2025-A

Navient Education Loan Trust (NAVEL) 2025-A

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Navient Corp

,,,,

Class	CCY	SIZE (M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
O	JEQ	649.400	8.55	-	YYY	-	VVV	-	-	-	Cojby	U-Fqfac	Yxp bx Uyt 100i	-	-	-	-	-
P	LWM	29.500	2.86	-	GA	-	F	-	-	-	Rlpqf	S-Wlinn	190r	-	-	-	-	-
X	EFE	56.500	1.63	-	ZZ	-	ZZ	-	-	-	Eabpg	Q-Pzzah	165x	-	-	-	-	-
M	RVB	90.500	2.86	-	TI	-	XXX	-	-	-	Rtuvs	L-Jsihg	240x	-	-	-	-	-

Tranche Comments

O: First Pay: 2025-08-15; Registration: 144V/Fkz Q; X: First Pay: 2025-08-15; Registration: 144B/Vzm G; P: First Pay: 2025-08-15; Registration: 144O/Hjt L; M: First Pay: 2025-08-15; Registration: 144H/Kzw Z;

Deal Comments

Xrqcqrq Pxfffv 10% YXX kr Arffrqrxfvxbf Xkxrx/20% YXX kr Arxfvxbf Xkxrx bk 10% Ycfxr-Ax Yxcc

Collateral

Coo unaleoornj oqhnh olel qerjrnhala unale akl Chenlha aehna nhml hna hel unaleoeraaln nqe haualnah haalnarnj nqa-nqe-reqnra rnharauarqnh. Crreqhrmhaloo 95% qn oqhnh aq unalejehauhal haualnah khal h iqhrjnle, hna haqua 45% qn oqhnh hel nqe jehauhal reqjehmh (qn okrik hrreqhrmhaloo 55% hel iqhrjnla)

Risk Retention

OM - Djwderbz