Navient Student Loan Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-1W	PMN	590.000	8.62	Zmm	VV+	-	HHH	-	-	-	Mmkpn	Xhiah	-	55	1.77%	1.785%	68.12668
K-1I	TVL	504.400	1.65	Idd	FF+	-	NNN	-	-	-	Xsmpejiv	1lL	-	50	1zK+50	-	473.00000
N	TAY	96.400	56.97	Jzz	GE	-	YYY	-	-	-	Cbjiamqi	1sN	-	105	1tA+105	-	497.00000

Tranche Comments

W-1W: First Pay: 2021-12-27; Registration: 144O/Ftu U; K-1I: First Pay: 2021-12-27; Registration: 144Y/Tkm D; N: First Pay: 2021-12-27; Registration: 144Z/Ata Z;

Risk Retention

OC - Tnp, EO - Gy

Pricing Speed

100% XXM ri 10% ddhh

Navient Corp

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	ZMG	13.100	58.38	Ioo	UM	-	PPP	-	-	-	Qfbccmsp	1hL	-	135	1vQ+135	-	251.00000
T-1T	QBC	780.000	6.63	Gll	PP+	-	OOO	-	-	-	Jfagi	Dtfev	57-60	55	1.68%	1.691%	41.62546
E-1O	TBO	892.900	2.69	Tmm	TT+	-	PPP	-	-	-	Fmvpdyms	1dY	57-60	55	1kH+55	-	380.00000

Tranche Comments

T-1T: First Pay: 2021-06-25; Registration: 144C/Bau M; E-1O: First Pay: 2021-06-25; Registration: 144M/Cop Q; Q: First Pay: 2021-06-25; Registration: 144M/Kmo S; Comments: Rgs-ghmmsw;

Risk Retention

WL - Mcy, BW - Rw

Pricing Speed

100% NNE rb 10% ycii

Navient Corp

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-1R	VTR	691.800	8.29	Rtt	II+	-	HHH	-	-	-	Orbhqsyu	1kX	65-70	60	1bG+60	-	107.00000
E	YMR	54.500	67.81	Gtt	WM	-	SSS	-	-	-	Yqhzhjxw	1sT	-	145	1zH+145	-	447.00000
P-1P	KKU	515.000	1.55	Thh	DD+	-	RRR	-	-	-	Yvvtm	Uzcem	65-70	60	-	1.319%	43.99982

Tranche Comments

P-1P: First Pay: 2021-04-26; Registration: 144H/Zwq T; Z-1R: First Pay: 2021-04-26; Registration: 144Q/Qal X; E: First Pay: 2021-04-26; Registration: 144C/Zyk E; Comments: Ezp-ixmppm;

Risk Retention

XP -Fies OX - Oc

Pricing Speed

100% BBB ub 10% rtyy

Navient Corp

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-1C	ZLV	679.000	4.20	Ydd	MM+	-	SSS	-	-	-	Djjvq	Obtny	95-100	90	1.32%	1.333%	20.59037
V-1A	JKA	530.200	2.30	Ioo	KK+	-	EEE	-	-	-	Adzqqcib	1zK	95-100	90	1lO+90	-	800.00000
S	KBJ	48.000	94.89	Koo	DT	-	SSS	-	-	-	Hxdcybuu	1hN	-	210	1vI+210	-	573.00000

Tranche Comments

C-1C: First Pay: 2020-12-28; Registration: 144Z/Nro Q; V-1A: First Pay: 2020-12-28; Registration: 144G/Xcg X; S: First Pay: 2020-12-28; Registration: 144B/Ese R; Comments: Kpw-Kbzrwr;

Risk Retention

TO-Ojki HT-Uy

Pricing Speed

100% HHC zc 10% Chbb

Navient Corp

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	KMZ	86.800	41.11	Rkk	NM	-	YYY	-	-	-	Flrjnbhn	1sK	-	225	1mX+225	-	780.00000
J-1J	RLZ	533.000	3.20	Ijj	YY+	-	CCC	-	-	-	Oybpe	Chnej	-	105	1.31%	1.314%	41.56899
X-1I	YPW	697.000	3.12	Wff	MM+	-	CCC	-	-	-	Ezkbrkre	1hL	115o	105	1eH+105	-	306.00000

Tranche Comments

J-1J: First Pay: 2020-10-26; Registration: 144D/Bno W; Comments: Ewb J Wjjobn X6382XMM5. Jkw-Jzhnwh.; X-1I: First Pay: 2020-10-26; Registration: 144C/Lxy V; Comments: Hxd H Rbxkle C6382GCG3; Y: First Pay: 2020-10-26; Registration: 144P/Txg H; Comments: Vqj T Evzhsp U6382HCE1. Ryq-Ryktqu.;

Risk Retention

LW-Iptv CL-Jf

Pricing Speed

100% PPY yf 10% Yfpp

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	UIL	2.000	8.52	Wmm	BB	-	LLL	-	-	-	Rdqjmauf	1mC	-	160	1uF+160	-	147.00000
W-1	BZH	420.300	6.00	Hvv	VVV	-	ZZZ	-	-	-	Owjhyjao	1nR	28	28	1vO+28	-	805.00000
Y-2	OWP	648.700	9.96	Kcc	NN+	-	JJJ	-	-	-	Qpxcrerm	1kJ	81	81	1vT+81	-	994.00000

Tranche Comments

W-1: First Pay: 2019-12-26; Registration: 144F/Ucm L; Y-2: First Pay: 2019-12-26; Registration: 144O/Cko O; P: First Pay: 2019-12-26; Registration: 144C/Msq F;

Risk Retention

BE Flywxzqul

Pricing Speed

100% FFL

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	IOK	622.300	7.95	Djj	ZZ+	-	III	-	-	-	Qkbcepfu	1kE	-	83	1pE+83	-	767.00000
X	RRG	49.200	84.60	Ann	VV	-	BBB	-	-	-	Pybzccax	1bV	-	155	1mL+155	-	708.00000

Tranche Comments

P: First Pay: 2019-11-25; Registration: 144G/Crb O; X: First Pay: 2019-11-25; Registration: 144Z/Jci I;

Pricing Speed

100% HHM uk Mxkk

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P2	OVV	368.400	4.00	Ivv	XXX	-	CCC	-	-	-	Idqshhra	1hL	100z	100	1cR+100	-	806.00000
Q1	XRM	355.000	7.30	Upp	KKK	-	TTT	-	-	-	Wkdowtbf	1hI	27-30	27	1pO+27	-	163.00000
I	XZN	13.600	33.70	Rbb	I	-	CC	-	-	-	Tqhcuapf	1eZ	145s	145	1fC+145	-	258.00000

Tranche Comments

Q1: First Pay: 2019-06-25; Registration: 144M/Jqa B; P2: First Pay: 2019-06-25; Registration: 144T/Pnz N; I: First Pay: 2019-06-25; Registration: 144T/Dci R;

Collateral

100% KKBIG (19.55% yvsuk)

Pricing Speed

100% YYE, 10% EUSS

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-1	BMF	273.000	4.65	Ooo	YYY	-	AAA	-	-	-	Jkzbomas	1uL	35-37	33	1cM+33	-	377.00000
L-2	MKX	346.200	9.00	Ytt	XX+	-	XXX	-	-	-	Nxqzfjlw	1tB	90-95	90	1rJ+90	-	57.43252
K	NIF	94.800	67.57	Evv	J	-	WW	-	-	-	Oqhadztx	1nX	150p	145	1mC+145	-	360.00000

Tranche Comments

B-1: First Pay: 2019-03-25; Registration: 144J/Ovy T; L-2: First Pay: 2019-03-25; Registration: 144U/Bey B; K: First Pay: 2019-03-25; Registration: 144H/Gto G;

Pricing Speed

100% ZZK uo Kihh

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1	QXX	360.000	3.69	Pcc	NNN	-	BBB	-	-	-	Vzswvsds	1aS	25-27	25	1rD+25	-	441.00000
Y	WXW	13.500	32.20	Rqq	RR	-	LL	-	-	-	Ydzfttxa	1fG	-	130	1sA+130	-	392.00000
J-2	YPL	213.100	9.00	Auu	ZZ+	-	OOO	-	-	-	Lfoywjyd	1iG	68-70	68	1nU+68	-	399.00000

Tranche Comments

N-1: First Pay: 2018-11-26; Registration: 144P/Dhc X; J-2: First Pay: 2018-11-26; Registration: 144D/Lsk K; Y: First Pay: 2018-11-26; Registration: 144X/Lny O;

Pricing Speed

100% LLW vd Wukk