||||||||
04/30/15 | 0.57% | 0.00% | 0.01% | 1.64% | 0.00% | 0.03% | ||||||||
05/31/15 | 0.28% | 0.00% | 0.01% | 1.91% | 0.00% | 0.04% | ||||||||
06/30/15 | 1.17% | 0.00% | 0.02% | 3.00% | 0.00% | 0.06% | ||||||||
07/31/15 | 0.90% | 0.00% | 0.02% | 3.83% | 0.00% | 0.08% | ||||||||
08/31/15 | 0.67% | 0.00% | 0.02% | 4.45% | 0.00% | 0.10% | ||||||||
09/30/15 | 0.74% | 0.00% | 0.02% | 5.11% | 0.00% | 0.11% | ||||||||
10/31/15 | 0.41% | 0.00% | 0.01% | 5.48% | 0.00% | 0.12% | ||||||||
11/30/15 | 0.39% | 0.00% | 0.01% | 5.82% | 0.00% | 0.13% | ||||||||
12/31/15 | 0.33% | 0.00% | 0.01% | 6.11% | 0.00% | 0.14% | ||||||||
01/31/16 | 0.20% | 0.00% | 0.00% | 6.29% | 0.00% | 0.14% | ||||||||
02/29/16 | 0.23% | 0.00% | 0.00% | 6.49% | 0.00% | 0.14% |
Page 230 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-5 |
03/31/16 | 0.43% | 0.00% | 0.01% | 6.86% | 0.00% | 0.15% | |||||||
04/30/16 | 0.30% | 0.00% | 0.01% | 7.12% | 0.00% | 0.16% | ||||||||
05/31/16 | 0.20% | 0.00% | 0.00% | 7.28% | 0.00% | 0.16% | ||||||||
06/30/16 | 0.34% | 0.00% | 0.01% | 7.57% | 0.00% | 0.17% | ||||||||
07/31/16 | 0.49% | 0.00% | 0.01% | 7.98% | 0.00% | 0.18% | ||||||||
08/31/16 | 0.28% | 0.00% | 0.01% | 8.21% | 0.00% | 0.18% | ||||||||
09/30/16 | 0.31% | 0.00% | 0.01% | 8.46% | 0.00% | 0.19% | ||||||||
10/31/16 | 0.27% | 0.00% | 0.01% | 8.69% | 0.00% | 0.19% | ||||||||
11/30/16 | 0.52% | 0.00% | 0.01% | 9.10% | 0.00% | 0.20% | ||||||||
NAVI 2014-6 |
09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
10/31/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||
11/30/14 | 0.11% | 0.00% | 0.00% | 0.11% | 0.00% | 0.00% | ||||||||
12/31/14 | 0.20% | 0.00% | 0.00% | 0.31% | 0.00% | 0.00% | ||||||||
01/31/15 | 0.08% | 0.00% | 0.00% | 0.38% | 0.00% | 0.00% | ||||||||
02/28/15 | 0.30% | 0.00% | 0.01% | 0.68% | 0.00% | 0.01% | ||||||||
03/31/15 | 0.30% | 0.00% | 0.00% | 0.97% | 0.00% | 0.01% | ||||||||
04/30/15 | 0.62% | 0.00% | 0.01% | 1.57% | 0.00% | 0.02% | ||||||||
05/31/15 | 0.44% | 0.00% | 0.01% | 1.98% | 0.00% | 0.03% | ||||||||
06/30/15 | 0.54% | 0.00% | 0.01% | 2.49% | 0.00% | 0.05% | ||||||||
07/31/15 | 0.92% | 0.00% | 0.02% | 3.35% | 0.00% | 0.07% | ||||||||
08/31/15 | 0.61% | 0.00% | 0.02% | 3.91% | 0.00% | 0.09% |
Page 231 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-6 |
09/30/15 | 0.64% | 0.00% | 0.01% | 4.50% | 0.00% | 0.10% | |||||||
10/31/15 | 0.62% | 0.00% | 0.01% | 5.05% | 0.00% | 0.11% | ||||||||
11/30/15 | 0.45% | 0.00% | 0.01% | 5.46% | 0.00% | 0.12% | ||||||||
12/31/15 | 0.52% | 0.00% | 0.01% | 5.92% | 0.00% | 0.13% | ||||||||
01/31/16 | 0.32% | 0.00% | 0.01% | 6.20% | 0.00% | 0.13% | ||||||||
02/29/16 | 0.15% | 0.00% | 0.00% | 6.34% | 0.00% | 0.14% | ||||||||
03/31/16 | 0.65% | 0.00% | 0.01% | 6.90% | 0.00% | 0.15% | ||||||||
04/30/16 | 0.33% | 0.00% | 0.01% | 7.18% | 0.00% | 0.15% | ||||||||
05/31/16 | 0.53% | 0.00% | 0.00% | 7.62% | 0.00% | 0.16% | ||||||||
06/30/16 | 0.26% | 0.00% | 0.01% | 7.84% | 0.00% | 0.16% | ||||||||
07/31/16 | 0.61% | 0.00% | 0.01% | 8.35% | 0.00% | 0.17% | ||||||||
08/31/16 | 0.45% | 0.00% | 0.01% | 8.72% | 0.00% | 0.18% | ||||||||
09/30/16 | 0.42% | 0.00% | 0.01% | 9.06% | 0.00% | 0.18% | ||||||||
10/31/16 | 0.32% | 0.00% | 0.01% | 9.32% | 0.00% | 0.19% | ||||||||
11/30/16 | 0.20% | 0.00% | 0.00% | 9.48% | 0.00% | 0.19% | ||||||||
NAVI 2014-7 |
09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |||||||
10/31/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | ||||||||
11/30/14 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | ||||||||
12/31/14 | 0.07% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | ||||||||
01/31/15 | 0.12% | 0.00% | 0.00% | 0.19% | 0.00% | 0.00% | ||||||||
02/28/15 | 0.21% | 0.00% | 0.00% | 0.40% | 0.00% | 0.01% |
Page 232 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance
|
Percent of Original Pool Balance
| |||||||||||||
Periodic
|
Cumulative
| |||||||||||||
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
|
Claims Paid Principal
|
Claims Rejected Sold to
|
Risk Sharing Losses
| |||||||||
NAVI 2014-7 |
03/31/15 | 0.47% | 0.00% | 0.01% | 0.86% | 0.00% | 0.02% | |||||||
04/30/15 | 0.15% | 0.00% | 0.00% | 1.00% | 0.00% | 0.03% | ||||||||
05/31/15 | 0.54% | 0.00% | 0.01% | 1.51% | 0.00% | 0.04% | ||||||||
06/30/15 | 0.56% | 0.00% | 0.02% | 2.04% | 0.00% | 0.05% | ||||||||
07/31/15 | 0.59% | 0.00% | 0.01% | 2.59% | 0.00% | 0.06% | ||||||||
08/31/15 | 0.60% | 0.00% | 0.02% | 3.15% | 0.00% | 0.08% | ||||||||
09/30/15 | 0.39% | 0.00% | 0.01% | 3.51% | 0.00% | 0.09% | ||||||||
10/31/15 | 0.48% | 0.00% | 0.01% | 3.95% | 0.00% | 0.09% | ||||||||
11/30/15 | 0.76% | 0.00% | 0.02% | 4.63% | 0.00% | 0.11% | ||||||||
12/31/15 | 0.38% | 0.00% | 0.01% | 4.97% | 0.00% | 0.11% | ||||||||
01/31/16 | 0.33% | 0.00% | 0.01% | 5.26% | 0.00% | 0.12% | ||||||||
02/29/16 | 0.30% | 0.00% | 0.01% | 5.52% | 0.00% | 0.12% | ||||||||
03/31/16 | 0.58% | 0.00% | 0.01% | 6.03% | 0.00% | 0.13% | ||||||||
04/30/16 | 0.55% | 0.00% | 0.02% | 6.50% | 0.00% | 0.15% | ||||||||
05/31/16 | 0.47% | 0.00% | 0.01% | 6.90% | 0.00% | 0.15% | ||||||||
06/30/16 | 0.59% | 0.00% | 0.01% | 7.41% | 0.00% | 0.16% | ||||||||
07/31/16 | 0.14% | 0.00% | 0.00% | 7.52% | 0.00% | 0.17% | ||||||||
08/31/16 | 0.55% | 0.00% | 0.01% | 7.99% | 0.00% | 0.18% | ||||||||
09/30/16 | 0.26% | 0.00% | 0.01% | 8.21% | 0.00% | 0.18% | ||||||||
10/31/16 | 0.24% | 0.00% | 0.01% | 8.40% | 0.00% | 0.18% | ||||||||
11/30/16 | 0.37% | 0.00% | 0.01% | 8.71% | 0.00% | 0.19% |
Page 233 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Issue
|
Collection Period
|
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||
SLM 2011-1 |
03/31/11 | -2.12% | - % | - % | - % | |||||
04/30/11 | -1.19% | - % | - % | - % | ||||||
05/31/11 | -0.63% | - % | - % | - % | ||||||
06/30/11 | -0.37% | -1.64% | -35.15% | - % | ||||||
07/31/11 | -0.05% | - % | - % | - % | ||||||
08/31/11 | 0.39% | - % | - % | - % | ||||||
09/30/11 | 0.57% | -0.51% | -10.44% | - % | ||||||
10/31/11 | 0.81% | - % | - % | - % | ||||||
11/30/11 | 1.06% | - % | - % | - % | ||||||
12/31/11 | 1.26% | 0.40% | 7.98% | - % | ||||||
01/31/12 | 1.49% | - % | - % | - % | ||||||
02/29/12 | 1.66% | - % | - % | - % | ||||||
03/31/12 | 1.86% | 1.41% | 26.88% | - % | ||||||
04/30/12 | 2.03% | - % | - % | - % | ||||||
05/31/12 | 2.37% | - % | - % | - % | ||||||
06/30/12 | 2.87% | 5.09% | 94.24% | - % | ||||||
07/31/12 | 3.35% | - % | - % | - % | ||||||
08/31/12 | 3.64% | - % | - % | - % | ||||||
09/30/12 | 3.75% | 6.22% | 110.99% | - % | ||||||
10/31/12 | 3.81% | - % | - % | - % | ||||||
11/30/12 | 3.76% | - % | - % | - % | ||||||
12/31/12 | 3.80% | 1.33% | 22.95% | - % | ||||||
01/31/13 | 3.82% | - % | - % | - % |
Page 234 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-1 |
02/28/13 | 3.84% | - % | - % | - % | |||||
03/31/13 | 3.92% | 2.16% | 36.07% | - % | ||||||
04/30/13 | 3.95% | - % | - % | - % | ||||||
05/31/13 | 3.96% | - % | - % | - % | ||||||
06/30/13 | 3.92% | 1.17% | 19.07% | - % | ||||||
07/31/13 | 3.98% | - % | - % | - % | ||||||
08/31/13 | 4.02% | - % | - % | - % | ||||||
09/30/13 | 4.02% | 2.34% | 36.90% | - % | ||||||
10/31/13 | 4.04% | - % | - % | - % | ||||||
11/30/13 | 4.01% | - % | - % | - % | ||||||
12/31/13 | 3.98% | 0.73% | 11.24% | - % | ||||||
01/31/14 | 3.98% | - % | - % | - % | ||||||
02/28/14 | 4.01% | - % | - % | - % | ||||||
03/31/14 | 4.03% | 2.05% | 30.58% | - % | ||||||
04/30/14 | 4.06% | - % | - % | - % | ||||||
05/31/14 | 4.02% | - % | - % | - % | ||||||
06/30/14 | 4.03% | 1.45% | 21.04% | - % | ||||||
07/31/14 | 4.04% | - % | - % | - % | ||||||
08/31/14 | 4.12% | - % | - % | - % | ||||||
09/30/14 | 4.17% | 3.59% | 50.74% | - % | ||||||
10/31/14 | 4.23% | - % | - % | - % | ||||||
11/30/14 | 4.25% | - % | - % | - % | ||||||
12/31/14 | 4.30% | 3.70% | 51.02% | - % |
Page 235 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-1 |
01/31/15 | 4.33% | - % | - % | - % | |||||
02/28/15 | 4.34% | - % | - % | - % | ||||||
03/31/15 | 4.37% | 3.06% | 41.15% | - % | ||||||
04/30/15 | 4.37% | - % | - % | - % | ||||||
05/31/15 | 4.41% | - % | - % | - % | ||||||
06/30/15 | 4.44% | 3.20% | 41.95% | - % | ||||||
07/31/15 | 4.47% | - % | - % | - % | ||||||
08/31/15 | 4.53% | - % | - % | - % | ||||||
09/30/15 | 4.56% | 6.78% | 86.86% | - % | ||||||
10/31/15 | 4.57% | - % | - % | - % | ||||||
11/30/15 | 4.58% | - % | - % | - % | ||||||
12/31/15 | 4.63% | 6.34% | 79.51% | - % | ||||||
01/31/16 | 4.62% | - % | - % | - % | ||||||
02/29/16 | 4.64% | - % | - % | - % | ||||||
03/31/16 | 4.67% | 6.08% | 75.95% | - % | ||||||
04/30/16 | 4.67% | - % | - % | - % | ||||||
05/31/16 | 4.69% | - % | - % | - % | ||||||
06/30/16 | 4.71% | 6.61% | 82.67% | - % | ||||||
07/31/16 | 4.71% | - % | - % | - % | ||||||
08/31/16 | 4.73% | - % | - % | - % | ||||||
09/30/16 | 4.76% | 6.77% | 84.67% | - % | ||||||
10/31/16 | 4.75% | - % | - % | - % | ||||||
11/30/16 | 4.75% | - % | - % | - % |
Page 236 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as Percent of CLR
|
Quarterly CPR (2)
| |||||||
SLM 2011-2 |
06/30/11 | -1.88% | - % | - % | - % | |||||
07/31/11 | -1.35% | - % | - % | - % | ||||||
08/31/11 | -0.66% | - % | - % | - % | ||||||
09/30/11 | -0.39% | -1.61% | -32.16% | - % | ||||||
10/31/11 | -0.12% | - % | - % | - % | ||||||
11/30/11 | 0.25% | - % | - % | - % | ||||||
12/31/11 | 0.50% | -0.31% | -6.07% | - % | ||||||
01/31/12 | 0.71% | - % | - % | - % | ||||||
02/29/12 | 0.85% | - % | - % | - % | ||||||
03/31/12 | 1.09% | 0.28% | 5.20% | - % | ||||||
04/30/12 | 1.35% | - % | - % | - % | ||||||
05/31/12 | 1.80% | - % | - % | - % | ||||||
06/30/12 | 2.42% | 5.22% | 94.42% | - % | ||||||
07/31/12 | 3.05% | - % | - % | - % | ||||||
08/31/12 | 3.46% | - % | - % | - % | ||||||
09/30/12 | 3.71% | 7.57% | 132.02% | - % | ||||||
10/31/12 | 3.76% | - % | - % | - % | ||||||
11/30/12 | 3.71% | - % | - % | - % | ||||||
12/31/12 | 3.69% | 1.15% | 19.33% | - % | ||||||
01/31/13 | 3.79% | - % | - % | - % | ||||||
02/28/13 | 3.78% | - % | - % | - % | ||||||
03/31/13 | 3.78% | 2.06% | 34.03% | - % | ||||||
04/30/13 | 3.83% | - % | - % | - % |
Page 237 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-2 |
05/31/13 | 3.91% | - % | - % | - % | |||||
06/30/13 | 3.92% | 2.63% | 41.89% | - % | ||||||
07/31/13 | 3.97% | - % | - % | - % | ||||||
08/31/13 | 3.99% | - % | - % | - % | ||||||
09/30/13 | 3.97% | 2.16% | 33.43% | - % | ||||||
10/31/13 | 3.97% | - % | - % | - % | ||||||
11/30/13 | 4.01% | - % | - % | - % | ||||||
12/31/13 | 4.01% | 2.16% | 32.73% | - % | ||||||
01/31/14 | 4.05% | - % | - % | - % | ||||||
02/28/14 | 4.05% | - % | - % | - % | ||||||
03/31/14 | 4.09% | 2.81% | 41.28% | - % | ||||||
04/30/14 | 4.18% | - % | - % | - % | ||||||
05/31/14 | 4.23% | - % | - % | - % | ||||||
06/30/14 | 4.23% | 3.78% | 54.16% | - % | ||||||
07/31/14 | 4.22% | - % | - % | - % | ||||||
08/31/14 | 4.33% | - % | - % | - % | ||||||
09/30/14 | 4.36% | 4.01% | 56.02% | - % | ||||||
10/31/14 | 4.40% | - % | - % | - % | ||||||
11/30/14 | 4.41% | - % | - % | - % | ||||||
12/31/14 | 4.45% | 3.64% | 49.54% | - % | ||||||
01/31/15 | 4.50% | - % | - % | - % | ||||||
02/28/15 | 4.52% | - % | - % | - % | ||||||
03/31/15 | 4.57% | 4.50% | 59.83% | - % |
Page 238 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-2 |
04/30/15 | 4.62% | - % | - % | - % | |||||
05/31/15 | 4.66% | - % | - % | - % | ||||||
06/30/15 | 4.69% | 4.82% | 62.61% | - % | ||||||
07/31/15 | 4.69% | - % | - % | - % | ||||||
08/31/15 | 4.70% | - % | - % | - % | ||||||
09/30/15 | 4.73% | 6.00% | 76.03% | - % | ||||||
10/31/15 | 4.76% | - % | - % | - % | ||||||
11/30/15 | 4.78% | - % | - % | - % | ||||||
12/31/15 | 4.83% | 7.33% | 91.64% | - % | ||||||
01/31/16 | 4.84% | - % | - % | - % | ||||||
02/29/16 | 4.86% | - % | - % | - % | ||||||
03/31/16 | 4.92% | 7.68% | 95.95% | - % | ||||||
04/30/16 | 4.94% | - % | - % | - % | ||||||
05/31/16 | 4.96% | - % | - % | - % | ||||||
06/30/16 | 5.01% | 7.87% | 98.43% | - % | ||||||
07/31/16 | 5.03% | - % | - % | - % | ||||||
08/31/16 | 5.06% | - % | - % | - % | ||||||
09/30/16 | 5.11% | 8.40% | 104.99% | - % | ||||||
10/31/16 | 5.07% | - % | - % | - % | ||||||
11/30/16 | 5.08% | - % | - % | - % | ||||||
SLM 2011-3 |
12/31/11 | -2.82% | - % | - % | - % | |||||
01/31/12 | -2.21% | - % | - % | - % | ||||||
02/29/12 | -1.80% | - % | - % | - % |
Page 239 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-3 |
03/31/12 | -1.28% | -1.71% | -32.38% | - % | |||||
04/30/12 | -0.59% | - % | - % | - % | ||||||
05/31/12 | 0.17% | - % | - % | - % | ||||||
06/30/12 | 1.18% | 4.71% | 86.11% | - % | ||||||
07/31/12 | 2.32% | - % | - % | - % | ||||||
08/31/12 | 2.84% | - % | - % | - % | ||||||
09/30/12 | 3.23% | 7.72% | 136.23% | - % | ||||||
10/31/12 | 3.37% | - % | - % | - % | ||||||
11/30/12 | 3.32% | - % | - % | - % | ||||||
12/31/12 | 3.26% | 0.50% | 8.59% | - % | ||||||
01/31/13 | 3.35% | - % | - % | - % | ||||||
02/28/13 | 3.37% | - % | - % | - % | ||||||
03/31/13 | 3.49% | 1.96% | 32.54% | - % | ||||||
04/30/13 | 3.53% | - % | - % | - % | ||||||
05/31/13 | 3.60% | - % | - % | - % | ||||||
06/30/13 | 3.60% | 1.43% | 23.00% | - % | ||||||
07/31/13 | 3.63% | - % | - % | - % | ||||||
08/31/13 | 3.73% | - % | - % | - % | ||||||
09/30/13 | 3.70% | 1.68% | 26.23% | - % | ||||||
10/31/13 | 3.72% | - % | - % | - % | ||||||
11/30/13 | 3.71% | - % | - % | - % | ||||||
12/31/13 | 3.68% | 0.70% | 10.63% | - % | ||||||
01/31/14 | 3.68% | - % | - % | - % |
Page 240 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-3 |
02/28/14 | 3.68% | - % | - % | - % | |||||
03/31/14 | 3.75% | 1.63% | 24.09% | - % | ||||||
04/30/14 | 3.77% | - % | - % | - % | ||||||
05/31/14 | 3.78% | - % | - % | - % | ||||||
06/30/14 | 3.82% | 1.75% | 25.20% | - % | ||||||
07/31/14 | 3.85% | - % | - % | - % | ||||||
08/31/14 | 3.88% | - % | - % | - % | ||||||
09/30/14 | 3.89% | 2.09% | 29.30% | - % | ||||||
10/31/14 | 3.96% | - % | - % | - % | ||||||
11/30/14 | 3.97% | - % | - % | - % | ||||||
12/31/14 | 4.07% | 3.61% | 49.42% | - % | ||||||
01/31/15 | 4.12% | - % | - % | - % | ||||||
02/28/15 | 4.11% | - % | - % | - % | ||||||
03/31/15 | 4.17% | 2.92% | 39.02% | - % | ||||||
04/30/15 | 4.20% | - % | - % | - % | ||||||
05/31/15 | 4.24% | - % | - % | - % | ||||||
06/30/15 | 4.25% | 2.82% | 36.75% | - % | ||||||
07/31/15 | 4.29% | - % | - % | - % | ||||||
08/31/15 | 4.35% | - % | - % | - % | ||||||
09/30/15 | 4.38% | 6.84% | 87.11% | - % | ||||||
10/31/15 | 4.42% | - % | - % | - % | ||||||
11/30/15 | 4.44% | - % | - % | - % | ||||||
12/31/15 | 4.49% | 6.41% | 80.23% | - % |
Page 241 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
SLM 2011-3 |
01/31/16 | 4.54% | - % | - % | - % | |||||
02/29/16 | 4.55% | - % | - % | - % | ||||||
03/31/16 | 4.61% | 7.25% | 90.57% | - % | ||||||
04/30/16 | 4.65% | - % | - % | - % | ||||||
05/31/16 | 4.72% | - % | - % | - % | ||||||
06/30/16 | 4.77% | 8.22% | 102.70% | - % | ||||||
07/31/16 | 4.77% | - % | - % | - % | ||||||
08/31/16 | 4.82% | - % | - % | - % | ||||||
09/30/16 | 4.86% | 7.52% | 93.97% | - % | ||||||
10/31/16 | 4.87% | - % | - % | - % | ||||||
11/30/16 | 4.91% | - % | - % | - % | ||||||
NAVI 2014-2 |
09/30/14 | 0.15% | - % | - % | - % | |||||
10/31/14 | 0.60% | - % | - % | - % | ||||||
11/30/14 | 0.93% | - % | - % | - % | ||||||
12/31/14 | 1.38% | 2.13% | 28.23% | - % | ||||||
01/31/15 | 1.50% | - % | - % | - % | ||||||
02/28/15 | 1.73% | - % | - % | - % | ||||||
03/31/15 | 1.81% | 2.13% | 27.51% | - % | ||||||
04/30/15 | 2.36% | - % | - % | - % | ||||||
05/31/15 | 2.67% | - % | - % | - % | ||||||
06/30/15 | 3.30% | 6.54% | 82.24% | - % | ||||||
07/31/15 | 4.40% | - % | - % | - % | ||||||
08/31/15 | 4.86% | - % | - % | - % |
Page 242 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-2 |
09/30/15 | 4.83% | 11.47% | 143.38% | - % | |||||
10/31/15 | 5.10% | - % | - % | - % | ||||||
11/30/15 | 5.18% | - % | - % | - % | ||||||
12/31/15 | 5.11% | 7.15% | 89.42% | - % | ||||||
01/31/16 | 5.17% | - % | - % | - % | ||||||
02/29/16 | 5.12% | - % | - % | - % | ||||||
03/31/16 | 5.33% | 7.35% | 91.93% | - % | ||||||
04/30/16 | 5.19% | - % | - % | - % | ||||||
05/31/16 | 5.24% | - % | - % | - % | ||||||
06/30/16 | 5.39% | 5.60% | 70.00% | - % | ||||||
07/31/16 | 5.28% | - % | - % | - % | ||||||
08/31/16 | 5.45% | - % | - % | - % | ||||||
09/30/16 | 5.38% | 5.22% | 65.31% | - % | ||||||
10/31/16 | 5.37% | - % | - % | - % | ||||||
11/30/16 | 5.41% | - % | - % | - % | ||||||
NAVI 2014-3 |
09/30/14 | 0.07% | - % | - % | - % | |||||
10/31/14 | 0.42% | - % | - % | - % | ||||||
11/30/14 | 0.79% | - % | - % | - % | ||||||
12/31/14 | 1.62% | 2.31% | 30.55% | - % | ||||||
01/31/15 | 2.01% | - % | - % | - % | ||||||
02/28/15 | 1.94% | - % | - % | - % | ||||||
03/31/15 | 2.28% | 2.94% | 37.81% | - % | ||||||
04/30/15 | 2.53% | - % | - % | - % |
Page 243 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-3 |
05/31/15 | 2.84% | - % | - % | - % | |||||
06/30/15 | 3.36% | 5.91% | 74.27% | - % | ||||||
07/31/15 | 4.05% | - % | - % | - % | ||||||
08/31/15 | 4.41% | - % | - % | - % | ||||||
09/30/15 | 4.38% | 8.78% | 109.79% | - % | ||||||
10/31/15 | 4.42% | - % | - % | - % | ||||||
11/30/15 | 4.47% | - % | - % | - % | ||||||
12/31/15 | 4.44% | 5.03% | 62.84% | - % | ||||||
01/31/16 | 4.47% | - % | - % | - % | ||||||
02/29/16 | 4.57% | - % | - % | - % | ||||||
03/31/16 | 4.69% | 6.15% | 76.90% | - % | ||||||
04/30/16 | 4.73% | - % | - % | - % | ||||||
05/31/16 | 4.84% | - % | - % | - % | ||||||
06/30/16 | 4.86% | 6.78% | 84.80% | - % | ||||||
07/31/16 | 4.82% | - % | - % | - % | ||||||
08/31/16 | 4.92% | - % | - % | - % | ||||||
09/30/16 | 4.91% | 5.89% | 73.66% | - % | ||||||
10/31/16 | 4.83% | - % | - % | - % | ||||||
11/30/16 | 4.90% | - % | - % | - % | ||||||
NAVI 2014-4 |
09/30/14 | 0.42% | - % | - % | - % | |||||
10/31/14 | 0.68% | - % | - % | - % | ||||||
11/30/14 | 1.08% | - % | - % | - % | ||||||
12/31/14 | 1.78% | 2.39% | 31.62% | - % |
Page 244 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-4 |
01/31/15 | 2.45% | - % | - % | - % | |||||
02/28/15 | 2.88% | - % | - % | - % | ||||||
03/31/15 | 3.01% | 4.75% | 61.23% | - % | ||||||
04/30/15 | 3.13% | - % | - % | - % | ||||||
05/31/15 | 3.11% | - % | - % | - % | ||||||
06/30/15 | 3.46% | 4.18% | 52.57% | - % | ||||||
07/31/15 | 4.24% | - % | - % | - % | ||||||
08/31/15 | 4.56% | - % | - % | - % | ||||||
09/30/15 | 4.80% | 10.37% | 129.59% | - % | ||||||
10/31/15 | 4.99% | - % | - % | - % | ||||||
11/30/15 | 5.31% | - % | - % | - % | ||||||
12/31/15 | 5.44% | 9.12% | 114.00% | - % | ||||||
01/31/16 | 5.73% | - % | - % | - % | ||||||
02/29/16 | 5.72% | - % | - % | - % | ||||||
03/31/16 | 5.70% | 7.91% | 98.84% | - % | ||||||
04/30/16 | 5.68% | - % | - % | - % | ||||||
05/31/16 | 5.78% | - % | - % | - % | ||||||
06/30/16 | 5.87% | 7.75% | 96.91% | - % | ||||||
07/31/16 | 5.99% | - % | - % | - % | ||||||
08/31/16 | 5.99% | - % | - % | - % | ||||||
09/30/16 | 5.96% | 7.35% | 91.90% | - % | ||||||
10/31/16 | 5.78% | - % | - % | - % | ||||||
11/30/16 | 5.82% | - % | - % | - % |
Page 245 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-5 |
09/30/14 | 1.52% | - % | - % | - % | |||||
10/31/14 | 1.87% | - % | - % | - % | ||||||
11/30/14 | 1.91% | - % | - % | - % | ||||||
12/31/14 | 2.36% | 2.43% | 32.94% | - % | ||||||
01/31/15 | 2.99% | - % | - % | - % | ||||||
02/28/15 | 3.02% | - % | - % | - % | ||||||
03/31/15 | 3.63% | 5.41% | 71.32% | - % | ||||||
04/30/15 | 4.17% | - % | - % | - % | ||||||
05/31/15 | 4.03% | - % | - % | - % | ||||||
06/30/15 | 4.98% | 8.30% | 106.57% | - % | ||||||
07/31/15 | 5.41% | - % | - % | - % | ||||||
08/31/15 | 5.74% | - % | - % | - % | ||||||
09/30/15 | 5.93% | 9.95% | 124.91% | - % | ||||||
10/31/15 | 5.90% | - % | - % | - % | ||||||
11/30/15 | 5.82% | - % | - % | - % | ||||||
12/31/15 | 5.75% | 5.35% | 66.82% | - % | ||||||
01/31/16 | 5.68% | - % | - % | - % | ||||||
02/29/16 | 5.74% | - % | - % | - % | ||||||
03/31/16 | 5.89% | 7.26% | 90.78% | - % | ||||||
04/30/16 | 5.74% | - % | - % | - % | ||||||
05/31/16 | 5.83% | - % | - % | - % | ||||||
06/30/16 | 5.94% | 6.96% | 87.03% | - % | ||||||
07/31/16 | 6.03% | - % | - % | - % |
Page 246 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-5 |
08/31/16 | 5.99% | - % | - % | - % | |||||
09/30/16 | 6.08% | 7.89% | 98.57% | - % | ||||||
10/31/16 | 6.10% | - % | - % | - % | ||||||
11/30/16 | 6.13% | - % | - % | - % | ||||||
NAVI 2014-6 |
09/30/14 | -0.09% | - % | - % | - % | |||||
10/31/14 | 0.17% | - % | - % | - % | ||||||
11/30/14 | 1.07% | - % | - % | - % | ||||||
12/31/14 | 2.02% | 3.29% | 43.82% | - % | ||||||
01/31/15 | 2.22% | - % | - % | - % | ||||||
02/28/15 | 2.70% | - % | - % | - % | ||||||
03/31/15 | 2.91% | 4.04% | 52.39% | - % | ||||||
04/30/15 | 3.42% | - % | - % | - % | ||||||
05/31/15 | 3.77% | - % | - % | - % | ||||||
06/30/15 | 4.05% | 6.79% | 85.92% | - % | ||||||
07/31/15 | 4.75% | - % | - % | - % | ||||||
08/31/15 | 5.02% | - % | - % | - % | ||||||
09/30/15 | 5.30% | 10.49% | 131.15% | - % | ||||||
10/31/15 | 5.60% | - % | - % | - % | ||||||
11/30/15 | 5.69% | - % | - % | - % | ||||||
12/31/15 | 5.80% | 8.60% | 107.55% | - % | ||||||
01/31/16 | 5.93% | - % | - % | - % | ||||||
02/29/16 | 5.92% | - % | - % | - % | ||||||
03/31/16 | 6.22% | 9.23% | 115.35% | - % |
Page 247 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-6 |
04/30/16 | 6.17% | - % | - % | - % | |||||
05/31/16 | 6.29% | - % | - % | - % | ||||||
06/30/16 | 6.21% | 6.88% | 85.94% | - % | ||||||
07/31/16 | 6.30% | - % | - % | - % | ||||||
08/31/16 | 6.38% | - % | - % | - % | ||||||
09/30/16 | 6.38% | 8.43% | 105.35% | - % | ||||||
10/31/16 | 6.40% | - % | - % | - % | ||||||
11/30/16 | 6.27% | - % | - % | - % | ||||||
NAVI 2014-7 |
09/30/14 | 0.45% | - % | - % | - % | |||||
10/31/14 | 1.13% | - % | - % | - % | ||||||
11/30/14 | 0.90% | - % | - % | - % | ||||||
12/31/14 | 1.47% | 1.75% | 23.51% | - % | ||||||
01/31/15 | 1.93% | - % | - % | - % | ||||||
02/28/15 | 2.39% | - % | - % | - % | ||||||
03/31/15 | 2.96% | 5.30% | 69.24% | - % | ||||||
04/30/15 | 2.90% | - % | - % | - % | ||||||
05/31/15 | 3.48% | - % | - % | - % | ||||||
06/30/15 | 3.74% | 5.49% | 69.77% | - % | ||||||
07/31/15 | 4.17% | - % | - % | - % | ||||||
08/31/15 | 4.58% | - % | - % | - % | ||||||
09/30/15 | 4.57% | 8.24% | 103.04% | - % | ||||||
10/31/15 | 4.71% | - % | - % | - % | ||||||
11/30/15 | 5.00% | - % | - % | - % |
Page 248 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR
|
Quarterly CPR (1)
|
Quarterly CPR (1) as
|
Quarterly CPR (2)
| |||||||
NAVI 2014-7 |
12/31/15 | 4.86% | 6.83% | 85.31% | - % | |||||
01/31/16 | 5.03% | - % | - % | - % | ||||||
02/29/16 | 5.00% | - % | - % | - % | ||||||
03/31/16 | 5.15% | 7.47% | 93.38% | - % | ||||||
04/30/16 | 5.32% | - % | - % | - % | ||||||
05/31/16 | 5.28% | - % | - % | - % | ||||||
06/30/16 | 5.41% | 7.66% | 95.78% | - % | ||||||
07/31/16 | 5.28% | - % | - % | - % | ||||||
08/31/16 | 5.41% | - % | - % | - % | ||||||
09/30/16 | 5.51% | 6.91% | 86.31% | - % | ||||||
10/31/16 | 5.38% | - % | - % | - % | ||||||
11/30/16 | 5.43% | - % | - % | - % |
Page 249 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
Description of CPR Methodologies
Calculations for Since Issuance CPR
APB = 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
SF = Survival Factor
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 250 of 251
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
Description of Consolidation Loan Ramp (CLR)
The CLR Model is a prepayment scale applicable to FFELP consolidation student loans. CLR has a ramp for the first 120 months of loan age, that is months following loan disbursement. A rate of 100% CLR implies a prepayment rate stepping up evenly by 1/120 of 8% CPR each month to a maximum rate of 8% CPR in the 120th month and each month thereafter.
A multiple of CLR applies a single factor to each of these rates, for example, 90% CLR implies a rate stepping up evenly by 90% of 1/120 of 8% CPR each month of loan age to a maximum rate of 7.2% CPR.
The CLR model is applied on a fully-amortizing assumption, that is, 0% CLR implies level-pay amortization on all loans in the pool, regardless of their actual repayment status.
Quarterly CPR (1) as a percent of CLR is calculated as: Quarterly CPR (1) divided by the Predicted Quarterly CPR (1) per CLR
Page 251 of 251