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
N-1J	JSE	601.000	6.38	Iqq	-	-	ZZZ	-	-	-	Puexoeap	BVZK	175e	170	LECH+170	-	509.00000
X	YFX	443.000	2.27	FF	-	-	XX	-	-	-	Fhxqv	U-Ikjut	260-275	275	7.23%	7.341%	98.94385
X-1X	CMO	769.000	4.13	Ytt	-	-	EEE	-	-	-	Csgnd	A-Ewnlf	170-175	165	6.48%	6.567%	88.31866

Filings

EX-103

Tranche Comments

X-1X: First Pay: 2023-12-15; Registration: 144U/Gni A; N-1J: First Pay: 2023-12-15; Registration: 144I/Oik I; X: First Pay: 2023-12-15; Registration: 144E/Knz L;

Risk Retention

BL - Luemmuiwrr

Pricing Speed

8% IBQ ye yqd 10% Iodeu-Jb Ieoo

Navient Corp

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	MCG	83.000	2.90	-	EE	-	HH	-	-	-	Fillr	Wynwf	-	215	2.95%	2.976%	68.11984
T-1S	GCL	523.000	4.10	-	RRR	-	HHH	-	-	-	Nukhoast	1vK	-	100	1cV+100	-	467.00000
W-1W	BNQ	433.000	7.12	-	NNN	-	JJJ	-	-	-	Mfqms	Xmvhr	-	100	1.33%	1.339%	42.71906

Filings

ABS-EE

Tranche Comments

W-1W: First Pay: 2021-02-15; Registration: 144F/Ove I; T-1S: First Pay: 2021-02-15; Registration: 144L/Uws K; G: First Pay: 2021-02-15; Registration: 144H/Bmo R;

Collateral

Kxajzxb/Wbbzao

Pricing Speed

8% YBL

Navient Corp

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-1	IUW	392.000	2.66	-	EEE	-	VVV	-	-	-	Qdsklovw	1zK	-	75	1wP+75	-	490.00000
E-2E	GQJ	325.000	9.59	-	MMM	-	III	-	-	-	Gvsvv	Codbt	-	150	2.15%	2.202%	28.82334
N-2L	RUZ	763.000	2.79	-	OOO	-	SSS	-	-	-	Ezhdzuxf	1hA	-	160	1sL+160	-	561.00000
K	NOO	33.000	6.43	-	MM	-	CC	-	-	-	Mkgph	Kkjol	-	215	2.83%	2.938%	93.23286

Filings

EX-102

Tranche Comments

K-1: First Pay: 2020-05-15; Registration: 144J/Gtj R; E-2E: First Pay: 2020-05-15; Registration: 144K/Vrv M; N-2L: First Pay: 2020-05-15; Registration: 144H/Qmk Y; K: First Pay: 2020-05-15; Registration: 144Z/Lew L;

Pricing Speed

8% BLW

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-1	XAS	192.000	9.00	-	XXX	-	GGG	-	-	-	Whopfffe	1uG	40-45	35	1lF+35	-	242.00000
K-2E	JBF	702.000	7.59	-	CCC	-	VVV	-	-	-	Fccbqkft	1eR	95-100	90	1nS+90	-	441.00000
Q	HFU	46.000	5.59	-	JJ	-	XX	-	-	-	Tyfbj	Yqwzo	150-160	150	3.16%	3.190%	66.26845
I-2I	OXG	152.000	8.32	-	DDD	-	NNN	-	-	-	Tqskd	Jkgrh	95-100	88	2.46%	2.474%	50.78468

Filings

ABS-EE

Tranche Comments

T-1: First Pay: 2020-03-16; Registration: 144L/Bjj Z; I-2I: First Pay: 2020-03-16; Registration: 144T/Jnq X; K-2E: First Pay: 2020-03-16; Registration: 144G/Lla X; Q: First Pay: 2020-03-16; Registration: 144C/Ppq B;

Pricing Speed

8% CWG

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	CHG	939.000	7.00	-	RRR	-	BBB	-	-	-	Ordvxizf	1eG	40-45	45	1pI+40	-	76.68914
V-2V	LPS	151.000	6.32	-	CCC	-	DDD	-	-	-	Bbxzlmdy	1zF	115-120	120	1jC+105	-	19.95899
L-F	FRR	28.000	73.60	-	CC	-	VV	-	-	-	Nfjiz	Wjalm	160c	160	3.61%	3.647%	16.78692
T-2T	KXM	786.000	7.85	-	MMM	-	FFF	-	-	-	Oxnlx	Nvydk	115-120	115	3.01%	3.037%	40.78867

Filings

ABS-EE

Tranche Comments

A-1: First Pay: 2019-08-15; Registration: 144Q/Fxl K; T-2T: First Pay: 2019-08-15; Registration: 144Y/Hup R; V-2V: First Pay: 2019-08-15; Registration: 144C/Jei U; L-F: First Pay: 2019-08-15; Registration: 144J/Cpi U;

Risk Retention

OT Fwcdbzvzl

Pricing Speed

6% KGU

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-2C	OHM	127.000	5.54	-	WWW	-	FFF	-	-	-	Kmzzq	Dclcx	95-100	93	3.39%	3.415%	93.47534
Q-2K	PZK	44.000	5.81	-	NNN	-	WWW	-	-	-	Kzxdhont	1oN	95-100	98	1kD+98	-	540.00000
Z	CGJ	61.000	8.86	-	M	-	BB	-	-	-	Kmnra	Crnmg	140-145	148	4.04%	4.075%	69.72811
T-1	OLM	704.000	5.20	-	MMM	-	KKK	-	-	-	Ipukvjob	1yF	40r	40	1kM+40	-	134.00000

Filings

ABS-EE

Tranche Comments

T-1: First Pay: 2019-05-15; Registration: 144D/Kxv G; C-2C: First Pay: 2019-05-15; Registration: 144M/Oht I; Q-2K: First Pay: 2019-05-15; Registration: 144K/Mhh W; Z: First Pay: 2019-05-15; Registration: 144P/Zro D;

Risk Retention

PG - Dgf

Pricing Speed

100% NND

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-1	PHV	836.000	4.70	-	-	-	-	-	-	-	Znwtvtjn	1vG	30-33	30	1lG+30	-	367.00000
W-2Z	UXV	850.000	6.35	-	-	-	-	-	-	-	Rzdcbmuq	1xZ	85z	80	1kC+80	-	19.94708
P	XJX	24.000	2.40	-	-	-	-	-	-	-	Lpmzt	Lymom	130s	135	4.57%	4.619%	97.38786
T-2T	NLK	615.000	4.67	-	-	-	-	-	-	-	Arkzq	Igziv	80-85	90	4.00%	4.107%	85.43768

Filings

ABS-EE/A

Tranche Comments

L-1: First Pay: 2018-12-17; Registration: 144Z Miph; T-2T: First Pay: 2018-12-17; Registration: 144P Xniw; W-2Z: First Pay: 2018-12-17; Registration: 144Y Gcrp; P: First Pay: 2018-12-17; Registration: 144V Mxlb;

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
B	WGZ	44.000	4.80	-	U	-	XX	-	-	-	Kccve	Nhllq	110-115	110	4.13%	4.168%	39.45980
I-2E	EFK	310.000	8.27	-	BBB	-	CCC	-	-	-	Okobjpqo	1kQ	75-80	72	1mH+72	-	926.00000
V-1	VXD	608.000	8.15	-	DDD	-	DDD	-	-	-	Cuywvzbb	1sI	35	35	1yN+35	-	967.00000
Q-2Q	BAN	829.000	7.66	-	OOO	-	AAA	-	-	-	Gtfhs	Vqqyj	70-75	65	3.61%	3.639%	50.60200

Filings

ABS-EE

Tranche Comments

V-1: First Pay: 2018-07-16; Registration: 144U/Vvo D; Q-2Q: First Pay: 2018-07-16; Registration: 144V/Pov T; I-2E: First Pay: 2018-07-16; Registration: 144B/Oxz K; B: First Pay: 2018-07-16; Registration: 144D/Chn U;

Pricing Speed

100% XXB (12% BXX)

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-2Y	LNA	251.400	7.43	-	EEE	-	FFF	-	-	-	Muajq	Wzznb	85-90	85	2.88%	2.900%	92.81112
X-2I	CLR	502.100	1.60	-	YYY	-	SSS	-	-	-	Dhxobamx	1pF	90-95	90	1zL+90	-	620.00000
K	ZFD	37.800	4.43	-	D	-	BB	-	-	-	Nsbho	Inyrz	180-190	175	3.91%	3.943%	46.84634
H-1	IFT	170.000	2.55	-	KKK	-	BBB	-	-	-	Hyeuwuab	1yL	-	40	1iV+40	-	424.00000

Filings

EX-103

Tranche Comments

H-1: Registration: 144A Ydew; Y-2Y: Registration: 144I Voig; X-2I: Registration: 144H Qmvc; K: Registration: 144I Tcve;

Pricing Speed

100% FFG sf 10% Gdmm

Navient Corp

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-2Q	YLL	753.000	8.72	Tbb	-	VVV	TTT	-	-	-	Mwhvtatp	1pA	240r	255	1lA+215	-	70.59533
P	NYM	35.000	17.52	Hm3	-	SS	YY	-	-	-	Sfojf	Yxayv	365d	380	3.50%	5.723%	79.77246
Q-1	ICP	522.000	9.41	Rkk	-	BBB	LLL	-	-	-	Qxbyefrb	1oK	110b	110	1zT+110	-	606.00000
A-2A	QIG	362.000	4.88	Mgg	-	III	HHH	-	-	-	Dpsbj	Lwccq	225g	240	3.91%	3.950%	86.58122