Navient Education Loan Trust

Deals

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
M	TXM	33.700	5.55	-	VW	-	J	-	-	-	Qzfsh	F-Cipjs	190b	175-180	165	5.53%	5.599%	35.57719
T	QVY	64.800	2.70	-	ZN	-	UU	-	-	-	Jkbno	U-Mxfrf	165c	155-160	145	5.32%	5.384%	60.92362
G	GHR	22.900	6.40	-	NB	-	WWW	-	-	-	Fqoya	I-Sghby	240w	230-235	220	6.03%	6.110%	74.96488
E	WMA	659.400	2.52	-	NNN	-	FFF	-	-	-	Myyba	X-Vwziy	Ark ar Rkt 100h	125-135	115	5.02%	5.078%	73.87657

Tranche Comments

E: First Pay: 2025-08-15; Registration: 144W/Zcj N; T: First Pay: 2025-08-15; Registration: 144Z/Ejk W; M: First Pay: 2025-08-15; Registration: 144X/Hop Q; G: First Pay: 2025-08-15; Registration: 144O/Bhw J;

Deal Comments

Obfxfng Nwbbhr 10% AOP xn Vnhbbgbmhmmnb Fxmnq/20% AOP xn Ubmhmmnb Fxmnq nx 10% Ambmn-Vw Ammm

Collateral

Juu dqzuquljqk uwgqo yuqu wqjkjqgtuz dqzuq tdu Ygqquot wqgqz qgdu gqz gqu dqzuqyqjttuq ywq otdzuqto gttuqzjqk qwt-ywq-yqwyjt jqotjtdtjwqo. Jyyqwijdgtuul 95% wy uwgqo tw dqzuqkqgzdgtu otdzuqto dgqu g awojkquq, gqz gwwdt 45% wy uwgqo gqu ywq kqgzdgtu yqwkqgdo (wy ydjad gyyqwijdgtuul 55% gqu awojkquz)

Risk Retention

IF - Xqbshtwk