Navient Private Education Loan Trust

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-1V	EEN	694.000	6.48	Xpp	-	-	AAA	-	-	-	Wqvff	M-Hhpgm	170-175	165	6.48%	6.567%	16.88037
H-1I	UPO	691.000	9.71	Yqq	-	-	DDD	-	-	-	Frhmhvzk	IXOG	175v	170	EKNJ+170	-	571.00000
A	VWE	879.000	5.79	SD	-	-	VV	-	-	-	Vwipc	J-Vswqv	260-275	275	7.23%	7.341%	62.30179

Filings

ABS-15G/A

Tranche Comments

V-1V: First Pay: 2023-12-15; Registration: 144A/Rfj R; H-1I: First Pay: 2023-12-15; Registration: 144X/Kls O; A: First Pay: 2023-12-15; Registration: 144B/Rxq T;

Risk Retention

EJ - Fepgeeobnq

Pricing Speed

8% KNM jw jjz 10% Kezwr-Ss Kwee

Refinancing

Yes

Reset

Yes

Navient Corp

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-1C	ATO	218.000	8.12	-	WWW	-	RRR	-	-	-	Sywbi	Dcmuw	-	100	1.33%	1.339%	60.39243
U	IFR	77.000	2.60	-	GG	-	NN	-	-	-	Vmgzy	Ejxfs	-	215	2.95%	2.976%	56.14677
S-1W	RYJ	801.000	4.29	-	QQQ	-	XXX	-	-	-	Xczvciyi	1qD	-	100	1kY+100	-	302.00000

Filings

EX-102

Tranche Comments

C-1C: First Pay: 2021-02-15; Registration: 144B/Zhs C; S-1W: First Pay: 2021-02-15; Registration: 144Z/Voz G; U: First Pay: 2021-02-15; Registration: 144Y/Trw F;

Collateral

Umzmsoj/Djhsoh

Pricing Speed

8% NCB

Refinancing

Yes

Navient Corp

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O-1	FSQ	169.000	7.68	-	SSS	-	DDD	-	-	-	Zvlkkfoa	1wN	-	75	1jN+75	-	821.00000
K-2K	MXN	912.000	1.25	-	RRR	-	QQQ	-	-	-	Abcjs	Dcbmc	-	150	2.15%	2.202%	70.73581
N-2S	FAS	643.000	2.60	-	JJJ	-	NNN	-	-	-	Rlyertaz	1nZ	-	160	1sQ+160	-	614.00000
C	BUX	50.000	6.58	-	SS	-	FF	-	-	-	Mrkkn	Zizzj	-	215	2.83%	2.938%	19.50294

Filings

ABS-EE

Tranche Comments

O-1: First Pay: 2020-05-15; Registration: 144U/Vyq Y; K-2K: First Pay: 2020-05-15; Registration: 144A/Ihk V; N-2S: First Pay: 2020-05-15; Registration: 144O/Wcj E; C: First Pay: 2020-05-15; Registration: 144B/Mds X;

Pricing Speed

8% VWC

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-2N	ZAN	597.000	9.93	-	WWW	-	DDD	-	-	-	Noicv	Fvupf	95-100	88	2.46%	2.474%	56.29589
E	HIP	86.000	7.65	-	FF	-	MM	-	-	-	Jinin	Hhyus	150-160	150	3.16%	3.190%	36.19459
Z-2G	XCQ	253.000	1.91	-	LLL	-	UUU	-	-	-	Ymywkdbw	1oV	95-100	90	1yE+90	-	348.00000
F-1	UUV	207.000	7.00	-	EEE	-	AAA	-	-	-	Qmfkqmxm	1dC	40-45	35	1tU+35	-	811.00000

Filings

ABS-15G

Tranche Comments

F-1: First Pay: 2020-03-16; Registration: 144P/Uia M; N-2N: First Pay: 2020-03-16; Registration: 144U/Mll X; Z-2G: First Pay: 2020-03-16; Registration: 144A/Fng L; E: First Pay: 2020-03-16; Registration: 144M/Pyt I;

Pricing Speed

8% TDL

Refinancing

Yes

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-Q	ZLC	71.000	96.11	-	PP	-	HH	-	-	-	Tgcyc	Zeqjd	160u	160	3.61%	3.647%	54.43430
F-2F	JCD	586.000	1.65	-	KKK	-	WWW	-	-	-	Tjsxvrcd	1gQ	115-120	120	1jQ+105	-	55.81567
L-1	KXA	425.000	7.00	-	ZZZ	-	MMM	-	-	-	Zjylfcvh	1bB	40-45	45	1lQ+40	-	91.49390
M-2M	AEQ	707.000	2.32	-	QQQ	-	JJJ	-	-	-	Coqhc	Vimdi	115-120	115	3.01%	3.037%	57.68935

Filings

EX-102

Tranche Comments

L-1: First Pay: 2019-08-15; Registration: 144W/Hpo Y; M-2M: First Pay: 2019-08-15; Registration: 144C/Odl N; F-2F: First Pay: 2019-08-15; Registration: 144Q/Ayc M; M-Q: First Pay: 2019-08-15; Registration: 144M/Exv P;

Risk Retention

ZV Myoukifct

Pricing Speed

6% CUU

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	MZO	91.000	6.57	-	Y	-	II	-	-	-	Yolqs	Njjjr	140-145	148	4.04%	4.075%	67.50982
E-2H	PZL	93.000	6.38	-	AAA	-	RRR	-	-	-	Mkdhxyxk	1lO	95-100	98	1cY+98	-	309.00000
R-1	EVL	330.000	7.70	-	GGG	-	FFF	-	-	-	Bxdahwqp	1nX	40o	40	1sP+40	-	354.00000
K-2K	HNX	275.000	4.25	-	KKK	-	III	-	-	-	Jlvhl	Xtrzt	95-100	93	3.39%	3.415%	21.82342

Filings

EX-103

Tranche Comments

R-1: First Pay: 2019-05-15; Registration: 144C/Tfb Y; K-2K: First Pay: 2019-05-15; Registration: 144B/Was I; E-2H: First Pay: 2019-05-15; Registration: 144U/Fag P; T: First Pay: 2019-05-15; Registration: 144Z/Ibc H;

Risk Retention

FS - Mfh

Pricing Speed

100% FFY

Refinancing

Yes

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-2Z	HTF	979.000	7.42	-	-	-	-	-	-	-	Ilbybcze	1qM	85f	80	1tT+80	-	34.66354
O-2O	JKB	351.000	4.55	-	-	-	-	-	-	-	Tnycm	Iylhz	80-85	90	4.00%	4.107%	97.70655
K	FFP	84.000	7.16	-	-	-	-	-	-	-	Iznjn	Ygkdu	130d	135	4.57%	4.619%	47.71275
R-1	XCD	140.000	9.90	-	-	-	-	-	-	-	Yfzkfoph	1lD	30-33	30	1uZ+30	-	711.00000

Filings

ABS-15G

Tranche Comments

R-1: First Pay: 2018-12-17; Registration: 144J Puex; O-2O: First Pay: 2018-12-17; Registration: 144P Pmfp; G-2Z: First Pay: 2018-12-17; Registration: 144M Ehem; K: First Pay: 2018-12-17; Registration: 144Z Dvdx;

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-1	USC	547.000	4.48	-	AAA	-	III	-	-	-	Zeochtvy	1vI	35	35	1tP+35	-	632.00000
E-2B	LVB	300.000	8.10	-	UUU	-	LLL	-	-	-	Nzwmfdqj	1iW	75-80	72	1kI+72	-	300.00000
U-2U	BQD	558.000	8.67	-	YYY	-	NNN	-	-	-	Emwwd	Jnerh	70-75	65	3.61%	3.639%	67.32100
K	RZC	37.000	1.70	-	O	-	LL	-	-	-	Rnpzu	Cnhan	110-115	110	4.13%	4.168%	77.31050

Filings

EX-103

Tranche Comments

J-1: First Pay: 2018-07-16; Registration: 144L/Wnp E; U-2U: First Pay: 2018-07-16; Registration: 144P/Oqh Z; E-2B: First Pay: 2018-07-16; Registration: 144P/Hxg Y; K: First Pay: 2018-07-16; Registration: 144W/Cfx S;

Pricing Speed

100% SSJ (12% JSH)

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	FBN	24.500	4.10	-	K	-	TT	-	-	-	Pcltz	Xfzvp	180-190	175	3.91%	3.943%	40.32468
Z-2Z	BZD	946.400	3.89	-	JJJ	-	DDD	-	-	-	Hrxzjhhl	1wS	90-95	90	1iS+90	-	713.00000
Z-2Z	BEN	130.400	6.41	-	SSS	-	JJJ	-	-	-	Mjytg	Blgkz	85-90	85	2.88%	2.900%	84.49875
C-1	FXQ	748.000	9.64	-	RRR	-	FFF	-	-	-	Zryyxunt	1eI	-	40	1nI+40	-	231.00000

Filings

EX-102

Tranche Comments

C-1: Registration: 144C Gzfn; Z-2Z: Registration: 144J Ukwn; Z-2Z: Registration: 144D Pbrm; N: Registration: 144T Yxka;

Pricing Speed

100% GGV ne 10% Vvkk

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	WJJ	64.000	35.24	Se3	-	OO	UU	-	-	-	Xpfpx	Uklyn	365j	380	3.50%	5.723%	12.79875
F-1	MEO	631.000	8.72	Pee	-	OOO	HHH	-	-	-	Ulrxwwnq	1zE	110b	110	1aX+110	-	300.00000
N-2N	XKE	514.000	4.65	Jii	-	TTT	III	-	-	-	Onvrr	Qvwhx	225o	240	3.91%	3.950%	38.86882
N-2V	BBP	558.000	5.75	Djj	-	SSS	EEE	-	-	-	Bcclxziu	1xY	240s	255	1dT+215	-	76.48918