|
|
|
Date of Report (Date of Earliest Event Reported):
|
|
January 10, 2018
|
Delaware
|
333-190926 |
04-3480392
|
_____________________
(State or other jurisdiction |
_____________
(Commission |
______________
(I.R.S. Employer |
of incorporation)
|
File Number)
|
Identification No.)
|
|
|
|
2001 Edmund Halley Drive
Reston, VA 20191
_________________________________
(Address of principal executive offices) |
Issuer’s telephone number, including area code:
|
|
(703) 984-6578
|
(a) |
Not applicable
|
(b) |
Not applicable
|
(c) |
Not applicable
|
(d) |
Exhibits
|
Navient Funding, LLC
|
|||
Date: January 10, 2018
|
By:
|
/s/ Mark Rein | |
Name: Mark Rein | |||
Title: Vice President | |||
EXHIBIT 99.1
Static Pool Data
Transaction Type: FFELP - Consolidation |
Table of Contents
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE | 3 |
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS | 3 |
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE | 6 |
Number of Loans | 6 |
Aggregate Outstanding Principal Balance | 7 |
Percent of Pool By Outstanding Principal Balance | 8 |
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES | 9 |
Number of Loans | 9 |
Aggregate Outstanding Principal Balance | 11 |
Percent of Pool By Outstanding Principal Balance | 13 |
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS | 15 |
Number of Loans | 15 |
Aggregate Outstanding Principal Balance | 16 |
Percent of Pool By Outstanding Principal Balance | 17 |
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS | 18 |
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE | 19 |
Number of Loans | 19 |
Aggregate Outstanding Principal Balance | 28 |
Percent of Pool By Outstanding Principal Balance | 37 |
STATIC POOL DATA | 46 |
LOAN STATUS | 46 |
Number of Loans | 46 |
Aggregate Outstanding Principal Balance | 57 |
Percent of Total Principal Balance | 68 |
DELINQUENCY STATUS | 79 |
Number of Loans | 79 |
Aggregate Outstanding Principal Balance | 103 |
Percent of Total Principal Balance | 127 |
CLAIMS, REJECTS, AND LOSSES | 151 |
Periodic and Cumulative | 151 |
Periodic as a Percentage of Beginning Period Pool Balance and Cumulative as a Percentage of Original Pool Balance | 163 |
PREPAYMENTS | 175 |
DESCRIPTION OF CPR METHODOLOGIES | 186 |
DESCRIPTION OF CONSOLIDATION LOAN RAMP (CLR) | 187 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS
Aggregate Outstanding Principal Balance |
Average Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Total ($) |
Treasury Bill ($) |
LIBOR ($) |
# Borrowers |
# Loans |
WAM (Months) |
Per Borrower ($) |
NAVI 2014-2 | 08/14/14 | 263,300,190 | 14,740,305 | 248,559,885 | 6,288 | 10,930 | 260 | 41,873 |
NAVI 2014-3 | 08/14/14 | 263,305,639 | 10,597,662 | 252,707,977 | 6,555 | 11,472 | 253 | 40,169 |
NAVI 2014-4 | 08/14/14 | 263,669,374 | 12,767,093 | 250,902,281 | 6,547 | 11,456 | 253 | 40,273 |
NAVI 2014-5 | 08/14/14 | 158,507,443 | 4,730,768 | 153,776,675 | 3,907 | 6,883 | 255 | 40,570 |
NAVI 2014-6 | 08/14/14 | 158,213,358 | 6,547,497 | 151,665,861 | 3,955 | 6,945 | 253 | 40,003 |
NAVI 2014-7 | 08/14/14 | 158,206,866 | 6,172,622 | 152,034,244 | 3,941 | 6,932 | 253 | 40,144 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS
Aggregate Outstanding Principal Balance |
|||
Issue |
Settlement Date |
Per Loan - T-Bill ($) |
Per Loan - LIBOR ($) |
NAVI 2014-2 | 08/14/14 | 30,645 | 23,788 |
NAVI 2014-3 | 08/14/14 | 28,412 | 22,769 |
NAVI 2014-4 | 08/14/14 | 32,159 | 22,688 |
NAVI 2014-5 | 08/14/14 | 26,728 | 22,931 |
NAVI 2014-6 | 08/14/14 | 30,034 | 22,546 |
NAVI 2014-7 | 08/14/14 | 29,819 | 22,607 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
SUMMARY COMPOSITION OF THE INITIAL TRUST STUDENT LOANS
Issue |
Settlement Date |
WAC |
WA Spread - 92-day T-Bill |
WA Spread - LIBOR |
NAVI 2014-2 | 08/14/14 | 5.68% | 3.11% | 2.53% |
NAVI 2014-3 | 08/14/14 | 5.51% | 3.10% | 2.53% |
NAVI 2014-4 | 08/14/14 | 5.58% | 3.11% | 2.53% |
NAVI 2014-5 | 08/14/14 | 5.48% | 3.11% | 2.53% |
NAVI 2014-6 | 08/14/14 | 5.54% | 3.11% | 2.52% |
NAVI 2014-7 | 08/14/14 | 5.58% | 3.10% | 2.52% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE
Number of Loans |
||||
Issue |
Settlement Date |
Sub Consol Loans |
Unsub Consol Loans |
Total |
NAVI 2014-2 | 08/14/14 | 5,078 | 5,852 | 10,930 |
NAVI 2014-3 | 08/14/14 | 5,417 | 6,055 | 11,472 |
NAVI 2014-4 | 08/14/14 | 5,400 | 6,056 | 11,456 |
NAVI 2014-5 | 08/14/14 | 3,265 | 3,618 | 6,883 |
NAVI 2014-6 | 08/14/14 | 3,295 | 3,650 | 6,945 |
NAVI 2014-7 | 08/14/14 | 3,265 | 3,667 | 6,932 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE
Aggregate Outstanding Principal Balance |
||||
Issue |
Settlement Date |
Sub Consol Loans |
Unsub Consol Loans |
Total |
NAVI 2014-2 | 08/14/14 | $106,962,645 | $156,337,544 | $263,300,190 |
NAVI 2014-3 | 08/14/14 | $109,611,531 | $153,694,108 | $263,305,639 |
NAVI 2014-4 | 08/14/14 | $108,853,042 | $154,816,332 | $263,669,374 |
NAVI 2014-5 | 08/14/14 | $66,368,443 | $92,139,000 | $158,507,443 |
NAVI 2014-6 | 08/14/14 | $66,375,606 | $91,837,752 | $158,213,358 |
NAVI 2014-7 | 08/14/14 | $65,688,448 | $92,518,418 | $158,206,866 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY LOAN TYPE
Percent of Pool By Outstanding Principal Balance |
||||
Issue |
Settlement Date |
Sub Consol Loans |
Unsub Consol Loans |
Total |
NAVI 2014-2 | 08/14/14 | 40.6% | 59.4% | 100.0% |
NAVI 2014-3 | 08/14/14 | 41.6% | 58.4% | 100.0% |
NAVI 2014-4 | 08/14/14 | 41.3% | 58.7% | 100.0% |
NAVI 2014-5 | 08/14/14 | 41.9% | 58.1% | 100.0% |
NAVI 2014-6 | 08/14/14 | 42.0% | 58.0% | 100.0% |
NAVI 2014-7 | 08/14/14 | 41.5% | 58.5% | 100.0% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Number of Loans |
|||||||||||
Issue |
Settlement Date |
<= 3.00 |
3.01 - |
3.51 - 4.00% |
4.01 - 4.50% |
4.51 - 5.00% |
5.01 - 5.50% |
5.51 - 6.00% |
6.01 - 6.50% |
6.51 - 7.00% |
7.01 - 7.50% |
NAVI 2014-2 | 08/14/14 | 686 | 1,133 | 986 | 1,003 | 1,284 | 1,103 | 520 | 566 | 1,579 | 1,050 |
NAVI 2014-3 | 08/14/14 | 841 | 1,412 | 1,063 | 1,082 | 1,280 | 1,090 | 527 | 612 | 1,537 | 1,090 |
NAVI 2014-4 | 08/14/14 | 884 | 1,445 | 1,088 | 1,072 | 1,182 | 1,063 | 485 | 572 | 1,570 | 1,177 |
NAVI 2014-5 | 08/14/14 | 481 | 848 | 666 | 608 | 753 | 676 | 304 | 308 | 1,023 | 725 |
NAVI 2014-6 | 08/14/14 | 497 | 846 | 663 | 600 | 771 | 624 | 319 | 365 | 977 | 703 |
NAVI 2014-7 | 08/14/14 | 497 | 864 | 601 | 597 | 821 | 652 | 344 | 360 | 974 | 688 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Number of Loans |
|||||
Issue |
Settlement Date |
7.51 - 8.00% |
8.01 - 8.50% |
> 8.50 |
Total |
NAVI 2014-2 | 08/14/14 | 454 | 424 | 142 | 10,930 |
NAVI 2014-3 | 08/14/14 | 424 | 442 | 72 | 11,472 |
NAVI 2014-4 | 08/14/14 | 379 | 456 | 83 | 11,456 |
NAVI 2014-5 | 08/14/14 | 218 | 240 | 33 | 6,883 |
NAVI 2014-6 | 08/14/14 | 240 | 291 | 49 | 6,945 |
NAVI 2014-7 | 08/14/14 | 253 | 235 | 46 | 6,932 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Aggregate Outstanding Principal Balance |
||||||||
Issue |
Settlement Date |
<= 3.00 |
3.01 - 3.50% |
3.51 - 4.00% |
4.01 - 4.50% |
4.51 - 5.00% |
5.01 - 5.50% |
5.51 - 6.00% |
NAVI 2014-2 | 08/14/14 | $12,814,364 | $20,769,568 | $22,065,904 | $21,201,249 | $29,881,203 | $24,041,024 | $15,275,518 |
NAVI 2014-3 | 08/14/14 | $17,055,949 | $23,824,149 | $23,456,816 | $24,137,777 | $30,792,416 | $21,823,730 | $12,962,162 |
NAVI 2014-4 | 08/14/14 | $17,088,589 | $25,652,128 | $21,921,578 | $23,119,397 | $25,370,944 | $23,086,797 | $13,487,742 |
NAVI 2014-5 | 08/14/14 | $10,986,088 | $14,453,077 | $14,261,502 | $13,101,694 | $17,448,519 | $14,740,760 | $8,863,039 |
NAVI 2014-6 | 08/14/14 | $9,518,965 | $15,311,958 | $14,592,946 | $13,673,741 | $16,233,083 | $13,966,967 | $8,422,389 |
NAVI 2014-7 | 08/14/14 | $9,178,730 | $14,640,614 | $11,267,388 | $12,874,824 | $18,859,259 | $15,186,261 | $10,011,836 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Aggregate Outstanding Principal Balance |
||||||||
Issue |
Settlement Date |
6.01 - 6.50% |
6.51 - 7.00% |
7.01 - 7.50% |
7.51 - 8.00% |
8.01 - 8.50% |
>8.50 |
Total |
NAVI 2014-2 | 08/14/14 | $15,290,102 | $37,491,927 | $27,274,878 | $14,187,615 | $16,890,066 | $6,116,771 | $263,300,190 |
NAVI 2014-3 | 08/14/14 | $17,316,201 | $33,391,485 | $24,775,138 | $13,847,679 | $17,007,047 | $2,915,090 | $263,305,639 |
NAVI 2014-4 | 08/14/14 | $15,683,718 | $34,823,335 | $25,203,758 | $14,347,067 | $19,833,056 | $4,051,267 | $263,669,374 |
NAVI 2014-5 | 08/14/14 | $8,056,852 | $22,815,244 | $17,487,137 | $6,462,339 | $8,103,384 | $1,727,810 | $158,507,443 |
NAVI 2014-6 | 08/14/14 | $10,172,248 | $20,438,943 | $15,622,680 | $7,709,383 | $9,475,792 | $3,074,265 | $158,213,358 |
NAVI 2014-7 | 08/14/14 | $10,228,438 | $21,163,639 | $14,997,740 | $8,309,118 | $9,322,333 | $2,166,685 | $158,206,866 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Percent of Pool By Outstanding Principal Balance |
|||||||||||
Issue |
Settlement Date |
<= 3.00 |
3.01 - 3.50% |
3.51 - 4.00% |
4.01 - 4.50% |
4.51 - 5.00% |
5.01 - 5.50% |
5.51 - 6.00% |
6.01 - 6.50% |
6.51 - 7.00% |
7.01 - 7.50% |
NAVI 2014-2 | 08/14/14 | 4.9% | 7.9% | 8.4% | 8.1% | 11.3% | 9.1% | 5.8% | 5.8% | 14.2% | 10.4% |
NAVI 2014-3 | 08/14/14 | 6.5% | 9.0% | 8.9% | 9.2% | 11.7% | 8.3% | 4.9% | 6.6% | 12.7% | 9.4% |
NAVI 2014-4 | 08/14/14 | 6.5% | 9.7% | 8.3% | 8.8% | 9.6% | 8.8% | 5.1% | 5.9% | 13.2% | 9.6% |
NAVI 2014-5 | 08/14/14 | 6.9% | 9.1% | 9.0% | 8.3% | 11.0% | 9.3% | 5.6% | 5.1% | 14.4% | 11.0% |
NAVI 2014-6 | 08/14/14 | 6.0% | 9.7% | 9.2% | 8.6% | 10.3% | 8.8% | 5.3% | 6.4% | 12.9% | 9.9% |
NAVI 2014-7 | 08/14/14 | 5.8% | 9.3% | 7.1% | 8.1% | 11.9% | 9.6% | 6.3% | 6.5% | 13.4% | 9.5% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY BORROWER INTEREST RATES
Percent of Pool By Outstanding Principal Balance |
|||||
Issue |
Settlement Date |
7.51 - 8.00% |
8.01 - 8.50% |
> 8.50 |
Total |
NAVI 2014-2 | 08/14/14 | 5.4% | 6.4% | 2.3% | 100.0% |
NAVI 2014-3 | 08/14/14 | 5.3% | 6.5% | 1.1% | 100.0% |
NAVI 2014-4 | 08/14/14 | 5.4% | 7.5% | 1.5% | 100.0% |
NAVI 2014-5 | 08/14/14 | 4.1% | 5.1% | 1.1% | 100.0% |
NAVI 2014-6 | 08/14/14 | 4.9% | 6.0% | 1.9% | 100.0% |
NAVI 2014-7 | 08/14/14 | 5.3% | 5.9% | 1.4% | 100.0% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Number of Loans |
||||||||
Issue |
Settlement Date |
Deferment |
Forbearance |
1st Year Repayment |
2nd Year Repayment |
3rd Year Repayment |
> 3 Years Repayment |
Total |
NAVI 2014-2 | 08/14/14 | 1,071 | 1,447 | 3,131 | 415 | 308 | 4,558 | 10,930 |
NAVI 2014-3 | 08/14/14 | 1,184 | 1,447 | 2,273 | 562 | 337 | 5,669 | 11,472 |
NAVI 2014-4 | 08/14/14 | 1,203 | 1,371 | 2,355 | 556 | 326 | 5,645 | 11,456 |
NAVI 2014-5 | 08/14/14 | 663 | 807 | 1,447 | 354 | 203 | 3,409 | 6,883 |
NAVI 2014-6 | 08/14/14 | 683 | 890 | 1,425 | 368 | 208 | 3,371 | 6,945 |
NAVI 2014-7 | 08/14/14 | 693 | 874 | 1,351 | 353 | 183 | 3,478 | 6,932 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Aggregate Outstanding Principal Balance |
||||||||
Issue |
Settlement Date |
Deferment |
Forbearance |
1st Year Repayment |
2nd Year Repayment |
3rd Year Repayment |
> 3 Years Repayment |
Total |
NAVI 2014-2 | 08/14/14 | $24,548,353 | $47,860,568 | $83,633,500 | $10,958,696 | $8,396,000 | $87,903,073 | $263,300,190 |
NAVI 2014-3 | 08/14/14 | $29,045,716 | $43,682,199 | $62,751,220 | $13,665,848 | $9,669,850 | $104,490,807 | $263,305,639 |
NAVI 2014-4 | 08/14/14 | $27,684,026 | $44,108,841 | $66,295,674 | $14,157,172 | $8,983,612 | $102,440,048 | $263,669,374 |
NAVI 2014-5 | 08/14/14 | $15,216,818 | $24,511,120 | $38,562,190 | $9,594,655 | $6,420,702 | $64,201,958 | $158,507,443 |
NAVI 2014-6 | 08/14/14 | $14,905,540 | $28,698,238 | $36,127,902 | $8,827,965 | $5,550,593 | $64,103,120 | $158,213,358 |
NAVI 2014-7 | 08/14/14 | $16,649,040 | $27,059,626 | $36,756,457 | $9,281,746 | $5,475,996 | $62,984,000 | $158,206,866 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE
DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Percent of Pool By Outstanding Principal Balance |
||||||||
Issue |
Settlement Date |
Deferment |
Forbearance |
1st Year Repayment |
2nd Year Repayment |
3rd Year Repayment |
> 3 Years Repayment |
Total |
NAVI 2014-2 | 08/14/14 | 9.3% | 18.2% | 31.8% | 4.2% | 3.2% | 33.4% | 100.0% |
NAVI 2014-3 | 08/14/14 | 11.0% | 16.6% | 23.8% | 5.2% | 3.7% | 39.7% | 100.0% |
NAVI 2014-4 | 08/14/14 | 10.5% | 16.7% | 25.1% | 5.4% | 3.4% | 38.9% | 100.0% |
NAVI 2014-5 | 08/14/14 | 9.6% | 15.5% | 24.3% | 6.1% | 4.1% | 40.5% | 100.0% |
NAVI 2014-6 | 08/14/14 | 9.4% | 18.1% | 22.8% | 5.6% | 3.5% | 40.5% | 100.0% |
NAVI 2014-7 | 08/14/14 | 10.5% | 17.1% | 23.2% | 5.9% | 3.5% | 39.8% | 100.0% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE 1
SCHEDULED WEIGHTED AVERAGE REMAINING MONTHS IN STATUS OF THE INITIAL TRUST STUDENT LOANS BY CURRENT BORROWER PAYMENT STATUS
Scheduled Remaining Months in Status |
|||||
Issue |
Settlement Date |
Current Status |
Deferral |
Forbearance |
Repayment |
NAVI 2014-2 | 08/14/14 | Deferral | 16.6 | - | 265.1 |
Forbearance | - | 3.9 | 286.8 | ||
Repayment | - | - | 249.3 | ||
NAVI 2014-3 | 08/14/14 | Deferral | 16.2 | - | 267.5 |
Forbearance | - | 4.9 | 275.9 | ||
Repayment | - | - | 241.6 | ||
NAVI 2014-4 | 08/14/14 | Deferral | 15.8 | - | 259.9 |
Forbearance | - | 4.2 | 280.4 | ||
Repayment | - | - | 241.9 | ||
NAVI 2014-5 | 08/14/14 | Deferral | 16.8 | - | 263.2 |
Forbearance | - | 4.2 | 281.2 | ||
Repayment | - | - | 245.2 | ||
NAVI 2014-6 | 08/14/14 | Deferral | 14.2 | - | 263.3 |
Forbearance | - | 3.7 | 290.4 | ||
Repayment | - | - | 239.2 | ||
NAVI 2014-7 | 08/14/14 | Deferral | 15.6 | - | 270.9 |
Forbearance | - | 3.6 | 282.4 | ||
Repayment | - | - | 240.9 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Alaska |
Alabama |
Arkansas |
Arizona |
California |
Colorado |
NAVI 2014-2 | 08/14/14 | 20 | 168 | 109 | 379 | 1,430 | 239 |
NAVI 2014-3 | 08/14/14 | 37 | 151 | 82 | 405 | 1,609 | 258 |
NAVI 2014-4 | 08/14/14 | 28 | 128 | 100 | 363 | 1,617 | 240 |
NAVI 2014-5 | 08/14/14 | 22 | 95 | 45 | 284 | 1,020 | 153 |
NAVI 2014-6 | 08/14/14 | 12 | 79 | 55 | 257 | 1,060 | 146 |
NAVI 2014-7 | 08/14/14 | 8 | 80 | 44 | 257 | 943 | 128 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Connecticut |
Delaware |
DC |
Florida |
Georgia |
Hawaii |
NAVI 2014-2 | 08/14/14 | 66 | 14 | 10 | 607 | 362 | 97 |
NAVI 2014-3 | 08/14/14 | 69 | 17 | 33 | 589 | 335 | 87 |
NAVI 2014-4 | 08/14/14 | 70 | 27 | 36 | 620 | 340 | 113 |
NAVI 2014-5 | 08/14/14 | 52 | 12 | 28 | 311 | 221 | 81 |
NAVI 2014-6 | 08/14/14 | 47 | 11 | 21 | 332 | 239 | 38 |
NAVI 2014-7 | 08/14/14 | 58 | 13 | 15 | 357 | 232 | 74 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Iowa |
Idaho |
Illinois |
Indiana |
Kansas |
Kentucky |
NAVI 2014-2 | 08/14/14 | 115 | 61 | 530 | 220 | 189 | 82 |
NAVI 2014-3 | 08/14/14 | 93 | 48 | 571 | 207 | 231 | 107 |
NAVI 2014-4 | 08/14/14 | 101 | 71 | 523 | 201 | 220 | 108 |
NAVI 2014-5 | 08/14/14 | 55 | 54 | 340 | 108 | 102 | 52 |
NAVI 2014-6 | 08/14/14 | 51 | 42 | 364 | 140 | 106 | 37 |
NAVI 2014-7 | 08/14/14 | 61 | 50 | 350 | 110 | 121 | 57 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Louisiana |
Massachusetts |
Maryland |
Maine |
Michigan |
Minnesota |
NAVI 2014-2 | 08/14/14 | 274 | 113 | 200 | 19 | 335 | 244 |
NAVI 2014-3 | 08/14/14 | 285 | 132 | 184 | 31 | 304 | 220 |
NAVI 2014-4 | 08/14/14 | 249 | 191 | 226 | 22 | 309 | 197 |
NAVI 2014-5 | 08/14/14 | 155 | 67 | 123 | 11 | 222 | 109 |
NAVI 2014-6 | 08/14/14 | 175 | 112 | 121 | 16 | 216 | 130 |
NAVI 2014-7 | 08/14/14 | 145 | 71 | 123 | 8 | 205 | 122 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Missouri |
Mississippi |
Montana |
North Carolina |
North Dakota |
Nebraska |
NAVI 2014-2 | 08/14/14 | 287 | 124 | 27 | 228 | 29 | 46 |
NAVI 2014-3 | 08/14/14 | 240 | 103 | 34 | 255 | 21 | 57 |
NAVI 2014-4 | 08/14/14 | 283 | 111 | 26 | 243 | 35 | 55 |
NAVI 2014-5 | 08/14/14 | 167 | 35 | 18 | 132 | 15 | 25 |
NAVI 2014-6 | 08/14/14 | 168 | 67 | 10 | 151 | 13 | 28 |
NAVI 2014-7 | 08/14/14 | 168 | 54 | 21 | 154 | 19 | 32 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
New Hampshire |
New Jersey |
New Mexico |
Nevada |
New York |
Ohio |
NAVI 2014-2 | 08/14/14 | 34 | 114 | 67 | 98 | 346 | 510 |
NAVI 2014-3 | 08/14/14 | 38 | 140 | 58 | 109 | 528 | 443 |
NAVI 2014-4 | 08/14/14 | 24 | 170 | 44 | 123 | 512 | 418 |
NAVI 2014-5 | 08/14/14 | 18 | 100 | 42 | 59 | 285 | 186 |
NAVI 2014-6 | 08/14/14 | 14 | 96 | 39 | 84 | 273 | 202 |
NAVI 2014-7 | 08/14/14 | 22 | 93 | 45 | 62 | 313 | 226 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Oklahoma |
Oregon |
Pennsylvania |
Rhode Island |
South Carolina |
South Dakota |
NAVI 2014-2 | 08/14/14 | 164 | 221 | 197 | 16 | 110 | 36 |
NAVI 2014-3 | 08/14/14 | 150 | 277 | 235 | 20 | 79 | 18 |
NAVI 2014-4 | 08/14/14 | 174 | 271 | 225 | 18 | 108 | 27 |
NAVI 2014-5 | 08/14/14 | 90 | 147 | 161 | 11 | 77 | 32 |
NAVI 2014-6 | 08/14/14 | 108 | 180 | 125 | 10 | 63 | 12 |
NAVI 2014-7 | 08/14/14 | 68 | 155 | 139 | 16 | 76 | 14 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
|||||||
Issue |
Settlement Date |
Tennessee |
Texas |
Utah |
Virginia |
Vermont |
Washington |
NAVI 2014-2 | 08/14/14 | 189 | 956 | 55 | 230 | 13 | 606 |
NAVI 2014-3 | 08/14/14 | 164 | 998 | 82 | 260 | 5 | 751 |
NAVI 2014-4 | 08/14/14 | 197 | 959 | 69 | 275 | 12 | 668 |
NAVI 2014-5 | 08/14/14 | 103 | 620 | 56 | 158 | 6 | 439 |
NAVI 2014-6 | 08/14/14 | 85 | 559 | 51 | 137 | 3 | 460 |
NAVI 2014-7 | 08/14/14 | 104 | 635 | 32 | 182 | 8 | 463 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Number of Loans |
||||||
Issue |
Settlement Date |
West Virginia |
Wisconsin |
Wyoming |
Other |
Total |
NAVI 2014-2 | 08/14/14 | 32 | 241 | 14 | 57 | 10,930 |
NAVI 2014-3 | 08/14/14 | 63 | 182 | 18 | 59 | 11,472 |
NAVI 2014-4 | 08/14/14 | 39 | 182 | 17 | 71 | 11,456 |
NAVI 2014-5 | 08/14/14 | 34 | 96 | 14 | 35 | 6,883 |
NAVI 2014-6 | 08/14/14 | 22 | 113 | 11 | 54 | 6,945 |
NAVI 2014-7 | 08/14/14 | 23 | 133 | 12 | 31 | 6,932 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Alaska |
Alabama |
Arkansas |
Arizona |
California |
Colorado |
NAVI 2014-2 | 08/14/14 | $213,681 | $4,422,503 | $3,018,035 | $9,447,374 | $34,672,362 | $5,864,323 |
NAVI 2014-3 | 08/14/14 | $926,770 | $2,919,101 | $1,737,125 | $9,986,038 | $36,034,932 | $6,020,374 |
NAVI 2014-4 | 08/14/14 | $628,677 | $3,565,218 | $2,665,353 | $7,931,308 | $35,576,783 | $5,688,404 |
NAVI 2014-5 | 08/14/14 | $315,171 | $2,847,279 | $956,166 | $7,814,509 | $23,853,986 | $3,523,744 |
NAVI 2014-6 | 08/14/14 | $323,876 | $2,017,921 | $1,294,762 | $6,190,650 | $23,552,838 | $2,895,444 |
NAVI 2014-7 | 08/14/14 | $218,000 | $1,968,148 | $1,133,654 | $6,897,754 | $20,052,684 | $2,886,067 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Connecticut |
Delaware |
DC |
Florida |
Georgia |
Hawaii |
NAVI 2014-2 | 08/14/14 | $1,323,604 | $416,341 | $321,579 | $16,033,529 | $9,693,824 | $1,892,451 |
NAVI 2014-3 | 08/14/14 | $1,439,735 | $363,843 | $781,593 | $14,837,875 | $8,084,550 | $1,680,201 |
NAVI 2014-4 | 08/14/14 | $2,086,850 | $515,617 | $794,302 | $16,762,530 | $9,145,986 | $2,167,929 |
NAVI 2014-5 | 08/14/14 | $675,173 | $370,639 | $428,600 | $8,122,865 | $5,864,574 | $1,552,985 |
NAVI 2014-6 | 08/14/14 | $949,810 | $217,358 | $362,827 | $7,385,352 | $6,367,664 | $740,619 |
NAVI 2014-7 | 08/14/14 | $792,649 | $445,437 | $261,672 | $8,933,854 | $6,185,109 | $1,467,892 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Iowa |
Idaho |
Illinois |
Indiana |
Kansas |
Kentucky |
NAVI 2014-2 | 08/14/14 | $2,687,895 | $1,571,411 | $12,946,069 | $5,044,036 | $3,704,904 | $2,150,955 |
NAVI 2014-3 | 08/14/14 | $2,024,261 | $679,242 | $12,917,455 | $4,635,727 | $4,607,272 | $2,292,053 |
NAVI 2014-4 | 08/14/14 | $2,279,411 | $1,191,300 | $13,300,259 | $4,486,405 | $4,379,867 | $2,307,082 |
NAVI 2014-5 | 08/14/14 | $1,125,900 | $1,412,271 | $6,826,432 | $2,357,982 | $2,632,097 | $1,482,646 |
NAVI 2014-6 | 08/14/14 | $1,160,605 | $890,994 | $8,178,746 | $3,041,170 | $2,489,380 | $810,634 |
NAVI 2014-7 | 08/14/14 | $1,164,080 | $1,227,102 | $8,907,772 | $3,055,960 | $2,363,909 | $1,365,390 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Louisiana |
Massachusetts |
Maryland |
Maine |
Michigan |
Minnesota |
NAVI 2014-2 | 08/14/14 | $8,007,534 | $2,152,003 | $5,155,758 | $329,919 | $8,546,037 | $4,620,674 |
NAVI 2014-3 | 08/14/14 | $8,523,044 | $2,824,611 | $4,619,346 | $825,470 | $7,343,166 | $4,360,805 |
NAVI 2014-4 | 08/14/14 | $6,031,404 | $2,997,976 | $6,195,038 | $368,917 | $7,780,576 | $4,929,820 |
NAVI 2014-5 | 08/14/14 | $4,401,608 | $1,320,589 | $3,201,171 | $318,276 | $5,274,808 | $2,224,514 |
NAVI 2014-6 | 08/14/14 | $4,558,439 | $2,438,178 | $3,362,425 | $308,691 | $4,858,905 | $2,849,638 |
NAVI 2014-7 | 08/14/14 | $3,770,617 | $1,558,020 | $3,673,272 | $100,461 | $3,906,819 | $3,082,095 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Missouri |
Mississippi |
Montana |
North Carolina |
North Dakota |
Nebraska |
NAVI 2014-2 | 08/14/14 | $7,278,286 | $3,393,764 | $893,773 | $5,482,894 | $614,355 | $1,120,567 |
NAVI 2014-3 | 08/14/14 | $5,837,977 | $2,844,049 | $805,935 | $5,785,858 | $502,556 | $1,404,263 |
NAVI 2014-4 | 08/14/14 | $7,655,722 | $2,918,402 | $501,131 | $5,216,786 | $624,818 | $1,266,696 |
NAVI 2014-5 | 08/14/14 | $3,981,607 | $842,293 | $438,586 | $3,150,415 | $211,711 | $753,860 |
NAVI 2014-6 | 08/14/14 | $4,066,322 | $1,986,458 | $304,853 | $2,762,908 | $218,433 | $736,961 |
NAVI 2014-7 | 08/14/14 | $3,829,828 | $1,458,505 | $315,234 | $3,044,797 | $395,224 | $622,802 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
New Hampshire |
New Jersey |
New Mexico |
Nevada |
New York |
Ohio |
NAVI 2014-2 | 08/14/14 | $532,809 | $2,140,135 | $1,401,869 | $2,502,529 | $7,988,815 | $12,152,632 |
NAVI 2014-3 | 08/14/14 | $1,092,297 | $4,214,714 | $1,292,920 | $2,235,652 | $11,781,116 | $9,872,149 |
NAVI 2014-4 | 08/14/14 | $368,347 | $3,904,449 | $891,715 | $2,639,322 | $10,319,049 | $9,555,986 |
NAVI 2014-5 | 08/14/14 | $302,962 | $2,422,053 | $1,106,054 | $1,075,206 | $5,630,490 | $4,773,154 |
NAVI 2014-6 | 08/14/14 | $345,741 | $2,167,542 | $1,057,383 | $2,197,924 | $5,509,074 | $4,624,122 |
NAVI 2014-7 | 08/14/14 | $378,951 | $2,285,638 | $950,429 | $1,517,266 | $5,880,568 | $5,115,242 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Oklahoma |
Oregon |
Pennsylvania |
Rhode Island |
South Carolina |
South Dakota |
NAVI 2014-2 | 08/14/14 | $4,379,030 | $5,108,899 | $4,237,749 | $170,503 | $2,810,189 | $954,812 |
NAVI 2014-3 | 08/14/14 | $3,631,410 | $5,951,658 | $5,301,294 | $233,487 | $1,639,410 | $355,292 |
NAVI 2014-4 | 08/14/14 | $4,110,859 | $5,869,093 | $4,239,345 | $392,700 | $3,029,549 | $762,799 |
NAVI 2014-5 | 08/14/14 | $2,018,920 | $3,188,161 | $3,731,879 | $295,966 | $1,585,754 | $406,652 |
NAVI 2014-6 | 08/14/14 | $2,850,663 | $4,560,933 | $2,157,820 | $150,209 | $1,414,491 | $235,727 |
NAVI 2014-7 | 08/14/14 | $1,986,812 | $3,156,915 | $3,505,217 | $170,993 | $1,981,779 | $178,739 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Tennessee |
Texas |
Utah |
Virginia |
Vermont |
Washington |
NAVI 2014-2 | 08/14/14 | $4,361,472 | $25,496,838 | $1,165,677 | $5,194,105 | $188,734 | $11,854,666 |
NAVI 2014-3 | 08/14/14 | $4,247,151 | $23,413,023 | $2,032,951 | $5,570,289 | $324,712 | $14,812,253 |
NAVI 2014-4 | 08/14/14 | $4,210,814 | $22,014,791 | $1,882,017 | $6,444,611 | $219,993 | $13,555,142 |
NAVI 2014-5 | 08/14/14 | $1,825,629 | $13,305,760 | $1,225,800 | $3,720,314 | $79,768 | $8,993,523 |
NAVI 2014-6 | 08/14/14 | $1,548,454 | $13,509,725 | $1,092,001 | $3,172,092 | $142,984 | $9,759,170 |
NAVI 2014-7 | 08/14/14 | $2,314,929 | $15,462,729 | $713,065 | $3,365,364 | $296,551 | $9,174,928 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Aggregate Outstanding Principal Balance |
||||||
Issue |
Settlement Date |
West Virginia |
Wisconsin |
Wyoming |
Other |
Total |
NAVI 2014-2 | 08/14/14 | $897,464 | $5,084,364 | $325,122 | $1,331,337 | $263,300,190 |
NAVI 2014-3 | 08/14/14 | $1,584,145 | $3,938,521 | $363,081 | $1,772,890 | $263,305,639 |
NAVI 2014-4 | 08/14/14 | $795,873 | $3,945,349 | $501,127 | $2,055,878 | $263,669,374 |
NAVI 2014-5 | 08/14/14 | $602,938 | $2,564,804 | $373,336 | $995,865 | $158,507,443 |
NAVI 2014-6 | 08/14/14 | $379,248 | $2,565,829 | $187,847 | $1,261,518 | $158,213,358 |
NAVI 2014-7 | 08/14/14 | $429,234 | $3,143,731 | $333,162 | $779,818 | $158,206,866 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Alaska |
Alabama |
Arkansas |
Arizona |
California |
Colorado |
NAVI 2014-2 | 08/14/14 | 0.1% | 1.7% | 1.1% | 3.6% | 13.2% | 2.2% |
NAVI 2014-3 | 08/14/14 | 0.4% | 1.1% | 0.7% | 3.8% | 13.7% | 2.3% |
NAVI 2014-4 | 08/14/14 | 0.2% | 1.4% | 1.0% | 3.0% | 13.5% | 2.2% |
NAVI 2014-5 | 08/14/14 | 0.2% | 1.8% | 0.6% | 4.9% | 15.0% | 2.2% |
NAVI 2014-6 | 08/14/14 | 0.2% | 1.3% | 0.8% | 3.9% | 14.9% | 1.8% |
NAVI 2014-7 | 08/14/14 | 0.1% | 1.2% | 0.7% | 4.4% | 12.7% | 1.8% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Connecticut |
Delaware |
DC |
Florida |
Georgia |
Hawaii |
NAVI 2014-2 | 08/14/14 | 0.5% | 0.2% | 0.1% | 6.1% | 3.7% | 0.7% |
NAVI 2014-3 | 08/14/14 | 0.5% | 0.1% | 0.3% | 5.6% | 3.1% | 0.6% |
NAVI 2014-4 | 08/14/14 | 0.8% | 0.2% | 0.3% | 6.4% | 3.5% | 0.8% |
NAVI 2014-5 | 08/14/14 | 0.4% | 0.2% | 0.3% | 5.1% | 3.7% | 1.0% |
NAVI 2014-6 | 08/14/14 | 0.6% | 0.1% | 0.2% | 4.7% | 4.0% | 0.5% |
NAVI 2014-7 | 08/14/14 | 0.5% | 0.3% | 0.2% | 5.6% | 3.9% | 0.9% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Iowa |
Idaho |
Illinois |
Indiana |
Kansas |
Kentucky |
NAVI 2014-2 | 08/14/14 | 1.0% | 0.6% | 4.9% | 1.9% | 1.4% | 0.8% |
NAVI 2014-3 | 08/14/14 | 0.8% | 0.3% | 4.9% | 1.8% | 1.7% | 0.9% |
NAVI 2014-4 | 08/14/14 | 0.9% | 0.5% | 5.0% | 1.7% | 1.7% | 0.9% |
NAVI 2014-5 | 08/14/14 | 0.7% | 0.9% | 4.3% | 1.5% | 1.7% | 0.9% |
NAVI 2014-6 | 08/14/14 | 0.7% | 0.6% | 5.2% | 1.9% | 1.6% | 0.5% |
NAVI 2014-7 | 08/14/14 | 0.7% | 0.8% | 5.6% | 1.9% | 1.5% | 0.9% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Louisiana |
Massachusetts |
Maryland |
Maine |
Michigan |
Minnesota |
NAVI 2014-2 | 08/14/14 | 3.0% | 0.8% | 2.0% | 0.1% | 3.2% | 1.8% |
NAVI 2014-3 | 08/14/14 | 3.2% | 1.1% | 1.8% | 0.3% | 2.8% | 1.7% |
NAVI 2014-4 | 08/14/14 | 2.3% | 1.1% | 2.3% | 0.1% | 3.0% | 1.9% |
NAVI 2014-5 | 08/14/14 | 2.8% | 0.8% | 2.0% | 0.2% | 3.3% | 1.4% |
NAVI 2014-6 | 08/14/14 | 2.9% | 1.5% | 2.1% | 0.2% | 3.1% | 1.8% |
NAVI 2014-7 | 08/14/14 | 2.4% | 1.0% | 2.3% | 0.1% | 2.5% | 1.9% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Missouri |
Mississippi |
Montana |
North Carolina |
North Dakota |
Nebraska |
NAVI 2014-2 | 08/14/14 | 2.8% | 1.3% | 0.3% | 2.1% | 0.2% | 0.4% |
NAVI 2014-3 | 08/14/14 | 2.2% | 1.1% | 0.3% | 2.2% | 0.2% | 0.5% |
NAVI 2014-4 | 08/14/14 | 2.9% | 1.1% | 0.2% | 2.0% | 0.2% | 0.5% |
NAVI 2014-5 | 08/14/14 | 2.5% | 0.5% | 0.3% | 2.0% | 0.1% | 0.5% |
NAVI 2014-6 | 08/14/14 | 2.6% | 1.3% | 0.2% | 1.7% | 0.1% | 0.5% |
NAVI 2014-7 | 08/14/14 | 2.4% | 0.9% | 0.2% | 1.9% | 0.2% | 0.4% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
New Hampshire |
New Jersey |
New Mexico |
Nevada |
New York |
Ohio |
NAVI 2014-2 | 08/14/14 | 0.2% | 0.8% | 0.5% | 1.0% | 3.0% | 4.6% |
NAVI 2014-3 | 08/14/14 | 0.4% | 1.6% | 0.5% | 0.8% | 4.5% | 3.7% |
NAVI 2014-4 | 08/14/14 | 0.1% | 1.5% | 0.3% | 1.0% | 3.9% | 3.6% |
NAVI 2014-5 | 08/14/14 | 0.2% | 1.5% | 0.7% | 0.7% | 3.6% | 3.0% |
NAVI 2014-6 | 08/14/14 | 0.2% | 1.4% | 0.7% | 1.4% | 3.5% | 2.9% |
NAVI 2014-7 | 08/14/14 | 0.2% | 1.4% | 0.6% | 1.0% | 3.7% | 3.2% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Oklahoma |
Oregon |
Pennsylvania |
Rhode Island |
South Carolina |
South Dakota |
NAVI 2014-2 | 08/14/14 | 1.7% | 1.9% | 1.6% | 0.1% | 1.1% | 0.4% |
NAVI 2014-3 | 08/14/14 | 1.4% | 2.3% | 2.0% | 0.1% | 0.6% | 0.1% |
NAVI 2014-4 | 08/14/14 | 1.6% | 2.2% | 1.6% | 0.1% | 1.1% | 0.3% |
NAVI 2014-5 | 08/14/14 | 1.3% | 2.0% | 2.4% | 0.2% | 1.0% | 0.3% |
NAVI 2014-6 | 08/14/14 | 1.8% | 2.9% | 1.4% | 0.1% | 0.9% | 0.1% |
NAVI 2014-7 | 08/14/14 | 1.3% | 2.0% | 2.2% | 0.1% | 1.3% | 0.1% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Settlement Date |
Tennessee |
Texas |
Utah |
Virginia |
Vermont |
Washington |
NAVI 2014-2 | 08/14/14 | 1.7% | 9.7% | 0.4% | 2.0% | 0.1% | 4.5% |
NAVI 2014-3 | 08/14/14 | 1.6% | 8.9% | 0.8% | 2.1% | 0.1% | 5.6% |
NAVI 2014-4 | 08/14/14 | 1.6% | 8.3% | 0.7% | 2.4% | 0.1% | 5.1% |
NAVI 2014-5 | 08/14/14 | 1.2% | 8.4% | 0.8% | 2.3% | 0.1% | 5.7% |
NAVI 2014-6 | 08/14/14 | 1.0% | 8.5% | 0.7% | 2.0% | 0.1% | 6.2% |
NAVI 2014-7 | 08/14/14 | 1.5% | 9.8% | 0.5% | 2.1% | 0.2% | 5.8% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
ORIGINAL POOL CHARACTERISTICS AS OF STATISTICAL CUTOFF DATE ¹
GEOGRAPHIC DISTRIBUTION OF THE INITIAL TRUST STUDENT LOANS AS OF THE STATISTICAL CUTOFF DATE
Percent of Pool By Outstanding Principal Balance |
||||||
Issue |
Settlement Date |
West Virginia |
Wisconsin |
Wyoming |
Other |
Total |
NAVI 2014-2 | 08/14/14 | 0.3% | 1.9% | 0.1% | 0.5% | 100.0% |
NAVI 2014-3 | 08/14/14 | 0.6% | 1.5% | 0.1% | 0.7% | 100.0% |
NAVI 2014-4 | 08/14/14 | 0.3% | 1.5% | 0.2% | 0.8% | 100.0% |
NAVI 2014-5 | 08/14/14 | 0.4% | 1.6% | 0.2% | 0.6% | 100.0% |
NAVI 2014-6 | 08/14/14 | 0.2% | 1.6% | 0.1% | 0.8% | 100.0% |
NAVI 2014-7 | 08/14/14 | 0.3% | 2.0% | 0.2% | 0.5% | 100.0% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Issue |
Collection Period End Date |
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
NAVI 2014-2 | 09/30/14 | 986 | 8,455 | 1,445 | 6 | 0 | 10,892 |
10/31/14 | 978 | 8,383 | 1,474 | 16 | 0 | 10,851 | |
11/30/14 | 963 | 8,471 | 1,349 | 23 | 0 | 10,806 | |
12/31/14 | 929 | 8,423 | 1,336 | 48 | 0 | 10,736 | |
01/31/15 | 921 | 8,332 | 1,343 | 75 | 0 | 10,671 | |
02/28/15 | 915 | 8,213 | 1,402 | 77 | 0 | 10,607 | |
03/31/15 | 907 | 8,148 | 1,398 | 77 | 0 | 10,530 | |
04/30/15 | 901 | 8,220 | 1,256 | 70 | 0 | 10,447 | |
05/31/15 | 862 | 8,180 | 1,128 | 179 | 0 | 10,349 | |
06/30/15 | 865 | 7,913 | 1,224 | 226 | 0 | 10,228 | |
07/31/15 | 835 | 7,796 | 1,266 | 138 | 0 | 10,035 | |
08/31/15 | 810 | 7,834 | 1,178 | 94 | 0 | 9,916 | |
09/30/15 | 801 | 7,779 | 1,157 | 93 | 0 | 9,830 | |
10/31/15 | 770 | 7,725 | 1,139 | 97 | 0 | 9,731 | |
11/30/15 | 760 | 7,687 | 1,134 | 68 | 0 | 9,649 | |
12/31/15 | 705 | 7,658 | 1,173 | 51 | 0 | 9,587 | |
01/31/16 | 718 | 7,571 | 1,154 | 72 | 0 | 9,515 | |
02/29/16 | 665 | 7,624 | 1,099 | 64 | 2 | 9,454 | |
03/31/16 | 655 | 7,640 | 1,012 | 51 | 2 | 9,360 | |
04/30/16 | 645 | 7,464 | 1,121 | 72 | 2 | 9,304 | |
05/31/16 | 600 | 7,530 | 1,024 | 64 | 2 | 9,220 | |
06/30/16 | 600 | 7,431 | 1,050 | 43 | 2 | 9,126 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-2 | 07/31/16 | 598 | 7,481 | 933 | 59 | 3 | 9,074 |
08/31/16 | 583 | 7,529 | 820 | 61 | 3 | 8,996 | |
09/30/16 | 567 | 7,451 | 860 | 64 | 0 | 8,942 | |
10/31/16 | 557 | 7,371 | 876 | 66 | 0 | 8,870 | |
11/30/16 | 544 | 7,207 | 974 | 43 | 0 | 8,768 | |
12/31/16 | 517 | 7,219 | 901 | 50 | 0 | 8,687 | |
01/31/17 | 511 | 7,215 | 855 | 40 | 0 | 8,621 | |
02/28/17 | 496 | 7,156 | 880 | 41 | 0 | 8,573 | |
03/31/17 | 508 | 7,084 | 856 | 41 | 0 | 8,489 | |
04/30/17 | 491 | 7,034 | 861 | 48 | 0 | 8,434 | |
05/31/17 | 462 | 7,011 | 836 | 40 | 0 | 8,349 | |
06/30/17 | 459 | 7,051 | 742 | 34 | 0 | 8,286 | |
07/31/17 | 461 | 6,944 | 791 | 30 | 0 | 8,226 | |
08/31/17 | 449 | 6,802 | 874 | 25 | 0 | 8,150 | |
09/30/17 | 424 | 6,694 | 963 | 20 | 0 | 8,101 | |
10/31/17 | 408 | 6,707 | 900 | 30 | 0 | 8,045 | |
11/30/17 | 413 | 6,625 | 930 | 34 | 0 | 8,002 | |
NAVI 2014-3 | 09/30/14 | 1,141 | 8,931 | 1,373 | 5 | 0 | 11,450 |
10/31/14 | 1,136 | 8,866 | 1,406 | 8 | 0 | 11,416 | |
11/30/14 | 1,136 | 8,777 | 1,429 | 20 | 0 | 11,362 | |
12/31/14 | 1,071 | 8,806 | 1,371 | 50 | 0 | 11,298 | |
01/31/15 | 1,088 | 8,763 | 1,316 | 59 | 0 | 11,226 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-3 | 02/28/15 | 1,035 | 8,742 | 1,312 | 77 | 0 | 11,166 |
03/31/15 | 1,009 | 8,669 | 1,313 | 86 | 0 | 11,077 | |
04/30/15 | 994 | 8,636 | 1,246 | 113 | 0 | 10,989 | |
05/31/15 | 917 | 8,657 | 1,158 | 165 | 0 | 10,897 | |
06/30/15 | 947 | 8,442 | 1,218 | 174 | 0 | 10,781 | |
07/31/15 | 921 | 8,358 | 1,243 | 103 | 2 | 10,627 | |
08/31/15 | 901 | 8,398 | 1,131 | 91 | 0 | 10,521 | |
09/30/15 | 901 | 8,289 | 1,149 | 92 | 0 | 10,431 | |
10/31/15 | 861 | 8,309 | 1,085 | 91 | 0 | 10,346 | |
11/30/15 | 813 | 8,261 | 1,117 | 65 | 2 | 10,258 | |
12/31/15 | 753 | 8,235 | 1,127 | 75 | 0 | 10,190 | |
01/31/16 | 746 | 8,176 | 1,090 | 99 | 0 | 10,111 | |
02/29/16 | 737 | 8,171 | 1,026 | 95 | 2 | 10,031 | |
03/31/16 | 698 | 8,146 | 998 | 102 | 4 | 9,948 | |
04/30/16 | 707 | 8,017 | 1,050 | 87 | 2 | 9,863 | |
05/31/16 | 657 | 8,055 | 991 | 66 | 2 | 9,771 | |
06/30/16 | 644 | 7,975 | 1,018 | 62 | 2 | 9,701 | |
07/31/16 | 640 | 7,935 | 994 | 70 | 3 | 9,642 | |
08/31/16 | 639 | 7,968 | 901 | 54 | 3 | 9,565 | |
09/30/16 | 586 | 7,988 | 852 | 73 | 1 | 9,500 | |
10/31/16 | 576 | 7,946 | 842 | 70 | 3 | 9,437 | |
11/30/16 | 584 | 7,789 | 907 | 61 | 3 | 9,344 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-3 | 12/31/16 | 539 | 7,787 | 871 | 53 | 4 | 9,254 |
01/31/17 | 534 | 7,785 | 796 | 50 | 2 | 9,167 | |
02/28/17 | 524 | 7,656 | 884 | 53 | 2 | 9,119 | |
03/31/17 | 533 | 7,576 | 868 | 55 | 2 | 9,034 | |
04/30/17 | 527 | 7,511 | 870 | 40 | 2 | 8,950 | |
05/31/17 | 492 | 7,560 | 796 | 33 | 2 | 8,883 | |
06/30/17 | 481 | 7,604 | 696 | 30 | 2 | 8,813 | |
07/31/17 | 475 | 7,499 | 760 | 30 | 2 | 8,766 | |
08/31/17 | 465 | 7,378 | 822 | 26 | 2 | 8,693 | |
09/30/17 | 482 | 7,218 | 915 | 24 | 2 | 8,641 | |
10/31/17 | 452 | 7,191 | 898 | 37 | 4 | 8,582 | |
11/30/17 | 434 | 7,195 | 863 | 42 | 4 | 8,538 | |
NAVI 2014-4 | 09/30/14 | 1,183 | 8,854 | 1,357 | 7 | 0 | 11,401 |
10/31/14 | 1,134 | 8,792 | 1,412 | 17 | 0 | 11,355 | |
11/30/14 | 1,098 | 8,806 | 1,340 | 42 | 0 | 11,286 | |
12/31/14 | 1,063 | 8,742 | 1,338 | 65 | 0 | 11,208 | |
01/31/15 | 1,035 | 8,748 | 1,278 | 75 | 0 | 11,136 | |
02/28/15 | 1,003 | 8,640 | 1,326 | 76 | 2 | 11,047 | |
03/31/15 | 985 | 8,600 | 1,298 | 85 | 0 | 10,968 | |
04/30/15 | 1,009 | 8,559 | 1,202 | 109 | 0 | 10,879 | |
05/31/15 | 963 | 8,542 | 1,143 | 153 | 0 | 10,801 | |
06/30/15 | 982 | 8,330 | 1,226 | 176 | 0 | 10,714 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-4 | 07/31/15 | 941 | 8,288 | 1,225 | 107 | 0 | 10,561 |
08/31/15 | 905 | 8,332 | 1,109 | 88 | 0 | 10,434 | |
09/30/15 | 888 | 8,231 | 1,124 | 96 | 1 | 10,340 | |
10/31/15 | 841 | 8,145 | 1,159 | 101 | 0 | 10,246 | |
11/30/15 | 835 | 8,037 | 1,183 | 86 | 0 | 10,141 | |
12/31/15 | 781 | 8,059 | 1,127 | 89 | 4 | 10,060 | |
01/31/16 | 760 | 8,064 | 1,052 | 85 | 2 | 9,963 | |
02/29/16 | 739 | 8,014 | 1,036 | 97 | 2 | 9,888 | |
03/31/16 | 723 | 8,019 | 979 | 87 | 2 | 9,810 | |
04/30/16 | 711 | 7,952 | 1,011 | 71 | 2 | 9,747 | |
05/31/16 | 654 | 7,995 | 948 | 75 | 0 | 9,672 | |
06/30/16 | 669 | 7,852 | 1,010 | 51 | 0 | 9,582 | |
07/31/16 | 654 | 7,843 | 963 | 52 | 0 | 9,512 | |
08/31/16 | 630 | 7,858 | 891 | 44 | 0 | 9,423 | |
09/30/16 | 561 | 7,888 | 854 | 51 | 2 | 9,356 | |
10/31/16 | 570 | 7,842 | 819 | 77 | 0 | 9,308 | |
11/30/16 | 547 | 7,712 | 903 | 66 | 0 | 9,228 | |
12/31/16 | 507 | 7,723 | 857 | 58 | 2 | 9,147 | |
01/31/17 | 499 | 7,734 | 798 | 54 | 0 | 9,085 | |
02/28/17 | 499 | 7,610 | 872 | 44 | 0 | 9,025 | |
03/31/17 | 501 | 7,506 | 887 | 23 | 2 | 8,919 | |
04/30/17 | 494 | 7,541 | 773 | 27 | 2 | 8,837 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-4 | 05/31/17 | 456 | 7,526 | 763 | 28 | 2 | 8,775 |
06/30/17 | 467 | 7,481 | 741 | 24 | 2 | 8,715 | |
07/31/17 | 442 | 7,376 | 809 | 23 | 2 | 8,652 | |
08/31/17 | 436 | 7,304 | 822 | 29 | 0 | 8,591 | |
09/30/17 | 438 | 7,143 | 928 | 30 | 0 | 8,539 | |
10/31/17 | 441 | 7,140 | 867 | 35 | 0 | 8,483 | |
11/30/17 | 430 | 7,098 | 859 | 38 | 0 | 8,425 | |
NAVI 2014-5 | 09/30/14 | 629 | 5,375 | 810 | 1 | 0 | 6,815 |
10/31/14 | 612 | 5,337 | 829 | 9 | 0 | 6,787 | |
11/30/14 | 591 | 5,305 | 845 | 20 | 0 | 6,761 | |
12/31/14 | 564 | 5,363 | 762 | 30 | 0 | 6,719 | |
01/31/15 | 550 | 5,307 | 774 | 37 | 0 | 6,668 | |
02/28/15 | 566 | 5,214 | 779 | 65 | 0 | 6,624 | |
03/31/15 | 552 | 5,208 | 738 | 66 | 0 | 6,564 | |
04/30/15 | 540 | 5,192 | 678 | 99 | 0 | 6,509 | |
05/31/15 | 500 | 5,178 | 650 | 125 | 0 | 6,453 | |
06/30/15 | 495 | 5,040 | 727 | 122 | 0 | 6,384 | |
07/31/15 | 507 | 4,975 | 713 | 92 | 2 | 6,289 | |
08/31/15 | 487 | 5,056 | 628 | 67 | 0 | 6,238 | |
09/30/15 | 478 | 4,990 | 655 | 56 | 0 | 6,179 | |
10/31/15 | 471 | 4,956 | 633 | 53 | 0 | 6,113 | |
11/30/15 | 466 | 4,901 | 646 | 46 | 0 | 6,059 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-5 | 12/31/15 | 433 | 4,888 | 660 | 36 | 0 | 6,017 |
01/31/16 | 436 | 4,806 | 689 | 38 | 0 | 5,969 | |
02/29/16 | 428 | 4,801 | 631 | 53 | 0 | 5,913 | |
03/31/16 | 411 | 4,841 | 551 | 46 | 0 | 5,849 | |
04/30/16 | 424 | 4,766 | 591 | 27 | 2 | 5,810 | |
05/31/16 | 397 | 4,721 | 586 | 50 | 2 | 5,756 | |
06/30/16 | 416 | 4,658 | 592 | 41 | 2 | 5,709 | |
07/31/16 | 393 | 4,707 | 524 | 39 | 1 | 5,664 | |
08/31/16 | 384 | 4,691 | 505 | 44 | 0 | 5,624 | |
09/30/16 | 347 | 4,677 | 501 | 42 | 0 | 5,567 | |
10/31/16 | 349 | 4,680 | 448 | 38 | 0 | 5,515 | |
11/30/16 | 336 | 4,632 | 479 | 25 | 0 | 5,472 | |
12/31/16 | 323 | 4,615 | 447 | 37 | 0 | 5,422 | |
01/31/17 | 324 | 4,530 | 494 | 22 | 0 | 5,370 | |
02/28/17 | 297 | 4,496 | 511 | 19 | 0 | 5,323 | |
03/31/17 | 296 | 4,491 | 469 | 30 | 0 | 5,286 | |
04/30/17 | 295 | 4,472 | 449 | 25 | 0 | 5,241 | |
05/31/17 | 273 | 4,426 | 489 | 24 | 0 | 5,212 | |
06/30/17 | 263 | 4,455 | 429 | 13 | 0 | 5,160 | |
07/31/17 | 264 | 4,434 | 405 | 20 | 0 | 5,123 | |
08/31/17 | 256 | 4,385 | 426 | 19 | 0 | 5,086 | |
09/30/17 | 243 | 4,286 | 499 | 16 | 0 | 5,044 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-5 | 10/31/17 | 258 | 4,237 | 504 | 15 | 0 | 5,014 |
11/30/17 | 249 | 4,195 | 523 | 29 | 0 | 4,996 | |
NAVI 2014-6 | 09/30/14 | 610 | 5,393 | 888 | 2 | 0 | 6,893 |
10/31/14 | 638 | 5,308 | 910 | 12 | 0 | 6,868 | |
11/30/14 | 616 | 5,327 | 865 | 14 | 0 | 6,822 | |
12/31/14 | 574 | 5,337 | 841 | 24 | 2 | 6,778 | |
01/31/15 | 562 | 5,314 | 812 | 39 | 0 | 6,727 | |
02/28/15 | 554 | 5,223 | 850 | 49 | 0 | 6,676 | |
03/31/15 | 533 | 5,220 | 810 | 64 | 0 | 6,627 | |
04/30/15 | 508 | 5,198 | 815 | 58 | 0 | 6,579 | |
05/31/15 | 478 | 5,192 | 771 | 84 | 0 | 6,525 | |
06/30/15 | 480 | 5,050 | 830 | 113 | 0 | 6,473 | |
07/31/15 | 487 | 5,021 | 806 | 90 | 0 | 6,404 | |
08/31/15 | 471 | 5,064 | 731 | 75 | 0 | 6,341 | |
09/30/15 | 473 | 5,047 | 692 | 64 | 0 | 6,276 | |
10/31/15 | 452 | 5,021 | 687 | 54 | 0 | 6,214 | |
11/30/15 | 436 | 4,978 | 695 | 53 | 0 | 6,162 | |
12/31/15 | 412 | 4,940 | 709 | 44 | 0 | 6,105 | |
01/31/16 | 392 | 4,913 | 699 | 44 | 0 | 6,048 | |
02/29/16 | 399 | 4,859 | 687 | 56 | 0 | 6,001 | |
03/31/16 | 388 | 4,859 | 649 | 43 | 2 | 5,941 | |
04/30/16 | 388 | 4,763 | 704 | 31 | 1 | 5,887 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-6 | 05/31/16 | 355 | 4,865 | 585 | 33 | 1 | 5,839 |
06/30/16 | 348 | 4,799 | 609 | 43 | 0 | 5,799 | |
07/31/16 | 333 | 4,841 | 549 | 36 | 0 | 5,759 | |
08/31/16 | 337 | 4,862 | 481 | 41 | 0 | 5,721 | |
09/30/16 | 320 | 4,806 | 516 | 33 | 0 | 5,675 | |
10/31/16 | 345 | 4,720 | 525 | 32 | 0 | 5,622 | |
11/30/16 | 345 | 4,674 | 524 | 34 | 2 | 5,579 | |
12/31/16 | 316 | 4,676 | 501 | 28 | 1 | 5,522 | |
01/31/17 | 320 | 4,603 | 529 | 22 | 1 | 5,475 | |
02/28/17 | 298 | 4,604 | 520 | 19 | 1 | 5,442 | |
03/31/17 | 292 | 4,585 | 491 | 22 | 1 | 5,391 | |
04/30/17 | 284 | 4,574 | 471 | 24 | 0 | 5,353 | |
05/31/17 | 268 | 4,536 | 474 | 25 | 0 | 5,303 | |
06/30/17 | 268 | 4,503 | 480 | 18 | 0 | 5,269 | |
07/31/17 | 257 | 4,481 | 472 | 19 | 0 | 5,229 | |
08/31/17 | 246 | 4,455 | 474 | 16 | 0 | 5,191 | |
09/30/17 | 253 | 4,322 | 579 | 13 | 0 | 5,167 | |
10/31/17 | 270 | 4,282 | 571 | 7 | 0 | 5,130 | |
11/30/17 | 258 | 4,314 | 505 | 15 | 0 | 5,092 | |
NAVI 2014-7 | 09/30/14 | 635 | 5,427 | 865 | 0 | 0 | 6,927 |
10/31/14 | 611 | 5,432 | 851 | 3 | 0 | 6,897 | |
11/30/14 | 587 | 5,435 | 828 | 18 | 0 | 6,868 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-7 | 12/31/14 | 530 | 5,477 | 789 | 30 | 0 | 6,826 |
01/31/15 | 529 | 5,443 | 763 | 41 | 2 | 6,778 | |
02/28/15 | 560 | 5,347 | 776 | 46 | 0 | 6,729 | |
03/31/15 | 543 | 5,280 | 802 | 50 | 0 | 6,675 | |
04/30/15 | 555 | 5,240 | 761 | 78 | 0 | 6,634 | |
05/31/15 | 531 | 5,209 | 739 | 90 | 0 | 6,569 | |
06/30/15 | 553 | 5,101 | 756 | 95 | 4 | 6,509 | |
07/31/15 | 563 | 5,034 | 757 | 76 | 4 | 6,434 | |
08/31/15 | 543 | 5,111 | 656 | 48 | 2 | 6,360 | |
09/30/15 | 489 | 5,051 | 708 | 66 | 2 | 6,316 | |
10/31/15 | 452 | 5,015 | 712 | 80 | 2 | 6,261 | |
11/30/15 | 423 | 5,016 | 694 | 58 | 2 | 6,193 | |
12/31/15 | 403 | 4,977 | 718 | 51 | 2 | 6,151 | |
01/31/16 | 412 | 4,879 | 736 | 59 | 2 | 6,088 | |
02/29/16 | 412 | 4,899 | 655 | 71 | 2 | 6,039 | |
03/31/16 | 414 | 4,910 | 604 | 56 | 2 | 5,986 | |
04/30/16 | 418 | 4,806 | 664 | 47 | 2 | 5,937 | |
05/31/16 | 387 | 4,871 | 593 | 47 | 2 | 5,900 | |
06/30/16 | 386 | 4,773 | 646 | 44 | 4 | 5,853 | |
07/31/16 | 399 | 4,777 | 583 | 48 | 0 | 5,807 | |
08/31/16 | 406 | 4,818 | 490 | 32 | 0 | 5,746 | |
09/30/16 | 375 | 4,815 | 479 | 27 | 0 | 5,696 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Number of Loans |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-7 | 10/31/16 | 360 | 4,742 | 525 | 28 | 3 | 5,658 |
11/30/16 | 330 | 4,707 | 530 | 29 | 0 | 5,596 | |
12/31/16 | 310 | 4,702 | 502 | 40 | 0 | 5,554 | |
01/31/17 | 304 | 4,654 | 512 | 31 | 0 | 5,501 | |
02/28/17 | 304 | 4,565 | 543 | 26 | 2 | 5,440 | |
03/31/17 | 286 | 4,566 | 529 | 23 | 2 | 5,406 | |
04/30/17 | 286 | 4,577 | 483 | 25 | 2 | 5,373 | |
05/31/17 | 269 | 4,536 | 483 | 21 | 2 | 5,311 | |
06/30/17 | 272 | 4,515 | 474 | 14 | 2 | 5,277 | |
07/31/17 | 272 | 4,508 | 437 | 14 | 0 | 5,231 | |
08/31/17 | 268 | 4,395 | 505 | 25 | 0 | 5,193 | |
09/30/17 | 261 | 4,255 | 605 | 29 | 0 | 5,150 | |
10/31/17 | 242 | 4,250 | 586 | 17 | 0 | 5,095 | |
11/30/17 | 234 | 4,325 | 486 | 19 | 0 | 5,064 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Issue |
Collection Period End Date |
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
NAVI 2014-2 | 09/30/14 | $23,866,962 | $188,538,038 | $48,250,904 | $54,458 | $0 | $260,710,361 |
10/31/14 | $24,253,411 | $187,329,308 | $47,686,798 | $273,570 | $0 | $259,543,087 | |
11/30/14 | $23,476,265 | $190,176,855 | $44,223,689 | $513,290 | $0 | $258,390,099 | |
12/31/14 | $22,374,935 | $190,314,303 | $43,753,395 | $869,162 | $0 | $257,311,795 | |
01/31/15 | $21,998,884 | $188,267,589 | $44,649,227 | $1,146,557 | $0 | $256,062,257 | |
02/28/15 | $21,769,048 | $184,791,855 | $46,613,077 | $1,417,340 | $0 | $254,591,319 | |
03/31/15 | $21,353,571 | $183,124,289 | $47,640,012 | $1,710,584 | $0 | $253,828,456 | |
04/30/15 | $21,678,161 | $184,799,633 | $43,675,795 | $1,385,062 | $0 | $251,538,650 | |
05/31/15 | $21,279,716 | $186,757,489 | $37,661,131 | $3,994,759 | $0 | $249,693,096 | |
06/30/15 | $20,191,052 | $179,514,380 | $42,413,622 | $5,012,721 | $0 | $247,131,775 | |
07/31/15 | $19,891,882 | $174,093,645 | $45,378,069 | $3,277,044 | $0 | $242,640,640 | |
08/31/15 | $19,930,352 | $176,942,039 | $40,554,064 | $2,287,064 | $0 | $239,713,519 | |
09/30/15 | $19,538,370 | $176,286,681 | $40,092,112 | $2,534,916 | $0 | $238,452,078 | |
10/31/15 | $18,769,119 | $174,685,022 | $40,427,955 | $2,102,531 | $0 | $235,984,628 | |
11/30/15 | $18,460,110 | $172,919,022 | $41,326,450 | $1,297,384 | $0 | $234,002,966 | |
12/31/15 | $17,598,051 | $173,080,966 | $41,348,976 | $910,520 | $0 | $232,938,513 | |
01/31/16 | $18,117,125 | $171,869,948 | $39,108,407 | $1,977,029 | $0 | $231,072,509 | |
02/29/16 | $16,778,571 | $173,350,606 | $37,692,327 | $1,762,132 | $28,894 | $229,612,531 | |
03/31/16 | $16,377,415 | $172,799,875 | $36,933,460 | $1,233,372 | $28,894 | $227,373,017 | |
04/30/16 | $16,117,582 | $168,024,076 | $40,456,863 | $1,546,094 | $28,894 | $226,173,509 | |
05/31/16 | $15,275,329 | $171,358,209 | $36,284,444 | $1,329,916 | $28,894 | $224,276,791 | |
06/30/16 | $15,404,093 | $166,674,024 | $39,068,310 | $1,035,287 | $28,894 | $222,210,608 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-2 | 07/31/16 | $15,043,057 | $171,267,608 | $33,295,957 | $1,524,357 | $48,466 | $221,179,446 |
08/31/16 | $15,129,258 | $173,109,088 | $29,303,541 | $1,085,451 | $48,465 | $218,675,803 | |
09/30/16 | $14,159,076 | $170,512,198 | $31,420,737 | $1,545,133 | $0 | $217,637,145 | |
10/31/16 | $14,172,844 | $169,276,511 | $30,732,469 | $1,819,842 | $0 | $216,001,666 | |
11/30/16 | $14,054,492 | $164,450,225 | $34,252,660 | $1,350,713 | $0 | $214,108,090 | |
12/31/16 | $13,230,830 | $164,208,941 | $33,402,486 | $1,445,622 | $0 | $212,287,877 | |
01/31/17 | $12,346,818 | $165,204,098 | $31,908,170 | $1,178,077 | $0 | $210,637,164 | |
02/28/17 | $12,248,245 | $162,653,974 | $33,269,943 | $1,108,286 | $0 | $209,280,448 | |
03/31/17 | $12,476,736 | $162,192,362 | $31,271,383 | $1,411,663 | $0 | $207,352,145 | |
04/30/17 | $12,320,626 | $160,392,861 | $31,977,178 | $1,132,737 | $0 | $205,823,402 | |
05/31/17 | $11,755,226 | $157,260,751 | $33,329,849 | $731,834 | $0 | $203,077,661 | |
06/30/17 | $11,878,708 | $160,421,931 | $29,024,595 | $740,681 | $0 | $202,065,916 | |
07/31/17 | $11,855,769 | $158,295,411 | $29,571,384 | $800,012 | $0 | $200,522,575 | |
08/31/17 | $11,733,936 | $152,533,441 | $33,801,063 | $679,769 | $0 | $198,748,209 | |
09/30/17 | $11,154,537 | $150,824,588 | $35,479,447 | $428,091 | $0 | $197,886,663 | |
10/31/17 | $11,241,643 | $151,689,762 | $32,779,511 | $505,853 | $0 | $196,216,769 | |
11/30/17 | $11,308,022 | $150,960,973 | $32,512,247 | $525,078 | $0 | $195,306,320 | |
NAVI 2014-3 | 09/30/14 | $27,664,800 | $190,647,496 | $41,951,271 | $56,238 | $0 | $260,319,805 |
10/31/14 | $27,347,706 | $188,456,362 | $43,105,018 | $316,618 | $0 | $259,225,704 | |
11/30/14 | $27,459,466 | $186,659,800 | $43,311,644 | $538,642 | $0 | $257,969,552 | |
12/31/14 | $25,596,895 | $187,539,264 | $41,857,983 | $1,464,775 | $0 | $256,458,917 | |
01/31/15 | $25,845,096 | $186,959,792 | $40,372,218 | $1,603,824 | $0 | $254,780,930 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-3 | 02/28/15 | $24,128,713 | $186,908,910 | $41,005,509 | $1,780,725 | $0 | $253,823,856 |
03/31/15 | $23,840,421 | $185,479,957 | $40,952,042 | $2,061,825 | $0 | $252,334,245 | |
04/30/15 | $23,879,110 | $185,171,991 | $38,752,757 | $2,763,791 | $0 | $250,567,650 | |
05/31/15 | $21,822,623 | $187,136,467 | $36,369,122 | $3,391,195 | $0 | $248,719,407 | |
06/30/15 | $22,630,536 | $182,428,662 | $37,539,646 | $3,740,682 | $0 | $246,339,525 | |
07/31/15 | $22,006,239 | $179,395,508 | $39,257,575 | $2,276,286 | $21,115 | $242,956,724 | |
08/31/15 | $21,803,454 | $180,775,668 | $35,844,840 | $1,986,998 | $0 | $240,410,960 | |
09/30/15 | $21,882,827 | $179,188,905 | $36,142,312 | $1,966,835 | $0 | $239,180,879 | |
10/31/15 | $20,976,470 | $181,465,820 | $33,075,606 | $2,012,807 | $0 | $237,530,702 | |
11/30/15 | $20,010,640 | $180,801,964 | $33,503,111 | $1,457,309 | $11,511 | $235,784,536 | |
12/31/15 | $18,654,316 | $180,744,632 | $33,248,888 | $2,003,872 | $0 | $234,651,709 | |
01/31/16 | $18,466,103 | $179,610,892 | $32,241,806 | $2,702,568 | $0 | $233,021,369 | |
02/29/16 | $18,367,566 | $176,934,882 | $33,591,911 | $2,120,491 | $13,861 | $231,028,712 | |
03/31/16 | $17,762,162 | $175,545,937 | $33,299,012 | $2,445,489 | $42,285 | $229,094,885 | |
04/30/16 | $17,972,964 | $174,146,566 | $32,840,261 | $2,309,259 | $13,861 | $227,282,911 | |
05/31/16 | $16,309,739 | $175,793,343 | $31,319,668 | $1,793,605 | $13,861 | $225,230,215 | |
06/30/16 | $16,359,695 | $172,699,108 | $32,759,863 | $1,889,486 | $13,861 | $223,722,013 | |
07/31/16 | $15,992,382 | $172,404,658 | $31,806,415 | $1,956,553 | $64,444 | $222,224,452 | |
08/31/16 | $15,542,231 | $174,996,929 | $28,202,867 | $1,346,869 | $64,444 | $220,153,339 | |
09/30/16 | $14,794,447 | $174,318,766 | $27,651,660 | $1,989,937 | $50,582 | $218,805,391 | |
10/31/16 | $14,492,833 | $172,725,713 | $28,324,193 | $2,068,634 | $57,981 | $217,669,354 | |
11/30/16 | $14,705,618 | $167,151,668 | $32,102,096 | $1,617,381 | $100,609 | $215,677,372 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-3 | 12/31/16 | $14,041,809 | $167,464,106 | $30,405,451 | $1,669,405 | $66,262 | $213,647,034 |
01/31/17 | $13,833,084 | $169,573,638 | $27,350,932 | $1,177,249 | $15,769 | $211,950,672 | |
02/28/17 | $13,379,637 | $166,443,376 | $29,891,089 | $1,231,245 | $61,767 | $211,007,114 | |
03/31/17 | $13,179,166 | $164,177,587 | $30,144,511 | $1,530,812 | $61,767 | $209,093,843 | |
04/30/17 | $12,980,604 | $164,194,141 | $28,709,882 | $1,289,967 | $61,767 | $207,236,361 | |
05/31/17 | $12,026,920 | $165,578,798 | $26,936,957 | $888,063 | $61,767 | $205,492,505 | |
06/30/17 | $11,261,566 | $168,369,154 | $23,451,680 | $835,916 | $61,767 | $203,980,082 | |
07/31/17 | $11,019,957 | $165,163,830 | $25,938,183 | $766,442 | $61,767 | $202,950,180 | |
08/31/17 | $10,529,604 | $162,692,645 | $27,222,140 | $1,057,843 | $61,767 | $201,563,999 | |
09/30/17 | $11,101,306 | $158,408,984 | $29,886,689 | $632,581 | $61,767 | $200,091,327 | |
10/31/17 | $10,151,034 | $158,472,506 | $29,315,115 | $833,482 | $95,598 | $198,867,735 | |
11/30/17 | $10,188,262 | $157,524,997 | $28,877,553 | $995,736 | $95,598 | $197,682,146 | |
NAVI 2014-4 | 09/30/14 | $26,764,384 | $191,405,443 | $42,120,878 | $263,073 | $0 | $260,553,777 |
10/31/14 | $25,347,848 | $189,609,522 | $43,877,055 | $670,171 | $0 | $259,504,597 | |
11/30/14 | $25,285,093 | $189,941,222 | $41,940,760 | $939,192 | $0 | $258,106,268 | |
12/31/14 | $24,078,601 | $189,337,524 | $41,778,626 | $1,431,240 | $0 | $256,625,991 | |
01/31/15 | $23,119,485 | $189,525,867 | $40,201,780 | $1,638,213 | $0 | $254,485,345 | |
02/28/15 | $22,450,697 | $186,969,442 | $41,772,284 | $1,272,406 | $12,192 | $252,477,022 | |
03/31/15 | $22,878,419 | $186,458,419 | $40,384,586 | $1,563,547 | $0 | $251,284,972 | |
04/30/15 | $23,917,851 | $185,064,943 | $38,287,712 | $2,342,546 | $0 | $249,613,051 | |
05/31/15 | $22,710,914 | $184,758,337 | $36,795,052 | $4,082,858 | $0 | $248,347,161 | |
06/30/15 | $23,018,777 | $178,612,121 | $39,906,027 | $4,819,911 | $0 | $246,356,837 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-4 | 07/31/15 | $21,651,456 | $178,401,696 | $39,937,654 | $2,805,354 | $0 | $242,796,161 |
08/31/15 | $21,007,979 | $180,804,596 | $35,824,254 | $2,649,235 | $0 | $240,286,065 | |
09/30/15 | $20,592,226 | $179,432,812 | $35,270,142 | $3,048,665 | $2,097 | $238,345,941 | |
10/31/15 | $19,724,728 | $175,879,685 | $37,605,430 | $2,809,183 | $0 | $236,019,025 | |
11/30/15 | $19,711,578 | $173,935,167 | $37,078,659 | $2,340,248 | $0 | $233,065,652 | |
12/31/15 | $18,046,980 | $174,780,588 | $35,398,130 | $3,024,126 | $38,448 | $231,288,272 | |
01/31/16 | $17,345,685 | $173,489,953 | $35,123,784 | $2,387,407 | $22,447 | $228,369,276 | |
02/29/16 | $17,378,022 | $172,029,758 | $34,634,318 | $2,588,033 | $22,447 | $226,652,577 | |
03/31/16 | $17,000,746 | $172,462,225 | $33,310,143 | $2,373,032 | $22,447 | $225,168,594 | |
04/30/16 | $16,985,665 | $171,287,952 | $32,981,389 | $2,196,060 | $22,447 | $223,473,513 | |
05/31/16 | $15,634,081 | $169,787,902 | $33,880,873 | $1,955,445 | $0 | $221,258,301 | |
06/30/16 | $16,112,919 | $166,972,631 | $34,588,964 | $1,607,915 | $0 | $219,282,429 | |
07/31/16 | $16,014,373 | $169,371,874 | $30,382,966 | $1,155,555 | $0 | $216,924,767 | |
08/31/16 | $15,606,684 | $169,597,769 | $29,110,578 | $843,756 | $0 | $215,158,787 | |
09/30/16 | $13,914,194 | $168,832,463 | $29,871,001 | $1,186,986 | $32,556 | $213,837,200 | |
10/31/16 | $13,562,597 | $169,486,443 | $27,516,796 | $2,440,940 | $0 | $213,006,776 | |
11/30/16 | $12,994,186 | $166,851,553 | $29,412,455 | $1,764,128 | $0 | $211,022,322 | |
12/31/16 | $12,181,054 | $167,540,800 | $27,919,686 | $1,622,142 | $9,611 | $209,273,292 | |
01/31/17 | $12,418,252 | $167,077,265 | $26,596,708 | $1,476,556 | $0 | $207,568,781 | |
02/28/17 | $12,638,532 | $163,286,684 | $29,121,642 | $1,114,987 | $0 | $206,161,845 | |
03/31/17 | $12,699,387 | $159,086,768 | $31,741,832 | $549,148 | $39,523 | $204,116,658 | |
04/30/17 | $12,539,070 | $163,619,132 | $25,394,721 | $332,809 | $39,523 | $201,925,255 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-4 | 05/31/17 | $11,825,711 | $163,208,828 | $25,349,657 | $371,703 | $39,523 | $200,795,422 |
06/30/17 | $12,086,674 | $162,558,253 | $24,573,570 | $298,641 | $39,523 | $199,556,662 | |
07/31/17 | $11,053,262 | $160,696,827 | $26,687,064 | $345,856 | $39,523 | $198,822,531 | |
08/31/17 | $11,022,859 | $158,974,259 | $26,511,246 | $720,645 | $0 | $197,229,010 | |
09/30/17 | $11,334,577 | $153,807,587 | $29,954,077 | $1,077,302 | $0 | $196,173,542 | |
10/31/17 | $11,339,046 | $153,491,371 | $29,062,606 | $1,075,705 | $0 | $194,968,728 | |
11/30/17 | $11,286,209 | $151,292,932 | $28,874,490 | $1,226,561 | $0 | $192,680,191 | |
NAVI 2014-5 | 09/30/14 | $13,750,115 | $118,727,699 | $23,691,382 | $6,738 | $0 | $156,175,933 |
10/31/14 | $12,599,708 | $118,642,820 | $23,949,953 | $233,716 | $0 | $155,426,198 | |
11/30/14 | $12,351,040 | $117,291,321 | $24,720,425 | $376,852 | $0 | $154,739,638 | |
12/31/14 | $12,117,501 | $118,895,208 | $22,068,734 | $820,861 | $0 | $153,902,304 | |
01/31/15 | $12,218,189 | $117,011,499 | $22,399,342 | $949,001 | $0 | $152,578,031 | |
02/28/15 | $12,590,020 | $114,739,242 | $23,106,235 | $1,290,678 | $0 | $151,726,175 | |
03/31/15 | $12,368,456 | $114,495,637 | $22,170,709 | $1,373,203 | $0 | $150,408,005 | |
04/30/15 | $12,757,654 | $112,455,516 | $20,893,492 | $2,685,040 | $0 | $148,791,702 | |
05/31/15 | $11,940,568 | $113,486,747 | $19,193,427 | $3,503,479 | $0 | $148,124,222 | |
06/30/15 | $11,937,444 | $109,787,933 | $21,318,818 | $2,852,936 | $0 | $145,897,131 | |
07/31/15 | $12,120,258 | $109,142,523 | $20,459,619 | $2,397,580 | $19,716 | $144,139,696 | |
08/31/15 | $11,457,903 | $109,636,659 | $19,720,527 | $1,649,531 | $0 | $142,464,620 | |
09/30/15 | $11,127,427 | $108,702,489 | $20,317,924 | $1,031,403 | $0 | $141,179,243 | |
10/31/15 | $11,179,044 | $109,794,631 | $18,027,694 | $1,152,982 | $0 | $140,154,352 | |
11/30/15 | $11,298,665 | $108,505,815 | $18,527,079 | $887,462 | $0 | $139,219,020 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-5 | 12/31/15 | $10,721,309 | $107,506,245 | $19,569,814 | $632,701 | $0 | $138,430,069 |
01/31/16 | $10,504,537 | $104,578,181 | $21,316,512 | $1,085,589 | $0 | $137,484,819 | |
02/29/16 | $9,610,561 | $105,902,919 | $19,425,319 | $1,312,585 | $0 | $136,251,384 | |
03/31/16 | $9,109,858 | $107,245,729 | $17,561,436 | $1,059,414 | $0 | $134,976,438 | |
04/30/16 | $9,523,164 | $105,269,534 | $18,703,304 | $735,675 | $27,387 | $134,259,064 | |
05/31/16 | $8,765,875 | $104,191,885 | $18,806,204 | $1,233,796 | $16,803 | $133,014,562 | |
06/30/16 | $8,974,809 | $102,738,265 | $18,872,020 | $1,148,099 | $16,803 | $131,749,996 | |
07/31/16 | $8,399,455 | $103,699,328 | $17,445,046 | $825,433 | $26,591 | $130,395,853 | |
08/31/16 | $8,232,049 | $103,514,508 | $16,922,177 | $797,495 | $0 | $129,466,228 | |
09/30/16 | $7,955,541 | $101,851,405 | $17,386,521 | $1,009,428 | $0 | $128,202,895 | |
10/31/16 | $8,019,360 | $103,871,491 | $14,326,163 | $952,141 | $0 | $127,169,156 | |
11/30/16 | $7,771,131 | $101,307,677 | $16,309,312 | $560,715 | $0 | $125,948,836 | |
12/31/16 | $7,543,123 | $101,293,719 | $14,863,043 | $1,243,860 | $0 | $124,943,746 | |
01/31/17 | $7,459,939 | $99,669,235 | $15,975,264 | $956,921 | $0 | $124,061,359 | |
02/28/17 | $6,540,203 | $99,209,706 | $16,467,837 | $637,314 | $0 | $122,855,059 | |
03/31/17 | $6,345,148 | $98,348,996 | $16,149,094 | $811,087 | $0 | $121,654,324 | |
04/30/17 | $6,135,954 | $99,164,932 | $14,827,369 | $652,014 | $0 | $120,780,268 | |
05/31/17 | $5,580,625 | $97,779,561 | $15,912,444 | $607,118 | $0 | $119,879,748 | |
06/30/17 | $5,459,400 | $97,959,782 | $14,908,675 | $396,924 | $0 | $118,724,780 | |
07/31/17 | $5,791,961 | $96,555,554 | $14,780,513 | $634,697 | $0 | $117,762,725 | |
08/31/17 | $5,432,384 | $94,991,883 | $15,766,701 | $356,245 | $0 | $116,547,213 | |
09/30/17 | $5,095,733 | $92,708,192 | $17,877,983 | $371,348 | $0 | $116,053,257 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-5 | 10/31/17 | $5,306,494 | $92,137,332 | $17,742,878 | $253,692 | $0 | $115,440,395 |
11/30/17 | $4,841,918 | $91,842,453 | $16,756,460 | $1,331,931 | $0 | $114,772,761 | |
NAVI 2014-6 | 09/30/14 | $13,033,757 | $115,001,034 | $28,562,654 | $24,571 | $0 | $156,622,017 |
10/31/14 | $13,881,829 | $113,716,217 | $28,155,193 | $274,535 | $0 | $156,027,774 | |
11/30/14 | $13,569,607 | $113,625,240 | $27,277,419 | $469,948 | $0 | $154,942,214 | |
12/31/14 | $12,766,933 | $114,676,698 | $25,922,795 | $432,473 | $44,799 | $153,843,698 | |
01/31/15 | $11,996,186 | $114,881,426 | $25,247,546 | $858,546 | $0 | $152,983,704 | |
02/28/15 | $11,849,858 | $112,959,815 | $25,930,598 | $1,005,448 | $0 | $151,745,718 | |
03/31/15 | $11,450,016 | $112,365,211 | $25,329,999 | $1,867,778 | $0 | $151,013,005 | |
04/30/15 | $10,797,653 | $111,344,824 | $25,624,402 | $1,712,038 | $0 | $149,478,917 | |
05/31/15 | $10,632,283 | $112,594,128 | $22,860,518 | $2,067,218 | $0 | $148,154,146 | |
06/30/15 | $10,590,942 | $108,448,353 | $25,323,446 | $2,668,362 | $0 | $147,031,102 | |
07/31/15 | $10,705,467 | $107,915,081 | $24,445,681 | $1,829,179 | $0 | $144,895,409 | |
08/31/15 | $10,982,974 | $108,581,817 | $21,919,431 | $1,920,480 | $0 | $143,404,702 | |
09/30/15 | $10,629,460 | $108,013,262 | $21,657,081 | $1,750,085 | $0 | $142,049,889 | |
10/31/15 | $10,148,651 | $107,489,357 | $21,462,374 | $1,312,915 | $0 | $140,413,297 | |
11/30/15 | $9,633,342 | $107,063,992 | $21,317,107 | $1,128,032 | $0 | $139,142,472 | |
12/31/15 | $9,281,897 | $106,468,829 | $21,380,435 | $898,062 | $0 | $138,029,222 | |
01/31/16 | $8,712,793 | $104,857,683 | $22,013,095 | $1,024,448 | $0 | $136,608,019 | |
02/29/16 | $8,838,908 | $103,750,740 | $21,592,384 | $1,369,408 | $0 | $135,551,441 | |
03/31/16 | $8,603,944 | $103,440,649 | $20,770,491 | $1,059,055 | $23,827 | $133,897,967 | |
04/30/16 | $8,408,593 | $101,328,785 | $21,914,934 | $1,227,504 | $13,659 | $132,893,475 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-6 | 05/31/16 | $8,056,596 | $104,308,067 | $17,856,277 | $1,294,742 | $13,535 | $131,529,217 |
06/30/16 | $7,676,135 | $102,173,943 | $19,438,770 | $1,489,112 | $0 | $130,777,959 | |
07/31/16 | $7,364,808 | $103,236,824 | $17,724,691 | $1,057,004 | $0 | $129,383,327 | |
08/31/16 | $7,694,079 | $103,815,542 | $15,501,687 | $1,039,046 | $0 | $128,050,353 | |
09/30/16 | $7,554,111 | $102,493,429 | $16,382,216 | $651,397 | $0 | $127,081,154 | |
10/31/16 | $8,182,660 | $100,580,021 | $16,615,967 | $541,103 | $0 | $125,919,752 | |
11/30/16 | $8,075,181 | $99,587,627 | $16,972,570 | $582,770 | $9,849 | $125,227,997 | |
12/31/16 | $7,312,961 | $100,869,320 | $15,431,407 | $561,920 | $17,537 | $124,193,146 | |
01/31/17 | $7,164,078 | $98,990,495 | $16,408,393 | $361,254 | $17,537 | $122,941,757 | |
02/28/17 | $6,471,766 | $99,150,200 | $16,205,419 | $371,001 | $17,537 | $122,215,923 | |
03/31/17 | $6,102,418 | $98,797,915 | $16,001,976 | $533,550 | $3,766 | $121,439,624 | |
04/30/17 | $5,956,126 | $98,715,043 | $15,330,096 | $484,274 | $0 | $120,485,539 | |
05/31/17 | $6,294,487 | $98,721,919 | $13,914,097 | $729,885 | $0 | $119,660,388 | |
06/30/17 | $6,257,522 | $97,053,429 | $15,153,277 | $664,688 | $0 | $119,128,916 | |
07/31/17 | $5,859,850 | $95,726,661 | $15,886,903 | $549,250 | $0 | $118,022,665 | |
08/31/17 | $5,535,282 | $95,613,323 | $15,557,751 | $472,678 | $0 | $117,179,034 | |
09/30/17 | $5,680,939 | $93,101,058 | $17,716,469 | $261,548 | $0 | $116,760,014 | |
10/31/17 | $6,184,812 | $90,315,741 | $19,196,690 | $154,989 | $0 | $115,852,232 | |
11/30/17 | $5,619,269 | $91,221,863 | $17,771,826 | $338,336 | $0 | $114,951,294 | |
NAVI 2014-7 | 09/30/14 | $14,796,279 | $115,182,679 | $26,297,470 | $0 | $0 | $156,276,427 |
10/31/14 | $14,254,629 | $114,918,621 | $26,224,582 | $44,872 | $0 | $155,442,703 | |
11/30/14 | $13,566,598 | $115,420,124 | $25,601,006 | $413,539 | $0 | $155,001,266 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-7 | 12/31/14 | $12,090,457 | $117,017,509 | $24,434,733 | $754,672 | $0 | $154,297,370 |
01/31/15 | $12,038,409 | $115,886,635 | $23,989,717 | $1,300,682 | $35,173 | $153,250,616 | |
02/28/15 | $12,600,594 | $113,658,837 | $24,636,704 | $1,234,972 | $0 | $152,131,107 | |
03/31/15 | $11,956,912 | $111,443,204 | $26,460,934 | $1,129,804 | $0 | $150,990,854 | |
04/30/15 | $12,201,566 | $112,188,702 | $23,906,355 | $1,937,962 | $0 | $150,234,585 | |
05/31/15 | $12,147,157 | $112,162,965 | $22,541,704 | $1,732,363 | $0 | $148,584,189 | |
06/30/15 | $13,434,622 | $109,091,307 | $23,072,437 | $1,830,986 | $67,073 | $147,496,424 | |
07/31/15 | $13,691,203 | $107,071,403 | $23,583,886 | $1,465,072 | $67,073 | $145,878,637 | |
08/31/15 | $12,735,864 | $109,832,718 | $20,731,951 | $914,406 | $50,104 | $144,265,044 | |
09/30/15 | $11,768,016 | $105,864,712 | $24,221,306 | $1,574,705 | $50,104 | $143,478,843 | |
10/31/15 | $11,116,435 | $105,905,929 | $23,441,867 | $1,699,213 | $50,104 | $142,213,548 | |
11/30/15 | $9,903,741 | $107,410,573 | $22,175,026 | $1,135,448 | $50,104 | $140,674,892 | |
12/31/15 | $9,825,316 | $106,136,870 | $23,046,924 | $1,140,382 | $50,104 | $140,199,596 | |
01/31/16 | $9,817,920 | $103,654,106 | $23,813,653 | $1,467,821 | $50,104 | $138,803,605 | |
02/29/16 | $9,979,537 | $102,653,178 | $23,157,935 | $1,986,215 | $50,104 | $137,826,970 | |
03/31/16 | $9,982,067 | $103,195,286 | $21,789,491 | $1,634,335 | $50,104 | $136,651,283 | |
04/30/16 | $9,980,862 | $101,957,807 | $21,899,710 | $1,248,056 | $50,104 | $135,136,539 | |
05/31/16 | $9,427,479 | $104,344,780 | $19,253,982 | $1,210,040 | $50,104 | $134,286,385 | |
06/30/16 | $9,462,400 | $100,974,638 | $21,645,040 | $878,460 | $97,437 | $133,057,975 | |
07/31/16 | $9,746,163 | $102,613,434 | $18,820,557 | $1,181,286 | $0 | $132,361,440 | |
08/31/16 | $9,807,934 | $105,123,509 | $15,335,435 | $726,090 | $0 | $130,992,968 | |
09/30/16 | $8,960,608 | $104,397,987 | $15,696,084 | $725,756 | $0 | $129,780,435 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Aggregate Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-7 | 10/31/16 | $9,320,571 | $101,377,007 | $17,776,212 | $684,636 | $17,631 | $129,176,058 |
11/30/16 | $8,012,692 | $101,153,568 | $18,327,804 | $543,194 | $0 | $128,037,259 | |
12/31/16 | $7,288,880 | $102,348,303 | $17,296,707 | $662,641 | $0 | $127,596,531 | |
01/31/17 | $7,241,348 | $102,155,273 | $16,584,179 | $782,125 | $0 | $126,762,924 | |
02/28/17 | $6,986,289 | $99,053,057 | $18,844,890 | $679,829 | $59,766 | $125,623,832 | |
03/31/17 | $6,784,804 | $99,721,153 | $17,567,182 | $714,166 | $59,766 | $124,847,071 | |
04/30/17 | $6,408,921 | $100,619,223 | $16,480,580 | $787,375 | $59,766 | $124,355,866 | |
05/31/17 | $6,292,211 | $99,205,124 | $17,113,437 | $570,562 | $59,766 | $123,241,100 | |
06/30/17 | $6,434,381 | $98,372,304 | $17,403,237 | $343,567 | $59,766 | $122,613,256 | |
07/31/17 | $6,891,751 | $98,611,981 | $15,656,612 | $299,199 | $0 | $121,459,542 | |
08/31/17 | $6,863,261 | $95,347,817 | $17,802,228 | $515,113 | $0 | $120,528,418 | |
09/30/17 | $6,850,702 | $92,266,026 | $20,072,834 | $672,368 | $0 | $119,861,929 | |
10/31/17 | $6,448,876 | $92,245,825 | $19,623,888 | $224,642 | $0 | $118,543,232 | |
11/30/17 | $6,128,590 | $93,726,778 | $17,410,091 | $558,070 | $0 | $117,823,528 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Issue |
Collection Period End Date |
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
NAVI 2014-2 | 09/30/14 | 9.15% | 72.32% | 18.51% | 0.02% | 0.00% | 100.00% |
10/31/14 | 9.34% | 72.18% | 18.37% | 0.11% | 0.00% | 100.00% | |
11/30/14 | 9.09% | 73.60% | 17.12% | 0.20% | 0.00% | 100.00% | |
12/31/14 | 8.70% | 73.96% | 17.00% | 0.34% | 0.00% | 100.00% | |
01/31/15 | 8.59% | 73.52% | 17.44% | 0.45% | 0.00% | 100.00% | |
02/28/15 | 8.55% | 72.58% | 18.31% | 0.56% | 0.00% | 100.00% | |
03/31/15 | 8.41% | 72.14% | 18.77% | 0.67% | 0.00% | 100.00% | |
04/30/15 | 8.62% | 73.47% | 17.36% | 0.55% | 0.00% | 100.00% | |
05/31/15 | 8.52% | 74.79% | 15.08% | 1.60% | 0.00% | 100.00% | |
06/30/15 | 8.17% | 72.64% | 17.16% | 2.03% | 0.00% | 100.00% | |
07/31/15 | 8.20% | 71.75% | 18.70% | 1.35% | 0.00% | 100.00% | |
08/31/15 | 8.31% | 73.81% | 16.92% | 0.95% | 0.00% | 100.00% | |
09/30/15 | 8.19% | 73.93% | 16.81% | 1.06% | 0.00% | 100.00% | |
10/31/15 | 7.95% | 74.02% | 17.13% | 0.89% | 0.00% | 100.00% | |
11/30/15 | 7.89% | 73.90% | 17.66% | 0.55% | 0.00% | 100.00% | |
12/31/15 | 7.55% | 74.30% | 17.75% | 0.39% | 0.00% | 100.00% | |
01/31/16 | 7.84% | 74.38% | 16.92% | 0.86% | 0.00% | 100.00% | |
02/29/16 | 7.31% | 75.50% | 16.42% | 0.77% | 0.01% | 100.00% | |
03/31/16 | 7.20% | 76.00% | 16.24% | 0.54% | 0.01% | 100.00% | |
04/30/16 | 7.13% | 74.29% | 17.89% | 0.68% | 0.01% | 100.00% | |
05/31/16 | 6.81% | 76.40% | 16.18% | 0.59% | 0.01% | 100.00% | |
06/30/16 | 6.93% | 75.01% | 17.58% | 0.47% | 0.01% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-2 | 07/31/16 | 6.80% | 77.43% | 15.05% | 0.69% | 0.02% | 100.00% |
08/31/16 | 6.92% | 79.16% | 13.40% | 0.50% | 0.02% | 100.00% | |
09/30/16 | 6.51% | 78.35% | 14.44% | 0.71% | 0.00% | 100.00% | |
10/31/16 | 6.56% | 78.37% | 14.23% | 0.84% | 0.00% | 100.00% | |
11/30/16 | 6.56% | 76.81% | 16.00% | 0.63% | 0.00% | 100.00% | |
12/31/16 | 6.23% | 77.35% | 15.73% | 0.68% | 0.00% | 100.00% | |
01/31/17 | 5.86% | 78.43% | 15.15% | 0.56% | 0.00% | 100.00% | |
02/28/17 | 5.85% | 77.72% | 15.90% | 0.53% | 0.00% | 100.00% | |
03/31/17 | 6.02% | 78.22% | 15.08% | 0.68% | 0.00% | 100.00% | |
04/30/17 | 5.99% | 77.93% | 15.54% | 0.55% | 0.00% | 100.00% | |
05/31/17 | 5.79% | 77.44% | 16.41% | 0.36% | 0.00% | 100.00% | |
06/30/17 | 5.88% | 79.39% | 14.36% | 0.37% | 0.00% | 100.00% | |
07/31/17 | 5.91% | 78.94% | 14.75% | 0.40% | 0.00% | 100.00% | |
08/31/17 | 5.90% | 76.75% | 17.01% | 0.34% | 0.00% | 100.00% | |
09/30/17 | 5.64% | 76.22% | 17.93% | 0.22% | 0.00% | 100.00% | |
10/31/17 | 5.73% | 77.31% | 16.71% | 0.26% | 0.00% | 100.00% | |
11/30/17 | 5.79% | 77.29% | 16.65% | 0.27% | 0.00% | 100.00% | |
NAVI 2014-3 | 09/30/14 | 10.63% | 73.24% | 16.12% | 0.02% | 0.00% | 100.00% |
10/31/14 | 10.55% | 72.70% | 16.63% | 0.12% | 0.00% | 100.00% | |
11/30/14 | 10.64% | 72.36% | 16.79% | 0.21% | 0.00% | 100.00% | |
12/31/14 | 9.98% | 73.13% | 16.32% | 0.57% | 0.00% | 100.00% | |
01/31/15 | 10.14% | 73.38% | 15.85% | 0.63% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-3 | 02/28/15 | 9.51% | 73.64% | 16.16% | 0.70% | 0.00% | 100.00% |
03/31/15 | 9.45% | 73.51% | 16.23% | 0.82% | 0.00% | 100.00% | |
04/30/15 | 9.53% | 73.90% | 15.47% | 1.10% | 0.00% | 100.00% | |
05/31/15 | 8.77% | 75.24% | 14.62% | 1.36% | 0.00% | 100.00% | |
06/30/15 | 9.19% | 74.06% | 15.24% | 1.52% | 0.00% | 100.00% | |
07/31/15 | 9.06% | 73.84% | 16.16% | 0.94% | 0.01% | 100.00% | |
08/31/15 | 9.07% | 75.19% | 14.91% | 0.83% | 0.00% | 100.00% | |
09/30/15 | 9.15% | 74.92% | 15.11% | 0.82% | 0.00% | 100.00% | |
10/31/15 | 8.83% | 76.40% | 13.92% | 0.85% | 0.00% | 100.00% | |
11/30/15 | 8.49% | 76.68% | 14.21% | 0.62% | 0.00% | 100.00% | |
12/31/15 | 7.95% | 77.03% | 14.17% | 0.85% | 0.00% | 100.00% | |
01/31/16 | 7.92% | 77.08% | 13.84% | 1.16% | 0.00% | 100.00% | |
02/29/16 | 7.95% | 76.59% | 14.54% | 0.92% | 0.01% | 100.00% | |
03/31/16 | 7.75% | 76.63% | 14.54% | 1.07% | 0.02% | 100.00% | |
04/30/16 | 7.91% | 76.62% | 14.45% | 1.02% | 0.01% | 100.00% | |
05/31/16 | 7.24% | 78.05% | 13.91% | 0.80% | 0.01% | 100.00% | |
06/30/16 | 7.31% | 77.19% | 14.64% | 0.84% | 0.01% | 100.00% | |
07/31/16 | 7.20% | 77.58% | 14.31% | 0.88% | 0.03% | 100.00% | |
08/31/16 | 7.06% | 79.49% | 12.81% | 0.61% | 0.03% | 100.00% | |
09/30/16 | 6.76% | 79.67% | 12.64% | 0.91% | 0.02% | 100.00% | |
10/31/16 | 6.66% | 79.35% | 13.01% | 0.95% | 0.03% | 100.00% | |
11/30/16 | 6.82% | 77.50% | 14.88% | 0.75% | 0.05% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-3 | 12/31/16 | 6.57% | 78.38% | 14.23% | 0.78% | 0.03% | 100.00% |
01/31/17 | 6.53% | 80.01% | 12.90% | 0.56% | 0.01% | 100.00% | |
02/28/17 | 6.34% | 78.88% | 14.17% | 0.58% | 0.03% | 100.00% | |
03/31/17 | 6.30% | 78.52% | 14.42% | 0.73% | 0.03% | 100.00% | |
04/30/17 | 6.26% | 79.23% | 13.85% | 0.62% | 0.03% | 100.00% | |
05/31/17 | 5.85% | 80.58% | 13.11% | 0.43% | 0.03% | 100.00% | |
06/30/17 | 5.52% | 82.54% | 11.50% | 0.41% | 0.03% | 100.00% | |
07/31/17 | 5.43% | 81.38% | 12.78% | 0.38% | 0.03% | 100.00% | |
08/31/17 | 5.22% | 80.72% | 13.51% | 0.52% | 0.03% | 100.00% | |
09/30/17 | 5.55% | 79.17% | 14.94% | 0.32% | 0.03% | 100.00% | |
10/31/17 | 5.10% | 79.69% | 14.74% | 0.42% | 0.05% | 100.00% | |
11/30/17 | 5.15% | 79.69% | 14.61% | 0.50% | 0.05% | 100.00% | |
NAVI 2014-4 | 09/30/14 | 10.27% | 73.46% | 16.17% | 0.10% | 0.00% | 100.00% |
10/31/14 | 9.77% | 73.07% | 16.91% | 0.26% | 0.00% | 100.00% | |
11/30/14 | 9.80% | 73.59% | 16.25% | 0.36% | 0.00% | 100.00% | |
12/31/14 | 9.38% | 73.78% | 16.28% | 0.56% | 0.00% | 100.00% | |
01/31/15 | 9.08% | 74.47% | 15.80% | 0.64% | 0.00% | 100.00% | |
02/28/15 | 8.89% | 74.05% | 16.54% | 0.50% | 0.00% | 100.00% | |
03/31/15 | 9.10% | 74.20% | 16.07% | 0.62% | 0.00% | 100.00% | |
04/30/15 | 9.58% | 74.14% | 15.34% | 0.94% | 0.00% | 100.00% | |
05/31/15 | 9.14% | 74.40% | 14.82% | 1.64% | 0.00% | 100.00% | |
06/30/15 | 9.34% | 72.50% | 16.20% | 1.96% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-4 | 07/31/15 | 8.92% | 73.48% | 16.45% | 1.16% | 0.00% | 100.00% |
08/31/15 | 8.74% | 75.25% | 14.91% | 1.10% | 0.00% | 100.00% | |
09/30/15 | 8.64% | 75.28% | 14.80% | 1.28% | 0.00% | 100.00% | |
10/31/15 | 8.36% | 74.52% | 15.93% | 1.19% | 0.00% | 100.00% | |
11/30/15 | 8.46% | 74.63% | 15.91% | 1.00% | 0.00% | 100.00% | |
12/31/15 | 7.80% | 75.57% | 15.30% | 1.31% | 0.02% | 100.00% | |
01/31/16 | 7.60% | 75.97% | 15.38% | 1.05% | 0.01% | 100.00% | |
02/29/16 | 7.67% | 75.90% | 15.28% | 1.14% | 0.01% | 100.00% | |
03/31/16 | 7.55% | 76.59% | 14.79% | 1.05% | 0.01% | 100.00% | |
04/30/16 | 7.60% | 76.65% | 14.76% | 0.98% | 0.01% | 100.00% | |
05/31/16 | 7.07% | 76.74% | 15.31% | 0.88% | 0.00% | 100.00% | |
06/30/16 | 7.35% | 76.15% | 15.77% | 0.73% | 0.00% | 100.00% | |
07/31/16 | 7.38% | 78.08% | 14.01% | 0.53% | 0.00% | 100.00% | |
08/31/16 | 7.25% | 78.82% | 13.53% | 0.39% | 0.00% | 100.00% | |
09/30/16 | 6.51% | 78.95% | 13.97% | 0.56% | 0.02% | 100.00% | |
10/31/16 | 6.37% | 79.57% | 12.92% | 1.15% | 0.00% | 100.00% | |
11/30/16 | 6.16% | 79.07% | 13.94% | 0.84% | 0.00% | 100.00% | |
12/31/16 | 5.82% | 80.06% | 13.34% | 0.78% | 0.00% | 100.00% | |
01/31/17 | 5.98% | 80.49% | 12.81% | 0.71% | 0.00% | 100.00% | |
02/28/17 | 6.13% | 79.20% | 14.13% | 0.54% | 0.00% | 100.00% | |
03/31/17 | 6.22% | 77.94% | 15.55% | 0.27% | 0.02% | 100.00% | |
04/30/17 | 6.21% | 81.03% | 12.58% | 0.16% | 0.02% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-4 | 05/31/17 | 5.89% | 81.28% | 12.62% | 0.19% | 0.02% | 100.00% |
06/30/17 | 6.06% | 81.46% | 12.31% | 0.15% | 0.02% | 100.00% | |
07/31/17 | 5.56% | 80.82% | 13.42% | 0.17% | 0.02% | 100.00% | |
08/31/17 | 5.59% | 80.60% | 13.44% | 0.37% | 0.00% | 100.00% | |
09/30/17 | 5.78% | 78.40% | 15.27% | 0.55% | 0.00% | 100.00% | |
10/31/17 | 5.82% | 78.73% | 14.91% | 0.55% | 0.00% | 100.00% | |
11/30/17 | 5.86% | 78.52% | 14.99% | 0.64% | 0.00% | 100.00% | |
NAVI 2014-5 | 09/30/14 | 8.80% | 76.02% | 15.17% | 0.00% | 0.00% | 100.00% |
10/31/14 | 8.11% | 76.33% | 15.41% | 0.15% | 0.00% | 100.00% | |
11/30/14 | 7.98% | 75.80% | 15.98% | 0.24% | 0.00% | 100.00% | |
12/31/14 | 7.87% | 77.25% | 14.34% | 0.53% | 0.00% | 100.00% | |
01/31/15 | 8.01% | 76.69% | 14.68% | 0.62% | 0.00% | 100.00% | |
02/28/15 | 8.30% | 75.62% | 15.23% | 0.85% | 0.00% | 100.00% | |
03/31/15 | 8.22% | 76.12% | 14.74% | 0.91% | 0.00% | 100.00% | |
04/30/15 | 8.57% | 75.58% | 14.04% | 1.80% | 0.00% | 100.00% | |
05/31/15 | 8.06% | 76.62% | 12.96% | 2.37% | 0.00% | 100.00% | |
06/30/15 | 8.18% | 75.25% | 14.61% | 1.96% | 0.00% | 100.00% | |
07/31/15 | 8.41% | 75.72% | 14.19% | 1.66% | 0.01% | 100.00% | |
08/31/15 | 8.04% | 76.96% | 13.84% | 1.16% | 0.00% | 100.00% | |
09/30/15 | 7.88% | 77.00% | 14.39% | 0.73% | 0.00% | 100.00% | |
10/31/15 | 7.98% | 78.34% | 12.86% | 0.82% | 0.00% | 100.00% | |
11/30/15 | 8.12% | 77.94% | 13.31% | 0.64% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-5 | 12/31/15 | 7.74% | 77.66% | 14.14% | 0.46% | 0.00% | 100.00% |
01/31/16 | 7.64% | 76.07% | 15.50% | 0.79% | 0.00% | 100.00% | |
02/29/16 | 7.05% | 77.73% | 14.26% | 0.96% | 0.00% | 100.00% | |
03/31/16 | 6.75% | 79.46% | 13.01% | 0.78% | 0.00% | 100.00% | |
04/30/16 | 7.09% | 78.41% | 13.93% | 0.55% | 0.02% | 100.00% | |
05/31/16 | 6.59% | 78.33% | 14.14% | 0.93% | 0.01% | 100.00% | |
06/30/16 | 6.81% | 77.98% | 14.32% | 0.87% | 0.01% | 100.00% | |
07/31/16 | 6.44% | 79.53% | 13.38% | 0.63% | 0.02% | 100.00% | |
08/31/16 | 6.36% | 79.95% | 13.07% | 0.62% | 0.00% | 100.00% | |
09/30/16 | 6.21% | 79.45% | 13.56% | 0.79% | 0.00% | 100.00% | |
10/31/16 | 6.31% | 81.68% | 11.27% | 0.75% | 0.00% | 100.00% | |
11/30/16 | 6.17% | 80.44% | 12.95% | 0.45% | 0.00% | 100.00% | |
12/31/16 | 6.04% | 81.07% | 11.90% | 1.00% | 0.00% | 100.00% | |
01/31/17 | 6.01% | 80.34% | 12.88% | 0.77% | 0.00% | 100.00% | |
02/28/17 | 5.32% | 80.75% | 13.40% | 0.52% | 0.00% | 100.00% | |
03/31/17 | 5.22% | 80.84% | 13.27% | 0.67% | 0.00% | 100.00% | |
04/30/17 | 5.08% | 82.10% | 12.28% | 0.54% | 0.00% | 100.00% | |
05/31/17 | 4.66% | 81.56% | 13.27% | 0.51% | 0.00% | 100.00% | |
06/30/17 | 4.60% | 82.51% | 12.56% | 0.33% | 0.00% | 100.00% | |
07/31/17 | 4.92% | 81.99% | 12.55% | 0.54% | 0.00% | 100.00% | |
08/31/17 | 4.66% | 81.51% | 13.53% | 0.31% | 0.00% | 100.00% | |
09/30/17 | 4.39% | 79.88% | 15.40% | 0.32% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-5 | 10/31/17 | 4.60% | 79.81% | 15.37% | 0.22% | 0.00% | 100.00% |
11/30/17 | 4.22% | 80.02% | 14.60% | 1.16% | 0.00% | 100.00% | |
NAVI 2014-6 | 09/30/14 | 8.32% | 73.43% | 18.24% | 0.02% | 0.00% | 100.00% |
10/31/14 | 8.90% | 72.88% | 18.04% | 0.18% | 0.00% | 100.00% | |
11/30/14 | 8.76% | 73.33% | 17.60% | 0.30% | 0.00% | 100.00% | |
12/31/14 | 8.30% | 74.54% | 16.85% | 0.28% | 0.03% | 100.00% | |
01/31/15 | 7.84% | 75.09% | 16.50% | 0.56% | 0.00% | 100.00% | |
02/28/15 | 7.81% | 74.44% | 17.09% | 0.66% | 0.00% | 100.00% | |
03/31/15 | 7.58% | 74.41% | 16.77% | 1.24% | 0.00% | 100.00% | |
04/30/15 | 7.22% | 74.49% | 17.14% | 1.15% | 0.00% | 100.00% | |
05/31/15 | 7.18% | 76.00% | 15.43% | 1.40% | 0.00% | 100.00% | |
06/30/15 | 7.20% | 73.76% | 17.22% | 1.81% | 0.00% | 100.00% | |
07/31/15 | 7.39% | 74.48% | 16.87% | 1.26% | 0.00% | 100.00% | |
08/31/15 | 7.66% | 75.72% | 15.29% | 1.34% | 0.00% | 100.00% | |
09/30/15 | 7.48% | 76.04% | 15.25% | 1.23% | 0.00% | 100.00% | |
10/31/15 | 7.23% | 76.55% | 15.29% | 0.94% | 0.00% | 100.00% | |
11/30/15 | 6.92% | 76.95% | 15.32% | 0.81% | 0.00% | 100.00% | |
12/31/15 | 6.72% | 77.13% | 15.49% | 0.65% | 0.00% | 100.00% | |
01/31/16 | 6.38% | 76.76% | 16.11% | 0.75% | 0.00% | 100.00% | |
02/29/16 | 6.52% | 76.54% | 15.93% | 1.01% | 0.00% | 100.00% | |
03/31/16 | 6.43% | 77.25% | 15.51% | 0.79% | 0.02% | 100.00% | |
04/30/16 | 6.33% | 76.25% | 16.49% | 0.92% | 0.01% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-6 | 05/31/16 | 6.13% | 79.30% | 13.58% | 0.98% | 0.01% | 100.00% |
06/30/16 | 5.87% | 78.13% | 14.86% | 1.14% | 0.00% | 100.00% | |
07/31/16 | 5.69% | 79.79% | 13.70% | 0.82% | 0.00% | 100.00% | |
08/31/16 | 6.01% | 81.07% | 12.11% | 0.81% | 0.00% | 100.00% | |
09/30/16 | 5.94% | 80.65% | 12.89% | 0.51% | 0.00% | 100.00% | |
10/31/16 | 6.50% | 79.88% | 13.20% | 0.43% | 0.00% | 100.00% | |
11/30/16 | 6.45% | 79.53% | 13.55% | 0.47% | 0.01% | 100.00% | |
12/31/16 | 5.89% | 81.22% | 12.43% | 0.45% | 0.01% | 100.00% | |
01/31/17 | 5.83% | 80.52% | 13.35% | 0.29% | 0.01% | 100.00% | |
02/28/17 | 5.30% | 81.13% | 13.26% | 0.30% | 0.01% | 100.00% | |
03/31/17 | 5.03% | 81.36% | 13.18% | 0.44% | 0.00% | 100.00% | |
04/30/17 | 4.94% | 81.93% | 12.72% | 0.40% | 0.00% | 100.00% | |
05/31/17 | 5.26% | 82.50% | 11.63% | 0.61% | 0.00% | 100.00% | |
06/30/17 | 5.25% | 81.47% | 12.72% | 0.56% | 0.00% | 100.00% | |
07/31/17 | 4.97% | 81.11% | 13.46% | 0.47% | 0.00% | 100.00% | |
08/31/17 | 4.72% | 81.60% | 13.28% | 0.40% | 0.00% | 100.00% | |
09/30/17 | 4.87% | 79.74% | 15.17% | 0.22% | 0.00% | 100.00% | |
10/31/17 | 5.34% | 77.96% | 16.57% | 0.13% | 0.00% | 100.00% | |
11/30/17 | 4.89% | 79.36% | 15.46% | 0.29% | 0.00% | 100.00% | |
NAVI 2014-7 | 09/30/14 | 9.47% | 73.70% | 16.83% | 0.00% | 0.00% | 100.00% |
10/31/14 | 9.17% | 73.93% | 16.87% | 0.03% | 0.00% | 100.00% | |
11/30/14 | 8.75% | 74.46% | 16.52% | 0.27% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-7 | 12/31/14 | 7.84% | 75.84% | 15.84% | 0.49% | 0.00% | 100.00% |
01/31/15 | 7.86% | 75.62% | 15.65% | 0.85% | 0.02% | 100.00% | |
02/28/15 | 8.28% | 74.71% | 16.19% | 0.81% | 0.00% | 100.00% | |
03/31/15 | 7.92% | 73.81% | 17.52% | 0.75% | 0.00% | 100.00% | |
04/30/15 | 8.12% | 74.68% | 15.91% | 1.29% | 0.00% | 100.00% | |
05/31/15 | 8.18% | 75.49% | 15.17% | 1.17% | 0.00% | 100.00% | |
06/30/15 | 9.11% | 73.96% | 15.64% | 1.24% | 0.05% | 100.00% | |
07/31/15 | 9.39% | 73.40% | 16.17% | 1.00% | 0.05% | 100.00% | |
08/31/15 | 8.83% | 76.13% | 14.37% | 0.63% | 0.03% | 100.00% | |
09/30/15 | 8.20% | 73.78% | 16.88% | 1.10% | 0.03% | 100.00% | |
10/31/15 | 7.82% | 74.47% | 16.48% | 1.19% | 0.04% | 100.00% | |
11/30/15 | 7.04% | 76.35% | 15.76% | 0.81% | 0.04% | 100.00% | |
12/31/15 | 7.01% | 75.70% | 16.44% | 0.81% | 0.04% | 100.00% | |
01/31/16 | 7.07% | 74.68% | 17.16% | 1.06% | 0.04% | 100.00% | |
02/29/16 | 7.24% | 74.48% | 16.80% | 1.44% | 0.04% | 100.00% | |
03/31/16 | 7.30% | 75.52% | 15.95% | 1.20% | 0.04% | 100.00% | |
04/30/16 | 7.39% | 75.45% | 16.21% | 0.92% | 0.04% | 100.00% | |
05/31/16 | 7.02% | 77.70% | 14.34% | 0.90% | 0.04% | 100.00% | |
06/30/16 | 7.11% | 75.89% | 16.27% | 0.66% | 0.07% | 100.00% | |
07/31/16 | 7.36% | 77.53% | 14.22% | 0.89% | 0.00% | 100.00% | |
08/31/16 | 7.49% | 80.25% | 11.71% | 0.55% | 0.00% | 100.00% | |
09/30/16 | 6.90% | 80.44% | 12.09% | 0.56% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
LOAN STATUS
Percent of Pool By Outstanding Principal Balance |
|||||||
Deferment |
Repayment |
Forbearance |
Claims In Process |
Aged Claims Rejected |
Total |
||
NAVI 2014-7 | 10/31/16 | 7.22% | 78.48% | 13.76% | 0.53% | 0.01% | 100.00% |
11/30/16 | 6.26% | 79.00% | 14.31% | 0.42% | 0.00% | 100.00% | |
12/31/16 | 5.71% | 80.21% | 13.56% | 0.52% | 0.00% | 100.00% | |
01/31/17 | 5.71% | 80.59% | 13.08% | 0.62% | 0.00% | 100.00% | |
02/28/17 | 5.56% | 78.85% | 15.00% | 0.54% | 0.05% | 100.00% | |
03/31/17 | 5.43% | 79.87% | 14.07% | 0.57% | 0.05% | 100.00% | |
04/30/17 | 5.15% | 80.91% | 13.25% | 0.63% | 0.05% | 100.00% | |
05/31/17 | 5.11% | 80.50% | 13.89% | 0.46% | 0.05% | 100.00% | |
06/30/17 | 5.25% | 80.23% | 14.19% | 0.28% | 0.05% | 100.00% | |
07/31/17 | 5.67% | 81.19% | 12.89% | 0.25% | 0.00% | 100.00% | |
08/31/17 | 5.69% | 79.11% | 14.77% | 0.43% | 0.00% | 100.00% | |
09/30/17 | 5.72% | 76.98% | 16.75% | 0.56% | 0.00% | 100.00% | |
10/31/17 | 5.44% | 77.82% | 16.55% | 0.19% | 0.00% | 100.00% | |
11/30/17 | 5.20% | 79.55% | 14.78% | 0.47% | 0.00% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
Issue |
Collection Period End Date |
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
NAVI 2014-2 | 09/30/14 | 6,909 | 392 | 333 | 341 | 215 | 64 | 71 | 70 |
10/31/14 | 6,756 | 470 | 231 | 261 | 264 | 178 | 57 | 63 | |
11/30/14 | 6,671 | 541 | 313 | 158 | 224 | 234 | 158 | 47 | |
12/31/14 | 6,618 | 485 | 339 | 203 | 128 | 185 | 191 | 143 | |
01/31/15 | 6,635 | 397 | 296 | 243 | 165 | 85 | 140 | 172 | |
02/28/15 | 6,561 | 458 | 207 | 186 | 197 | 110 | 58 | 133 | |
03/31/15 | 6,609 | 396 | 241 | 120 | 134 | 136 | 90 | 51 | |
04/30/15 | 6,733 | 356 | 232 | 180 | 84 | 112 | 99 | 77 | |
05/31/15 | 6,737 | 419 | 207 | 179 | 139 | 73 | 80 | 88 | |
06/30/15 | 6,613 | 382 | 239 | 144 | 135 | 98 | 51 | 60 | |
07/31/15 | 6,495 | 415 | 215 | 159 | 132 | 96 | 83 | 35 | |
08/31/15 | 6,612 | 296 | 261 | 149 | 144 | 95 | 73 | 68 | |
09/30/15 | 6,539 | 392 | 167 | 187 | 127 | 111 | 71 | 59 | |
10/31/15 | 6,502 | 406 | 211 | 129 | 150 | 82 | 79 | 55 | |
11/30/15 | 6,456 | 393 | 228 | 149 | 97 | 116 | 66 | 62 | |
12/31/15 | 6,563 | 326 | 182 | 144 | 112 | 72 | 80 | 48 | |
01/31/16 | 6,582 | 300 | 161 | 115 | 106 | 84 | 48 | 64 | |
02/29/16 | 6,658 | 302 | 163 | 108 | 78 | 76 | 70 | 39 | |
03/31/16 | 6,611 | 387 | 171 | 110 | 89 | 57 | 54 | 51 | |
04/30/16 | 6,516 | 343 | 149 | 118 | 89 | 68 | 39 | 42 | |
05/31/16 | 6,632 | 287 | 162 | 113 | 92 | 71 | 54 | 31 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
Issue |
Collection Period End Date |
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
NAVI 2014-2 | 09/30/14 | 28 | 32 | 0 | 0 | 0 | 1,546 | 8,455 | 10,892 |
10/31/14 | 57 | 19 | 27 | 0 | 0 | 1,627 | 8,383 | 10,851 | |
11/30/14 | 50 | 46 | 9 | 20 | 0 | 1,800 | 8,471 | 10,807 | |
12/31/14 | 42 | 46 | 39 | 4 | 0 | 1,805 | 8,423 | 10,737 | |
01/31/15 | 123 | 34 | 29 | 13 | 0 | 1,697 | 8,332 | 10,672 | |
02/28/15 | 159 | 107 | 20 | 17 | 0 | 1,652 | 8,213 | 10,608 | |
03/31/15 | 120 | 146 | 97 | 8 | 0 | 1,539 | 8,148 | 10,532 | |
04/30/15 | 39 | 102 | 128 | 78 | 0 | 1,487 | 8,220 | 10,448 | |
05/31/15 | 69 | 34 | 83 | 72 | 0 | 1,443 | 8,180 | 10,350 | |
06/30/15 | 67 | 56 | 28 | 40 | 0 | 1,300 | 7,913 | 10,231 | |
07/31/15 | 50 | 46 | 49 | 21 | 0 | 1,301 | 7,796 | 10,037 | |
08/31/15 | 32 | 42 | 30 | 32 | 0 | 1,222 | 7,834 | 9,917 | |
09/30/15 | 55 | 27 | 24 | 18 | 2 | 1,240 | 7,779 | 9,831 | |
10/31/15 | 46 | 41 | 15 | 7 | 2 | 1,223 | 7,725 | 9,732 | |
11/30/15 | 47 | 28 | 31 | 12 | 2 | 1,231 | 7,687 | 9,650 | |
12/31/15 | 49 | 43 | 15 | 22 | 2 | 1,095 | 7,658 | 9,588 | |
01/31/16 | 40 | 32 | 29 | 10 | 0 | 989 | 7,571 | 9,516 | |
02/29/16 | 54 | 31 | 29 | 16 | 0 | 966 | 7,624 | 9,455 | |
03/31/16 | 32 | 43 | 20 | 15 | 0 | 1,029 | 7,640 | 9,363 | |
04/30/16 | 39 | 25 | 23 | 13 | 0 | 948 | 7,464 | 9,307 | |
05/31/16 | 28 | 32 | 14 | 14 | 0 | 898 | 7,530 | 9,221 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-2 | 06/30/16 | 6,601 | 250 | 147 | 106 | 70 | 72 | 62 | 39 |
07/31/16 | 6,652 | 261 | 119 | 106 | 93 | 62 | 53 | 48 | |
08/31/16 | 6,752 | 212 | 141 | 77 | 72 | 81 | 59 | 42 | |
09/30/16 | 6,682 | 242 | 105 | 101 | 55 | 58 | 60 | 46 | |
10/31/16 | 6,646 | 253 | 104 | 66 | 76 | 47 | 50 | 35 | |
11/30/16 | 6,517 | 248 | 107 | 70 | 46 | 58 | 41 | 36 | |
12/31/16 | 6,504 | 287 | 103 | 64 | 59 | 39 | 55 | 32 | |
01/31/17 | 6,436 | 316 | 148 | 70 | 45 | 36 | 42 | 52 | |
02/28/17 | 6,418 | 245 | 141 | 85 | 64 | 44 | 36 | 40 | |
03/31/17 | 6,402 | 235 | 109 | 76 | 73 | 44 | 32 | 31 | |
04/30/17 | 6,346 | 261 | 115 | 74 | 61 | 47 | 33 | 26 | |
05/31/17 | 6,323 | 259 | 129 | 80 | 49 | 45 | 34 | 29 | |
06/30/17 | 6,277 | 310 | 156 | 92 | 51 | 44 | 43 | 20 | |
07/31/17 | 6,150 | 303 | 172 | 99 | 58 | 42 | 34 | 36 | |
08/31/17 | 5,999 | 290 | 179 | 68 | 88 | 53 | 36 | 24 | |
09/30/17 | 5,977 | 248 | 155 | 60 | 51 | 75 | 42 | 21 | |
10/31/17 | 6,037 | 190 | 176 | 69 | 45 | 38 | 68 | 37 | |
11/30/17 | 5,977 | 213 | 124 | 74 | 52 | 31 | 38 | 54 | |
NAVI 2014-3 | 09/30/14 | 7,308 | 459 | 290 | 316 | 254 | 141 | 62 | 47 |
10/31/14 | 7,161 | 534 | 272 | 210 | 262 | 197 | 92 | 54 | |
11/30/14 | 6,981 | 508 | 339 | 193 | 168 | 219 | 177 | 76 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-2 | 06/30/16 | 27 | 24 | 23 | 10 | 0 | 830 | 7,431 | 9,127 |
07/31/16 | 36 | 16 | 18 | 17 | 0 | 829 | 7,481 | 9,075 | |
08/31/16 | 40 | 35 | 10 | 8 | 0 | 777 | 7,529 | 8,997 | |
09/30/16 | 34 | 37 | 26 | 5 | 0 | 769 | 7,451 | 8,943 | |
10/31/16 | 34 | 28 | 25 | 7 | 0 | 725 | 7,371 | 8,871 | |
11/30/16 | 23 | 28 | 25 | 8 | 0 | 690 | 7,207 | 8,768 | |
12/31/16 | 27 | 21 | 21 | 7 | 0 | 715 | 7,219 | 8,687 | |
01/31/17 | 27 | 17 | 12 | 14 | 0 | 779 | 7,215 | 8,621 | |
02/28/17 | 33 | 28 | 12 | 10 | 0 | 738 | 7,156 | 8,573 | |
03/31/17 | 28 | 26 | 20 | 8 | 0 | 682 | 7,084 | 8,489 | |
04/30/17 | 24 | 22 | 17 | 8 | 0 | 688 | 7,034 | 8,434 | |
05/31/17 | 16 | 22 | 15 | 10 | 0 | 688 | 7,011 | 8,349 | |
06/30/17 | 22 | 19 | 12 | 5 | 0 | 774 | 7,051 | 8,286 | |
07/31/17 | 22 | 11 | 10 | 7 | 0 | 794 | 6,944 | 8,226 | |
08/31/17 | 31 | 21 | 8 | 5 | 0 | 803 | 6,802 | 8,152 | |
09/30/17 | 15 | 29 | 13 | 8 | 0 | 717 | 6,694 | 8,101 | |
10/31/17 | 18 | 8 | 18 | 3 | 0 | 670 | 6,707 | 8,045 | |
11/30/17 | 34 | 14 | 5 | 9 | 0 | 648 | 6,625 | 8,002 | |
NAVI 2014-3 | 09/30/14 | 28 | 26 | 0 | 0 | 0 | 1,623 | 8,931 | 11,450 |
10/31/14 | 44 | 22 | 18 | 0 | 0 | 1,705 | 8,866 | 11,416 | |
11/30/14 | 52 | 38 | 18 | 8 | 0 | 1,796 | 8,777 | 11,362 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-3 | 12/31/14 | 7,096 | 417 | 313 | 226 | 140 | 134 | 180 | 151 |
01/31/15 | 7,161 | 390 | 252 | 194 | 181 | 105 | 103 | 153 | |
02/28/15 | 7,214 | 421 | 229 | 167 | 139 | 120 | 69 | 78 | |
03/31/15 | 7,242 | 423 | 247 | 134 | 115 | 91 | 92 | 46 | |
04/30/15 | 7,290 | 372 | 256 | 163 | 105 | 77 | 63 | 81 | |
05/31/15 | 7,312 | 414 | 228 | 194 | 118 | 78 | 58 | 62 | |
06/30/15 | 7,142 | 430 | 229 | 178 | 151 | 84 | 40 | 41 | |
07/31/15 | 7,061 | 380 | 252 | 174 | 143 | 116 | 61 | 40 | |
08/31/15 | 7,165 | 357 | 202 | 200 | 134 | 107 | 76 | 49 | |
09/30/15 | 7,125 | 339 | 210 | 141 | 150 | 92 | 79 | 50 | |
10/31/15 | 7,036 | 443 | 224 | 144 | 104 | 125 | 64 | 69 | |
11/30/15 | 7,006 | 383 | 255 | 144 | 108 | 75 | 99 | 52 | |
12/31/15 | 7,077 | 355 | 185 | 167 | 102 | 81 | 52 | 84 | |
01/31/16 | 7,122 | 299 | 176 | 130 | 129 | 68 | 70 | 40 | |
02/29/16 | 7,184 | 294 | 156 | 124 | 97 | 84 | 58 | 56 | |
03/31/16 | 7,189 | 354 | 156 | 90 | 88 | 55 | 58 | 47 | |
04/30/16 | 7,097 | 320 | 179 | 96 | 62 | 69 | 39 | 47 | |
05/31/16 | 7,099 | 334 | 185 | 129 | 68 | 46 | 56 | 31 | |
06/30/16 | 7,127 | 242 | 172 | 116 | 90 | 54 | 37 | 42 | |
07/31/16 | 7,149 | 237 | 120 | 116 | 77 | 74 | 42 | 31 | |
08/31/16 | 7,322 | 165 | 117 | 78 | 71 | 51 | 48 | 32 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-3 | 12/31/14 | 68 | 43 | 30 | 8 | 0 | 1,710 | 8,806 | 11,298 |
01/31/15 | 129 | 52 | 28 | 15 | 0 | 1,602 | 8,763 | 11,226 | |
02/28/15 | 138 | 109 | 40 | 18 | 0 | 1,528 | 8,742 | 11,168 | |
03/31/15 | 62 | 103 | 83 | 31 | 0 | 1,427 | 8,669 | 11,079 | |
04/30/15 | 36 | 51 | 80 | 62 | 0 | 1,346 | 8,636 | 10,989 | |
05/31/15 | 75 | 23 | 43 | 52 | 0 | 1,345 | 8,657 | 10,897 | |
06/30/15 | 52 | 54 | 18 | 22 | 1 | 1,300 | 8,442 | 10,781 | |
07/31/15 | 34 | 41 | 44 | 12 | 0 | 1,297 | 8,358 | 10,627 | |
08/31/15 | 32 | 22 | 28 | 25 | 1 | 1,233 | 8,398 | 10,521 | |
09/30/15 | 41 | 27 | 18 | 17 | 0 | 1,164 | 8,289 | 10,431 | |
10/31/15 | 42 | 35 | 16 | 7 | 0 | 1,273 | 8,309 | 10,346 | |
11/30/15 | 58 | 40 | 25 | 16 | 0 | 1,255 | 8,261 | 10,258 | |
12/31/15 | 42 | 48 | 25 | 17 | 0 | 1,158 | 8,235 | 10,190 | |
01/31/16 | 63 | 35 | 29 | 15 | 0 | 1,054 | 8,176 | 10,111 | |
02/29/16 | 31 | 49 | 23 | 15 | 0 | 987 | 8,171 | 10,031 | |
03/31/16 | 42 | 25 | 27 | 15 | 0 | 957 | 8,146 | 9,948 | |
04/30/16 | 40 | 37 | 16 | 15 | 0 | 920 | 8,017 | 9,863 | |
05/31/16 | 37 | 36 | 20 | 14 | 0 | 956 | 8,055 | 9,771 | |
06/30/16 | 25 | 34 | 24 | 12 | 0 | 848 | 7,975 | 9,702 | |
07/31/16 | 32 | 22 | 23 | 11 | 1 | 786 | 7,935 | 9,644 | |
08/31/16 | 22 | 26 | 17 | 18 | 1 | 646 | 7,968 | 9,566 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-3 | 09/30/16 | 7,315 | 244 | 104 | 78 | 54 | 52 | 39 | 33 |
10/31/16 | 7,261 | 241 | 117 | 71 | 67 | 42 | 40 | 28 | |
11/30/16 | 7,088 | 272 | 124 | 81 | 50 | 50 | 25 | 30 | |
12/31/16 | 7,061 | 258 | 140 | 105 | 62 | 43 | 33 | 20 | |
01/31/17 | 7,041 | 286 | 148 | 90 | 78 | 41 | 24 | 23 | |
02/28/17 | 6,934 | 258 | 132 | 94 | 72 | 52 | 37 | 26 | |
03/31/17 | 6,958 | 194 | 119 | 67 | 78 | 46 | 40 | 23 | |
04/30/17 | 6,894 | 216 | 106 | 79 | 53 | 48 | 33 | 30 | |
05/31/17 | 6,927 | 240 | 99 | 63 | 62 | 43 | 38 | 26 | |
06/30/17 | 6,873 | 332 | 136 | 54 | 43 | 46 | 32 | 30 | |
07/31/17 | 6,709 | 294 | 207 | 87 | 41 | 35 | 35 | 26 | |
08/31/17 | 6,589 | 317 | 163 | 87 | 71 | 26 | 25 | 29 | |
09/30/17 | 6,538 | 264 | 160 | 50 | 42 | 48 | 23 | 22 | |
10/31/17 | 6,570 | 190 | 167 | 71 | 36 | 28 | 47 | 17 | |
11/30/17 | 6,538 | 237 | 124 | 83 | 59 | 29 | 28 | 41 | |
NAVI 2014-4 | 09/30/14 | 7,298 | 455 | 278 | 275 | 194 | 130 | 94 | 60 |
10/31/14 | 7,181 | 510 | 260 | 177 | 219 | 151 | 103 | 82 | |
11/30/14 | 7,110 | 512 | 319 | 182 | 144 | 173 | 123 | 91 | |
12/31/14 | 7,127 | 434 | 300 | 224 | 128 | 109 | 147 | 105 | |
01/31/15 | 7,146 | 437 | 259 | 209 | 170 | 68 | 90 | 141 | |
02/28/15 | 7,110 | 419 | 258 | 156 | 168 | 111 | 49 | 86 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-3 | 09/30/16 | 29 | 17 | 13 | 9 | 1 | 673 | 7,988 | 9,501 |
10/31/16 | 31 | 26 | 15 | 6 | 1 | 685 | 7,946 | 9,439 | |
11/30/16 | 18 | 27 | 18 | 5 | 1 | 701 | 7,789 | 9,344 | |
12/31/16 | 22 | 13 | 20 | 10 | 0 | 726 | 7,787 | 9,254 | |
01/31/17 | 15 | 19 | 8 | 12 | 0 | 744 | 7,785 | 9,167 | |
02/28/17 | 22 | 7 | 17 | 5 | 0 | 722 | 7,656 | 9,119 | |
03/31/17 | 19 | 16 | 8 | 8 | 0 | 618 | 7,576 | 9,034 | |
04/30/17 | 16 | 15 | 14 | 7 | 0 | 617 | 7,511 | 8,950 | |
05/31/17 | 28 | 12 | 13 | 9 | 0 | 633 | 7,560 | 8,885 | |
06/30/17 | 19 | 27 | 8 | 4 | 0 | 731 | 7,604 | 8,815 | |
07/31/17 | 27 | 19 | 14 | 5 | 0 | 790 | 7,499 | 8,766 | |
08/31/17 | 21 | 23 | 16 | 11 | 0 | 789 | 7,378 | 8,693 | |
09/30/17 | 30 | 14 | 16 | 11 | 0 | 680 | 7,218 | 8,641 | |
10/31/17 | 17 | 26 | 10 | 12 | 0 | 621 | 7,191 | 8,582 | |
11/30/17 | 18 | 14 | 18 | 6 | 0 | 657 | 7,195 | 8,538 | |
NAVI 2014-4 | 09/30/14 | 39 | 31 | 0 | 0 | 0 | 1,556 | 8,854 | 11,401 |
10/31/14 | 54 | 31 | 24 | 0 | 0 | 1,611 | 8,792 | 11,355 | |
11/30/14 | 74 | 47 | 25 | 6 | 0 | 1,696 | 8,806 | 11,286 | |
12/31/14 | 76 | 56 | 27 | 9 | 0 | 1,615 | 8,742 | 11,208 | |
01/31/15 | 104 | 64 | 40 | 20 | 0 | 1,602 | 8,748 | 11,138 | |
02/28/15 | 122 | 80 | 53 | 28 | 0 | 1,530 | 8,640 | 11,047 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-4 | 03/31/15 | 7,198 | 388 | 226 | 159 | 114 | 116 | 79 | 38 |
04/30/15 | 7,244 | 376 | 238 | 124 | 107 | 85 | 99 | 63 | |
05/31/15 | 7,194 | 408 | 240 | 171 | 95 | 88 | 66 | 91 | |
06/30/15 | 7,100 | 390 | 213 | 168 | 130 | 58 | 62 | 55 | |
07/31/15 | 6,999 | 419 | 235 | 154 | 126 | 105 | 40 | 54 | |
08/31/15 | 7,041 | 395 | 261 | 163 | 125 | 89 | 74 | 30 | |
09/30/15 | 6,932 | 398 | 260 | 161 | 126 | 88 | 69 | 70 | |
10/31/15 | 6,915 | 379 | 228 | 175 | 115 | 93 | 60 | 52 | |
11/30/15 | 6,838 | 397 | 222 | 136 | 129 | 77 | 64 | 40 | |
12/31/15 | 7,000 | 323 | 207 | 119 | 78 | 91 | 65 | 54 | |
01/31/16 | 7,032 | 352 | 166 | 138 | 82 | 53 | 69 | 53 | |
02/29/16 | 7,082 | 344 | 169 | 83 | 92 | 55 | 38 | 50 | |
03/31/16 | 7,033 | 386 | 201 | 100 | 64 | 71 | 41 | 24 | |
04/30/16 | 6,969 | 365 | 177 | 136 | 81 | 49 | 58 | 32 | |
05/31/16 | 7,063 | 319 | 176 | 117 | 95 | 65 | 34 | 54 | |
06/30/16 | 6,985 | 283 | 142 | 122 | 89 | 67 | 46 | 30 | |
07/31/16 | 6,992 | 265 | 148 | 79 | 104 | 71 | 56 | 35 | |
08/31/16 | 7,118 | 210 | 122 | 105 | 65 | 68 | 42 | 39 | |
09/30/16 | 7,168 | 241 | 118 | 69 | 77 | 43 | 53 | 30 | |
10/31/16 | 7,122 | 277 | 115 | 76 | 50 | 64 | 27 | 35 | |
11/30/16 | 6,980 | 282 | 145 | 68 | 52 | 40 | 48 | 19 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-4 | 03/31/15 | 69 | 107 | 65 | 41 | 0 | 1,402 | 8,600 | 10,968 |
04/30/15 | 24 | 60 | 89 | 50 | 0 | 1,315 | 8,559 | 10,879 | |
05/31/15 | 57 | 19 | 43 | 70 | 0 | 1,348 | 8,542 | 10,801 | |
06/30/15 | 76 | 45 | 14 | 19 | 0 | 1,230 | 8,330 | 10,714 | |
07/31/15 | 46 | 67 | 36 | 7 | 0 | 1,289 | 8,288 | 10,561 | |
08/31/15 | 52 | 36 | 43 | 23 | 0 | 1,291 | 8,332 | 10,434 | |
09/30/15 | 25 | 44 | 29 | 29 | 0 | 1,299 | 8,231 | 10,340 | |
10/31/15 | 65 | 19 | 24 | 20 | 0 | 1,230 | 8,145 | 10,246 | |
11/30/15 | 56 | 45 | 15 | 18 | 0 | 1,199 | 8,037 | 10,141 | |
12/31/15 | 36 | 48 | 29 | 7 | 2 | 1,059 | 8,059 | 10,060 | |
01/31/16 | 42 | 33 | 27 | 15 | 2 | 1,032 | 8,064 | 9,963 | |
02/29/16 | 34 | 39 | 21 | 7 | 0 | 932 | 8,014 | 9,888 | |
03/31/16 | 35 | 25 | 29 | 9 | 1 | 986 | 8,019 | 9,810 | |
04/30/16 | 23 | 26 | 15 | 21 | 0 | 983 | 7,952 | 9,747 | |
05/31/16 | 28 | 16 | 17 | 11 | 0 | 932 | 7,995 | 9,672 | |
06/30/16 | 40 | 28 | 11 | 8 | 1 | 867 | 7,852 | 9,582 | |
07/31/16 | 27 | 36 | 22 | 8 | 0 | 851 | 7,843 | 9,512 | |
08/31/16 | 26 | 19 | 25 | 19 | 0 | 740 | 7,858 | 9,425 | |
09/30/16 | 30 | 26 | 12 | 21 | 0 | 720 | 7,888 | 9,356 | |
10/31/16 | 21 | 28 | 20 | 7 | 0 | 720 | 7,842 | 9,308 | |
11/30/16 | 28 | 17 | 20 | 13 | 0 | 732 | 7,712 | 9,228 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-4 | 12/31/16 | 6,998 | 275 | 135 | 92 | 50 | 40 | 36 | 35 |
01/31/17 | 7,002 | 293 | 138 | 83 | 65 | 39 | 30 | 28 | |
02/28/17 | 6,916 | 237 | 127 | 92 | 63 | 56 | 32 | 25 | |
03/31/17 | 6,923 | 170 | 98 | 90 | 60 | 50 | 38 | 18 | |
04/30/17 | 6,904 | 219 | 102 | 69 | 82 | 46 | 38 | 28 | |
05/31/17 | 6,827 | 267 | 113 | 78 | 45 | 61 | 36 | 31 | |
06/30/17 | 6,719 | 300 | 172 | 71 | 66 | 23 | 49 | 21 | |
07/31/17 | 6,596 | 320 | 167 | 101 | 43 | 42 | 17 | 32 | |
08/31/17 | 6,576 | 273 | 164 | 78 | 70 | 36 | 33 | 13 | |
09/30/17 | 6,462 | 263 | 137 | 77 | 58 | 49 | 26 | 21 | |
10/31/17 | 6,505 | 189 | 156 | 72 | 61 | 40 | 37 | 27 | |
11/30/17 | 6,441 | 263 | 98 | 81 | 48 | 47 | 33 | 31 | |
NAVI 2014-5 | 09/30/14 | 4,336 | 253 | 199 | 172 | 139 | 127 | 60 | 37 |
10/31/14 | 4,263 | 313 | 149 | 128 | 144 | 104 | 107 | 56 | |
11/30/14 | 4,220 | 267 | 214 | 95 | 104 | 124 | 88 | 96 | |
12/31/14 | 4,287 | 272 | 160 | 143 | 84 | 80 | 98 | 85 | |
01/31/15 | 4,256 | 242 | 179 | 122 | 108 | 45 | 69 | 88 | |
02/28/15 | 4,153 | 320 | 146 | 118 | 91 | 70 | 46 | 61 | |
03/31/15 | 4,259 | 216 | 173 | 111 | 80 | 56 | 55 | 33 | |
04/30/15 | 4,303 | 261 | 118 | 114 | 81 | 59 | 39 | 57 | |
05/31/15 | 4,315 | 251 | 159 | 66 | 97 | 60 | 46 | 37 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-4 | 12/31/16 | 16 | 20 | 13 | 13 | 0 | 725 | 7,723 | 9,147 |
01/31/17 | 24 | 12 | 13 | 7 | 0 | 732 | 7,734 | 9,085 | |
02/28/17 | 24 | 21 | 10 | 7 | 0 | 694 | 7,610 | 9,025 | |
03/31/17 | 19 | 18 | 17 | 5 | 0 | 583 | 7,506 | 8,919 | |
04/30/17 | 19 | 12 | 15 | 7 | 0 | 637 | 7,541 | 8,837 | |
05/31/17 | 27 | 17 | 10 | 14 | 0 | 699 | 7,526 | 8,775 | |
06/30/17 | 20 | 23 | 13 | 4 | 0 | 762 | 7,481 | 8,716 | |
07/31/17 | 15 | 18 | 15 | 10 | 0 | 780 | 7,376 | 8,652 | |
08/31/17 | 27 | 14 | 16 | 4 | 0 | 728 | 7,304 | 8,591 | |
09/30/17 | 12 | 17 | 12 | 9 | 0 | 681 | 7,143 | 8,539 | |
10/31/17 | 20 | 9 | 13 | 11 | 0 | 635 | 7,140 | 8,483 | |
11/30/17 | 28 | 16 | 8 | 4 | 0 | 657 | 7,098 | 8,425 | |
NAVI 2014-5 | 09/30/14 | 40 | 12 | 0 | 0 | 0 | 1,039 | 5,375 | 6,815 |
10/31/14 | 33 | 33 | 7 | 0 | 0 | 1,074 | 5,337 | 6,787 | |
11/30/14 | 49 | 20 | 25 | 3 | 0 | 1,085 | 5,305 | 6,761 | |
12/31/14 | 86 | 39 | 18 | 11 | 0 | 1,076 | 5,363 | 6,719 | |
01/31/15 | 74 | 80 | 31 | 13 | 0 | 1,051 | 5,307 | 6,668 | |
02/28/15 | 75 | 60 | 57 | 17 | 0 | 1,061 | 5,214 | 6,624 | |
03/31/15 | 57 | 60 | 55 | 53 | 0 | 949 | 5,208 | 6,564 | |
04/30/15 | 23 | 49 | 49 | 39 | 0 | 889 | 5,192 | 6,509 | |
05/31/15 | 51 | 22 | 38 | 36 | 0 | 863 | 5,178 | 6,453 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-5 | 06/30/15 | 4,263 | 219 | 147 | 100 | 56 | 69 | 43 | 34 |
07/31/15 | 4,185 | 227 | 153 | 101 | 82 | 47 | 50 | 44 | |
08/31/15 | 4,283 | 206 | 139 | 117 | 80 | 65 | 35 | 41 | |
09/30/15 | 4,259 | 207 | 113 | 89 | 100 | 59 | 43 | 34 | |
10/31/15 | 4,212 | 248 | 126 | 76 | 80 | 66 | 43 | 34 | |
11/30/15 | 4,230 | 219 | 121 | 69 | 48 | 66 | 46 | 33 | |
12/31/15 | 4,200 | 241 | 116 | 79 | 41 | 44 | 45 | 41 | |
01/31/16 | 4,189 | 196 | 104 | 68 | 72 | 22 | 34 | 37 | |
02/29/16 | 4,211 | 217 | 90 | 67 | 55 | 41 | 20 | 26 | |
03/31/16 | 4,268 | 207 | 114 | 56 | 50 | 30 | 40 | 13 | |
04/30/16 | 4,232 | 179 | 87 | 74 | 48 | 34 | 18 | 38 | |
05/31/16 | 4,160 | 228 | 83 | 48 | 64 | 36 | 27 | 20 | |
06/30/16 | 4,153 | 155 | 123 | 44 | 39 | 40 | 29 | 20 | |
07/31/16 | 4,212 | 144 | 78 | 95 | 42 | 33 | 33 | 26 | |
08/31/16 | 4,264 | 126 | 63 | 49 | 68 | 39 | 17 | 18 | |
09/30/16 | 4,259 | 155 | 60 | 44 | 35 | 48 | 26 | 7 | |
10/31/16 | 4,252 | 165 | 72 | 39 | 30 | 28 | 39 | 18 | |
11/30/16 | 4,194 | 166 | 85 | 41 | 28 | 23 | 22 | 33 | |
12/31/16 | 4,151 | 194 | 81 | 62 | 32 | 22 | 12 | 21 | |
01/31/17 | 4,033 | 192 | 100 | 57 | 51 | 24 | 14 | 11 | |
02/28/17 | 4,040 | 127 | 92 | 76 | 39 | 40 | 31 | 9 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-5 | 06/30/15 | 30 | 41 | 21 | 17 | 0 | 777 | 5,040 | 6,384 |
07/31/15 | 19 | 31 | 29 | 7 | 0 | 790 | 4,975 | 6,289 | |
08/31/15 | 26 | 17 | 24 | 23 | 0 | 773 | 5,056 | 6,238 | |
09/30/15 | 32 | 21 | 13 | 18 | 2 | 731 | 4,990 | 6,179 | |
10/31/15 | 29 | 22 | 10 | 8 | 2 | 744 | 4,956 | 6,113 | |
11/30/15 | 29 | 21 | 11 | 6 | 2 | 671 | 4,901 | 6,059 | |
12/31/15 | 29 | 24 | 16 | 10 | 2 | 688 | 4,888 | 6,017 | |
01/31/16 | 33 | 21 | 17 | 11 | 2 | 617 | 4,806 | 5,969 | |
02/29/16 | 35 | 24 | 5 | 10 | 0 | 590 | 4,801 | 5,913 | |
03/31/16 | 21 | 24 | 17 | 1 | 0 | 573 | 4,841 | 5,849 | |
04/30/16 | 8 | 16 | 16 | 16 | 0 | 534 | 4,766 | 5,810 | |
05/31/16 | 30 | 8 | 9 | 8 | 0 | 561 | 4,721 | 5,756 | |
06/30/16 | 16 | 27 | 9 | 3 | 0 | 505 | 4,658 | 5,710 | |
07/31/16 | 11 | 12 | 18 | 3 | 0 | 495 | 4,707 | 5,665 | |
08/31/16 | 21 | 6 | 4 | 16 | 0 | 427 | 4,691 | 5,624 | |
09/30/16 | 18 | 19 | 4 | 2 | 0 | 418 | 4,677 | 5,567 | |
10/31/16 | 7 | 14 | 14 | 2 | 0 | 428 | 4,680 | 5,515 | |
11/30/16 | 14 | 7 | 10 | 9 | 0 | 438 | 4,632 | 5,472 | |
12/31/16 | 19 | 13 | 7 | 1 | 0 | 464 | 4,615 | 5,422 | |
01/31/17 | 15 | 16 | 12 | 5 | 0 | 497 | 4,530 | 5,370 | |
02/28/17 | 11 | 11 | 13 | 7 | 0 | 456 | 4,496 | 5,323 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-5 | 03/31/17 | 4,102 | 122 | 53 | 49 | 55 | 30 | 27 | 27 |
04/30/17 | 4,127 | 104 | 55 | 35 | 39 | 39 | 15 | 24 | |
05/31/17 | 4,027 | 177 | 49 | 35 | 28 | 26 | 30 | 19 | |
06/30/17 | 4,006 | 177 | 112 | 26 | 29 | 20 | 23 | 26 | |
07/31/17 | 3,959 | 182 | 99 | 67 | 24 | 21 | 18 | 20 | |
08/31/17 | 3,923 | 167 | 95 | 53 | 49 | 18 | 17 | 16 | |
09/30/17 | 3,833 | 177 | 80 | 48 | 34 | 43 | 17 | 13 | |
10/31/17 | 3,812 | 106 | 110 | 43 | 35 | 30 | 39 | 17 | |
11/30/17 | 3,795 | 126 | 52 | 56 | 34 | 30 | 21 | 35 | |
NAVI 2014-6 | 09/30/14 | 4,470 | 256 | 166 | 139 | 126 | 86 | 61 | 38 |
10/31/14 | 4,294 | 352 | 159 | 102 | 123 | 104 | 65 | 49 | |
11/30/14 | 4,277 | 267 | 248 | 111 | 86 | 103 | 97 | 55 | |
12/31/14 | 4,300 | 270 | 162 | 169 | 80 | 69 | 93 | 87 | |
01/31/15 | 4,298 | 233 | 185 | 91 | 156 | 58 | 59 | 88 | |
02/28/15 | 4,246 | 255 | 149 | 101 | 82 | 104 | 44 | 49 | |
03/31/15 | 4,320 | 224 | 160 | 90 | 74 | 61 | 74 | 31 | |
04/30/15 | 4,311 | 246 | 134 | 107 | 71 | 54 | 38 | 65 | |
05/31/15 | 4,326 | 227 | 162 | 89 | 90 | 58 | 39 | 36 | |
06/30/15 | 4,313 | 202 | 142 | 94 | 63 | 65 | 41 | 36 | |
07/31/15 | 4,277 | 227 | 112 | 112 | 74 | 43 | 45 | 40 | |
08/31/15 | 4,371 | 213 | 123 | 80 | 85 | 44 | 31 | 40 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-5 | 03/31/17 | 8 | 10 | 2 | 6 | 0 | 389 | 4,491 | 5,286 |
04/30/17 | 17 | 6 | 9 | 2 | 0 | 345 | 4,472 | 5,241 | |
05/31/17 | 13 | 11 | 4 | 7 | 0 | 399 | 4,426 | 5,212 | |
06/30/17 | 12 | 15 | 6 | 3 | 0 | 449 | 4,455 | 5,162 | |
07/31/17 | 17 | 11 | 11 | 5 | 0 | 475 | 4,434 | 5,125 | |
08/31/17 | 14 | 15 | 8 | 10 | 0 | 462 | 4,385 | 5,088 | |
09/30/17 | 12 | 12 | 11 | 6 | 0 | 453 | 4,286 | 5,048 | |
10/31/17 | 11 | 11 | 12 | 11 | 0 | 425 | 4,237 | 5,018 | |
11/30/17 | 15 | 11 | 11 | 9 | 0 | 400 | 4,195 | 5,000 | |
NAVI 2014-6 | 09/30/14 | 28 | 23 | 0 | 0 | 0 | 923 | 5,393 | 6,893 |
10/31/14 | 29 | 20 | 11 | 0 | 0 | 1,014 | 5,308 | 6,868 | |
11/30/14 | 32 | 28 | 16 | 7 | 0 | 1,050 | 5,327 | 6,822 | |
12/31/14 | 49 | 29 | 22 | 7 | 0 | 1,037 | 5,337 | 6,778 | |
01/31/15 | 71 | 40 | 21 | 14 | 0 | 1,016 | 5,314 | 6,727 | |
02/28/15 | 82 | 66 | 33 | 12 | 0 | 977 | 5,223 | 6,676 | |
03/31/15 | 42 | 70 | 55 | 19 | 0 | 900 | 5,220 | 6,627 | |
04/30/15 | 30 | 37 | 62 | 43 | 0 | 887 | 5,198 | 6,579 | |
05/31/15 | 52 | 23 | 37 | 53 | 0 | 866 | 5,192 | 6,525 | |
06/30/15 | 27 | 42 | 16 | 9 | 0 | 737 | 5,050 | 6,473 | |
07/31/15 | 28 | 23 | 34 | 6 | 0 | 744 | 5,021 | 6,404 | |
08/31/15 | 30 | 16 | 15 | 16 | 0 | 693 | 5,064 | 6,341 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-6 | 09/30/15 | 4,330 | 248 | 130 | 92 | 50 | 60 | 30 | 27 |
10/31/15 | 4,273 | 233 | 151 | 100 | 79 | 38 | 50 | 20 | |
11/30/15 | 4,232 | 245 | 136 | 107 | 64 | 53 | 27 | 43 | |
12/31/15 | 4,247 | 196 | 129 | 79 | 85 | 49 | 49 | 21 | |
01/31/16 | 4,305 | 193 | 93 | 85 | 50 | 48 | 29 | 43 | |
02/29/16 | 4,313 | 161 | 98 | 64 | 58 | 32 | 41 | 24 | |
03/31/16 | 4,287 | 225 | 87 | 55 | 41 | 36 | 24 | 40 | |
04/30/16 | 4,247 | 177 | 88 | 44 | 42 | 31 | 33 | 18 | |
05/31/16 | 4,362 | 187 | 78 | 63 | 34 | 27 | 22 | 24 | |
06/30/16 | 4,290 | 175 | 107 | 46 | 46 | 23 | 27 | 18 | |
07/31/16 | 4,320 | 179 | 95 | 68 | 42 | 30 | 25 | 20 | |
08/31/16 | 4,407 | 124 | 98 | 60 | 47 | 24 | 21 | 23 | |
09/30/16 | 4,344 | 160 | 55 | 61 | 48 | 38 | 22 | 17 | |
10/31/16 | 4,321 | 124 | 69 | 32 | 47 | 39 | 20 | 19 | |
11/30/16 | 4,254 | 160 | 60 | 50 | 19 | 37 | 29 | 18 | |
12/31/16 | 4,252 | 143 | 84 | 40 | 43 | 15 | 29 | 24 | |
01/31/17 | 4,192 | 155 | 68 | 47 | 24 | 38 | 11 | 22 | |
02/28/17 | 4,198 | 129 | 77 | 39 | 40 | 29 | 30 | 10 | |
03/31/17 | 4,218 | 126 | 54 | 34 | 33 | 26 | 28 | 23 | |
04/30/17 | 4,237 | 123 | 63 | 32 | 23 | 15 | 22 | 15 | |
05/31/17 | 4,178 | 140 | 66 | 57 | 21 | 13 | 14 | 15 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-6 | 09/30/15 | 33 | 23 | 12 | 12 | 0 | 717 | 5,047 | 6,278 |
10/31/15 | 25 | 30 | 11 | 11 | 0 | 748 | 5,021 | 6,214 | |
11/30/15 | 20 | 21 | 20 | 10 | 0 | 746 | 4,978 | 6,162 | |
12/31/15 | 40 | 16 | 20 | 9 | 0 | 693 | 4,940 | 6,105 | |
01/31/16 | 18 | 29 | 6 | 14 | 0 | 608 | 4,913 | 6,048 | |
02/29/16 | 29 | 19 | 15 | 5 | 0 | 546 | 4,859 | 6,001 | |
03/31/16 | 19 | 24 | 13 | 8 | 0 | 572 | 4,859 | 5,941 | |
04/30/16 | 36 | 17 | 23 | 7 | 0 | 516 | 4,763 | 5,887 | |
05/31/16 | 17 | 25 | 12 | 14 | 0 | 503 | 4,865 | 5,840 | |
06/30/16 | 23 | 14 | 20 | 10 | 0 | 509 | 4,799 | 5,800 | |
07/31/16 | 18 | 19 | 10 | 15 | 0 | 521 | 4,841 | 5,760 | |
08/31/16 | 22 | 14 | 17 | 5 | 0 | 455 | 4,862 | 5,722 | |
09/30/16 | 20 | 19 | 12 | 10 | 0 | 462 | 4,806 | 5,675 | |
10/31/16 | 14 | 17 | 13 | 5 | 0 | 399 | 4,720 | 5,622 | |
11/30/16 | 15 | 11 | 14 | 6 | 1 | 420 | 4,674 | 5,579 | |
12/31/16 | 15 | 13 | 9 | 9 | 0 | 424 | 4,676 | 5,522 | |
01/31/17 | 21 | 11 | 9 | 5 | 0 | 411 | 4,603 | 5,475 | |
02/28/17 | 19 | 19 | 9 | 5 | 0 | 406 | 4,604 | 5,442 | |
03/31/17 | 6 | 18 | 16 | 3 | 0 | 367 | 4,585 | 5,391 | |
04/30/17 | 18 | 3 | 17 | 4 | 2 | 337 | 4,574 | 5,353 | |
05/31/17 | 5 | 15 | 3 | 9 | 0 | 358 | 4,536 | 5,303 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-6 | 06/30/17 | 4,102 | 170 | 91 | 40 | 32 | 18 | 12 | 10 |
07/31/17 | 4,066 | 178 | 88 | 54 | 27 | 25 | 10 | 11 | |
08/31/17 | 4,059 | 149 | 107 | 39 | 36 | 16 | 20 | 10 | |
09/30/17 | 3,960 | 150 | 67 | 33 | 29 | 31 | 14 | 14 | |
10/31/17 | 3,933 | 126 | 84 | 26 | 18 | 24 | 23 | 12 | |
11/30/17 | 3,934 | 143 | 85 | 37 | 21 | 14 | 20 | 22 | |
NAVI 2014-7 | 09/30/14 | 4,465 | 257 | 196 | 144 | 149 | 71 | 54 | 34 |
10/31/14 | 4,390 | 327 | 161 | 139 | 123 | 126 | 51 | 48 | |
11/30/14 | 4,339 | 279 | 245 | 100 | 114 | 101 | 115 | 50 | |
12/31/14 | 4,388 | 276 | 157 | 187 | 80 | 97 | 84 | 97 | |
01/31/15 | 4,387 | 243 | 175 | 121 | 151 | 57 | 72 | 71 | |
02/28/15 | 4,311 | 267 | 153 | 112 | 94 | 109 | 47 | 64 | |
03/31/15 | 4,378 | 214 | 145 | 88 | 86 | 54 | 90 | 35 | |
04/30/15 | 4,389 | 230 | 122 | 99 | 69 | 65 | 39 | 70 | |
05/31/15 | 4,351 | 257 | 129 | 83 | 79 | 48 | 58 | 44 | |
06/30/15 | 4,328 | 204 | 144 | 103 | 61 | 59 | 38 | 54 | |
07/31/15 | 4,261 | 215 | 128 | 111 | 81 | 54 | 45 | 38 | |
08/31/15 | 4,308 | 243 | 136 | 92 | 84 | 57 | 43 | 39 | |
09/30/15 | 4,295 | 232 | 133 | 86 | 74 | 62 | 40 | 35 | |
10/31/15 | 4,255 | 251 | 128 | 98 | 63 | 49 | 40 | 40 | |
11/30/15 | 4,189 | 317 | 135 | 93 | 65 | 36 | 44 | 40 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-6 | 06/30/17 | 9 | 6 | 10 | 3 | 0 | 401 | 4,503 | 5,269 |
07/31/17 | 8 | 4 | 6 | 4 | 0 | 415 | 4,481 | 5,229 | |
08/31/17 | 7 | 9 | 0 | 3 | 0 | 396 | 4,455 | 5,191 | |
09/30/17 | 8 | 9 | 7 | 0 | 0 | 362 | 4,322 | 5,167 | |
10/31/17 | 12 | 10 | 7 | 7 | 0 | 349 | 4,282 | 5,130 | |
11/30/17 | 11 | 12 | 8 | 7 | 0 | 380 | 4,314 | 5,092 | |
NAVI 2014-7 | 09/30/14 | 39 | 14 | 4 | 0 | 0 | 962 | 5,427 | 6,927 |
10/31/14 | 27 | 25 | 13 | 2 | 0 | 1,042 | 5,432 | 6,897 | |
11/30/14 | 43 | 23 | 18 | 8 | 0 | 1,096 | 5,435 | 6,868 | |
12/31/14 | 48 | 35 | 16 | 12 | 0 | 1,089 | 5,477 | 6,826 | |
01/31/15 | 89 | 44 | 21 | 10 | 2 | 1,056 | 5,443 | 6,778 | |
02/28/15 | 64 | 84 | 27 | 13 | 2 | 1,036 | 5,347 | 6,729 | |
03/31/15 | 53 | 59 | 58 | 20 | 0 | 902 | 5,280 | 6,675 | |
04/30/15 | 24 | 47 | 50 | 34 | 2 | 851 | 5,240 | 6,634 | |
05/31/15 | 59 | 19 | 40 | 38 | 4 | 858 | 5,209 | 6,569 | |
06/30/15 | 27 | 47 | 15 | 21 | 0 | 773 | 5,101 | 6,509 | |
07/31/15 | 37 | 19 | 40 | 5 | 0 | 773 | 5,034 | 6,438 | |
08/31/15 | 31 | 35 | 19 | 24 | 0 | 803 | 5,111 | 6,360 | |
09/30/15 | 33 | 24 | 26 | 11 | 0 | 756 | 5,051 | 6,316 | |
10/31/15 | 35 | 31 | 16 | 9 | 0 | 760 | 5,015 | 6,261 | |
11/30/15 | 35 | 27 | 28 | 7 | 0 | 827 | 5,016 | 6,193 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-7 | 12/31/15 | 4,226 | 223 | 141 | 108 | 62 | 44 | 37 | 28 |
01/31/16 | 4,208 | 192 | 107 | 100 | 78 | 40 | 36 | 31 | |
02/29/16 | 4,327 | 162 | 77 | 76 | 68 | 61 | 27 | 24 | |
03/31/16 | 4,307 | 220 | 86 | 48 | 59 | 46 | 43 | 23 | |
04/30/16 | 4,230 | 218 | 92 | 53 | 33 | 44 | 34 | 34 | |
05/31/16 | 4,305 | 203 | 100 | 63 | 42 | 29 | 37 | 28 | |
06/30/16 | 4,282 | 162 | 97 | 53 | 47 | 30 | 20 | 33 | |
07/31/16 | 4,284 | 153 | 100 | 62 | 40 | 40 | 22 | 16 | |
08/31/16 | 4,423 | 98 | 75 | 69 | 44 | 23 | 20 | 13 | |
09/30/16 | 4,389 | 153 | 48 | 48 | 60 | 31 | 21 | 20 | |
10/31/16 | 4,310 | 188 | 64 | 30 | 26 | 35 | 26 | 16 | |
11/30/16 | 4,283 | 155 | 85 | 45 | 23 | 20 | 29 | 24 | |
12/31/16 | 4,299 | 143 | 69 | 65 | 31 | 19 | 12 | 24 | |
01/31/17 | 4,214 | 187 | 66 | 45 | 55 | 21 | 13 | 10 | |
02/28/17 | 4,159 | 131 | 90 | 38 | 29 | 40 | 26 | 14 | |
03/31/17 | 4,203 | 109 | 46 | 71 | 27 | 20 | 34 | 22 | |
04/30/17 | 4,202 | 130 | 55 | 32 | 55 | 21 | 15 | 27 | |
05/31/17 | 4,138 | 145 | 79 | 36 | 18 | 47 | 15 | 13 | |
06/30/17 | 4,103 | 179 | 77 | 30 | 24 | 12 | 35 | 9 | |
07/31/17 | 4,057 | 186 | 105 | 39 | 22 | 21 | 9 | 31 | |
08/31/17 | 3,998 | 147 | 103 | 39 | 23 | 14 | 13 | 8 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-7 | 12/31/15 | 36 | 31 | 22 | 19 | 0 | 751 | 4,977 | 6,151 |
01/31/16 | 23 | 29 | 22 | 13 | 0 | 671 | 4,879 | 6,088 | |
02/29/16 | 30 | 19 | 18 | 10 | 0 | 572 | 4,899 | 6,039 | |
03/31/16 | 22 | 26 | 13 | 17 | 0 | 603 | 4,910 | 5,986 | |
04/30/16 | 17 | 18 | 22 | 11 | 0 | 576 | 4,806 | 5,937 | |
05/31/16 | 21 | 14 | 11 | 18 | 0 | 566 | 4,871 | 5,900 | |
06/30/16 | 19 | 13 | 10 | 7 | 0 | 491 | 4,773 | 5,853 | |
07/31/16 | 29 | 20 | 3 | 8 | 0 | 493 | 4,777 | 5,807 | |
08/31/16 | 18 | 20 | 12 | 3 | 0 | 395 | 4,818 | 5,746 | |
09/30/16 | 10 | 17 | 10 | 8 | 0 | 426 | 4,815 | 5,696 | |
10/31/16 | 17 | 8 | 15 | 7 | 0 | 432 | 4,742 | 5,658 | |
11/30/16 | 14 | 12 | 4 | 13 | 0 | 424 | 4,707 | 5,596 | |
12/31/16 | 20 | 8 | 11 | 1 | 0 | 403 | 4,702 | 5,554 | |
01/31/17 | 18 | 15 | 5 | 5 | 0 | 440 | 4,654 | 5,501 | |
02/28/17 | 8 | 19 | 8 | 3 | 0 | 406 | 4,565 | 5,440 | |
03/31/17 | 10 | 7 | 10 | 7 | 0 | 363 | 4,566 | 5,406 | |
04/30/17 | 19 | 8 | 5 | 8 | 0 | 375 | 4,577 | 5,373 | |
05/31/17 | 22 | 16 | 6 | 1 | 0 | 398 | 4,536 | 5,311 | |
06/30/17 | 11 | 23 | 8 | 4 | 0 | 412 | 4,515 | 5,277 | |
07/31/17 | 8 | 11 | 14 | 5 | 0 | 451 | 4,508 | 5,231 | |
08/31/17 | 24 | 8 | 9 | 9 | 0 | 397 | 4,395 | 5,193 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-7 | 09/30/17 | 3,878 | 147 | 93 | 33 | 21 | 22 | 12 | 10 |
10/31/17 | 3,888 | 113 | 101 | 41 | 20 | 15 | 16 | 13 | |
11/30/17 | 3,937 | 144 | 78 | 56 | 24 | 18 | 13 | 14 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Number of Loans |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-7 | 09/30/17 | 8 | 20 | 8 | 3 | 0 | 377 | 4,255 | 5,151 |
10/31/17 | 10 | 7 | 18 | 8 | 0 | 362 | 4,250 | 5,097 | |
11/30/17 | 9 | 10 | 7 | 15 | 0 | 388 | 4,325 | 5,064 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
Issue |
Collection Period End Date |
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
NAVI 2014-2 | 09/30/14 | $149,118,941 | $10,479,231 | $8,860,318 | $9,144,783 | $5,364,447 | $1,747,777 | $1,634,502 | $1,134,263 |
10/31/14 | $145,834,081 | $11,615,171 | $6,868,516 | $6,951,162 | $7,089,415 | $4,469,597 | $1,295,351 | $1,500,682 | |
11/30/14 | $144,820,711 | $13,058,513 | $8,230,848 | $4,287,972 | $6,183,540 | $6,285,244 | $3,763,021 | $969,085 | |
12/31/14 | $144,881,540 | $12,629,582 | $7,832,150 | $5,634,517 | $3,618,274 | $4,780,827 | $5,285,801 | $2,979,947 | |
01/31/15 | $144,344,207 | $10,491,697 | $8,333,600 | $5,756,718 | $4,120,543 | $2,616,260 | $3,591,074 | $4,664,134 | |
02/28/15 | $141,889,144 | $12,067,657 | $5,641,438 | $4,762,383 | $4,965,833 | $3,043,247 | $1,822,264 | $3,203,809 | |
03/31/15 | $142,784,611 | $11,542,692 | $6,177,352 | $3,481,484 | $3,237,035 | $3,221,039 | $2,713,144 | $1,283,711 | |
04/30/15 | $145,898,775 | $10,283,930 | $6,343,451 | $4,463,070 | $2,437,642 | $2,619,489 | $2,282,597 | $2,242,867 | |
05/31/15 | $148,665,125 | $11,184,108 | $5,600,873 | $5,205,334 | $3,464,793 | $2,100,067 | $2,162,903 | $1,801,332 | |
06/30/15 | $143,467,254 | $10,976,524 | $6,995,598 | $3,778,819 | $3,978,614 | $2,346,695 | $1,603,979 | $1,411,222 | |
07/31/15 | $138,751,331 | $10,787,887 | $6,467,827 | $4,435,618 | $3,410,401 | $2,999,695 | $2,300,691 | $893,582 | |
08/31/15 | $144,229,132 | $7,729,600 | $7,165,714 | $4,174,154 | $3,887,958 | $2,316,125 | $2,191,681 | $1,944,227 | |
09/30/15 | $141,854,756 | $11,495,365 | $4,860,741 | $4,885,395 | $3,368,247 | $3,277,870 | $1,719,903 | $1,493,393 | |
10/31/15 | $140,605,922 | $11,969,090 | $6,055,969 | $3,249,382 | $3,996,433 | $2,155,677 | $2,272,711 | $1,328,795 | |
11/30/15 | $138,534,003 | $10,396,967 | $7,303,555 | $4,224,744 | $2,585,387 | $2,907,146 | $1,705,269 | $1,718,931 | |
12/31/15 | $140,448,832 | $9,413,709 | $6,160,071 | $4,912,816 | $3,076,657 | $1,893,236 | $2,288,585 | $1,153,622 | |
01/31/16 | $143,985,877 | $7,749,363 | $4,642,006 | $3,624,983 | $3,621,244 | $2,232,907 | $1,293,056 | $1,742,592 | |
02/29/16 | $145,761,433 | $8,470,487 | $4,128,793 | $3,177,948 | $2,628,890 | $2,631,398 | $2,116,798 | $955,171 | |
03/31/16 | $142,562,468 | $11,928,596 | $4,927,564 | $2,410,053 | $2,654,906 | $1,957,330 | $2,182,105 | $1,377,166 | |
04/30/16 | $142,102,849 | $8,910,432 | $4,576,860 | $3,474,285 | $2,134,722 | $2,060,557 | $917,840 | $1,454,859 | |
05/31/16 | $146,269,744 | $6,959,231 | $4,723,900 | $3,629,518 | $2,658,559 | $1,944,116 | $1,855,384 | $668,150 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
Issue |
Collection Period End Date |
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
NAVI 2014-2 | 09/30/14 | $499,356 | $554,419 | $0 | $0 | $0 | $39,419,096 | $188,538,038 | $260,710,361 |
10/31/14 | $836,587 | $379,503 | $489,244 | $0 | $0 | $41,495,227 | $187,329,308 | $259,543,087 | |
11/30/14 | $1,262,583 | $755,458 | $180,469 | $379,413 | $0 | $45,356,144 | $190,176,855 | $258,390,099 | |
12/31/14 | $918,466 | $944,663 | $729,013 | $79,523 | $0 | $45,432,763 | $190,314,303 | $257,311,795 | |
01/31/15 | $2,673,365 | $680,271 | $723,029 | $272,691 | $0 | $43,923,382 | $188,267,589 | $256,062,257 | |
02/28/15 | $4,287,151 | $2,201,382 | $493,101 | $414,446 | $0 | $42,902,711 | $184,791,855 | $254,591,319 | |
03/31/15 | $2,842,918 | $3,687,189 | $1,910,297 | $242,816 | $0 | $40,339,678 | $183,124,289 | $253,828,456 | |
04/30/15 | $1,044,139 | $2,439,227 | $3,117,442 | $1,627,004 | $0 | $38,900,857 | $184,799,633 | $251,538,650 | |
05/31/15 | $1,980,547 | $971,048 | $1,904,860 | $1,716,499 | $0 | $38,092,364 | $186,757,489 | $249,693,096 | |
06/30/15 | $1,626,779 | $1,515,093 | $773,318 | $1,040,485 | $0 | $36,047,125 | $179,514,380 | $247,131,775 | |
07/31/15 | $1,256,795 | $905,128 | $1,360,340 | $524,350 | $0 | $35,342,314 | $174,093,645 | $242,640,640 | |
08/31/15 | $846,326 | $1,138,949 | $588,247 | $729,924 | $0 | $32,712,907 | $176,942,039 | $239,713,519 | |
09/30/15 | $1,496,075 | $786,580 | $616,795 | $369,083 | $62,478 | $34,431,925 | $176,286,681 | $238,452,078 | |
10/31/15 | $1,219,699 | $1,108,742 | $471,484 | $188,641 | $62,478 | $34,079,101 | $174,685,022 | $235,984,628 | |
11/30/15 | $1,187,955 | $931,203 | $927,349 | $434,036 | $62,478 | $34,385,019 | $172,919,022 | $234,002,966 | |
12/31/15 | $1,354,542 | $1,124,974 | $471,802 | $719,643 | $62,478 | $32,632,134 | $173,080,966 | $232,938,513 | |
01/31/16 | $994,541 | $806,449 | $834,296 | $342,633 | $0 | $27,884,071 | $171,869,948 | $231,072,509 | |
02/29/16 | $1,477,423 | $716,532 | $902,764 | $382,969 | $0 | $27,589,173 | $173,350,606 | $229,612,531 | |
03/31/16 | $837,095 | $1,130,644 | $451,454 | $380,495 | $0 | $30,237,408 | $172,799,875 | $227,373,017 | |
04/30/16 | $990,711 | $497,219 | $621,503 | $282,240 | $0 | $25,921,227 | $168,024,076 | $226,173,509 | |
05/31/16 | $1,125,373 | $670,679 | $375,252 | $478,301 | $0 | $25,088,464 | $171,358,209 | $224,276,791 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-2 | 06/30/16 | $143,997,773 | $6,269,245 | $3,868,542 | $2,807,205 | $2,147,497 | $2,432,226 | $1,858,985 | $1,076,153 |
07/31/16 | $148,174,469 | $7,467,528 | $3,311,517 | $2,653,192 | $2,535,384 | $2,132,975 | $1,455,984 | $1,376,799 | |
08/31/16 | $151,122,436 | $6,002,629 | $3,617,424 | $2,661,501 | $1,582,499 | $2,142,629 | $1,941,546 | $1,259,054 | |
09/30/16 | $149,372,202 | $6,265,089 | $3,356,913 | $2,461,820 | $1,845,936 | $1,215,934 | $1,435,852 | $1,584,052 | |
10/31/16 | $149,737,978 | $6,633,486 | $2,658,080 | $2,101,226 | $1,581,391 | $1,678,986 | $1,013,776 | $1,003,648 | |
11/30/16 | $144,806,804 | $7,679,622 | $2,990,245 | $1,709,220 | $1,707,818 | $1,159,154 | $1,125,056 | $725,240 | |
12/31/16 | $143,703,149 | $8,592,634 | $2,860,973 | $1,752,509 | $1,391,998 | $1,549,601 | $1,129,195 | $1,013,212 | |
01/31/17 | $143,480,606 | $8,496,058 | $4,472,761 | $2,083,877 | $1,223,334 | $928,884 | $1,246,242 | $1,299,225 | |
02/28/17 | $141,501,344 | $7,148,402 | $4,027,873 | $2,385,479 | $1,898,748 | $1,320,244 | $871,126 | $1,232,232 | |
03/31/17 | $141,608,596 | $7,476,698 | $3,435,875 | $2,157,859 | $2,186,441 | $1,080,720 | $1,091,270 | $854,348 | |
04/30/17 | $138,403,472 | $8,588,516 | $4,219,548 | $2,116,060 | $1,787,919 | $1,505,913 | $762,713 | $913,563 | |
05/31/17 | $136,568,272 | $7,605,624 | $4,060,771 | $2,836,246 | $1,264,723 | $1,173,862 | $1,036,799 | $702,428 | |
06/30/17 | $137,077,363 | $9,393,126 | $4,690,795 | $2,816,789 | $1,937,158 | $997,748 | $1,061,337 | $515,861 | |
07/31/17 | $135,426,332 | $8,416,455 | $5,467,997 | $2,665,671 | $1,833,429 | $1,490,024 | $632,545 | $862,699 | |
08/31/17 | $129,317,044 | $8,251,596 | $4,908,408 | $2,393,229 | $2,479,072 | $1,738,966 | $1,267,768 | $606,706 | |
09/30/17 | $130,388,692 | $7,181,649 | $4,117,805 | $1,568,860 | $1,843,237 | $2,012,058 | $1,454,228 | $647,126 | |
10/31/17 | $132,778,925 | $5,450,134 | $4,984,596 | $1,745,941 | $1,065,089 | $1,060,081 | $1,812,717 | $1,354,127 | |
11/30/17 | $131,957,465 | $6,108,999 | $4,094,414 | $2,010,297 | $1,369,385 | $800,069 | $1,060,081 | $1,434,690 | |
NAVI 2014-3 | 09/30/14 | $150,358,455 | $9,872,478 | $8,065,411 | $8,933,803 | $5,882,680 | $3,442,938 | $1,647,106 | $1,059,092 |
10/31/14 | $145,458,481 | $13,293,131 | $5,826,384 | $5,750,677 | $7,715,597 | $4,796,498 | $2,366,336 | $1,431,535 | |
11/30/14 | $142,530,403 | $12,652,843 | $7,642,979 | $4,289,279 | $4,568,395 | $6,251,628 | $4,065,400 | $1,805,073 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-2 | 06/30/16 | $605,297 | $706,742 | $554,585 | $349,773 | $0 | $22,676,251 | $166,674,024 | $222,210,608 |
07/31/16 | $967,897 | $343,389 | $576,070 | $272,404 | $0 | $23,093,139 | $171,267,608 | $221,179,446 | |
08/31/16 | $1,248,865 | $945,085 | $276,272 | $309,147 | $0 | $21,986,651 | $173,109,088 | $218,675,803 | |
09/30/16 | $1,175,649 | $1,004,749 | $649,587 | $144,415 | $0 | $21,139,997 | $170,512,198 | $217,637,145 | |
10/31/16 | $986,215 | $993,127 | $613,519 | $275,080 | $0 | $19,538,533 | $169,276,511 | $216,001,666 | |
11/30/16 | $683,606 | $863,623 | $871,857 | $127,982 | $0 | $19,643,421 | $164,450,225 | $214,108,090 | |
12/31/16 | $573,418 | $643,476 | $792,660 | $206,116 | $0 | $20,505,791 | $164,208,941 | $212,287,877 | |
01/31/17 | $842,240 | $252,079 | $407,076 | $471,718 | $0 | $21,723,493 | $165,204,098 | $210,637,164 | |
02/28/17 | $827,970 | $860,902 | $232,959 | $346,695 | $0 | $21,152,630 | $162,653,974 | $209,280,448 | |
03/31/17 | $845,698 | $762,515 | $580,588 | $111,753 | $0 | $20,583,766 | $162,192,362 | $207,352,145 | |
04/30/17 | $746,830 | $780,475 | $381,279 | $186,572 | $0 | $21,989,388 | $160,392,861 | $205,823,402 | |
05/31/17 | $745,004 | $710,317 | $268,523 | $288,184 | $0 | $20,692,480 | $157,260,751 | $203,077,661 | |
06/30/17 | $548,390 | $798,649 | $518,184 | $66,531 | $0 | $23,344,568 | $160,421,931 | $202,065,916 | |
07/31/17 | $597,460 | $189,636 | $331,394 | $381,769 | $0 | $22,869,079 | $158,295,411 | $200,522,575 | |
08/31/17 | $760,687 | $574,610 | $116,022 | $119,333 | $0 | $23,216,396 | $152,533,441 | $198,748,209 | |
09/30/17 | $395,674 | $741,364 | $357,874 | $116,022 | $0 | $20,435,896 | $150,824,588 | $197,886,663 | |
10/31/17 | $615,202 | $261,351 | $455,478 | $106,122 | $0 | $18,910,836 | $151,689,762 | $196,216,769 | |
11/30/17 | $1,260,229 | $516,903 | $111,826 | $236,615 | $0 | $19,003,508 | $150,960,973 | $195,306,320 | |
NAVI 2014-3 | 09/30/14 | $589,089 | $796,443 | $0 | $0 | $0 | $40,289,041 | $190,647,496 | $260,319,805 |
10/31/14 | $953,682 | $356,283 | $507,756 | $0 | $0 | $42,997,881 | $188,456,362 | $259,225,704 | |
11/30/14 | $1,380,287 | $829,448 | $319,099 | $324,964 | $0 | $44,129,397 | $186,659,800 | $257,969,552 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-3 | 12/31/14 | $145,150,998 | $10,779,275 | $8,105,715 | $5,330,451 | $2,937,006 | $3,439,879 | $4,858,894 | $3,414,775 |
01/31/15 | $147,575,496 | $9,344,872 | $6,019,975 | $5,059,707 | $4,309,938 | $2,423,706 | $2,758,246 | $4,194,506 | |
02/28/15 | $148,453,821 | $10,533,642 | $6,322,645 | $3,925,250 | $3,785,257 | $2,977,207 | $1,637,069 | $1,908,044 | |
03/31/15 | $148,976,330 | $11,588,241 | $6,591,618 | $3,618,727 | $2,821,280 | $2,383,541 | $1,958,411 | $1,091,796 | |
04/30/15 | $151,699,318 | $8,463,177 | $7,429,277 | $4,453,804 | $2,897,980 | $1,706,937 | $1,703,550 | $1,677,697 | |
05/31/15 | $153,319,170 | $10,542,084 | $5,189,560 | $5,489,559 | $3,027,106 | $2,288,827 | $1,236,863 | $1,470,412 | |
06/30/15 | $149,127,303 | $11,003,900 | $6,277,778 | $4,452,477 | $4,044,578 | $2,171,604 | $1,098,344 | $922,685 | |
07/31/15 | $145,930,339 | $10,296,387 | $6,543,000 | $4,604,628 | $3,709,890 | $2,903,375 | $1,507,095 | $1,020,925 | |
08/31/15 | $148,493,369 | $9,652,977 | $5,704,346 | $5,071,195 | $3,481,671 | $2,975,638 | $1,623,289 | $1,355,094 | |
09/30/15 | $149,299,575 | $8,380,444 | $5,638,598 | $4,115,842 | $3,594,315 | $2,511,775 | $2,108,841 | $1,046,336 | |
10/31/15 | $147,717,877 | $12,037,413 | $5,443,089 | $3,946,263 | $3,231,390 | $3,048,184 | $1,870,851 | $1,839,579 | |
11/30/15 | $145,851,963 | $11,659,739 | $6,840,682 | $3,435,256 | $3,151,916 | $2,115,551 | $2,443,954 | $1,661,989 | |
12/31/15 | $148,169,836 | $9,683,650 | $5,788,853 | $4,913,090 | $2,781,817 | $2,209,265 | $1,690,244 | $2,115,039 | |
01/31/16 | $149,142,356 | $8,236,880 | $5,384,836 | $4,053,958 | $3,704,332 | $1,888,353 | $2,037,364 | $1,274,723 | |
02/29/16 | $150,009,414 | $7,801,839 | $4,337,075 | $3,303,113 | $2,908,149 | $2,362,789 | $1,502,511 | $1,575,531 | |
03/31/16 | $149,957,878 | $9,409,505 | $4,058,891 | $2,254,871 | $2,334,881 | $1,581,953 | $1,720,486 | $1,272,509 | |
04/30/16 | $149,284,280 | $8,246,174 | $5,088,555 | $2,704,425 | $1,585,480 | $1,760,842 | $1,159,564 | $1,455,323 | |
05/31/16 | $149,401,862 | $9,007,059 | $4,816,665 | $3,845,395 | $2,129,681 | $1,315,854 | $1,289,249 | $852,380 | |
06/30/16 | $148,554,048 | $7,212,411 | $4,734,011 | $3,225,432 | $2,746,108 | $1,672,651 | $977,480 | $1,015,345 | |
07/31/16 | $150,831,512 | $6,224,635 | $3,115,237 | $3,214,908 | $2,133,794 | $2,223,164 | $1,274,581 | $853,416 | |
08/31/16 | $158,427,251 | $3,882,996 | $2,717,123 | $2,053,950 | $2,093,809 | $1,340,657 | $1,015,122 | $971,692 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-3 | 12/31/14 | $1,480,145 | $1,262,344 | $639,347 | $140,434 | $0 | $42,388,265 | $187,539,264 | $256,458,917 |
01/31/15 | $2,976,467 | $1,068,802 | $933,237 | $294,839 | $0 | $39,384,296 | $186,959,792 | $254,780,930 | |
02/28/15 | $3,438,134 | $2,278,167 | $948,517 | $701,157 | $0 | $38,455,090 | $186,908,910 | $253,823,856 | |
03/31/15 | $1,533,982 | $2,472,360 | $1,752,932 | $690,740 | $0 | $36,503,627 | $185,479,957 | $252,334,245 | |
04/30/15 | $930,881 | $945,807 | $2,007,764 | $1,255,800 | $0 | $33,472,673 | $185,171,991 | $250,567,650 | |
05/31/15 | $1,624,509 | $737,615 | $757,468 | $1,453,292 | $0 | $33,817,296 | $187,136,467 | $248,719,407 | |
06/30/15 | $1,275,674 | $1,119,087 | $532,904 | $385,292 | $17,036 | $33,301,359 | $182,428,662 | $246,339,525 | |
07/31/15 | $620,100 | $887,426 | $968,996 | $403,347 | $0 | $33,465,169 | $179,395,508 | $242,956,724 | |
08/31/15 | $832,929 | $367,799 | $590,851 | $502,321 | $124,191 | $32,282,299 | $180,775,668 | $240,410,960 | |
09/30/15 | $1,129,145 | $661,866 | $291,865 | $410,304 | $0 | $29,889,330 | $179,188,905 | $239,180,879 | |
10/31/15 | $824,382 | $932,173 | $495,698 | $78,922 | $0 | $33,747,942 | $181,465,820 | $237,530,702 | |
11/30/15 | $1,716,858 | $789,153 | $639,206 | $495,698 | $0 | $34,950,001 | $180,801,964 | $235,784,536 | |
12/31/15 | $1,256,042 | $1,247,607 | $481,954 | $407,235 | $0 | $32,574,797 | $180,744,632 | $234,651,709 | |
01/31/16 | $1,542,613 | $1,119,187 | $887,543 | $338,748 | $0 | $30,468,536 | $179,610,892 | $233,021,369 | |
02/29/16 | $887,561 | $1,117,069 | $743,703 | $386,130 | $0 | $26,925,468 | $176,934,882 | $231,028,712 | |
03/31/16 | $1,186,716 | $606,631 | $639,567 | $522,049 | $0 | $25,588,059 | $175,545,937 | $229,094,885 | |
04/30/16 | $1,103,674 | $1,090,147 | $343,682 | $324,419 | $0 | $24,862,286 | $174,146,566 | $227,282,911 | |
05/31/16 | $1,215,296 | $1,001,689 | $642,336 | $275,877 | $0 | $26,391,481 | $175,793,343 | $225,230,215 | |
06/30/16 | $738,169 | $1,054,817 | $564,036 | $204,598 | $0 | $24,145,060 | $172,699,108 | $223,722,013 | |
07/31/16 | $867,362 | $504,774 | $891,577 | $269,307 | $392 | $21,573,146 | $172,404,658 | $222,224,452 | |
08/31/16 | $530,433 | $781,122 | $393,950 | $788,432 | $392 | $16,569,678 | $174,996,929 | $220,153,339 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-3 | 09/30/16 | $156,158,690 | $7,630,693 | $2,327,405 | $1,880,311 | $1,536,870 | $1,389,210 | $1,025,594 | $546,385 |
10/31/16 | $154,465,683 | $7,375,296 | $3,156,820 | $1,244,908 | $1,632,951 | $1,231,804 | $1,075,775 | $688,698 | |
11/30/16 | $149,463,616 | $6,965,127 | $3,411,560 | $2,245,507 | $991,408 | $1,132,312 | $748,302 | $813,923 | |
12/31/16 | $148,383,429 | $7,200,115 | $3,714,775 | $2,965,214 | $1,683,634 | $866,291 | $838,492 | $463,073 | |
01/31/17 | $150,450,295 | $7,048,502 | $4,056,858 | $2,391,595 | $2,213,965 | $945,743 | $555,056 | $628,202 | |
02/28/17 | $146,558,053 | $7,512,054 | $3,484,957 | $2,373,709 | $2,127,979 | $1,576,419 | $932,478 | $516,484 | |
03/31/17 | $147,479,234 | $5,623,036 | $2,837,037 | $1,689,584 | $1,875,342 | $1,481,329 | $1,173,456 | $601,096 | |
04/30/17 | $146,315,201 | $6,946,606 | $3,269,602 | $1,824,115 | $1,307,121 | $1,103,264 | $1,046,931 | $982,293 | |
05/31/17 | $148,007,328 | $6,116,679 | $3,463,642 | $2,022,488 | $1,597,024 | $1,035,255 | $982,926 | $830,917 | |
06/30/17 | $146,623,017 | $10,397,101 | $3,935,089 | $1,572,316 | $1,382,620 | $1,180,451 | $827,596 | $824,764 | |
07/31/17 | $141,741,594 | $8,266,233 | $6,536,821 | $2,817,801 | $1,118,341 | $1,107,607 | $971,114 | $686,177 | |
08/31/17 | $139,986,178 | $9,181,898 | $4,812,251 | $2,500,976 | $2,225,071 | $727,655 | $745,173 | $836,680 | |
09/30/17 | $139,200,635 | $7,369,185 | $4,422,695 | $1,689,675 | $1,304,160 | $1,347,529 | $621,152 | $692,913 | |
10/31/17 | $139,800,199 | $6,426,400 | $5,098,859 | $1,541,520 | $1,309,055 | $664,382 | $1,431,331 | $415,592 | |
11/30/17 | $137,590,728 | $7,387,004 | $3,706,379 | $2,846,286 | $1,347,916 | $1,088,160 | $664,382 | $1,261,188 | |
NAVI 2014-4 | 09/30/14 | $150,123,578 | $11,283,879 | $8,251,886 | $7,460,170 | $5,713,064 | $3,573,331 | $1,824,801 | $1,419,323 |
10/31/14 | $146,600,410 | $13,168,177 | $6,833,594 | $5,004,968 | $6,260,392 | $4,777,109 | $2,708,251 | $1,573,273 | |
11/30/14 | $145,271,853 | $12,038,885 | $8,260,925 | $5,285,763 | $4,327,168 | $5,146,385 | $3,933,875 | $2,559,339 | |
12/31/14 | $146,263,058 | $10,815,142 | $7,541,199 | $6,317,944 | $3,847,759 | $3,280,005 | $4,141,938 | $3,044,621 | |
01/31/15 | $146,247,796 | $12,046,113 | $6,183,635 | $5,318,730 | $5,218,242 | $1,961,863 | $2,613,086 | $3,989,634 | |
02/28/15 | $145,644,788 | $10,479,348 | $7,362,644 | $4,003,517 | $4,333,497 | $3,297,923 | $1,471,754 | $2,379,323 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-3 | 09/30/16 | $734,558 | $300,317 | $528,813 | $259,528 | $392 | $18,160,075 | $174,318,766 | $218,805,391 |
10/31/16 | $538,273 | $644,673 | $420,526 | $249,914 | $392 | $18,260,030 | $172,725,713 | $217,669,354 | |
11/30/16 | $433,337 | $467,187 | $379,618 | $99,379 | $392 | $17,688,052 | $167,151,668 | $215,677,372 | |
12/31/16 | $481,794 | $317,608 | $329,438 | $220,243 | $0 | $19,080,677 | $167,464,106 | $213,647,034 | |
01/31/17 | $398,845 | $413,773 | $220,730 | $250,076 | $0 | $19,123,343 | $169,573,638 | $211,950,672 | |
02/28/17 | $568,557 | $268,226 | $388,941 | $135,520 | $0 | $19,885,323 | $166,443,376 | $211,007,114 | |
03/31/17 | $400,908 | $459,024 | $288,531 | $269,010 | $0 | $16,698,353 | $164,177,587 | $209,093,843 | |
04/30/17 | $420,687 | $324,861 | $422,988 | $230,472 | $0 | $17,878,940 | $164,194,141 | $207,236,361 | |
05/31/17 | $873,520 | $276,653 | $198,820 | $173,545 | $0 | $17,571,470 | $165,578,798 | $205,492,505 | |
06/30/17 | $618,671 | $812,359 | $126,331 | $68,839 | $0 | $21,746,137 | $168,369,154 | $203,980,082 | |
07/31/17 | $806,638 | $430,392 | $279,341 | $401,772 | $0 | $23,422,236 | $165,163,830 | $202,950,180 | |
08/31/17 | $513,756 | $615,405 | $309,332 | $238,270 | $0 | $22,706,467 | $162,692,645 | $201,563,999 | |
09/30/17 | $835,718 | $379,880 | $377,961 | $167,483 | $0 | $19,208,349 | $158,408,984 | $200,091,327 | |
10/31/17 | $635,504 | $651,203 | $237,683 | $260,779 | $0 | $18,672,307 | $158,472,506 | $198,867,735 | |
11/30/17 | $429,227 | $603,226 | $465,752 | $134,749 | $0 | $19,934,269 | $157,524,997 | $197,682,146 | |
NAVI 2014-4 | 09/30/14 | $1,125,607 | $629,805 | $0 | $0 | $0 | $41,281,865 | $191,405,443 | $260,553,777 |
10/31/14 | $1,285,382 | $943,866 | $454,101 | $0 | $0 | $43,009,113 | $189,609,522 | $259,504,597 | |
11/30/14 | $1,415,568 | $840,554 | $739,096 | $121,812 | $0 | $44,669,370 | $189,941,222 | $258,106,268 | |
12/31/14 | $2,418,970 | $1,123,737 | $373,879 | $169,273 | $0 | $43,074,466 | $189,337,524 | $256,625,991 | |
01/31/15 | $2,910,688 | $1,996,524 | $734,244 | $305,313 | $0 | $43,278,071 | $189,525,867 | $254,485,345 | |
02/28/15 | $3,697,055 | $2,108,021 | $1,810,268 | $381,302 | $0 | $41,324,654 | $186,969,442 | $252,477,022 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-4 | 03/31/15 | $147,334,006 | $10,023,802 | $6,261,878 | $5,019,170 | $3,016,218 | $3,093,169 | $2,220,642 | $1,055,588 |
04/30/15 | $149,120,256 | $9,655,901 | $6,341,105 | $3,680,238 | $3,258,522 | $2,313,256 | $2,687,732 | $1,620,042 | |
05/31/15 | $149,328,691 | $9,814,654 | $6,585,089 | $4,433,025 | $2,870,002 | $2,622,324 | $1,707,738 | $2,295,240 | |
06/30/15 | $145,571,844 | $11,039,308 | $5,601,480 | $4,470,083 | $3,248,487 | $1,789,711 | $1,736,007 | $1,274,298 | |
07/31/15 | $143,152,433 | $11,228,628 | $6,913,389 | $4,050,358 | $3,455,756 | $2,859,736 | $1,399,008 | $1,526,257 | |
08/31/15 | $145,112,085 | $10,369,492 | $7,386,988 | $4,900,731 | $3,580,787 | $2,506,339 | $2,116,410 | $851,390 | |
09/30/15 | $143,312,195 | $10,942,986 | $6,848,681 | $4,919,014 | $4,014,041 | $2,450,316 | $2,000,482 | $2,003,942 | |
10/31/15 | $142,556,613 | $9,505,921 | $6,190,729 | $4,739,854 | $3,456,369 | $2,947,988 | $1,505,256 | $1,412,537 | |
11/30/15 | $140,552,160 | $11,352,101 | $6,076,719 | $3,726,459 | $3,244,805 | $2,338,742 | $1,924,093 | $902,740 | |
12/31/15 | $145,179,290 | $9,161,236 | $6,173,398 | $3,033,755 | $2,045,208 | $2,357,483 | $2,240,848 | $1,591,158 | |
01/31/16 | $144,661,434 | $9,144,566 | $4,776,630 | $4,292,387 | $2,165,912 | $1,418,677 | $1,895,848 | $1,747,541 | |
02/29/16 | $146,137,328 | $9,345,366 | $4,848,143 | $2,093,616 | $2,622,691 | $1,684,725 | $913,425 | $1,375,969 | |
03/31/16 | $144,672,852 | $9,521,304 | $6,172,802 | $2,951,853 | $1,672,133 | $2,047,769 | $1,434,409 | $701,795 | |
04/30/16 | $142,990,348 | $10,022,787 | $4,938,808 | $4,036,315 | $2,502,990 | $1,364,241 | $1,690,187 | $1,057,588 | |
05/31/16 | $144,134,083 | $7,810,422 | $5,071,170 | $3,379,515 | $2,940,134 | $1,738,572 | $715,597 | $1,881,608 | |
06/30/16 | $143,264,928 | $7,286,019 | $3,851,823 | $3,481,757 | $2,379,034 | $2,309,532 | $1,169,193 | $592,597 | |
07/31/16 | $146,224,082 | $6,746,997 | $4,080,440 | $2,102,185 | $2,855,783 | $1,952,740 | $1,766,753 | $988,687 | |
08/31/16 | $150,224,169 | $4,278,349 | $3,834,222 | $2,667,965 | $1,832,892 | $1,979,120 | $914,434 | $1,273,990 | |
09/30/16 | $149,128,931 | $7,160,271 | $2,443,616 | $2,164,918 | $1,943,020 | $1,291,181 | $1,370,968 | $562,505 | |
10/31/16 | $149,821,063 | $7,109,004 | $4,128,187 | $1,645,850 | $1,684,438 | $1,569,074 | $853,697 | $1,011,743 | |
11/30/16 | $147,942,953 | $7,386,545 | $3,509,851 | $1,803,342 | $1,067,566 | $1,419,859 | $1,244,798 | $589,101 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-4 | 03/31/15 | $2,047,165 | $3,230,073 | $1,851,954 | $1,304,753 | $0 | $39,124,413 | $186,458,419 | $251,284,972 |
04/30/15 | $729,682 | $1,598,671 | $2,497,434 | $1,562,103 | $0 | $35,944,686 | $185,064,943 | $249,613,051 | |
05/31/15 | $1,436,707 | $555,258 | $1,255,004 | $1,854,604 | $0 | $35,429,646 | $184,758,337 | $248,347,161 | |
06/30/15 | $1,813,542 | $1,065,017 | $474,390 | $527,955 | $0 | $33,040,278 | $178,612,121 | $246,356,837 | |
07/31/15 | $995,637 | $1,626,798 | $852,008 | $341,688 | $0 | $35,249,264 | $178,401,696 | $242,796,161 | |
08/31/15 | $1,523,134 | $821,457 | $939,097 | $696,685 | $0 | $35,692,511 | $180,804,596 | $240,286,065 | |
09/30/15 | $508,362 | $1,360,549 | $664,957 | $407,287 | $0 | $36,120,617 | $179,432,812 | $238,345,941 | |
10/31/15 | $1,778,044 | $368,976 | $963,440 | $453,957 | $0 | $33,323,072 | $175,879,685 | $236,019,025 | |
11/30/15 | $1,515,734 | $1,231,645 | $264,654 | $805,316 | $0 | $33,383,008 | $173,935,167 | $233,065,652 | |
12/31/15 | $805,460 | $1,212,191 | $802,834 | $166,894 | $10,832 | $29,601,298 | $174,780,588 | $231,288,272 | |
01/31/16 | $1,335,149 | $776,400 | $888,803 | $375,772 | $10,832 | $28,828,519 | $173,489,953 | $228,369,276 | |
02/29/16 | $1,195,295 | $1,157,195 | $510,017 | $145,988 | $0 | $25,892,429 | $172,029,758 | $226,652,577 | |
03/31/16 | $1,052,026 | $953,427 | $935,729 | $331,671 | $14,455 | $27,789,374 | $172,462,225 | $225,168,594 | |
04/30/16 | $671,550 | $711,325 | $721,118 | $580,696 | $0 | $28,297,604 | $171,287,952 | $223,473,513 | |
05/31/16 | $763,290 | $401,329 | $399,548 | $552,632 | $0 | $25,653,819 | $169,787,902 | $221,258,301 | |
06/30/16 | $1,366,103 | $761,298 | $230,407 | $244,440 | $35,501 | $23,707,703 | $166,972,631 | $219,282,429 | |
07/31/16 | $603,604 | $1,282,054 | $616,155 | $152,394 | $0 | $23,147,791 | $169,371,874 | $216,924,767 | |
08/31/16 | $680,125 | $420,584 | $1,039,217 | $452,703 | $0 | $19,373,600 | $169,597,769 | $215,158,787 | |
09/30/16 | $845,675 | $680,125 | $312,465 | $928,786 | $0 | $19,703,532 | $168,832,463 | $213,837,200 | |
10/31/16 | $344,003 | $694,647 | $519,875 | $104,862 | $0 | $19,665,380 | $169,486,443 | $213,006,776 | |
11/30/16 | $702,083 | $241,127 | $560,000 | $384,329 | $0 | $18,908,600 | $166,851,553 | $211,022,322 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-4 | 12/31/16 | $148,198,998 | $7,178,698 | $3,928,370 | $2,468,072 | $1,416,390 | $783,699 | $1,357,610 | $812,755 |
01/31/17 | $147,498,750 | $7,802,724 | $3,708,738 | $2,563,415 | $1,616,038 | $1,319,919 | $660,040 | $742,152 | |
02/28/17 | $143,945,847 | $7,172,633 | $3,290,064 | $2,218,732 | $2,019,109 | $1,603,321 | $955,465 | $571,685 | |
03/31/17 | $142,695,884 | $4,724,691 | $3,096,875 | $2,284,726 | $1,582,811 | $1,689,596 | $1,332,212 | $409,605 | |
04/30/17 | $146,459,232 | $5,789,950 | $2,891,278 | $1,847,127 | $2,026,926 | $1,185,022 | $1,130,131 | $1,086,559 | |
05/31/17 | $144,395,006 | $6,903,437 | $3,030,942 | $2,288,581 | $1,332,320 | $1,339,935 | $1,000,084 | $902,821 | |
06/30/17 | $141,698,573 | $7,991,634 | $4,536,971 | $2,016,867 | $1,897,160 | $592,925 | $1,079,902 | $721,504 | |
07/31/17 | $137,697,561 | $9,982,865 | $4,370,040 | $2,638,794 | $1,561,130 | $1,060,747 | $443,098 | $700,594 | |
08/31/17 | $137,914,749 | $7,001,365 | $5,540,137 | $2,174,769 | $1,762,950 | $1,320,101 | $786,915 | $369,358 | |
09/30/17 | $134,191,979 | $7,718,926 | $3,345,539 | $2,747,744 | $1,630,413 | $1,382,763 | $791,276 | $535,482 | |
10/31/17 | $134,635,168 | $5,522,662 | $5,274,517 | $2,062,339 | $1,791,106 | $1,281,348 | $825,244 | $459,933 | |
11/30/17 | $133,666,858 | $6,654,602 | $2,830,276 | $2,513,513 | $1,515,694 | $1,403,005 | $899,466 | $687,325 | |
NAVI 2014-5 | 09/30/14 | $92,296,971 | $6,105,564 | $5,326,806 | $4,804,326 | $3,330,523 | $3,738,915 | $1,158,518 | $704,047 |
10/31/14 | $91,279,391 | $8,204,495 | $3,222,783 | $3,768,484 | $4,062,645 | $2,553,568 | $2,765,656 | $1,059,143 | |
11/30/14 | $88,327,307 | $7,625,939 | $5,385,720 | $2,272,821 | $3,292,500 | $3,498,262 | $2,152,841 | $2,523,442 | |
12/31/14 | $90,186,763 | $7,601,311 | $4,482,953 | $3,960,876 | $1,756,861 | $2,587,848 | $2,609,328 | $1,903,212 | |
01/31/15 | $88,813,490 | $6,321,228 | $5,126,461 | $3,580,943 | $3,074,958 | $980,223 | $1,698,947 | $2,499,951 | |
02/28/15 | $85,766,017 | $8,755,967 | $3,962,551 | $3,595,373 | $2,719,421 | $1,974,861 | $998,707 | $1,537,239 | |
03/31/15 | $88,773,990 | $5,635,360 | $4,837,742 | $3,098,256 | $2,427,065 | $1,714,946 | $1,252,286 | $730,845 | |
04/30/15 | $89,625,288 | $5,966,719 | $3,083,274 | $3,267,335 | $2,003,813 | $1,891,484 | $1,243,683 | $1,289,401 | |
05/31/15 | $91,821,641 | $6,175,294 | $3,569,786 | $1,496,001 | $2,990,968 | $1,467,369 | $1,427,190 | $1,008,268 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-4 | 12/31/16 | $463,106 | $438,688 | $180,880 | $313,534 | $0 | $19,341,802 | $167,540,800 | $209,273,292 |
01/31/17 | $445,006 | $273,763 | $326,663 | $120,056 | $0 | $19,578,514 | $167,077,265 | $207,568,781 | |
02/28/17 | $759,022 | $388,971 | $147,436 | $214,401 | $0 | $19,340,837 | $163,286,684 | $206,161,845 | |
03/31/17 | $441,850 | $429,168 | $332,051 | $67,299 | $0 | $16,390,883 | $159,086,768 | $204,116,658 | |
04/30/17 | $500,484 | $236,539 | $315,486 | $150,398 | $0 | $17,159,900 | $163,619,132 | $201,925,255 | |
05/31/17 | $1,044,048 | $499,576 | $208,372 | $263,705 | $0 | $18,813,822 | $163,208,828 | $200,795,422 | |
06/30/17 | $581,246 | $926,671 | $461,181 | $53,619 | $0 | $20,859,680 | $162,558,253 | $199,556,662 | |
07/31/17 | $725,830 | $508,399 | $640,031 | $367,739 | $0 | $22,999,266 | $160,696,827 | $198,822,531 | |
08/31/17 | $712,956 | $637,290 | $402,015 | $351,655 | $0 | $21,059,510 | $158,974,259 | $197,229,010 | |
09/30/17 | $264,670 | $418,670 | $609,242 | $170,883 | $0 | $19,615,608 | $153,807,587 | $196,173,542 | |
10/31/17 | $586,707 | $153,260 | $377,391 | $521,697 | $0 | $18,856,203 | $153,491,371 | $194,968,728 | |
11/30/17 | $538,779 | $405,663 | $128,091 | $49,659 | $0 | $17,626,073 | $151,292,932 | $192,680,191 | |
NAVI 2014-5 | 09/30/14 | $985,029 | $277,001 | $0 | $0 | $0 | $26,430,728 | $118,727,699 | $156,175,933 |
10/31/14 | $613,402 | $904,918 | $208,335 | $0 | $0 | $27,363,429 | $118,642,820 | $155,426,198 | |
11/30/14 | $943,992 | $408,734 | $758,122 | $101,641 | $0 | $28,964,014 | $117,291,321 | $154,739,638 | |
12/31/14 | $2,410,720 | $872,530 | $319,438 | $203,367 | $0 | $28,708,444 | $118,895,208 | $153,902,304 | |
01/31/15 | $1,650,821 | $2,308,830 | $708,544 | $247,104 | $0 | $28,198,010 | $117,011,499 | $152,578,031 | |
02/28/15 | $1,804,891 | $1,425,603 | $1,858,751 | $339,860 | $0 | $28,973,225 | $114,739,242 | $151,726,175 | |
03/31/15 | $1,541,063 | $1,405,954 | $1,314,921 | $1,763,208 | $0 | $25,721,647 | $114,495,637 | $150,408,005 | |
04/30/15 | $541,281 | $1,366,116 | $1,172,590 | $1,004,532 | $0 | $22,830,228 | $112,455,516 | $148,791,702 | |
05/31/15 | $1,021,295 | $454,112 | $1,113,270 | $941,552 | $0 | $21,665,106 | $113,486,747 | $148,124,222 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-5 | 06/30/15 | $90,057,394 | $5,857,668 | $3,613,788 | $2,454,816 | $1,392,083 | $2,062,739 | $1,078,929 | $782,802 |
07/31/15 | $87,665,361 | $6,805,160 | $4,229,926 | $2,624,026 | $1,985,483 | $1,137,971 | $1,603,852 | $1,111,842 | |
08/31/15 | $88,268,740 | $5,390,016 | $4,597,108 | $3,450,220 | $2,122,200 | $1,510,261 | $664,280 | $1,343,697 | |
09/30/15 | $88,019,824 | $5,159,321 | $3,253,806 | $3,272,617 | $2,961,603 | $1,580,690 | $1,164,507 | $610,120 | |
10/31/15 | $89,340,256 | $6,148,885 | $3,384,123 | $2,278,083 | $2,925,012 | $1,718,857 | $1,117,983 | $1,009,209 | |
11/30/15 | $90,187,878 | $5,961,067 | $2,687,421 | $1,955,625 | $1,338,265 | $2,488,040 | $1,264,617 | $864,862 | |
12/31/15 | $88,600,352 | $6,632,268 | $3,081,869 | $2,139,348 | $1,127,370 | $1,016,580 | $1,452,969 | $1,178,138 | |
01/31/16 | $87,259,963 | $5,372,159 | $3,175,318 | $2,018,903 | $1,911,624 | $386,652 | $839,816 | $1,290,867 | |
02/29/16 | $89,155,220 | $5,695,630 | $2,465,040 | $2,267,193 | $1,605,957 | $1,344,265 | $354,880 | $697,420 | |
03/31/16 | $90,525,340 | $6,281,692 | $3,219,631 | $1,423,873 | $1,792,472 | $615,660 | $1,180,037 | $228,779 | |
04/30/16 | $90,007,391 | $4,989,894 | $2,377,766 | $2,212,366 | $1,200,226 | $1,413,877 | $398,637 | $1,129,253 | |
05/31/16 | $88,193,814 | $5,895,589 | $2,539,285 | $1,207,746 | $2,044,531 | $1,034,989 | $1,170,889 | $415,993 | |
06/30/16 | $88,156,811 | $4,038,795 | $3,490,867 | $1,642,169 | $968,593 | $1,088,691 | $924,046 | $995,447 | |
07/31/16 | $89,496,279 | $3,428,188 | $2,075,860 | $3,184,957 | $1,559,584 | $850,141 | $912,111 | $804,013 | |
08/31/16 | $91,370,083 | $3,184,255 | $1,678,412 | $1,224,270 | $2,073,958 | $1,391,925 | $395,368 | $639,886 | |
09/30/16 | $90,840,490 | $3,936,537 | $1,490,787 | $1,056,532 | $882,202 | $1,133,289 | $881,489 | $144,389 | |
10/31/16 | $91,722,440 | $4,921,395 | $1,989,271 | $998,846 | $731,797 | $704,625 | $891,067 | $591,588 | |
11/30/16 | $89,137,212 | $4,030,471 | $2,754,984 | $1,186,133 | $738,714 | $570,162 | $590,868 | $769,090 | |
12/31/16 | $88,297,843 | $5,394,829 | $2,071,976 | $1,953,511 | $854,312 | $619,551 | $310,059 | $558,071 | |
01/31/17 | $86,190,608 | $4,658,071 | $3,100,125 | $1,250,392 | $1,549,935 | $705,104 | $432,569 | $328,054 | |
02/28/17 | $86,344,202 | $3,500,417 | $2,497,476 | $2,161,345 | $996,501 | $1,216,452 | $945,196 | $229,909 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-5 | 06/30/15 | $811,796 | $736,538 | $443,324 | $496,056 | $0 | $19,730,539 | $109,787,933 | $145,897,131 |
07/31/15 | $359,112 | $994,137 | $455,907 | $169,747 | $0 | $21,477,161 | $109,142,523 | $144,139,696 | |
08/31/15 | $701,480 | $306,652 | $879,701 | $402,305 | $0 | $21,367,919 | $109,636,659 | $142,464,620 | |
09/30/15 | $1,167,243 | $519,372 | $250,214 | $719,918 | $23,254 | $20,682,665 | $108,702,489 | $141,179,243 | |
10/31/15 | $505,991 | $848,849 | $255,578 | $238,551 | $23,254 | $20,454,375 | $109,794,631 | $140,154,352 | |
11/30/15 | $746,496 | $353,641 | $528,701 | $105,947 | $23,254 | $18,317,937 | $108,505,815 | $139,219,020 | |
12/31/15 | $824,466 | $594,370 | $341,199 | $494,062 | $23,254 | $18,905,893 | $107,506,245 | $138,430,069 | |
01/31/16 | $973,763 | $540,031 | $512,887 | $272,945 | $23,254 | $17,318,218 | $104,578,181 | $137,484,819 | |
02/29/16 | $1,057,087 | $778,052 | $219,437 | $262,737 | $0 | $16,747,699 | $105,902,919 | $136,251,384 | |
03/31/16 | $576,109 | $755,865 | $535,256 | $111,014 | $0 | $16,720,389 | $107,245,729 | $134,976,438 | |
04/30/16 | $125,054 | $408,080 | $524,238 | $482,751 | $0 | $15,262,143 | $105,269,534 | $134,259,064 | |
05/31/16 | $955,752 | $125,054 | $300,741 | $307,504 | $0 | $15,998,071 | $104,191,885 | $133,014,562 | |
06/30/16 | $343,193 | $845,514 | $198,190 | $45,950 | $0 | $14,581,454 | $102,738,265 | $131,749,996 | |
07/31/16 | $344,563 | $266,760 | $665,422 | $111,450 | $0 | $14,203,050 | $103,699,328 | $130,395,853 | |
08/31/16 | $681,963 | $238,650 | $77,727 | $558,009 | $0 | $12,144,425 | $103,514,508 | $129,466,228 | |
09/30/16 | $639,886 | $615,054 | $195,362 | $35,388 | $0 | $11,010,916 | $101,851,405 | $128,202,895 | |
10/31/16 | $144,389 | $581,946 | $485,826 | $108,301 | $0 | $12,149,051 | $103,871,491 | $127,169,156 | |
11/30/16 | $525,949 | $144,389 | $529,693 | $330,012 | $0 | $12,170,465 | $101,307,677 | $125,948,836 | |
12/31/16 | $517,987 | $511,243 | $144,389 | $59,949 | $0 | $12,995,876 | $101,293,719 | $124,943,746 | |
01/31/17 | $404,220 | $491,441 | $432,954 | $125,762 | $0 | $13,478,628 | $99,669,235 | $124,061,359 | |
02/28/17 | $328,054 | $313,886 | $433,720 | $242,550 | $0 | $12,865,504 | $99,209,706 | $122,855,059 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-5 | 03/31/17 | $87,431,808 | $3,490,346 | $1,482,448 | $1,301,503 | $1,783,149 | $696,927 | $776,026 | $751,381 |
04/30/17 | $89,355,764 | $2,769,276 | $1,662,186 | $990,869 | $927,413 | $1,564,671 | $301,291 | $694,704 | |
05/31/17 | $86,767,920 | $4,357,641 | $1,467,068 | $1,063,512 | $693,208 | $691,775 | $1,297,113 | $409,901 | |
06/30/17 | $85,274,459 | $5,022,871 | $2,819,963 | $843,990 | $787,412 | $590,853 | $618,658 | $1,251,772 | |
07/31/17 | $82,585,863 | $5,306,627 | $3,035,597 | $1,676,967 | $898,972 | $487,536 | $551,566 | $419,984 | |
08/31/17 | $81,540,927 | $4,501,839 | $2,686,014 | $1,909,221 | $1,227,353 | $575,524 | $422,147 | $423,860 | |
09/30/17 | $79,365,133 | $5,102,269 | $2,391,135 | $1,126,523 | $1,228,515 | $1,158,198 | $494,599 | $317,899 | |
10/31/17 | $79,659,941 | $2,696,172 | $3,302,027 | $1,232,953 | $826,984 | $1,063,909 | $1,105,956 | $528,841 | |
11/30/17 | $81,032,044 | $3,575,310 | $1,333,025 | $1,409,039 | $991,288 | $722,689 | $645,716 | $966,321 | |
NAVI 2014-6 | 09/30/14 | $91,596,265 | $6,400,365 | $3,661,351 | $3,911,921 | $3,318,607 | $2,498,708 | $1,559,022 | $756,141 |
10/31/14 | $88,680,773 | $8,462,902 | $3,730,968 | $2,411,588 | $3,308,636 | $2,731,589 | $1,851,609 | $1,058,287 | |
11/30/14 | $87,475,161 | $6,828,458 | $6,056,242 | $2,862,644 | $1,930,954 | $2,729,872 | $2,440,446 | $1,567,465 | |
12/31/14 | $88,140,516 | $6,444,933 | $4,547,101 | $4,281,787 | $2,312,183 | $1,530,957 | $2,521,897 | $2,237,427 | |
01/31/15 | $88,888,868 | $5,642,920 | $4,472,668 | $2,861,709 | $3,862,830 | $1,725,647 | $1,130,418 | $2,229,698 | |
02/28/15 | $87,095,232 | $6,928,134 | $3,895,931 | $2,408,877 | $2,389,902 | $2,895,416 | $1,050,867 | $1,002,774 | |
03/31/15 | $88,499,749 | $6,021,424 | $4,586,397 | $2,106,648 | $1,708,027 | $1,764,701 | $2,040,353 | $831,723 | |
04/30/15 | $89,484,477 | $5,616,064 | $4,103,654 | $2,578,013 | $1,825,967 | $1,007,193 | $920,779 | $1,794,240 | |
05/31/15 | $91,330,458 | $5,514,761 | $3,642,269 | $2,670,157 | $2,077,088 | $1,451,392 | $754,071 | $839,740 | |
06/30/15 | $89,453,952 | $5,752,382 | $3,927,013 | $1,806,455 | $1,944,172 | $1,371,380 | $966,371 | $692,025 | |
07/31/15 | $88,286,465 | $6,113,012 | $3,146,506 | $3,146,492 | $1,405,546 | $1,600,395 | $891,545 | $956,419 | |
08/31/15 | $89,997,284 | $5,971,101 | $3,505,558 | $2,049,527 | $2,219,686 | $921,474 | $1,194,582 | $841,182 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-5 | 03/31/17 | $173,823 | $277,455 | $39,261 | $144,870 | $0 | $10,917,188 | $98,348,996 | $121,654,324 |
04/30/17 | $474,731 | $158,512 | $226,255 | $39,261 | $0 | $9,809,168 | $99,164,932 | $120,780,268 | |
05/31/17 | $306,647 | $400,869 | $119,668 | $204,237 | $0 | $11,011,641 | $97,779,561 | $119,879,748 | |
06/30/17 | $177,469 | $328,134 | $134,433 | $109,768 | $0 | $12,685,323 | $97,959,782 | $118,724,780 | |
07/31/17 | $1,054,846 | $133,504 | $289,216 | $114,876 | $0 | $13,969,691 | $96,555,554 | $117,762,725 | |
08/31/17 | $301,035 | $1,029,717 | $127,061 | $247,185 | $0 | $13,450,956 | $94,991,883 | $116,547,213 | |
09/30/17 | $332,150 | $221,989 | $879,257 | $90,527 | $0 | $13,343,060 | $92,708,192 | $116,053,257 | |
10/31/17 | $302,978 | $316,324 | $221,989 | $879,257 | $0 | $12,477,391 | $92,137,332 | $115,440,395 | |
11/30/17 | $377,419 | $302,978 | $316,324 | $170,301 | $0 | $10,810,408 | $91,842,453 | $114,772,761 | |
NAVI 2014-6 | 09/30/14 | $929,267 | $369,387 | $0 | $0 | $0 | $23,404,769 | $115,001,034 | $156,622,017 |
10/31/14 | $649,928 | $713,967 | $115,972 | $0 | $0 | $25,035,444 | $113,716,217 | $156,027,774 | |
11/30/14 | $682,024 | $631,601 | $319,434 | $100,940 | $0 | $26,150,079 | $113,625,240 | $154,942,214 | |
12/31/14 | $1,464,484 | $647,597 | $490,370 | $57,445 | $0 | $26,536,181 | $114,676,698 | $153,843,698 | |
01/31/15 | $1,751,444 | $1,493,329 | $495,208 | $326,688 | $0 | $25,992,558 | $114,881,426 | $152,983,704 | |
02/28/15 | $2,004,845 | $1,905,453 | $1,101,902 | $280,482 | $0 | $25,864,583 | $112,959,815 | $151,745,718 | |
03/31/15 | $945,035 | $1,597,592 | $1,556,280 | $707,280 | $0 | $23,865,463 | $112,365,211 | $151,013,005 | |
04/30/15 | $783,920 | $871,582 | $1,349,604 | $1,009,331 | $0 | $21,860,347 | $111,344,824 | $149,478,917 | |
05/31/15 | $1,508,679 | $802,535 | $817,236 | $1,185,743 | $0 | $21,263,670 | $112,594,128 | $148,154,146 | |
06/30/15 | $679,578 | $1,270,373 | $398,850 | $185,803 | $0 | $18,994,401 | $108,448,353 | $147,031,102 | |
07/31/15 | $591,439 | $552,452 | $1,091,668 | $133,142 | $0 | $19,628,616 | $107,915,081 | $144,895,409 | |
08/31/15 | $682,514 | $333,081 | $455,598 | $410,230 | $0 | $18,584,533 | $108,581,817 | $143,404,702 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-6 | 09/30/15 | $88,579,593 | $7,287,035 | $3,474,984 | $2,659,370 | $1,299,224 | $1,514,227 | $618,828 | $991,800 |
10/31/15 | $87,543,852 | $6,084,521 | $4,234,779 | $2,854,813 | $2,178,121 | $956,703 | $1,325,598 | $520,413 | |
11/30/15 | $87,426,271 | $5,931,330 | $3,486,595 | $2,996,372 | $1,968,112 | $1,524,523 | $777,795 | $1,097,525 | |
12/31/15 | $86,488,905 | $5,682,703 | $3,563,440 | $2,095,522 | $2,415,585 | $1,660,602 | $1,440,695 | $690,460 | |
01/31/16 | $88,139,006 | $5,343,336 | $2,343,373 | $2,593,889 | $1,204,469 | $1,447,498 | $761,580 | $1,233,343 | |
02/29/16 | $89,027,945 | $3,910,949 | $2,929,055 | $1,756,017 | $1,780,714 | $740,953 | $928,215 | $683,710 | |
03/31/16 | $88,314,720 | $5,697,587 | $2,198,886 | $1,392,862 | $1,088,959 | $1,331,775 | $517,565 | $882,141 | |
04/30/16 | $87,570,161 | $4,557,179 | $2,327,582 | $1,153,603 | $963,133 | $811,704 | $1,217,036 | $400,852 | |
05/31/16 | $90,839,882 | $5,127,312 | $2,167,818 | $1,779,449 | $862,705 | $677,309 | $371,373 | $795,188 | |
06/30/16 | $88,881,740 | $4,050,401 | $3,345,547 | $1,427,184 | $1,155,860 | $496,048 | $677,309 | $310,999 | |
07/31/16 | $89,626,283 | $4,474,791 | $2,646,711 | $1,750,318 | $1,538,824 | $888,081 | $466,959 | $239,065 | |
08/31/16 | $92,552,338 | $2,819,448 | $2,442,250 | $1,417,738 | $1,274,231 | $960,723 | $645,904 | $439,853 | |
09/30/16 | $90,137,919 | $4,299,774 | $1,507,078 | $1,740,530 | $1,071,168 | $1,094,285 | $866,806 | $502,884 | |
10/31/16 | $90,092,330 | $3,243,774 | $1,505,244 | $861,379 | $1,506,597 | $1,039,802 | $667,836 | $602,321 | |
11/30/16 | $88,405,940 | $4,277,870 | $1,406,033 | $1,208,100 | $447,422 | $1,274,326 | $725,855 | $628,322 | |
12/31/16 | $90,018,171 | $3,172,456 | $2,260,336 | $951,336 | $1,110,061 | $401,720 | $1,177,324 | $560,890 | |
01/31/17 | $88,108,135 | $4,008,642 | $1,505,774 | $1,469,333 | $616,611 | $917,033 | $315,322 | $946,770 | |
02/28/17 | $88,114,519 | $3,439,232 | $2,114,352 | $945,913 | $1,169,881 | $868,784 | $781,822 | $290,000 | |
03/31/17 | $88,700,165 | $3,702,951 | $1,084,611 | $1,130,221 | $776,704 | $666,214 | $845,979 | $528,123 | |
04/30/17 | $90,127,047 | $2,855,207 | $2,056,850 | $485,540 | $652,450 | $278,941 | $600,371 | $367,834 | |
05/31/17 | $88,865,709 | $4,175,259 | $1,353,921 | $1,896,199 | $357,369 | $487,502 | $255,534 | $366,210 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-6 | 09/30/15 | $545,053 | $488,122 | $184,732 | $370,292 | $0 | $19,433,669 | $108,013,262 | $142,049,889 |
10/31/15 | $796,691 | $475,021 | $237,310 | $281,534 | $0 | $19,945,504 | $107,489,357 | $140,413,297 | |
11/30/15 | $554,206 | $671,105 | $425,073 | $205,085 | $0 | $19,637,721 | $107,063,992 | $139,142,472 | |
12/31/15 | $1,095,867 | $475,580 | $631,239 | $228,232 | $0 | $19,979,924 | $106,468,829 | $138,029,222 | |
01/31/16 | $469,275 | $761,207 | $192,398 | $368,310 | $0 | $16,718,677 | $104,857,683 | $136,608,019 | |
02/29/16 | $942,384 | $482,597 | $422,874 | $145,328 | $0 | $14,722,796 | $103,750,740 | $135,551,441 | |
03/31/16 | $587,208 | $782,626 | $385,146 | $261,172 | $0 | $15,125,929 | $103,440,649 | $133,897,967 | |
04/30/16 | $759,759 | $531,616 | $839,149 | $197,012 | $0 | $13,758,624 | $101,328,785 | $132,893,475 | |
05/31/16 | $378,969 | $564,520 | $420,522 | $323,022 | $0 | $13,468,185 | $104,308,067 | $131,529,217 | |
06/30/16 | $723,093 | $269,301 | $440,029 | $396,433 | $0 | $13,292,203 | $102,173,943 | $130,777,959 | |
07/31/16 | $333,344 | $686,869 | $190,372 | $395,207 | $0 | $13,610,541 | $103,236,824 | $129,383,327 | |
08/31/16 | $290,711 | $257,515 | $621,409 | $93,421 | $0 | $11,263,203 | $103,815,542 | $128,050,353 | |
09/30/16 | $366,448 | $269,616 | $240,892 | $396,028 | $0 | $12,355,510 | $102,493,429 | $127,081,154 | |
10/31/16 | $471,098 | $311,284 | $194,639 | $83,717 | $0 | $10,487,691 | $100,580,021 | $125,919,752 | |
11/30/16 | $526,946 | $323,927 | $252,541 | $92,808 | $17,537 | $11,181,687 | $99,587,627 | $125,227,997 | |
12/31/16 | $567,620 | $275,095 | $231,762 | $142,549 | $0 | $10,851,149 | $100,869,320 | $124,193,146 | |
01/31/17 | $686,865 | $103,896 | $148,190 | $163,921 | $0 | $10,882,359 | $98,990,495 | $122,941,757 | |
02/28/17 | $642,207 | $575,750 | $93,780 | $113,958 | $0 | $11,035,680 | $99,150,200 | $122,215,923 | |
03/31/17 | $167,414 | $621,751 | $523,836 | $49,945 | $0 | $10,097,750 | $98,797,915 | $121,439,624 | |
04/30/17 | $369,140 | $52,581 | $600,356 | $253,711 | $15,015 | $8,587,996 | $98,715,043 | $120,485,539 | |
05/31/17 | $141,710 | $435,712 | $52,581 | $334,214 | $0 | $9,856,210 | $98,721,919 | $119,660,388 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-6 | 06/30/17 | $85,584,225 | $4,998,869 | $2,725,799 | $891,742 | $1,217,393 | $317,523 | $461,744 | $187,061 |
07/31/17 | $84,590,513 | $4,320,517 | $2,478,089 | $1,654,808 | $677,869 | $1,014,287 | $178,525 | $347,846 | |
08/31/17 | $84,248,949 | $4,418,723 | $2,646,034 | $1,204,654 | $1,106,861 | $426,552 | $862,739 | $178,525 | |
09/30/17 | $82,787,203 | $3,711,163 | $2,347,688 | $708,594 | $908,967 | $1,003,003 | $351,682 | $723,118 | |
10/31/17 | $80,853,523 | $3,109,444 | $1,854,495 | $994,192 | $464,308 | $618,981 | $769,524 | $393,214 | |
11/30/17 | $80,851,897 | $3,731,022 | $1,835,809 | $955,816 | $805,580 | $428,972 | $413,490 | $746,729 | |
NAVI 2014-7 | 09/30/14 | $90,630,621 | $6,942,849 | $4,372,804 | $3,590,048 | $4,122,574 | $1,706,775 | $1,527,875 | $907,637 |
10/31/14 | $87,502,631 | $8,585,482 | $4,562,149 | $3,056,270 | $3,182,031 | $3,467,751 | $1,322,702 | $1,336,700 | |
11/30/14 | $87,143,515 | $7,124,869 | $6,171,885 | $3,026,036 | $2,468,289 | $2,670,661 | $3,009,993 | $1,166,737 | |
12/31/14 | $89,964,734 | $6,213,372 | $3,857,239 | $4,692,858 | $2,548,317 | $2,064,396 | $2,158,954 | $2,615,006 | |
01/31/15 | $90,097,656 | $5,305,729 | $4,216,795 | $3,363,982 | $3,832,499 | $1,626,161 | $1,647,189 | $1,588,211 | |
02/28/15 | $87,041,031 | $7,582,956 | $3,462,637 | $2,903,066 | $2,448,670 | $2,789,633 | $1,235,261 | $1,390,331 | |
03/31/15 | $88,820,777 | $5,476,874 | $4,231,906 | $2,037,990 | $2,173,887 | $1,147,558 | $2,323,602 | $963,409 | |
04/30/15 | $91,078,082 | $5,532,533 | $3,161,447 | $3,465,699 | $1,376,961 | $1,380,003 | $878,415 | $1,804,958 | |
05/31/15 | $90,556,636 | $6,664,470 | $3,262,551 | $2,153,188 | $2,813,529 | $954,849 | $1,245,049 | $994,108 | |
06/30/15 | $89,001,822 | $5,562,987 | $3,810,503 | $2,320,403 | $1,604,777 | $2,285,037 | $719,451 | $1,117,865 | |
07/31/15 | $85,844,061 | $5,954,890 | $3,886,201 | $3,417,819 | $1,960,840 | $1,351,611 | $1,465,158 | $784,410 | |
08/31/15 | $87,933,149 | $6,293,146 | $4,275,198 | $2,820,645 | $2,490,807 | $1,386,872 | $1,076,974 | $1,181,702 | |
09/30/15 | $85,396,060 | $6,318,774 | $3,518,880 | $2,706,698 | $2,349,974 | $1,680,443 | $964,779 | $958,558 | |
10/31/15 | $85,409,731 | $6,210,632 | $3,695,119 | $2,766,917 | $2,100,064 | $1,578,121 | $1,009,999 | $972,058 | |
11/30/15 | $86,574,111 | $7,360,720 | $3,270,544 | $2,615,946 | $1,674,037 | $1,109,113 | $1,377,904 | $1,068,221 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-6 | 06/30/17 | $199,984 | $125,402 | $291,104 | $52,581 | $0 | $11,469,204 | $97,053,429 | $119,128,916 |
07/31/17 | $170,664 | $53,621 | $125,402 | $114,521 | $0 | $11,136,148 | $95,726,661 | $118,022,665 | |
08/31/17 | $277,313 | $154,102 | $0 | $88,871 | $0 | $11,364,374 | $95,613,323 | $117,179,034 | |
09/30/17 | $128,225 | $344,101 | $87,314 | $0 | $0 | $10,313,855 | $93,101,058 | $116,760,014 | |
10/31/17 | $698,421 | $195,014 | $277,313 | $87,314 | $0 | $9,462,218 | $90,315,741 | $115,852,232 | |
11/30/17 | $339,759 | $707,253 | $128,225 | $277,313 | $0 | $10,369,966 | $91,221,863 | $114,951,294 | |
NAVI 2014-7 | 09/30/14 | $1,009,259 | $336,717 | $35,519 | $0 | $0 | $24,552,058 | $115,182,679 | $156,276,427 |
10/31/14 | $758,904 | $822,435 | $307,378 | $14,188 | $0 | $27,415,990 | $114,918,621 | $155,442,703 | |
11/30/14 | $1,199,447 | $636,512 | $672,580 | $129,600 | $0 | $28,276,609 | $115,420,124 | $155,001,266 | |
12/31/14 | $1,125,066 | $979,493 | $221,327 | $576,745 | $0 | $27,052,774 | $117,017,509 | $154,297,370 | |
01/31/15 | $2,529,170 | $892,400 | $558,658 | $154,766 | $73,419 | $25,788,979 | $115,886,635 | $153,250,616 | |
02/28/15 | $1,462,715 | $2,289,233 | $641,087 | $338,799 | $73,419 | $26,617,806 | $113,658,837 | $152,131,107 | |
03/31/15 | $1,118,535 | $1,302,559 | $1,425,551 | $420,555 | $0 | $22,622,427 | $111,443,204 | $150,990,854 | |
04/30/15 | $584,916 | $964,942 | $1,068,018 | $842,623 | $50,104 | $21,110,620 | $112,188,702 | $150,234,585 | |
05/31/15 | $1,324,886 | $463,562 | $847,947 | $815,117 | $67,073 | $21,606,329 | $112,162,965 | $148,584,189 | |
06/30/15 | $664,055 | $1,106,432 | $412,219 | $485,756 | $0 | $20,089,485 | $109,091,307 | $147,496,424 | |
07/31/15 | $765,876 | $388,678 | $1,014,197 | $237,662 | $0 | $21,227,342 | $107,071,403 | $145,878,637 | |
08/31/15 | $633,903 | $755,923 | $365,999 | $618,399 | $0 | $21,899,569 | $109,832,718 | $144,265,044 | |
09/30/15 | $845,846 | $404,557 | $517,262 | $202,881 | $0 | $20,468,651 | $105,864,712 | $143,478,843 | |
10/31/15 | $927,251 | $834,478 | $293,885 | $107,674 | $0 | $20,496,199 | $105,905,929 | $142,213,548 | |
11/30/15 | $794,584 | $696,158 | $752,531 | $116,705 | $0 | $20,836,462 | $107,410,573 | $140,674,892 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-7 | 12/31/15 | $87,183,954 | $5,383,405 | $3,235,541 | $2,665,911 | $1,705,557 | $1,315,860 | $1,080,814 | $936,931 |
01/31/16 | $85,576,810 | $5,448,750 | $2,751,023 | $2,104,876 | $2,127,307 | $1,208,297 | $1,090,859 | $868,662 | |
02/29/16 | $87,653,140 | $4,197,884 | $1,947,565 | $1,684,460 | $1,554,724 | $1,774,097 | $855,480 | $836,093 | |
03/31/16 | $87,909,601 | $5,131,482 | $2,880,189 | $1,138,152 | $1,291,473 | $1,078,567 | $1,022,401 | $687,841 | |
04/30/16 | $86,581,405 | $5,761,609 | $2,420,691 | $1,884,602 | $663,476 | $1,038,210 | $903,489 | $741,317 | |
05/31/16 | $89,390,258 | $5,429,353 | $2,570,053 | $1,874,178 | $1,483,914 | $542,844 | $774,771 | $651,131 | |
06/30/16 | $88,185,469 | $4,500,142 | $2,299,687 | $1,339,176 | $1,514,144 | $1,024,497 | $292,428 | $636,268 | |
07/31/16 | $89,456,224 | $4,301,315 | $2,630,774 | $1,566,606 | $1,009,689 | $1,171,346 | $889,421 | $236,158 | |
08/31/16 | $94,702,316 | $2,408,610 | $1,952,604 | $1,948,692 | $1,099,391 | $649,729 | $750,783 | $534,012 | |
09/30/16 | $93,152,946 | $3,957,158 | $1,097,335 | $1,419,407 | $1,788,477 | $882,235 | $409,523 | $758,754 | |
10/31/16 | $89,324,100 | $5,043,257 | $2,064,273 | $686,300 | $563,856 | $1,305,843 | $628,571 | $310,960 | |
11/30/16 | $89,853,456 | $3,940,997 | $2,281,744 | $1,413,933 | $423,109 | $423,087 | $1,152,857 | $405,415 | |
12/31/16 | $91,854,064 | $3,400,589 | $1,875,255 | $1,680,984 | $959,997 | $292,767 | $289,993 | $926,689 | |
01/31/17 | $90,150,349 | $5,545,744 | $1,587,149 | $1,100,579 | $1,598,186 | $497,567 | $252,620 | $188,271 | |
02/28/17 | $87,082,428 | $4,301,337 | $2,687,888 | $1,076,599 | $661,839 | $1,281,496 | $551,460 | $263,387 | |
03/31/17 | $88,804,652 | $3,696,016 | $1,491,349 | $2,111,470 | $814,790 | $427,319 | $1,093,130 | $525,027 | |
04/30/17 | $89,363,516 | $3,895,314 | $2,070,577 | $1,167,623 | $1,398,492 | $611,016 | $295,164 | $897,765 | |
05/31/17 | $86,925,281 | $4,564,679 | $2,534,016 | $1,309,235 | $681,421 | $1,205,624 | $577,191 | $253,311 | |
06/30/17 | $86,770,194 | $4,619,235 | $2,584,219 | $802,126 | $850,916 | $274,533 | $1,011,790 | $338,116 | |
07/31/17 | $85,052,926 | $5,933,309 | $2,711,081 | $1,366,276 | $588,920 | $760,251 | $219,752 | $884,601 | |
08/31/17 | $84,573,397 | $3,375,275 | $3,084,352 | $874,430 | $942,375 | $345,954 | $485,835 | $171,702 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-7 | 12/31/15 | $881,197 | $717,325 | $573,772 | $456,603 | $0 | $18,952,916 | $106,136,870 | $140,199,596 |
01/31/16 | $911,982 | $676,726 | $540,362 | $348,451 | $0 | $18,077,296 | $103,654,106 | $138,803,605 | |
02/29/16 | $906,674 | $618,109 | $422,927 | $202,026 | $0 | $15,000,038 | $102,653,178 | $137,826,970 | |
03/31/16 | $638,575 | $730,888 | $273,582 | $412,534 | $0 | $15,285,685 | $103,195,286 | $136,651,283 | |
04/30/16 | $588,344 | $492,094 | $665,608 | $216,961 | $0 | $15,376,402 | $101,957,807 | $135,136,539 | |
05/31/16 | $498,488 | $386,558 | $360,151 | $383,081 | $0 | $14,954,522 | $104,344,780 | $134,286,385 | |
06/30/16 | $393,447 | $294,636 | $257,125 | $237,619 | $0 | $12,789,169 | $100,974,638 | $133,057,975 | |
07/31/16 | $553,298 | $475,593 | $129,583 | $193,428 | $0 | $13,157,210 | $102,613,434 | $132,361,440 | |
08/31/16 | $271,012 | $466,181 | $199,102 | $141,077 | $0 | $10,421,193 | $105,123,509 | $130,992,968 | |
09/30/16 | $361,351 | $335,445 | $140,553 | $94,803 | $0 | $11,245,041 | $104,397,987 | $129,780,435 | |
10/31/16 | $775,334 | $333,322 | $235,648 | $105,543 | $0 | $12,052,907 | $101,377,007 | $129,176,058 | |
11/30/16 | $358,918 | $543,065 | $151,633 | $205,355 | $0 | $11,300,113 | $101,153,568 | $128,037,259 | |
12/31/16 | $419,539 | $198,484 | $374,067 | $75,875 | $0 | $10,494,239 | $102,348,303 | $127,596,531 | |
01/31/17 | $643,971 | $240,904 | $227,267 | $122,667 | $0 | $12,004,924 | $102,155,273 | $126,762,924 | |
02/28/17 | $155,616 | $727,622 | $168,404 | $94,981 | $0 | $11,970,629 | $99,053,057 | $125,623,832 | |
03/31/17 | $203,477 | $121,171 | $332,791 | $99,962 | $0 | $10,916,501 | $99,721,153 | $124,847,071 | |
04/30/17 | $474,348 | $146,946 | $60,091 | $238,373 | $0 | $11,255,707 | $100,619,223 | $124,355,866 | |
05/31/17 | $631,283 | $399,375 | $112,185 | $11,523 | $0 | $12,279,843 | $99,205,124 | $123,241,100 | |
06/30/17 | $237,450 | $584,062 | $210,396 | $89,268 | $0 | $11,602,110 | $98,372,304 | $122,613,256 | |
07/31/17 | $297,061 | $251,336 | $380,091 | $166,377 | $0 | $13,559,055 | $98,611,981 | $121,459,542 | |
08/31/17 | $696,744 | $311,347 | $195,329 | $291,077 | $0 | $10,774,420 | $95,347,817 | $120,528,418 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-7 | 09/30/17 | $82,236,083 | $3,786,451 | $2,102,898 | $1,043,266 | $630,592 | $678,639 | $310,001 | $374,617 |
10/31/17 | $81,436,577 | $3,634,388 | $2,896,131 | $974,845 | $762,846 | $422,910 | $486,442 | $334,322 | |
11/30/17 | $81,939,526 | $4,207,843 | $2,606,765 | $1,751,995 | $565,801 | $637,347 | $385,337 | $439,405 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Aggregate Outstanding Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-7 | 09/30/17 | $171,702 | $590,308 | $311,347 | $30,122 | $0 | $10,029,943 | $92,266,026 | $119,861,929 |
10/31/17 | $374,617 | $147,381 | $464,020 | $311,347 | $0 | $10,809,248 | $92,245,825 | $118,543,232 | |
11/30/17 | $242,894 | $374,617 | $147,381 | $427,868 | $0 | $11,787,252 | $93,726,778 | $117,823,528 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
Issue |
Collection Period End Date |
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
NAVI 2014-2 | 09/30/14 | 57.20% | 4.02% | 3.40% | 3.51% | 2.06% | 0.67% | 0.63% | 0.44% |
10/31/14 | 56.19% | 4.48% | 2.65% | 2.68% | 2.73% | 1.72% | 0.50% | 0.58% | |
11/30/14 | 56.05% | 5.05% | 3.19% | 1.66% | 2.39% | 2.43% | 1.46% | 0.38% | |
12/31/14 | 56.31% | 4.91% | 3.04% | 2.19% | 1.41% | 1.86% | 2.05% | 1.16% | |
01/31/15 | 56.37% | 4.10% | 3.25% | 2.25% | 1.61% | 1.02% | 1.40% | 1.82% | |
02/28/15 | 55.73% | 4.74% | 2.22% | 1.87% | 1.95% | 1.20% | 0.72% | 1.26% | |
03/31/15 | 56.25% | 4.55% | 2.43% | 1.37% | 1.28% | 1.27% | 1.07% | 0.51% | |
04/30/15 | 58.00% | 4.09% | 2.52% | 1.77% | 0.97% | 1.04% | 0.91% | 0.89% | |
05/31/15 | 59.54% | 4.48% | 2.24% | 2.08% | 1.39% | 0.84% | 0.87% | 0.72% | |
06/30/15 | 58.05% | 4.44% | 2.83% | 1.53% | 1.61% | 0.95% | 0.65% | 0.57% | |
07/31/15 | 57.18% | 4.45% | 2.67% | 1.83% | 1.41% | 1.24% | 0.95% | 0.37% | |
08/31/15 | 60.17% | 3.22% | 2.99% | 1.74% | 1.62% | 0.97% | 0.91% | 0.81% | |
09/30/15 | 59.49% | 4.82% | 2.04% | 2.05% | 1.41% | 1.37% | 0.72% | 0.63% | |
10/31/15 | 59.58% | 5.07% | 2.57% | 1.38% | 1.69% | 0.91% | 0.96% | 0.56% | |
11/30/15 | 59.20% | 4.44% | 3.12% | 1.81% | 1.10% | 1.24% | 0.73% | 0.73% | |
12/31/15 | 60.29% | 4.04% | 2.64% | 2.11% | 1.32% | 0.81% | 0.98% | 0.50% | |
01/31/16 | 62.31% | 3.35% | 2.01% | 1.57% | 1.57% | 0.97% | 0.56% | 0.75% | |
02/29/16 | 63.48% | 3.69% | 1.80% | 1.38% | 1.14% | 1.15% | 0.92% | 0.42% | |
03/31/16 | 62.70% | 5.25% | 2.17% | 1.06% | 1.17% | 0.86% | 0.96% | 0.61% | |
04/30/16 | 62.83% | 3.94% | 2.02% | 1.54% | 0.94% | 0.91% | 0.41% | 0.64% | |
05/31/16 | 65.22% | 3.10% | 2.11% | 1.62% | 1.19% | 0.87% | 0.83% | 0.30% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
Issue |
Collection Period End Date |
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
NAVI 2014-2 | 09/30/14 | 0.19% | 0.21% | 0.00% | 0.00% | 0.00% | 15.12% | 72.32% | 100.00% |
10/31/14 | 0.32% | 0.15% | 0.19% | 0.00% | 0.00% | 15.99% | 72.18% | 100.00% | |
11/30/14 | 0.49% | 0.29% | 0.07% | 0.15% | 0.00% | 17.55% | 73.60% | 100.00% | |
12/31/14 | 0.36% | 0.37% | 0.28% | 0.03% | 0.00% | 17.66% | 73.96% | 100.00% | |
01/31/15 | 1.04% | 0.27% | 0.28% | 0.11% | 0.00% | 17.15% | 73.52% | 100.00% | |
02/28/15 | 1.68% | 0.86% | 0.19% | 0.16% | 0.00% | 16.85% | 72.58% | 100.00% | |
03/31/15 | 1.12% | 1.45% | 0.75% | 0.10% | 0.00% | 15.89% | 72.14% | 100.00% | |
04/30/15 | 0.42% | 0.97% | 1.24% | 0.65% | 0.00% | 15.47% | 73.47% | 100.00% | |
05/31/15 | 0.79% | 0.39% | 0.76% | 0.69% | 0.00% | 15.26% | 74.79% | 100.00% | |
06/30/15 | 0.66% | 0.61% | 0.31% | 0.42% | 0.00% | 14.59% | 72.64% | 100.00% | |
07/31/15 | 0.52% | 0.37% | 0.56% | 0.22% | 0.00% | 14.57% | 71.75% | 100.00% | |
08/31/15 | 0.35% | 0.48% | 0.25% | 0.30% | 0.00% | 13.65% | 73.81% | 100.00% | |
09/30/15 | 0.63% | 0.33% | 0.26% | 0.15% | 0.03% | 14.44% | 73.93% | 100.00% | |
10/31/15 | 0.52% | 0.47% | 0.20% | 0.08% | 0.03% | 14.44% | 74.02% | 100.00% | |
11/30/15 | 0.51% | 0.40% | 0.40% | 0.19% | 0.03% | 14.69% | 73.90% | 100.00% | |
12/31/15 | 0.58% | 0.48% | 0.20% | 0.31% | 0.03% | 14.01% | 74.30% | 100.00% | |
01/31/16 | 0.43% | 0.35% | 0.36% | 0.15% | 0.00% | 12.07% | 74.38% | 100.00% | |
02/29/16 | 0.64% | 0.31% | 0.39% | 0.17% | 0.00% | 12.02% | 75.50% | 100.00% | |
03/31/16 | 0.37% | 0.50% | 0.20% | 0.17% | 0.00% | 13.30% | 76.00% | 100.00% | |
04/30/16 | 0.44% | 0.22% | 0.27% | 0.12% | 0.00% | 11.46% | 74.29% | 100.00% | |
05/31/16 | 0.50% | 0.30% | 0.17% | 0.21% | 0.00% | 11.19% | 76.40% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-2 | 06/30/16 | 64.80% | 2.82% | 1.74% | 1.26% | 0.97% | 1.09% | 0.84% | 0.48% |
07/31/16 | 66.99% | 3.38% | 1.50% | 1.20% | 1.15% | 0.96% | 0.66% | 0.62% | |
08/31/16 | 69.11% | 2.74% | 1.65% | 1.22% | 0.72% | 0.98% | 0.89% | 0.58% | |
09/30/16 | 68.63% | 2.88% | 1.54% | 1.13% | 0.85% | 0.56% | 0.66% | 0.73% | |
10/31/16 | 69.32% | 3.07% | 1.23% | 0.97% | 0.73% | 0.78% | 0.47% | 0.46% | |
11/30/16 | 67.63% | 3.59% | 1.40% | 0.80% | 0.80% | 0.54% | 0.53% | 0.34% | |
12/31/16 | 67.69% | 4.05% | 1.35% | 0.83% | 0.66% | 0.73% | 0.53% | 0.48% | |
01/31/17 | 68.12% | 4.03% | 2.12% | 0.99% | 0.58% | 0.44% | 0.59% | 0.62% | |
02/28/17 | 67.61% | 3.42% | 1.92% | 1.14% | 0.91% | 0.63% | 0.42% | 0.59% | |
03/31/17 | 68.29% | 3.61% | 1.66% | 1.04% | 1.05% | 0.52% | 0.53% | 0.41% | |
04/30/17 | 67.24% | 4.17% | 2.05% | 1.03% | 0.87% | 0.73% | 0.37% | 0.44% | |
05/31/17 | 67.25% | 3.75% | 2.00% | 1.40% | 0.62% | 0.58% | 0.51% | 0.35% | |
06/30/17 | 67.84% | 4.65% | 2.32% | 1.39% | 0.96% | 0.49% | 0.53% | 0.26% | |
07/31/17 | 67.54% | 4.20% | 2.73% | 1.33% | 0.91% | 0.74% | 0.32% | 0.43% | |
08/31/17 | 65.07% | 4.15% | 2.47% | 1.20% | 1.25% | 0.87% | 0.64% | 0.31% | |
09/30/17 | 65.89% | 3.63% | 2.08% | 0.79% | 0.93% | 1.02% | 0.73% | 0.33% | |
10/31/17 | 67.67% | 2.78% | 2.54% | 0.89% | 0.54% | 0.54% | 0.92% | 0.69% | |
11/30/17 | 67.56% | 3.13% | 2.10% | 1.03% | 0.70% | 0.41% | 0.54% | 0.73% | |
NAVI 2014-3 | 09/30/14 | 57.76% | 3.79% | 3.10% | 3.43% | 2.26% | 1.32% | 0.63% | 0.41% |
10/31/14 | 56.11% | 5.13% | 2.25% | 2.22% | 2.98% | 1.85% | 0.91% | 0.55% | |
11/30/14 | 55.25% | 4.90% | 2.96% | 1.66% | 1.77% | 2.42% | 1.58% | 0.70% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-2 | 06/30/16 | 0.27% | 0.32% | 0.25% | 0.16% | 0.00% | 10.20% | 75.01% | 100.00% |
07/31/16 | 0.44% | 0.16% | 0.26% | 0.12% | 0.00% | 10.44% | 77.43% | 100.00% | |
08/31/16 | 0.57% | 0.43% | 0.13% | 0.14% | 0.00% | 10.05% | 79.16% | 100.00% | |
09/30/16 | 0.54% | 0.46% | 0.30% | 0.07% | 0.00% | 9.71% | 78.35% | 100.00% | |
10/31/16 | 0.46% | 0.46% | 0.28% | 0.13% | 0.00% | 9.05% | 78.37% | 100.00% | |
11/30/16 | 0.32% | 0.40% | 0.41% | 0.06% | 0.00% | 9.17% | 76.81% | 100.00% | |
12/31/16 | 0.27% | 0.30% | 0.37% | 0.10% | 0.00% | 9.66% | 77.35% | 100.00% | |
01/31/17 | 0.40% | 0.12% | 0.19% | 0.22% | 0.00% | 10.31% | 78.43% | 100.00% | |
02/28/17 | 0.40% | 0.41% | 0.11% | 0.17% | 0.00% | 10.11% | 77.72% | 100.00% | |
03/31/17 | 0.41% | 0.37% | 0.28% | 0.05% | 0.00% | 9.93% | 78.22% | 100.00% | |
04/30/17 | 0.36% | 0.38% | 0.19% | 0.09% | 0.00% | 10.68% | 77.93% | 100.00% | |
05/31/17 | 0.37% | 0.35% | 0.13% | 0.14% | 0.00% | 10.19% | 77.44% | 100.00% | |
06/30/17 | 0.27% | 0.40% | 0.26% | 0.03% | 0.00% | 11.55% | 79.39% | 100.00% | |
07/31/17 | 0.30% | 0.09% | 0.17% | 0.19% | 0.00% | 11.40% | 78.94% | 100.00% | |
08/31/17 | 0.38% | 0.29% | 0.06% | 0.06% | 0.00% | 11.68% | 76.75% | 100.00% | |
09/30/17 | 0.20% | 0.37% | 0.18% | 0.06% | 0.00% | 10.33% | 76.22% | 100.00% | |
10/31/17 | 0.31% | 0.13% | 0.23% | 0.05% | 0.00% | 9.64% | 77.31% | 100.00% | |
11/30/17 | 0.65% | 0.26% | 0.06% | 0.12% | 0.00% | 9.73% | 77.29% | 100.00% | |
NAVI 2014-3 | 09/30/14 | 0.23% | 0.31% | 0.00% | 0.00% | 0.00% | 15.48% | 73.24% | 100.00% |
10/31/14 | 0.37% | 0.14% | 0.20% | 0.00% | 0.00% | 16.59% | 72.70% | 100.00% | |
11/30/14 | 0.54% | 0.32% | 0.12% | 0.13% | 0.00% | 17.11% | 72.36% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-3 | 12/31/14 | 56.60% | 4.20% | 3.16% | 2.08% | 1.15% | 1.34% | 1.89% | 1.33% |
01/31/15 | 57.92% | 3.67% | 2.36% | 1.99% | 1.69% | 0.95% | 1.08% | 1.65% | |
02/28/15 | 58.49% | 4.15% | 2.49% | 1.55% | 1.49% | 1.17% | 0.64% | 0.75% | |
03/31/15 | 59.04% | 4.59% | 2.61% | 1.43% | 1.12% | 0.94% | 0.78% | 0.43% | |
04/30/15 | 60.54% | 3.38% | 2.96% | 1.78% | 1.16% | 0.68% | 0.68% | 0.67% | |
05/31/15 | 61.64% | 4.24% | 2.09% | 2.21% | 1.22% | 0.92% | 0.50% | 0.59% | |
06/30/15 | 60.54% | 4.47% | 2.55% | 1.81% | 1.64% | 0.88% | 0.45% | 0.37% | |
07/31/15 | 60.06% | 4.24% | 2.69% | 1.90% | 1.53% | 1.20% | 0.62% | 0.42% | |
08/31/15 | 61.77% | 4.02% | 2.37% | 2.11% | 1.45% | 1.24% | 0.68% | 0.56% | |
09/30/15 | 62.42% | 3.50% | 2.36% | 1.72% | 1.50% | 1.05% | 0.88% | 0.44% | |
10/31/15 | 62.19% | 5.07% | 2.29% | 1.66% | 1.36% | 1.28% | 0.79% | 0.77% | |
11/30/15 | 61.86% | 4.95% | 2.90% | 1.46% | 1.34% | 0.90% | 1.04% | 0.70% | |
12/31/15 | 63.14% | 4.13% | 2.47% | 2.09% | 1.19% | 0.94% | 0.72% | 0.90% | |
01/31/16 | 64.00% | 3.53% | 2.31% | 1.74% | 1.59% | 0.81% | 0.87% | 0.55% | |
02/29/16 | 64.93% | 3.38% | 1.88% | 1.43% | 1.26% | 1.02% | 0.65% | 0.68% | |
03/31/16 | 65.46% | 4.11% | 1.77% | 0.98% | 1.02% | 0.69% | 0.75% | 0.56% | |
04/30/16 | 65.68% | 3.63% | 2.24% | 1.19% | 0.70% | 0.77% | 0.51% | 0.64% | |
05/31/16 | 66.33% | 4.00% | 2.14% | 1.71% | 0.95% | 0.58% | 0.57% | 0.38% | |
06/30/16 | 66.40% | 3.22% | 2.12% | 1.44% | 1.23% | 0.75% | 0.44% | 0.45% | |
07/31/16 | 67.87% | 2.80% | 1.40% | 1.45% | 0.96% | 1.00% | 0.57% | 0.38% | |
08/31/16 | 71.96% | 1.76% | 1.23% | 0.93% | 0.95% | 0.61% | 0.46% | 0.44% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-3 | 12/31/14 | 0.58% | 0.49% | 0.25% | 0.05% | 0.00% | 16.53% | 73.13% | 100.00% |
01/31/15 | 1.17% | 0.42% | 0.37% | 0.12% | 0.00% | 15.46% | 73.38% | 100.00% | |
02/28/15 | 1.35% | 0.90% | 0.37% | 0.28% | 0.00% | 15.15% | 73.64% | 100.00% | |
03/31/15 | 0.61% | 0.98% | 0.69% | 0.27% | 0.00% | 14.47% | 73.51% | 100.00% | |
04/30/15 | 0.37% | 0.38% | 0.80% | 0.50% | 0.00% | 13.36% | 73.90% | 100.00% | |
05/31/15 | 0.65% | 0.30% | 0.30% | 0.58% | 0.00% | 13.60% | 75.24% | 100.00% | |
06/30/15 | 0.52% | 0.45% | 0.22% | 0.16% | 0.01% | 13.52% | 74.06% | 100.00% | |
07/31/15 | 0.26% | 0.37% | 0.40% | 0.17% | 0.00% | 13.77% | 73.84% | 100.00% | |
08/31/15 | 0.35% | 0.15% | 0.25% | 0.21% | 0.05% | 13.43% | 75.19% | 100.00% | |
09/30/15 | 0.47% | 0.28% | 0.12% | 0.17% | 0.00% | 12.50% | 74.92% | 100.00% | |
10/31/15 | 0.35% | 0.39% | 0.21% | 0.03% | 0.00% | 14.21% | 76.40% | 100.00% | |
11/30/15 | 0.73% | 0.33% | 0.27% | 0.21% | 0.00% | 14.82% | 76.68% | 100.00% | |
12/31/15 | 0.54% | 0.53% | 0.21% | 0.17% | 0.00% | 13.88% | 77.03% | 100.00% | |
01/31/16 | 0.66% | 0.48% | 0.38% | 0.15% | 0.00% | 13.08% | 77.08% | 100.00% | |
02/29/16 | 0.38% | 0.48% | 0.32% | 0.17% | 0.00% | 11.65% | 76.59% | 100.00% | |
03/31/16 | 0.52% | 0.26% | 0.28% | 0.23% | 0.00% | 11.17% | 76.63% | 100.00% | |
04/30/16 | 0.49% | 0.48% | 0.15% | 0.14% | 0.00% | 10.94% | 76.62% | 100.00% | |
05/31/16 | 0.54% | 0.44% | 0.29% | 0.12% | 0.00% | 11.72% | 78.05% | 100.00% | |
06/30/16 | 0.33% | 0.47% | 0.25% | 0.09% | 0.00% | 10.79% | 77.19% | 100.00% | |
07/31/16 | 0.39% | 0.23% | 0.40% | 0.12% | 0.00% | 9.71% | 77.58% | 100.00% | |
08/31/16 | 0.24% | 0.35% | 0.18% | 0.36% | 0.00% | 7.53% | 79.49% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-3 | 09/30/16 | 71.37% | 3.49% | 1.06% | 0.86% | 0.70% | 0.63% | 0.47% | 0.25% |
10/31/16 | 70.96% | 3.39% | 1.45% | 0.57% | 0.75% | 0.57% | 0.49% | 0.32% | |
11/30/16 | 69.30% | 3.23% | 1.58% | 1.04% | 0.46% | 0.53% | 0.35% | 0.38% | |
12/31/16 | 69.45% | 3.37% | 1.74% | 1.39% | 0.79% | 0.41% | 0.39% | 0.22% | |
01/31/17 | 70.98% | 3.33% | 1.91% | 1.13% | 1.04% | 0.45% | 0.26% | 0.30% | |
02/28/17 | 69.46% | 3.56% | 1.65% | 1.12% | 1.01% | 0.75% | 0.44% | 0.24% | |
03/31/17 | 70.53% | 2.69% | 1.36% | 0.81% | 0.90% | 0.71% | 0.56% | 0.29% | |
04/30/17 | 70.60% | 3.35% | 1.58% | 0.88% | 0.63% | 0.53% | 0.51% | 0.47% | |
05/31/17 | 72.03% | 2.98% | 1.69% | 0.98% | 0.78% | 0.50% | 0.48% | 0.40% | |
06/30/17 | 71.88% | 5.10% | 1.93% | 0.77% | 0.68% | 0.58% | 0.41% | 0.40% | |
07/31/17 | 69.84% | 4.07% | 3.22% | 1.39% | 0.55% | 0.55% | 0.48% | 0.34% | |
08/31/17 | 69.45% | 4.56% | 2.39% | 1.24% | 1.10% | 0.36% | 0.37% | 0.42% | |
09/30/17 | 69.57% | 3.68% | 2.21% | 0.84% | 0.65% | 0.67% | 0.31% | 0.35% | |
10/31/17 | 70.30% | 3.23% | 2.56% | 0.78% | 0.66% | 0.33% | 0.72% | 0.21% | |
11/30/17 | 69.60% | 3.74% | 1.87% | 1.44% | 0.68% | 0.55% | 0.34% | 0.64% | |
NAVI 2014-4 | 09/30/14 | 57.62% | 4.33% | 3.17% | 2.86% | 2.19% | 1.37% | 0.70% | 0.54% |
10/31/14 | 56.49% | 5.07% | 2.63% | 1.93% | 2.41% | 1.84% | 1.04% | 0.61% | |
11/30/14 | 56.28% | 4.66% | 3.20% | 2.05% | 1.68% | 1.99% | 1.52% | 0.99% | |
12/31/14 | 56.99% | 4.21% | 2.94% | 2.46% | 1.50% | 1.28% | 1.61% | 1.19% | |
01/31/15 | 57.47% | 4.73% | 2.43% | 2.09% | 2.05% | 0.77% | 1.03% | 1.57% | |
02/28/15 | 57.69% | 4.15% | 2.92% | 1.59% | 1.72% | 1.31% | 0.58% | 0.94% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-3 | 09/30/16 | 0.34% | 0.14% | 0.24% | 0.12% | 0.00% | 8.30% | 79.67% | 100.00% |
10/31/16 | 0.25% | 0.30% | 0.19% | 0.11% | 0.00% | 8.39% | 79.35% | 100.00% | |
11/30/16 | 0.20% | 0.22% | 0.18% | 0.05% | 0.00% | 8.20% | 77.50% | 100.00% | |
12/31/16 | 0.23% | 0.15% | 0.15% | 0.10% | 0.00% | 8.93% | 78.38% | 100.00% | |
01/31/17 | 0.19% | 0.20% | 0.10% | 0.12% | 0.00% | 9.02% | 80.01% | 100.00% | |
02/28/17 | 0.27% | 0.13% | 0.18% | 0.06% | 0.00% | 9.42% | 78.88% | 100.00% | |
03/31/17 | 0.19% | 0.22% | 0.14% | 0.13% | 0.00% | 7.99% | 78.52% | 100.00% | |
04/30/17 | 0.20% | 0.16% | 0.20% | 0.11% | 0.00% | 8.63% | 79.23% | 100.00% | |
05/31/17 | 0.43% | 0.13% | 0.10% | 0.08% | 0.00% | 8.55% | 80.58% | 100.00% | |
06/30/17 | 0.30% | 0.40% | 0.06% | 0.03% | 0.00% | 10.66% | 82.54% | 100.00% | |
07/31/17 | 0.40% | 0.21% | 0.14% | 0.20% | 0.00% | 11.54% | 81.38% | 100.00% | |
08/31/17 | 0.25% | 0.31% | 0.15% | 0.12% | 0.00% | 11.27% | 80.72% | 100.00% | |
09/30/17 | 0.42% | 0.19% | 0.19% | 0.08% | 0.00% | 9.60% | 79.17% | 100.00% | |
10/31/17 | 0.32% | 0.33% | 0.12% | 0.13% | 0.00% | 9.39% | 79.69% | 100.00% | |
11/30/17 | 0.22% | 0.31% | 0.24% | 0.07% | 0.00% | 10.08% | 79.69% | 100.00% | |
NAVI 2014-4 | 09/30/14 | 0.43% | 0.24% | 0.00% | 0.00% | 0.00% | 15.84% | 73.46% | 100.00% |
10/31/14 | 0.50% | 0.36% | 0.17% | 0.00% | 0.00% | 16.57% | 73.07% | 100.00% | |
11/30/14 | 0.55% | 0.33% | 0.29% | 0.05% | 0.00% | 17.31% | 73.59% | 100.00% | |
12/31/14 | 0.94% | 0.44% | 0.15% | 0.07% | 0.00% | 16.78% | 73.78% | 100.00% | |
01/31/15 | 1.14% | 0.78% | 0.29% | 0.12% | 0.00% | 17.01% | 74.47% | 100.00% | |
02/28/15 | 1.46% | 0.83% | 0.72% | 0.15% | 0.00% | 16.37% | 74.05% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-4 | 03/31/15 | 58.63% | 3.99% | 2.49% | 2.00% | 1.20% | 1.23% | 0.88% | 0.42% |
04/30/15 | 59.74% | 3.87% | 2.54% | 1.47% | 1.31% | 0.93% | 1.08% | 0.65% | |
05/31/15 | 60.13% | 3.95% | 2.65% | 1.79% | 1.16% | 1.06% | 0.69% | 0.92% | |
06/30/15 | 59.09% | 4.48% | 2.27% | 1.81% | 1.32% | 0.73% | 0.70% | 0.52% | |
07/31/15 | 58.96% | 4.62% | 2.85% | 1.67% | 1.42% | 1.18% | 0.58% | 0.63% | |
08/31/15 | 60.39% | 4.32% | 3.07% | 2.04% | 1.49% | 1.04% | 0.88% | 0.35% | |
09/30/15 | 60.13% | 4.59% | 2.87% | 2.06% | 1.68% | 1.03% | 0.84% | 0.84% | |
10/31/15 | 60.40% | 4.03% | 2.62% | 2.01% | 1.46% | 1.25% | 0.64% | 0.60% | |
11/30/15 | 60.31% | 4.87% | 2.61% | 1.60% | 1.39% | 1.00% | 0.83% | 0.39% | |
12/31/15 | 62.77% | 3.96% | 2.67% | 1.31% | 0.88% | 1.02% | 0.97% | 0.69% | |
01/31/16 | 63.35% | 4.00% | 2.09% | 1.88% | 0.95% | 0.62% | 0.83% | 0.77% | |
02/29/16 | 64.48% | 4.12% | 2.14% | 0.92% | 1.16% | 0.74% | 0.40% | 0.61% | |
03/31/16 | 64.25% | 4.23% | 2.74% | 1.31% | 0.74% | 0.91% | 0.64% | 0.31% | |
04/30/16 | 63.99% | 4.49% | 2.21% | 1.81% | 1.12% | 0.61% | 0.76% | 0.47% | |
05/31/16 | 65.14% | 3.53% | 2.29% | 1.53% | 1.33% | 0.79% | 0.32% | 0.85% | |
06/30/16 | 65.33% | 3.32% | 1.76% | 1.59% | 1.08% | 1.05% | 0.53% | 0.27% | |
07/31/16 | 67.41% | 3.11% | 1.88% | 0.97% | 1.32% | 0.90% | 0.81% | 0.46% | |
08/31/16 | 69.82% | 1.99% | 1.78% | 1.24% | 0.85% | 0.92% | 0.43% | 0.59% | |
09/30/16 | 69.74% | 3.35% | 1.14% | 1.01% | 0.91% | 0.60% | 0.64% | 0.26% | |
10/31/16 | 70.34% | 3.34% | 1.94% | 0.77% | 0.79% | 0.74% | 0.40% | 0.47% | |
11/30/16 | 70.11% | 3.50% | 1.66% | 0.85% | 0.51% | 0.67% | 0.59% | 0.28% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-4 | 03/31/15 | 0.81% | 1.29% | 0.74% | 0.52% | 0.00% | 15.57% | 74.20% | 100.00% |
04/30/15 | 0.29% | 0.64% | 1.00% | 0.63% | 0.00% | 14.40% | 74.14% | 100.00% | |
05/31/15 | 0.58% | 0.22% | 0.51% | 0.75% | 0.00% | 14.27% | 74.40% | 100.00% | |
06/30/15 | 0.74% | 0.43% | 0.19% | 0.21% | 0.00% | 13.41% | 72.50% | 100.00% | |
07/31/15 | 0.41% | 0.67% | 0.35% | 0.14% | 0.00% | 14.52% | 73.48% | 100.00% | |
08/31/15 | 0.63% | 0.34% | 0.39% | 0.29% | 0.00% | 14.85% | 75.25% | 100.00% | |
09/30/15 | 0.21% | 0.57% | 0.28% | 0.17% | 0.00% | 15.15% | 75.28% | 100.00% | |
10/31/15 | 0.75% | 0.16% | 0.41% | 0.19% | 0.00% | 14.12% | 74.52% | 100.00% | |
11/30/15 | 0.65% | 0.53% | 0.11% | 0.35% | 0.00% | 14.32% | 74.63% | 100.00% | |
12/31/15 | 0.35% | 0.52% | 0.35% | 0.07% | 0.00% | 12.80% | 75.57% | 100.00% | |
01/31/16 | 0.58% | 0.34% | 0.39% | 0.16% | 0.00% | 12.62% | 75.97% | 100.00% | |
02/29/16 | 0.53% | 0.51% | 0.23% | 0.06% | 0.00% | 11.42% | 75.90% | 100.00% | |
03/31/16 | 0.47% | 0.42% | 0.42% | 0.15% | 0.01% | 12.34% | 76.59% | 100.00% | |
04/30/16 | 0.30% | 0.32% | 0.32% | 0.26% | 0.00% | 12.66% | 76.65% | 100.00% | |
05/31/16 | 0.34% | 0.18% | 0.18% | 0.25% | 0.00% | 11.59% | 76.74% | 100.00% | |
06/30/16 | 0.62% | 0.35% | 0.11% | 0.11% | 0.02% | 10.81% | 76.15% | 100.00% | |
07/31/16 | 0.28% | 0.59% | 0.28% | 0.07% | 0.00% | 10.67% | 78.08% | 100.00% | |
08/31/16 | 0.32% | 0.20% | 0.48% | 0.21% | 0.00% | 9.00% | 78.82% | 100.00% | |
09/30/16 | 0.40% | 0.32% | 0.15% | 0.43% | 0.00% | 9.21% | 78.95% | 100.00% | |
10/31/16 | 0.16% | 0.33% | 0.24% | 0.05% | 0.00% | 9.23% | 79.57% | 100.00% | |
11/30/16 | 0.33% | 0.11% | 0.27% | 0.18% | 0.00% | 8.96% | 79.07% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-4 | 12/31/16 | 70.82% | 3.43% | 1.88% | 1.18% | 0.68% | 0.37% | 0.65% | 0.39% |
01/31/17 | 71.06% | 3.76% | 1.79% | 1.23% | 0.78% | 0.64% | 0.32% | 0.36% | |
02/28/17 | 69.82% | 3.48% | 1.60% | 1.08% | 0.98% | 0.78% | 0.46% | 0.28% | |
03/31/17 | 69.91% | 2.31% | 1.52% | 1.12% | 0.78% | 0.83% | 0.65% | 0.20% | |
04/30/17 | 72.53% | 2.87% | 1.43% | 0.91% | 1.00% | 0.59% | 0.56% | 0.54% | |
05/31/17 | 71.91% | 3.44% | 1.51% | 1.14% | 0.66% | 0.67% | 0.50% | 0.45% | |
06/30/17 | 71.01% | 4.00% | 2.27% | 1.01% | 0.95% | 0.30% | 0.54% | 0.36% | |
07/31/17 | 69.26% | 5.02% | 2.20% | 1.33% | 0.79% | 0.53% | 0.22% | 0.35% | |
08/31/17 | 69.93% | 3.55% | 2.81% | 1.10% | 0.89% | 0.67% | 0.40% | 0.19% | |
09/30/17 | 68.40% | 3.93% | 1.71% | 1.40% | 0.83% | 0.70% | 0.40% | 0.27% | |
10/31/17 | 69.05% | 2.83% | 2.71% | 1.06% | 0.92% | 0.66% | 0.42% | 0.24% | |
11/30/17 | 69.37% | 3.45% | 1.47% | 1.30% | 0.79% | 0.73% | 0.47% | 0.36% | |
NAVI 2014-5 | 09/30/14 | 59.10% | 3.91% | 3.41% | 3.08% | 2.13% | 2.39% | 0.74% | 0.45% |
10/31/14 | 58.73% | 5.28% | 2.07% | 2.42% | 2.61% | 1.64% | 1.78% | 0.68% | |
11/30/14 | 57.08% | 4.93% | 3.48% | 1.47% | 2.13% | 2.26% | 1.39% | 1.63% | |
12/31/14 | 58.60% | 4.94% | 2.91% | 2.57% | 1.14% | 1.68% | 1.70% | 1.24% | |
01/31/15 | 58.21% | 4.14% | 3.36% | 2.35% | 2.02% | 0.64% | 1.11% | 1.64% | |
02/28/15 | 56.53% | 5.77% | 2.61% | 2.37% | 1.79% | 1.30% | 0.66% | 1.01% | |
03/31/15 | 59.02% | 3.75% | 3.22% | 2.06% | 1.61% | 1.14% | 0.83% | 0.49% | |
04/30/15 | 60.24% | 4.01% | 2.07% | 2.20% | 1.35% | 1.27% | 0.84% | 0.87% | |
05/31/15 | 61.99% | 4.17% | 2.41% | 1.01% | 2.02% | 0.99% | 0.96% | 0.68% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-4 | 12/31/16 | 0.22% | 0.21% | 0.09% | 0.15% | 0.00% | 9.24% | 80.06% | 100.00% |
01/31/17 | 0.21% | 0.13% | 0.16% | 0.06% | 0.00% | 9.43% | 80.49% | 100.00% | |
02/28/17 | 0.37% | 0.19% | 0.07% | 0.10% | 0.00% | 9.38% | 79.20% | 100.00% | |
03/31/17 | 0.22% | 0.21% | 0.16% | 0.03% | 0.00% | 8.03% | 77.94% | 100.00% | |
04/30/17 | 0.25% | 0.12% | 0.16% | 0.07% | 0.00% | 8.50% | 81.03% | 100.00% | |
05/31/17 | 0.52% | 0.25% | 0.10% | 0.13% | 0.00% | 9.37% | 81.28% | 100.00% | |
06/30/17 | 0.29% | 0.46% | 0.23% | 0.03% | 0.00% | 10.45% | 81.46% | 100.00% | |
07/31/17 | 0.37% | 0.26% | 0.32% | 0.18% | 0.00% | 11.57% | 80.82% | 100.00% | |
08/31/17 | 0.36% | 0.32% | 0.20% | 0.18% | 0.00% | 10.68% | 80.60% | 100.00% | |
09/30/17 | 0.13% | 0.21% | 0.31% | 0.09% | 0.00% | 10.00% | 78.40% | 100.00% | |
10/31/17 | 0.30% | 0.08% | 0.19% | 0.27% | 0.00% | 9.67% | 78.73% | 100.00% | |
11/30/17 | 0.28% | 0.21% | 0.07% | 0.03% | 0.00% | 9.15% | 78.52% | 100.00% | |
NAVI 2014-5 | 09/30/14 | 0.63% | 0.18% | 0.00% | 0.00% | 0.00% | 16.92% | 76.02% | 100.00% |
10/31/14 | 0.39% | 0.58% | 0.13% | 0.00% | 0.00% | 17.61% | 76.33% | 100.00% | |
11/30/14 | 0.61% | 0.26% | 0.49% | 0.07% | 0.00% | 18.72% | 75.80% | 100.00% | |
12/31/14 | 1.57% | 0.57% | 0.21% | 0.13% | 0.00% | 18.65% | 77.25% | 100.00% | |
01/31/15 | 1.08% | 1.51% | 0.46% | 0.16% | 0.00% | 18.48% | 76.69% | 100.00% | |
02/28/15 | 1.19% | 0.94% | 1.23% | 0.22% | 0.00% | 19.10% | 75.62% | 100.00% | |
03/31/15 | 1.02% | 0.93% | 0.87% | 1.17% | 0.00% | 17.10% | 76.12% | 100.00% | |
04/30/15 | 0.36% | 0.92% | 0.79% | 0.68% | 0.00% | 15.34% | 75.58% | 100.00% | |
05/31/15 | 0.69% | 0.31% | 0.75% | 0.64% | 0.00% | 14.63% | 76.62% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-5 | 06/30/15 | 61.73% | 4.01% | 2.48% | 1.68% | 0.95% | 1.41% | 0.74% | 0.54% |
07/31/15 | 60.82% | 4.72% | 2.93% | 1.82% | 1.38% | 0.79% | 1.11% | 0.77% | |
08/31/15 | 61.96% | 3.78% | 3.23% | 2.42% | 1.49% | 1.06% | 0.47% | 0.94% | |
09/30/15 | 62.35% | 3.65% | 2.30% | 2.32% | 2.10% | 1.12% | 0.82% | 0.43% | |
10/31/15 | 63.74% | 4.39% | 2.41% | 1.63% | 2.09% | 1.23% | 0.80% | 0.72% | |
11/30/15 | 64.78% | 4.28% | 1.93% | 1.40% | 0.96% | 1.79% | 0.91% | 0.62% | |
12/31/15 | 64.00% | 4.79% | 2.23% | 1.55% | 0.81% | 0.73% | 1.05% | 0.85% | |
01/31/16 | 63.47% | 3.91% | 2.31% | 1.47% | 1.39% | 0.28% | 0.61% | 0.94% | |
02/29/16 | 65.43% | 4.18% | 1.81% | 1.66% | 1.18% | 0.99% | 0.26% | 0.51% | |
03/31/16 | 67.07% | 4.65% | 2.39% | 1.05% | 1.33% | 0.46% | 0.87% | 0.17% | |
04/30/16 | 67.04% | 3.72% | 1.77% | 1.65% | 0.89% | 1.05% | 0.30% | 0.84% | |
05/31/16 | 66.30% | 4.43% | 1.91% | 0.91% | 1.54% | 0.78% | 0.88% | 0.31% | |
06/30/16 | 66.91% | 3.07% | 2.65% | 1.25% | 0.74% | 0.83% | 0.70% | 0.76% | |
07/31/16 | 68.63% | 2.63% | 1.59% | 2.44% | 1.20% | 0.65% | 0.70% | 0.62% | |
08/31/16 | 70.57% | 2.46% | 1.30% | 0.95% | 1.60% | 1.08% | 0.31% | 0.49% | |
09/30/16 | 70.86% | 3.07% | 1.16% | 0.82% | 0.69% | 0.88% | 0.69% | 0.11% | |
10/31/16 | 72.13% | 3.87% | 1.56% | 0.79% | 0.58% | 0.55% | 0.70% | 0.47% | |
11/30/16 | 70.77% | 3.20% | 2.19% | 0.94% | 0.59% | 0.45% | 0.47% | 0.61% | |
12/31/16 | 70.67% | 4.32% | 1.66% | 1.56% | 0.68% | 0.50% | 0.25% | 0.45% | |
01/31/17 | 69.47% | 3.75% | 2.50% | 1.01% | 1.25% | 0.57% | 0.35% | 0.26% | |
02/28/17 | 70.28% | 2.85% | 2.03% | 1.76% | 0.81% | 0.99% | 0.77% | 0.19% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-5 | 06/30/15 | 0.56% | 0.50% | 0.30% | 0.34% | 0.00% | 13.52% | 75.25% | 100.00% |
07/31/15 | 0.25% | 0.69% | 0.32% | 0.12% | 0.00% | 14.90% | 75.72% | 100.00% | |
08/31/15 | 0.49% | 0.22% | 0.62% | 0.28% | 0.00% | 15.00% | 76.96% | 100.00% | |
09/30/15 | 0.83% | 0.37% | 0.18% | 0.51% | 0.02% | 14.65% | 77.00% | 100.00% | |
10/31/15 | 0.36% | 0.61% | 0.18% | 0.17% | 0.02% | 14.59% | 78.34% | 100.00% | |
11/30/15 | 0.54% | 0.25% | 0.38% | 0.08% | 0.02% | 13.16% | 77.94% | 100.00% | |
12/31/15 | 0.60% | 0.43% | 0.25% | 0.36% | 0.02% | 13.66% | 77.66% | 100.00% | |
01/31/16 | 0.71% | 0.39% | 0.37% | 0.20% | 0.02% | 12.60% | 76.07% | 100.00% | |
02/29/16 | 0.78% | 0.57% | 0.16% | 0.19% | 0.00% | 12.29% | 77.73% | 100.00% | |
03/31/16 | 0.43% | 0.56% | 0.40% | 0.08% | 0.00% | 12.39% | 79.46% | 100.00% | |
04/30/16 | 0.09% | 0.30% | 0.39% | 0.36% | 0.00% | 11.37% | 78.41% | 100.00% | |
05/31/16 | 0.72% | 0.09% | 0.23% | 0.23% | 0.00% | 12.03% | 78.33% | 100.00% | |
06/30/16 | 0.26% | 0.64% | 0.15% | 0.03% | 0.00% | 11.07% | 77.98% | 100.00% | |
07/31/16 | 0.26% | 0.20% | 0.51% | 0.09% | 0.00% | 10.89% | 79.53% | 100.00% | |
08/31/16 | 0.53% | 0.18% | 0.06% | 0.43% | 0.00% | 9.38% | 79.95% | 100.00% | |
09/30/16 | 0.50% | 0.48% | 0.15% | 0.03% | 0.00% | 8.59% | 79.45% | 100.00% | |
10/31/16 | 0.11% | 0.46% | 0.38% | 0.09% | 0.00% | 9.55% | 81.68% | 100.00% | |
11/30/16 | 0.42% | 0.11% | 0.42% | 0.26% | 0.00% | 9.66% | 80.44% | 100.00% | |
12/31/16 | 0.41% | 0.41% | 0.12% | 0.05% | 0.00% | 10.40% | 81.07% | 100.00% | |
01/31/17 | 0.33% | 0.40% | 0.35% | 0.10% | 0.00% | 10.86% | 80.34% | 100.00% | |
02/28/17 | 0.27% | 0.26% | 0.35% | 0.20% | 0.00% | 10.47% | 80.75% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-5 | 03/31/17 | 71.87% | 2.87% | 1.22% | 1.07% | 1.47% | 0.57% | 0.64% | 0.62% |
04/30/17 | 73.98% | 2.29% | 1.38% | 0.82% | 0.77% | 1.30% | 0.25% | 0.58% | |
05/31/17 | 72.38% | 3.64% | 1.22% | 0.89% | 0.58% | 0.58% | 1.08% | 0.34% | |
06/30/17 | 71.83% | 4.23% | 2.38% | 0.71% | 0.66% | 0.50% | 0.52% | 1.05% | |
07/31/17 | 70.13% | 4.51% | 2.58% | 1.42% | 0.76% | 0.41% | 0.47% | 0.36% | |
08/31/17 | 69.96% | 3.86% | 2.30% | 1.64% | 1.05% | 0.49% | 0.36% | 0.36% | |
09/30/17 | 68.39% | 4.40% | 2.06% | 0.97% | 1.06% | 1.00% | 0.43% | 0.27% | |
10/31/17 | 69.01% | 2.34% | 2.86% | 1.07% | 0.72% | 0.92% | 0.96% | 0.46% | |
11/30/17 | 70.60% | 3.12% | 1.16% | 1.23% | 0.86% | 0.63% | 0.56% | 0.84% | |
NAVI 2014-6 | 09/30/14 | 58.48% | 4.09% | 2.34% | 2.50% | 2.12% | 1.60% | 1.00% | 0.48% |
10/31/14 | 56.84% | 5.42% | 2.39% | 1.55% | 2.12% | 1.75% | 1.19% | 0.68% | |
11/30/14 | 56.46% | 4.41% | 3.91% | 1.85% | 1.25% | 1.76% | 1.58% | 1.01% | |
12/31/14 | 57.29% | 4.19% | 2.96% | 2.78% | 1.50% | 1.00% | 1.64% | 1.45% | |
01/31/15 | 58.10% | 3.69% | 2.92% | 1.87% | 2.52% | 1.13% | 0.74% | 1.46% | |
02/28/15 | 57.40% | 4.57% | 2.57% | 1.59% | 1.57% | 1.91% | 0.69% | 0.66% | |
03/31/15 | 58.60% | 3.99% | 3.04% | 1.40% | 1.13% | 1.17% | 1.35% | 0.55% | |
04/30/15 | 59.86% | 3.76% | 2.75% | 1.72% | 1.22% | 0.67% | 0.62% | 1.20% | |
05/31/15 | 61.65% | 3.72% | 2.46% | 1.80% | 1.40% | 0.98% | 0.51% | 0.57% | |
06/30/15 | 60.84% | 3.91% | 2.67% | 1.23% | 1.32% | 0.93% | 0.66% | 0.47% | |
07/31/15 | 60.93% | 4.22% | 2.17% | 2.17% | 0.97% | 1.10% | 0.62% | 0.66% | |
08/31/15 | 62.76% | 4.16% | 2.44% | 1.43% | 1.55% | 0.64% | 0.83% | 0.59% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-5 | 03/31/17 | 0.14% | 0.23% | 0.03% | 0.12% | 0.00% | 8.97% | 80.84% | 100.00% |
04/30/17 | 0.39% | 0.13% | 0.19% | 0.03% | 0.00% | 8.12% | 82.10% | 100.00% | |
05/31/17 | 0.26% | 0.33% | 0.10% | 0.17% | 0.00% | 9.19% | 81.56% | 100.00% | |
06/30/17 | 0.15% | 0.28% | 0.11% | 0.09% | 0.00% | 10.68% | 82.51% | 100.00% | |
07/31/17 | 0.90% | 0.11% | 0.25% | 0.10% | 0.00% | 11.86% | 81.99% | 100.00% | |
08/31/17 | 0.26% | 0.88% | 0.11% | 0.21% | 0.00% | 11.54% | 81.51% | 100.00% | |
09/30/17 | 0.29% | 0.19% | 0.76% | 0.08% | 0.00% | 11.50% | 79.88% | 100.00% | |
10/31/17 | 0.26% | 0.27% | 0.19% | 0.76% | 0.00% | 10.81% | 79.81% | 100.00% | |
11/30/17 | 0.33% | 0.26% | 0.28% | 0.15% | 0.00% | 9.42% | 80.02% | 100.00% | |
NAVI 2014-6 | 09/30/14 | 0.59% | 0.24% | 0.00% | 0.00% | 0.00% | 14.94% | 73.43% | 100.00% |
10/31/14 | 0.42% | 0.46% | 0.07% | 0.00% | 0.00% | 16.05% | 72.88% | 100.00% | |
11/30/14 | 0.44% | 0.41% | 0.21% | 0.07% | 0.00% | 16.88% | 73.33% | 100.00% | |
12/31/14 | 0.95% | 0.42% | 0.32% | 0.04% | 0.00% | 17.25% | 74.54% | 100.00% | |
01/31/15 | 1.14% | 0.98% | 0.32% | 0.21% | 0.00% | 16.99% | 75.09% | 100.00% | |
02/28/15 | 1.32% | 1.26% | 0.73% | 0.18% | 0.00% | 17.04% | 74.44% | 100.00% | |
03/31/15 | 0.63% | 1.06% | 1.03% | 0.47% | 0.00% | 15.80% | 74.41% | 100.00% | |
04/30/15 | 0.52% | 0.58% | 0.90% | 0.68% | 0.00% | 14.62% | 74.49% | 100.00% | |
05/31/15 | 1.02% | 0.54% | 0.55% | 0.80% | 0.00% | 14.35% | 76.00% | 100.00% | |
06/30/15 | 0.46% | 0.86% | 0.27% | 0.13% | 0.00% | 12.92% | 73.76% | 100.00% | |
07/31/15 | 0.41% | 0.38% | 0.75% | 0.09% | 0.00% | 13.55% | 74.48% | 100.00% | |
08/31/15 | 0.48% | 0.23% | 0.32% | 0.29% | 0.00% | 12.96% | 75.72% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-6 | 09/30/15 | 62.36% | 5.13% | 2.45% | 1.87% | 0.91% | 1.07% | 0.44% | 0.70% |
10/31/15 | 62.35% | 4.33% | 3.02% | 2.03% | 1.55% | 0.68% | 0.94% | 0.37% | |
11/30/15 | 62.83% | 4.26% | 2.51% | 2.15% | 1.41% | 1.10% | 0.56% | 0.79% | |
12/31/15 | 62.66% | 4.12% | 2.58% | 1.52% | 1.75% | 1.20% | 1.04% | 0.50% | |
01/31/16 | 64.52% | 3.91% | 1.72% | 1.90% | 0.88% | 1.06% | 0.56% | 0.90% | |
02/29/16 | 65.68% | 2.89% | 2.16% | 1.30% | 1.31% | 0.55% | 0.68% | 0.50% | |
03/31/16 | 65.96% | 4.26% | 1.64% | 1.04% | 0.81% | 0.99% | 0.39% | 0.66% | |
04/30/16 | 65.90% | 3.43% | 1.75% | 0.87% | 0.72% | 0.61% | 0.92% | 0.30% | |
05/31/16 | 69.06% | 3.90% | 1.65% | 1.35% | 0.66% | 0.51% | 0.28% | 0.60% | |
06/30/16 | 67.96% | 3.10% | 2.56% | 1.09% | 0.88% | 0.38% | 0.52% | 0.24% | |
07/31/16 | 69.27% | 3.46% | 2.05% | 1.35% | 1.19% | 0.69% | 0.36% | 0.18% | |
08/31/16 | 72.28% | 2.20% | 1.91% | 1.11% | 1.00% | 0.75% | 0.50% | 0.34% | |
09/30/16 | 70.93% | 3.38% | 1.19% | 1.37% | 0.84% | 0.86% | 0.68% | 0.40% | |
10/31/16 | 71.55% | 2.58% | 1.20% | 0.68% | 1.20% | 0.83% | 0.53% | 0.48% | |
11/30/16 | 70.60% | 3.42% | 1.12% | 0.96% | 0.36% | 1.02% | 0.58% | 0.50% | |
12/31/16 | 72.48% | 2.55% | 1.82% | 0.77% | 0.89% | 0.32% | 0.95% | 0.45% | |
01/31/17 | 71.67% | 3.26% | 1.22% | 1.20% | 0.50% | 0.75% | 0.26% | 0.77% | |
02/28/17 | 72.10% | 2.81% | 1.73% | 0.77% | 0.96% | 0.71% | 0.64% | 0.24% | |
03/31/17 | 73.04% | 3.05% | 0.89% | 0.93% | 0.64% | 0.55% | 0.70% | 0.43% | |
04/30/17 | 74.80% | 2.37% | 1.71% | 0.40% | 0.54% | 0.23% | 0.50% | 0.31% | |
05/31/17 | 74.26% | 3.49% | 1.13% | 1.58% | 0.30% | 0.41% | 0.21% | 0.31% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-6 | 09/30/15 | 0.38% | 0.34% | 0.13% | 0.26% | 0.00% | 13.68% | 76.04% | 100.00% |
10/31/15 | 0.57% | 0.34% | 0.17% | 0.20% | 0.00% | 14.20% | 76.55% | 100.00% | |
11/30/15 | 0.40% | 0.48% | 0.31% | 0.15% | 0.00% | 14.11% | 76.95% | 100.00% | |
12/31/15 | 0.79% | 0.34% | 0.46% | 0.17% | 0.00% | 14.48% | 77.13% | 100.00% | |
01/31/16 | 0.34% | 0.56% | 0.14% | 0.27% | 0.00% | 12.24% | 76.76% | 100.00% | |
02/29/16 | 0.70% | 0.36% | 0.31% | 0.11% | 0.00% | 10.86% | 76.54% | 100.00% | |
03/31/16 | 0.44% | 0.58% | 0.29% | 0.20% | 0.00% | 11.30% | 77.25% | 100.00% | |
04/30/16 | 0.57% | 0.40% | 0.63% | 0.15% | 0.00% | 10.35% | 76.25% | 100.00% | |
05/31/16 | 0.29% | 0.43% | 0.32% | 0.25% | 0.00% | 10.24% | 79.30% | 100.00% | |
06/30/16 | 0.55% | 0.21% | 0.34% | 0.30% | 0.00% | 10.16% | 78.13% | 100.00% | |
07/31/16 | 0.26% | 0.53% | 0.15% | 0.31% | 0.00% | 10.52% | 79.79% | 100.00% | |
08/31/16 | 0.23% | 0.20% | 0.49% | 0.07% | 0.00% | 8.80% | 81.07% | 100.00% | |
09/30/16 | 0.29% | 0.21% | 0.19% | 0.31% | 0.00% | 9.72% | 80.65% | 100.00% | |
10/31/16 | 0.37% | 0.25% | 0.15% | 0.07% | 0.00% | 8.33% | 79.88% | 100.00% | |
11/30/16 | 0.42% | 0.26% | 0.20% | 0.07% | 0.01% | 8.93% | 79.53% | 100.00% | |
12/31/16 | 0.46% | 0.22% | 0.19% | 0.11% | 0.00% | 8.74% | 81.22% | 100.00% | |
01/31/17 | 0.56% | 0.08% | 0.12% | 0.13% | 0.00% | 8.85% | 80.52% | 100.00% | |
02/28/17 | 0.53% | 0.47% | 0.08% | 0.09% | 0.00% | 9.03% | 81.13% | 100.00% | |
03/31/17 | 0.14% | 0.51% | 0.43% | 0.04% | 0.00% | 8.32% | 81.36% | 100.00% | |
04/30/17 | 0.31% | 0.04% | 0.50% | 0.21% | 0.01% | 7.13% | 81.93% | 100.00% | |
05/31/17 | 0.12% | 0.36% | 0.04% | 0.28% | 0.00% | 8.24% | 82.50% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-6 | 06/30/17 | 71.84% | 4.20% | 2.29% | 0.75% | 1.02% | 0.27% | 0.39% | 0.16% |
07/31/17 | 71.67% | 3.66% | 2.10% | 1.40% | 0.57% | 0.86% | 0.15% | 0.29% | |
08/31/17 | 71.90% | 3.77% | 2.26% | 1.03% | 0.94% | 0.36% | 0.74% | 0.15% | |
09/30/17 | 70.90% | 3.18% | 2.01% | 0.61% | 0.78% | 0.86% | 0.30% | 0.62% | |
10/31/17 | 69.79% | 2.68% | 1.60% | 0.86% | 0.40% | 0.53% | 0.66% | 0.34% | |
11/30/17 | 70.34% | 3.25% | 1.60% | 0.83% | 0.70% | 0.37% | 0.36% | 0.65% | |
NAVI 2014-7 | 09/30/14 | 57.99% | 4.44% | 2.80% | 2.30% | 2.64% | 1.09% | 0.98% | 0.58% |
10/31/14 | 56.29% | 5.52% | 2.93% | 1.97% | 2.05% | 2.23% | 0.85% | 0.86% | |
11/30/14 | 56.22% | 4.60% | 3.98% | 1.95% | 1.59% | 1.72% | 1.94% | 0.75% | |
12/31/14 | 58.31% | 4.03% | 2.50% | 3.04% | 1.65% | 1.34% | 1.40% | 1.69% | |
01/31/15 | 58.79% | 3.46% | 2.75% | 2.20% | 2.50% | 1.06% | 1.07% | 1.04% | |
02/28/15 | 57.21% | 4.98% | 2.28% | 1.91% | 1.61% | 1.83% | 0.81% | 0.91% | |
03/31/15 | 58.83% | 3.63% | 2.80% | 1.35% | 1.44% | 0.76% | 1.54% | 0.64% | |
04/30/15 | 60.62% | 3.68% | 2.10% | 2.31% | 0.92% | 0.92% | 0.58% | 1.20% | |
05/31/15 | 60.95% | 4.49% | 2.20% | 1.45% | 1.89% | 0.64% | 0.84% | 0.67% | |
06/30/15 | 60.34% | 3.77% | 2.58% | 1.57% | 1.09% | 1.55% | 0.49% | 0.76% | |
07/31/15 | 58.85% | 4.08% | 2.66% | 2.34% | 1.34% | 0.93% | 1.00% | 0.54% | |
08/31/15 | 60.95% | 4.36% | 2.96% | 1.96% | 1.73% | 0.96% | 0.75% | 0.82% | |
09/30/15 | 59.52% | 4.40% | 2.45% | 1.89% | 1.64% | 1.17% | 0.67% | 0.67% | |
10/31/15 | 60.06% | 4.37% | 2.60% | 1.95% | 1.48% | 1.11% | 0.71% | 0.68% | |
11/30/15 | 61.54% | 5.23% | 2.32% | 1.86% | 1.19% | 0.79% | 0.98% | 0.76% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-6 | 06/30/17 | 0.17% | 0.11% | 0.24% | 0.04% | 0.00% | 9.63% | 81.47% | 100.00% |
07/31/17 | 0.14% | 0.05% | 0.11% | 0.10% | 0.00% | 9.44% | 81.11% | 100.00% | |
08/31/17 | 0.24% | 0.13% | 0.00% | 0.08% | 0.00% | 9.70% | 81.60% | 100.00% | |
09/30/17 | 0.11% | 0.29% | 0.07% | 0.00% | 0.00% | 8.83% | 79.74% | 100.00% | |
10/31/17 | 0.60% | 0.17% | 0.24% | 0.08% | 0.00% | 8.17% | 77.96% | 100.00% | |
11/30/17 | 0.30% | 0.62% | 0.11% | 0.24% | 0.00% | 9.02% | 79.36% | 100.00% | |
NAVI 2014-7 | 09/30/14 | 0.65% | 0.22% | 0.02% | 0.00% | 0.00% | 15.71% | 73.70% | 100.00% |
10/31/14 | 0.49% | 0.53% | 0.20% | 0.01% | 0.00% | 17.64% | 73.93% | 100.00% | |
11/30/14 | 0.77% | 0.41% | 0.43% | 0.08% | 0.00% | 18.24% | 74.46% | 100.00% | |
12/31/14 | 0.73% | 0.63% | 0.14% | 0.37% | 0.00% | 17.53% | 75.84% | 100.00% | |
01/31/15 | 1.65% | 0.58% | 0.36% | 0.10% | 0.05% | 16.83% | 75.62% | 100.00% | |
02/28/15 | 0.96% | 1.50% | 0.42% | 0.22% | 0.05% | 17.50% | 74.71% | 100.00% | |
03/31/15 | 0.74% | 0.86% | 0.94% | 0.28% | 0.00% | 14.98% | 73.81% | 100.00% | |
04/30/15 | 0.39% | 0.64% | 0.71% | 0.56% | 0.03% | 14.05% | 74.68% | 100.00% | |
05/31/15 | 0.89% | 0.31% | 0.57% | 0.55% | 0.05% | 14.54% | 75.49% | 100.00% | |
06/30/15 | 0.45% | 0.75% | 0.28% | 0.33% | 0.00% | 13.62% | 73.96% | 100.00% | |
07/31/15 | 0.53% | 0.27% | 0.70% | 0.16% | 0.00% | 14.55% | 73.40% | 100.00% | |
08/31/15 | 0.44% | 0.52% | 0.25% | 0.43% | 0.00% | 15.18% | 76.13% | 100.00% | |
09/30/15 | 0.59% | 0.28% | 0.36% | 0.14% | 0.00% | 14.27% | 73.78% | 100.00% | |
10/31/15 | 0.65% | 0.59% | 0.21% | 0.08% | 0.00% | 14.41% | 74.47% | 100.00% | |
11/30/15 | 0.56% | 0.49% | 0.53% | 0.08% | 0.00% | 14.81% | 76.35% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-7 | 12/31/15 | 62.19% | 3.84% | 2.31% | 1.90% | 1.22% | 0.94% | 0.77% | 0.67% |
01/31/16 | 61.65% | 3.93% | 1.98% | 1.52% | 1.53% | 0.87% | 0.79% | 0.63% | |
02/29/16 | 63.60% | 3.05% | 1.41% | 1.22% | 1.13% | 1.29% | 0.62% | 0.61% | |
03/31/16 | 64.33% | 3.76% | 2.11% | 0.83% | 0.95% | 0.79% | 0.75% | 0.50% | |
04/30/16 | 64.07% | 4.26% | 1.79% | 1.39% | 0.49% | 0.77% | 0.67% | 0.55% | |
05/31/16 | 66.57% | 4.04% | 1.91% | 1.40% | 1.11% | 0.40% | 0.58% | 0.48% | |
06/30/16 | 66.28% | 3.38% | 1.73% | 1.01% | 1.14% | 0.77% | 0.22% | 0.48% | |
07/31/16 | 67.58% | 3.25% | 1.99% | 1.18% | 0.76% | 0.88% | 0.67% | 0.18% | |
08/31/16 | 72.30% | 1.84% | 1.49% | 1.49% | 0.84% | 0.50% | 0.57% | 0.41% | |
09/30/16 | 71.78% | 3.05% | 0.85% | 1.09% | 1.38% | 0.68% | 0.32% | 0.58% | |
10/31/16 | 69.15% | 3.90% | 1.60% | 0.53% | 0.44% | 1.01% | 0.49% | 0.24% | |
11/30/16 | 70.18% | 3.08% | 1.78% | 1.10% | 0.33% | 0.33% | 0.90% | 0.32% | |
12/31/16 | 71.99% | 2.67% | 1.47% | 1.32% | 0.75% | 0.23% | 0.23% | 0.73% | |
01/31/17 | 71.12% | 4.37% | 1.25% | 0.87% | 1.26% | 0.39% | 0.20% | 0.15% | |
02/28/17 | 69.32% | 3.42% | 2.14% | 0.86% | 0.53% | 1.02% | 0.44% | 0.21% | |
03/31/17 | 71.13% | 2.96% | 1.19% | 1.69% | 0.65% | 0.34% | 0.88% | 0.42% | |
04/30/17 | 71.86% | 3.13% | 1.67% | 0.94% | 1.12% | 0.49% | 0.24% | 0.72% | |
05/31/17 | 70.53% | 3.70% | 2.06% | 1.06% | 0.55% | 0.98% | 0.47% | 0.21% | |
06/30/17 | 70.77% | 3.77% | 2.11% | 0.65% | 0.69% | 0.22% | 0.83% | 0.28% | |
07/31/17 | 70.03% | 4.89% | 2.23% | 1.12% | 0.48% | 0.63% | 0.18% | 0.73% | |
08/31/17 | 70.17% | 2.80% | 2.56% | 0.73% | 0.78% | 0.29% | 0.40% | 0.14% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-7 | 12/31/15 | 0.63% | 0.51% | 0.41% | 0.33% | 0.00% | 13.52% | 75.70% | 100.00% |
01/31/16 | 0.66% | 0.49% | 0.39% | 0.25% | 0.00% | 13.02% | 74.68% | 100.00% | |
02/29/16 | 0.66% | 0.45% | 0.31% | 0.15% | 0.00% | 10.88% | 74.48% | 100.00% | |
03/31/16 | 0.47% | 0.53% | 0.20% | 0.30% | 0.00% | 11.19% | 75.52% | 100.00% | |
04/30/16 | 0.44% | 0.36% | 0.49% | 0.16% | 0.00% | 11.38% | 75.45% | 100.00% | |
05/31/16 | 0.37% | 0.29% | 0.27% | 0.29% | 0.00% | 11.14% | 77.70% | 100.00% | |
06/30/16 | 0.30% | 0.22% | 0.19% | 0.18% | 0.00% | 9.61% | 75.89% | 100.00% | |
07/31/16 | 0.42% | 0.36% | 0.10% | 0.15% | 0.00% | 9.94% | 77.53% | 100.00% | |
08/31/16 | 0.21% | 0.36% | 0.15% | 0.11% | 0.00% | 7.96% | 80.25% | 100.00% | |
09/30/16 | 0.28% | 0.26% | 0.11% | 0.07% | 0.00% | 8.66% | 80.44% | 100.00% | |
10/31/16 | 0.60% | 0.26% | 0.18% | 0.08% | 0.00% | 9.33% | 78.48% | 100.00% | |
11/30/16 | 0.28% | 0.42% | 0.12% | 0.16% | 0.00% | 8.83% | 79.00% | 100.00% | |
12/31/16 | 0.33% | 0.16% | 0.29% | 0.06% | 0.00% | 8.22% | 80.21% | 100.00% | |
01/31/17 | 0.51% | 0.19% | 0.18% | 0.10% | 0.00% | 9.47% | 80.59% | 100.00% | |
02/28/17 | 0.12% | 0.58% | 0.13% | 0.08% | 0.00% | 9.53% | 78.85% | 100.00% | |
03/31/17 | 0.16% | 0.10% | 0.27% | 0.08% | 0.00% | 8.74% | 79.87% | 100.00% | |
04/30/17 | 0.38% | 0.12% | 0.05% | 0.19% | 0.00% | 9.05% | 80.91% | 100.00% | |
05/31/17 | 0.51% | 0.32% | 0.09% | 0.01% | 0.00% | 9.96% | 80.50% | 100.00% | |
06/30/17 | 0.19% | 0.48% | 0.17% | 0.07% | 0.00% | 9.46% | 80.23% | 100.00% | |
07/31/17 | 0.24% | 0.21% | 0.31% | 0.14% | 0.00% | 11.16% | 81.19% | 100.00% | |
08/31/17 | 0.58% | 0.26% | 0.16% | 0.24% | 0.00% | 8.94% | 79.11% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
0 to 30 Days |
31 to 60 Days |
61 to 90 Days |
91 to 120 Days |
121 to 150 Days |
151 to 180 Days |
181 to 210 Days |
211 to 240 Days |
||
NAVI 2014-7 | 09/30/17 | 68.61% | 3.16% | 1.75% | 0.87% | 0.53% | 0.57% | 0.26% | 0.31% |
10/31/17 | 68.70% | 3.07% | 2.44% | 0.82% | 0.64% | 0.36% | 0.41% | 0.28% | |
11/30/17 | 69.54% | 3.57% | 2.21% | 1.49% | 0.48% | 0.54% | 0.33% | 0.37% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
DELINQUENCY STATUS
Percent of Total Principal Balance |
|||||||||
Number of Days Delinquent Ranges |
|||||||||
241 to 270 Days |
271 to 300 Days |
301 to 330 Days |
331 to 360 Days |
> 360 Days |
Total Delinquent > 30 Days |
Total Repayment |
Total Loans |
||
NAVI 2014-7 | 09/30/17 | 0.14% | 0.49% | 0.26% | 0.03% | 0.00% | 8.37% | 76.98% | 100.00% |
10/31/17 | 0.32% | 0.12% | 0.39% | 0.26% | 0.00% | 9.12% | 77.82% | 100.00% | |
11/30/17 | 0.21% | 0.32% | 0.13% | 0.36% | 0.00% | 10.00% | 79.55% | 100.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Issue |
Collection Period End Date |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
NAVI 2014-2 | 09/30/14 | $0 | $0 | $0 | $0 | $0 | $0 |
10/31/14 | $24,637 | $0 | $0 | $24,637 | $0 | $0 | |
11/30/14 | $108,713 | $0 | $0 | $133,351 | $0 | $0 | |
12/31/14 | $422,682 | $0 | $1,687 | $556,033 | $0 | $1,687 | |
01/31/15 | $451,432 | $0 | $6,254 | $1,007,465 | $0 | $7,941 | |
02/28/15 | $450,413 | $0 | $8,161 | $1,457,878 | $0 | $16,102 | |
03/31/15 | $576,925 | $0 | $8,812 | $2,034,803 | $0 | $24,914 | |
04/30/15 | $1,090,115 | $0 | $18,779 | $3,124,918 | $0 | $43,693 | |
05/31/15 | $847,313 | $0 | $16,007 | $3,972,231 | $0 | $59,699 | |
06/30/15 | $1,411,202 | $0 | $20,830 | $5,383,433 | $0 | $80,530 | |
07/31/15 | $3,124,246 | $0 | $74,850 | $8,507,680 | $0 | $155,380 | |
08/31/15 | $2,164,924 | $0 | $51,286 | $10,672,604 | $0 | $206,665 | |
09/30/15 | $788,798 | $0 | $17,466 | $11,461,402 | $0 | $224,131 | |
10/31/15 | $1,552,980 | $0 | $28,280 | $13,014,382 | $0 | $252,412 | |
11/30/15 | $1,205,692 | $0 | $27,927 | $14,220,074 | $0 | $280,339 | |
12/31/15 | $807,372 | $0 | $16,309 | $15,027,446 | $0 | $296,648 | |
01/31/16 | $372,190 | $0 | $9,666 | $15,399,637 | $0 | $306,314 | |
02/29/16 | $661,472 | $0 | $16,492 | $16,061,108 | $0 | $322,806 | |
03/31/16 | $1,486,768 | $0 | $39,330 | $17,547,877 | $0 | $362,136 | |
04/30/16 | $465,282 | $0 | $5,481 | $18,013,158 | $0 | $367,617 | |
05/31/16 | $833,335 | $0 | $20,377 | $18,846,494 | $0 | $387,994 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-2 | 06/30/16 | $945,585 | $0 | $17,465 | $19,792,078 | $0 | $405,459 |
07/31/16 | $425,040 | $0 | $4,570 | $20,217,118 | $0 | $410,030 | |
08/31/16 | $902,109 | $0 | $14,464 | $21,119,227 | $0 | $424,494 | |
09/30/16 | $483,766 | $52,368 | $11,880 | $21,602,993 | $52,368 | $436,374 | |
10/31/16 | $661,727 | $0 | $12,668 | $22,264,720 | $52,368 | $449,042 | |
11/30/16 | $1,176,421 | $0 | $19,489 | $23,441,141 | $52,368 | $468,532 | |
12/31/16 | $660,575 | $0 | $11,771 | $24,101,715 | $52,368 | $480,303 | |
01/31/17 | $835,695 | $0 | $10,248 | $24,937,411 | $52,368 | $490,551 | |
02/28/17 | $505,430 | $0 | $5,136 | $25,442,841 | $52,368 | $495,688 | |
03/31/17 | $411,253 | $0 | $6,316 | $25,854,094 | $52,368 | $502,003 | |
04/30/17 | $770,848 | $0 | $19,567 | $26,624,942 | $52,368 | $521,570 | |
05/31/17 | $898,094 | $0 | $18,698 | $27,523,036 | $52,368 | $540,268 | |
06/30/17 | $449,249 | $0 | $8,218 | $27,972,286 | $52,368 | $548,485 | |
07/31/17 | $373,629 | $0 | $4,845 | $28,345,915 | $52,368 | $553,330 | |
08/31/17 | $514,668 | $0 | $4,986 | $28,860,583 | $52,368 | $558,317 | |
09/30/17 | $481,343 | $0 | $10,583 | $29,341,926 | $52,368 | $568,900 | |
10/31/17 | $249,923 | $0 | $3,248 | $29,591,849 | $52,368 | $572,148 | |
11/30/17 | $339,723 | $0 | $3,863 | $29,931,572 | $52,368 | $576,011 | |
NAVI 2014-3 | 09/30/14 | $22,192 | $0 | $0 | $22,192 | $0 | $0 |
10/31/14 | $3,279 | $0 | $0 | $25,470 | $0 | $0 | |
11/30/14 | $142,362 | $0 | $0 | $167,833 | $0 | $0 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-3 | 12/31/14 | $92,351 | $0 | $(2) | $260,184 | $0 | $(2) |
01/31/15 | $545,416 | $0 | $5,213 | $805,601 | $0 | $5,211 | |
02/28/15 | $436,505 | $0 | $6,332 | $1,242,105 | $0 | $11,543 | |
03/31/15 | $961,510 | $0 | $18,208 | $2,203,615 | $0 | $29,751 | |
04/30/15 | $851,033 | $0 | $16,838 | $3,054,648 | $0 | $46,589 | |
05/31/15 | $1,182,013 | $0 | $23,759 | $4,236,661 | $0 | $70,348 | |
06/30/15 | $1,400,944 | $0 | $26,299 | $5,637,605 | $0 | $96,647 | |
07/31/15 | $1,782,074 | $0 | $40,953 | $7,419,679 | $0 | $137,600 | |
08/31/15 | $1,179,051 | $0 | $26,443 | $8,598,729 | $0 | $164,042 | |
09/30/15 | $700,812 | $0 | $16,161 | $9,299,542 | $0 | $180,203 | |
10/31/15 | $955,578 | $0 | $20,105 | $10,255,120 | $0 | $200,308 | |
11/30/15 | $1,011,080 | $0 | $17,413 | $11,266,200 | $0 | $217,721 | |
12/31/15 | $694,102 | $0 | $14,483 | $11,960,302 | $0 | $232,204 | |
01/31/16 | $630,558 | $0 | $12,576 | $12,590,860 | $0 | $244,780 | |
02/29/16 | $1,309,243 | $0 | $20,471 | $13,900,103 | $0 | $265,251 | |
03/31/16 | $1,077,526 | $0 | $16,960 | $14,977,629 | $0 | $282,211 | |
04/30/16 | $928,491 | $0 | $13,802 | $15,906,120 | $0 | $296,013 | |
05/31/16 | $1,139,923 | $0 | $20,121 | $17,046,043 | $0 | $316,134 | |
06/30/16 | $848,979 | $0 | $17,508 | $17,895,022 | $0 | $333,642 | |
07/31/16 | $478,500 | $0 | $11,929 | $18,373,521 | $0 | $345,571 | |
08/31/16 | $980,652 | $0 | $29,070 | $19,354,173 | $0 | $374,641 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-3 | 09/30/16 | $847,683 | $14,826 | $17,882 | $20,201,856 | $14,826 | $392,523 |
10/31/16 | $488,983 | $0 | $8,298 | $20,690,840 | $14,826 | $400,821 | |
11/30/16 | $1,106,133 | $0 | $19,549 | $21,796,973 | $14,826 | $420,370 | |
12/31/16 | $609,147 | $56,734 | $16,741 | $22,406,120 | $71,560 | $437,111 | |
01/31/17 | $821,845 | $0 | $12,065 | $23,227,964 | $71,560 | $449,176 | |
02/28/17 | $368,360 | $0 | $2,808 | $23,596,324 | $71,560 | $451,984 | |
03/31/17 | $445,090 | $0 | $8,047 | $24,041,414 | $71,560 | $460,030 | |
04/30/17 | $505,604 | $0 | $8,861 | $24,547,018 | $71,560 | $468,891 | |
05/31/17 | $697,476 | $0 | $6,366 | $25,244,494 | $71,560 | $475,257 | |
06/30/17 | $338,719 | $0 | $5,985 | $25,583,213 | $71,560 | $481,242 | |
07/31/17 | $341,159 | $0 | $5,878 | $25,924,373 | $71,560 | $487,120 | |
08/31/17 | $387,392 | $0 | $5,637 | $26,311,764 | $71,560 | $492,757 | |
09/30/17 | $610,099 | $0 | $8,699 | $26,921,863 | $71,560 | $501,456 | |
10/31/17 | $239,138 | $0 | $2,194 | $27,161,001 | $71,560 | $503,650 | |
11/30/17 | $388,844 | $0 | $6,144 | $27,549,846 | $71,560 | $509,794 | |
NAVI 2014-4 | 09/30/14 | $0 | $0 | $0 | $0 | $0 | $0 |
10/31/14 | $193,949 | $0 | $0 | $193,949 | $0 | $0 | |
11/30/14 | $191,240 | $0 | $0 | $385,189 | $0 | $0 | |
12/31/14 | $412,291 | $0 | $3,313 | $797,480 | $0 | $3,313 | |
01/31/15 | $619,460 | $0 | $19,731 | $1,416,940 | $0 | $23,044 | |
02/28/15 | $1,106,470 | $0 | $15,046 | $2,523,410 | $0 | $38,090 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-4 | 03/31/15 | $455,455 | $0 | $6,986 | $2,978,865 | $0 | $45,075 |
04/30/15 | $858,449 | $0 | $16,320 | $3,837,314 | $0 | $61,396 | |
05/31/15 | $667,379 | $0 | $13,299 | $4,504,693 | $0 | $74,695 | |
06/30/15 | $1,428,627 | $0 | $32,291 | $5,933,320 | $0 | $106,986 | |
07/31/15 | $2,401,407 | $0 | $57,012 | $8,334,727 | $0 | $163,998 | |
08/31/15 | $1,556,526 | $0 | $42,308 | $9,891,252 | $0 | $206,306 | |
09/30/15 | $968,822 | $0 | $17,749 | $10,860,074 | $0 | $224,056 | |
10/31/15 | $1,243,056 | $0 | $17,526 | $12,103,130 | $0 | $241,581 | |
11/30/15 | $1,405,612 | $0 | $32,676 | $13,508,742 | $0 | $274,257 | |
12/31/15 | $965,974 | $0 | $18,533 | $14,474,716 | $0 | $292,790 | |
01/31/16 | $1,378,449 | $0 | $29,078 | $15,853,166 | $0 | $321,868 | |
02/29/16 | $1,348,616 | $0 | $27,959 | $17,201,782 | $0 | $349,827 | |
03/31/16 | $686,527 | $0 | $14,194 | $17,888,308 | $0 | $364,021 | |
04/30/16 | $1,015,549 | $0 | $20,252 | $18,903,857 | $0 | $384,272 | |
05/31/16 | $958,116 | $23,707 | $22,858 | $19,861,973 | $23,707 | $407,130 | |
06/30/16 | $1,127,647 | $0 | $25,293 | $20,989,621 | $23,707 | $432,423 | |
07/31/16 | $971,825 | $0 | $21,162 | $21,961,446 | $23,707 | $453,585 | |
08/31/16 | $723,186 | $0 | $13,081 | $22,684,632 | $23,707 | $466,666 | |
09/30/16 | $502,280 | $0 | $8,776 | $23,186,912 | $23,707 | $475,443 | |
10/31/16 | $196,873 | $0 | $1,904 | $23,383,785 | $23,707 | $477,347 | |
11/30/16 | $1,102,934 | $0 | $12,699 | $24,486,719 | $23,707 | $490,046 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-4 | 12/31/16 | $680,748 | $0 | $14,780 | $25,167,467 | $23,707 | $504,826 |
01/31/17 | $578,230 | $0 | $6,152 | $25,745,697 | $23,707 | $510,978 | |
02/28/17 | $676,113 | $0 | $11,791 | $26,421,810 | $23,707 | $522,769 | |
03/31/17 | $801,776 | $0 | $15,368 | $27,223,586 | $23,707 | $538,137 | |
04/30/17 | $362,214 | $0 | $5,614 | $27,585,800 | $23,707 | $543,751 | |
05/31/17 | $74,953 | $0 | $1,812 | $27,660,753 | $23,707 | $545,563 | |
06/30/17 | $329,582 | $0 | $7,435 | $27,990,336 | $23,707 | $552,997 | |
07/31/17 | $146,712 | $0 | $3,962 | $28,137,048 | $23,707 | $556,959 | |
08/31/17 | $262,134 | $45,852 | $3,114 | $28,399,182 | $69,559 | $560,073 | |
09/30/17 | $220,015 | $0 | $2,206 | $28,619,197 | $69,559 | $562,279 | |
10/31/17 | $336,862 | $0 | $8,110 | $28,956,059 | $69,559 | $570,389 | |
11/30/17 | $972,343 | $0 | $18,985 | $29,928,402 | $69,559 | $589,374 | |
NAVI 2014-5 | 09/30/14 | $117,274 | $0 | $0 | $117,274 | $0 | $0 |
10/31/14 | $6,746 | $0 | $0 | $124,020 | $0 | $0 | |
11/30/14 | $165,093 | $0 | $0 | $289,112 | $0 | $0 | |
12/31/14 | $99,654 | $0 | $1,801 | $388,766 | $0 | $1,801 | |
01/31/15 | $348,024 | $0 | $9,504 | $736,791 | $0 | $11,306 | |
02/28/15 | $446,654 | $0 | $12,559 | $1,183,444 | $0 | $23,865 | |
03/31/15 | $560,872 | $0 | $12,928 | $1,744,316 | $0 | $36,793 | |
04/30/15 | $858,413 | $0 | $14,998 | $2,602,729 | $0 | $51,791 | |
05/31/15 | $420,269 | $0 | $10,876 | $3,022,998 | $0 | $62,667 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-5 | 06/30/15 | $1,736,477 | $0 | $33,062 | $4,759,475 | $0 | $95,728 |
07/31/15 | $1,311,891 | $0 | $35,817 | $6,071,366 | $0 | $131,545 | |
08/31/15 | $976,802 | $0 | $22,265 | $7,048,168 | $0 | $153,810 | |
09/30/15 | $1,056,458 | $0 | $24,435 | $8,104,626 | $0 | $178,245 | |
10/31/15 | $583,091 | $0 | $13,318 | $8,687,717 | $0 | $191,563 | |
11/30/15 | $542,238 | $0 | $12,804 | $9,229,955 | $0 | $204,367 | |
12/31/15 | $455,613 | $0 | $10,711 | $9,685,568 | $0 | $215,077 | |
01/31/16 | $283,210 | $0 | $5,803 | $9,968,777 | $0 | $220,881 | |
02/29/16 | $313,357 | $0 | $5,345 | $10,282,135 | $0 | $226,226 | |
03/31/16 | $593,804 | $0 | $15,077 | $10,875,938 | $0 | $241,303 | |
04/30/16 | $405,122 | $0 | $7,974 | $11,281,060 | $0 | $249,277 | |
05/31/16 | $265,413 | $0 | $5,477 | $11,546,474 | $0 | $254,755 | |
06/30/16 | $456,379 | $0 | $10,715 | $12,002,853 | $0 | $265,470 | |
07/31/16 | $650,084 | $0 | $13,611 | $12,652,936 | $0 | $279,081 | |
08/31/16 | $363,807 | $0 | $10,512 | $13,016,743 | $0 | $289,592 | |
09/30/16 | $399,567 | $0 | $9,741 | $13,416,311 | $0 | $299,333 | |
10/31/16 | $352,055 | $0 | $6,585 | $13,768,366 | $0 | $305,918 | |
11/30/16 | $660,698 | $0 | $15,026 | $14,429,064 | $0 | $320,944 | |
12/31/16 | $179,911 | $0 | $4,135 | $14,608,975 | $0 | $325,079 | |
01/31/17 | $419,142 | $0 | $6,147 | $15,028,117 | $0 | $331,227 | |
02/28/17 | $513,850 | $0 | $12,084 | $15,541,967 | $0 | $343,311 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-5 | 03/31/17 | $419,833 | $0 | $11,492 | $15,961,801 | $0 | $354,803 |
04/30/17 | $297,172 | $0 | $5,773 | $16,258,972 | $0 | $360,576 | |
05/31/17 | $202,754 | $0 | $3,569 | $16,461,727 | $0 | $364,145 | |
06/30/17 | $482,345 | $0 | $6,948 | $16,944,072 | $0 | $371,093 | |
07/31/17 | $28,702 | $0 | $3,965 | $16,972,774 | $0 | $375,058 | |
08/31/17 | $699,357 | $0 | $6,376 | $17,672,131 | $0 | $381,435 | |
09/30/17 | $206,995 | $0 | $3,128 | $17,879,126 | $0 | $384,562 | |
10/31/17 | $265,578 | $0 | $5,659 | $18,144,704 | $0 | $390,221 | |
11/30/17 | $130,208 | $0 | $3,556 | $18,274,912 | $0 | $393,777 | |
NAVI 2014-6 | 09/30/14 | $0 | $0 | $0 | $0 | $0 | $0 |
10/31/14 | $0 | $0 | $0 | $0 | $0 | $0 | |
11/30/14 | $178,297 | $0 | $0 | $178,297 | $0 | $0 | |
12/31/14 | $311,596 | $0 | $935 | $489,893 | $0 | $935 | |
01/31/15 | $117,999 | $0 | $3,759 | $607,891 | $0 | $4,694 | |
02/28/15 | $465,377 | $0 | $8,755 | $1,073,268 | $0 | $13,449 | |
03/31/15 | $462,246 | $0 | $6,173 | $1,535,515 | $0 | $19,622 | |
04/30/15 | $940,970 | $0 | $16,749 | $2,476,484 | $0 | $36,370 | |
05/31/15 | $655,735 | $0 | $18,515 | $3,132,219 | $0 | $54,885 | |
06/30/15 | $809,714 | $0 | $21,483 | $3,941,934 | $0 | $76,368 | |
07/31/15 | $1,356,927 | $0 | $35,330 | $5,298,860 | $0 | $111,698 | |
08/31/15 | $892,093 | $0 | $23,441 | $6,190,953 | $0 | $135,139 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-6 | 09/30/15 | $924,116 | $0 | $17,590 | $7,115,069 | $0 | $152,729 |
10/31/15 | $877,447 | $0 | $20,943 | $7,992,516 | $0 | $173,672 | |
11/30/15 | $640,146 | $0 | $15,112 | $8,632,662 | $0 | $188,784 | |
12/31/15 | $733,328 | $0 | $15,517 | $9,365,991 | $0 | $204,301 | |
01/31/16 | $446,645 | $0 | $7,674 | $9,812,635 | $0 | $211,974 | |
02/29/16 | $210,291 | $0 | $6,038 | $10,022,926 | $0 | $218,012 | |
03/31/16 | $889,806 | $0 | $12,706 | $10,912,733 | $0 | $230,719 | |
04/30/16 | $442,820 | $0 | $11,707 | $11,355,553 | $0 | $242,426 | |
05/31/16 | $701,816 | $0 | $6,010 | $12,057,369 | $0 | $248,435 | |
06/30/16 | $348,531 | $0 | $6,986 | $12,405,900 | $0 | $255,422 | |
07/31/16 | $804,861 | $0 | $16,895 | $13,210,761 | $0 | $272,317 | |
08/31/16 | $583,000 | $0 | $7,047 | $13,793,761 | $0 | $279,364 | |
09/30/16 | $544,051 | $0 | $12,234 | $14,337,812 | $0 | $291,599 | |
10/31/16 | $414,037 | $0 | $10,755 | $14,751,849 | $0 | $302,354 | |
11/30/16 | $249,847 | $0 | $5,958 | $15,001,696 | $0 | $308,312 | |
12/31/16 | $217,933 | $0 | $3,837 | $15,219,629 | $0 | $312,149 | |
01/31/17 | $279,991 | $0 | $5,080 | $15,499,620 | $0 | $317,229 | |
02/28/17 | $171,992 | $0 | $3,914 | $15,671,612 | $0 | $321,143 | |
03/31/17 | $180,804 | $0 | $5,281 | $15,852,416 | $0 | $326,424 | |
04/30/17 | $307,634 | $0 | $2,899 | $16,160,050 | $0 | $329,323 | |
05/31/17 | $203,682 | $0 | $5,561 | $16,363,732 | $0 | $334,884 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-6 | 06/30/17 | $292,994 | $0 | $8,920 | $16,656,726 | $0 | $343,804 |
07/31/17 | $327,624 | $0 | $7,237 | $16,984,350 | $0 | $351,041 | |
08/31/17 | $392,982 | $0 | $5,616 | $17,377,332 | $0 | $356,657 | |
09/30/17 | $309,721 | $0 | $6,136 | $17,687,053 | $0 | $362,793 | |
10/31/17 | $195,349 | $0 | $4,904 | $17,882,402 | $0 | $367,697 | |
11/30/17 | $109,505 | $0 | $0 | $17,991,907 | $0 | $367,697 | |
NAVI 2014-7 | 09/30/14 | $0 | $0 | $0 | $0 | $0 | $0 |
10/31/14 | $0 | $0 | $0 | $0 | $0 | $0 | |
11/30/14 | $9,701 | $0 | $0 | $9,701 | $0 | $0 | |
12/31/14 | $104,569 | $0 | $1,092 | $114,269 | $0 | $1,092 | |
01/31/15 | $192,403 | $0 | $5,306 | $306,672 | $0 | $6,398 | |
02/28/15 | $326,663 | $0 | $6,714 | $633,335 | $0 | $13,113 | |
03/31/15 | $723,297 | $0 | $20,159 | $1,356,633 | $0 | $33,272 | |
04/30/15 | $227,137 | $0 | $6,707 | $1,583,770 | $0 | $39,979 | |
05/31/15 | $809,449 | $0 | $16,842 | $2,393,218 | $0 | $56,821 | |
06/30/15 | $830,389 | $0 | $23,487 | $3,223,607 | $0 | $80,309 | |
07/31/15 | $876,025 | $0 | $18,122 | $4,099,632 | $0 | $98,430 | |
08/31/15 | $884,594 | $0 | $23,694 | $4,984,226 | $0 | $122,124 | |
09/30/15 | $568,525 | $0 | $12,691 | $5,552,751 | $0 | $134,815 | |
10/31/15 | $693,480 | $0 | $10,047 | $6,246,230 | $0 | $144,863 | |
11/30/15 | $1,079,604 | $0 | $21,837 | $7,325,834 | $0 | $166,700 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-7 | 12/31/15 | $534,132 | $0 | $8,203 | $7,859,966 | $0 | $174,903 |
01/31/16 | $457,592 | $0 | $9,145 | $8,317,558 | $0 | $184,048 | |
02/29/16 | $411,663 | $0 | $10,578 | $8,729,221 | $0 | $194,626 | |
03/31/16 | $805,037 | $0 | $16,323 | $9,534,258 | $0 | $210,949 | |
04/30/16 | $748,004 | $0 | $21,110 | $10,282,262 | $0 | $232,059 | |
05/31/16 | $632,361 | $0 | $9,182 | $10,914,623 | $0 | $241,241 | |
06/30/16 | $802,422 | $0 | $18,767 | $11,717,045 | $0 | $260,008 | |
07/31/16 | $185,846 | $0 | $4,086 | $11,902,891 | $0 | $264,095 | |
08/31/16 | $732,301 | $0 | $13,611 | $12,635,192 | $0 | $277,705 | |
09/30/16 | $346,334 | $0 | $7,797 | $12,981,527 | $0 | $285,502 | |
10/31/16 | $312,036 | $0 | $6,918 | $13,293,563 | $0 | $292,419 | |
11/30/16 | $481,572 | $0 | $9,434 | $13,775,135 | $0 | $301,853 | |
12/31/16 | $85,341 | $0 | $1,888 | $13,860,476 | $0 | $303,741 | |
01/31/17 | $283,856 | $0 | $4,425 | $14,144,332 | $0 | $308,166 | |
02/28/17 | $229,437 | $0 | $6,152 | $14,373,768 | $0 | $314,318 | |
03/31/17 | $488,761 | $0 | $9,328 | $14,862,529 | $0 | $323,646 | |
04/30/17 | $93,392 | $0 | $1,853 | $14,955,921 | $0 | $325,499 | |
05/31/17 | $474,130 | $0 | $4,935 | $15,430,051 | $0 | $330,434 | |
06/30/17 | $272,764 | $0 | $8,518 | $15,702,815 | $0 | $338,952 | |
07/31/17 | $289,154 | $63,994 | $6,053 | $15,991,969 | $63,994 | $345,005 | |
08/31/17 | $157,330 | $0 | $1,384 | $16,149,299 | $63,994 | $346,389 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-7 | 09/30/17 | $255,766 | $0 | $4,144 | $16,405,065 | $63,994 | $350,533 |
10/31/17 | $515,018 | $0 | $13,751 | $16,920,083 | $63,994 | $364,284 | |
11/30/17 | $126,646 | $0 | $3,288 | $17,046,729 | $63,994 | $367,572 |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Issue |
Collection Period End Date |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
NAVI 2014-2 | 09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
10/31/14 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | |
11/30/14 | 0.04% | 0.00% | 0.00% | 0.05% | 0.00% | 0.00% | |
12/31/14 | 0.16% | 0.00% | 0.00% | 0.21% | 0.00% | 0.00% | |
01/31/15 | 0.17% | 0.00% | 0.00% | 0.38% | 0.00% | 0.00% | |
02/28/15 | 0.18% | 0.00% | 0.00% | 0.55% | 0.00% | 0.01% | |
03/31/15 | 0.23% | 0.00% | 0.00% | 0.77% | 0.00% | 0.01% | |
04/30/15 | 0.43% | 0.00% | 0.01% | 1.19% | 0.00% | 0.02% | |
05/31/15 | 0.34% | 0.00% | 0.01% | 1.51% | 0.00% | 0.02% | |
06/30/15 | 0.56% | 0.00% | 0.01% | 2.04% | 0.00% | 0.03% | |
07/31/15 | 1.26% | 0.00% | 0.03% | 3.23% | 0.00% | 0.06% | |
08/31/15 | 0.89% | 0.00% | 0.02% | 4.05% | 0.00% | 0.08% | |
09/30/15 | 0.33% | 0.00% | 0.01% | 4.35% | 0.00% | 0.09% | |
10/31/15 | 0.65% | 0.00% | 0.01% | 4.94% | 0.00% | 0.10% | |
11/30/15 | 0.51% | 0.00% | 0.01% | 5.40% | 0.00% | 0.11% | |
12/31/15 | 0.34% | 0.00% | 0.01% | 5.71% | 0.00% | 0.11% | |
01/31/16 | 0.16% | 0.00% | 0.00% | 5.85% | 0.00% | 0.12% | |
02/29/16 | 0.28% | 0.00% | 0.01% | 6.10% | 0.00% | 0.12% | |
03/31/16 | 0.64% | 0.00% | 0.02% | 6.66% | 0.00% | 0.14% | |
04/30/16 | 0.20% | 0.00% | 0.00% | 6.84% | 0.00% | 0.14% | |
05/31/16 | 0.37% | 0.00% | 0.01% | 7.16% | 0.00% | 0.15% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-2 | 06/30/16 | 0.42% | 0.00% | 0.01% | 7.52% | 0.00% | 0.15% |
07/31/16 | 0.19% | 0.00% | 0.00% | 7.68% | 0.00% | 0.16% | |
08/31/16 | 0.41% | 0.00% | 0.01% | 8.02% | 0.00% | 0.16% | |
09/30/16 | 0.22% | 0.02% | 0.01% | 8.20% | 0.02% | 0.17% | |
10/31/16 | 0.30% | 0.00% | 0.01% | 8.46% | 0.02% | 0.17% | |
11/30/16 | 0.54% | 0.00% | 0.01% | 8.90% | 0.02% | 0.18% | |
12/31/16 | 0.31% | 0.00% | 0.01% | 9.15% | 0.02% | 0.18% | |
01/31/17 | 0.39% | 0.00% | 0.00% | 9.47% | 0.02% | 0.19% | |
02/28/17 | 0.24% | 0.00% | 0.00% | 9.66% | 0.02% | 0.19% | |
03/31/17 | 0.20% | 0.00% | 0.00% | 9.82% | 0.02% | 0.19% | |
04/30/17 | 0.37% | 0.00% | 0.01% | 10.11% | 0.02% | 0.20% | |
05/31/17 | 0.43% | 0.00% | 0.01% | 10.45% | 0.02% | 0.21% | |
06/30/17 | 0.22% | 0.00% | 0.00% | 10.62% | 0.02% | 0.21% | |
07/31/17 | 0.18% | 0.00% | 0.00% | 10.77% | 0.02% | 0.21% | |
08/31/17 | 0.26% | 0.00% | 0.00% | 10.96% | 0.02% | 0.21% | |
09/30/17 | 0.24% | 0.00% | 0.01% | 11.14% | 0.02% | 0.22% | |
10/31/17 | 0.13% | 0.00% | 0.00% | 11.24% | 0.02% | 0.22% | |
11/30/17 | 0.17% | 0.00% | 0.00% | 11.37% | 0.02% | 0.22% | |
NAVI 2014-3 | 09/30/14 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% |
10/31/14 | 0.00% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | |
11/30/14 | 0.05% | 0.00% | 0.00% | 0.06% | 0.00% | 0.00% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-3 | 12/31/14 | 0.04% | 0.00% | 0.00% | 0.10% | 0.00% | 0.00% |
01/31/15 | 0.21% | 0.00% | 0.00% | 0.31% | 0.00% | 0.00% | |
02/28/15 | 0.17% | 0.00% | 0.00% | 0.47% | 0.00% | 0.00% | |
03/31/15 | 0.38% | 0.00% | 0.01% | 0.84% | 0.00% | 0.01% | |
04/30/15 | 0.34% | 0.00% | 0.01% | 1.16% | 0.00% | 0.02% | |
05/31/15 | 0.47% | 0.00% | 0.01% | 1.61% | 0.00% | 0.03% | |
06/30/15 | 0.56% | 0.00% | 0.01% | 2.14% | 0.00% | 0.04% | |
07/31/15 | 0.72% | 0.00% | 0.02% | 2.82% | 0.00% | 0.05% | |
08/31/15 | 0.48% | 0.00% | 0.01% | 3.27% | 0.00% | 0.06% | |
09/30/15 | 0.29% | 0.00% | 0.01% | 3.53% | 0.00% | 0.07% | |
10/31/15 | 0.40% | 0.00% | 0.01% | 3.89% | 0.00% | 0.08% | |
11/30/15 | 0.42% | 0.00% | 0.01% | 4.28% | 0.00% | 0.08% | |
12/31/15 | 0.29% | 0.00% | 0.01% | 4.54% | 0.00% | 0.09% | |
01/31/16 | 0.27% | 0.00% | 0.01% | 4.78% | 0.00% | 0.09% | |
02/29/16 | 0.56% | 0.00% | 0.01% | 5.28% | 0.00% | 0.10% | |
03/31/16 | 0.46% | 0.00% | 0.01% | 5.69% | 0.00% | 0.11% | |
04/30/16 | 0.40% | 0.00% | 0.01% | 6.04% | 0.00% | 0.11% | |
05/31/16 | 0.50% | 0.00% | 0.01% | 6.47% | 0.00% | 0.12% | |
06/30/16 | 0.38% | 0.00% | 0.01% | 6.80% | 0.00% | 0.13% | |
07/31/16 | 0.21% | 0.00% | 0.01% | 6.98% | 0.00% | 0.13% | |
08/31/16 | 0.44% | 0.00% | 0.01% | 7.35% | 0.00% | 0.14% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-3 | 09/30/16 | 0.38% | 0.01% | 0.01% | 7.67% | 0.01% | 0.15% |
10/31/16 | 0.22% | 0.00% | 0.00% | 7.86% | 0.01% | 0.15% | |
11/30/16 | 0.51% | 0.00% | 0.01% | 8.28% | 0.01% | 0.16% | |
12/31/16 | 0.28% | 0.03% | 0.01% | 8.51% | 0.03% | 0.17% | |
01/31/17 | 0.38% | 0.00% | 0.01% | 8.82% | 0.03% | 0.17% | |
02/28/17 | 0.17% | 0.00% | 0.00% | 8.96% | 0.03% | 0.17% | |
03/31/17 | 0.21% | 0.00% | 0.00% | 9.13% | 0.03% | 0.17% | |
04/30/17 | 0.24% | 0.00% | 0.00% | 9.32% | 0.03% | 0.18% | |
05/31/17 | 0.34% | 0.00% | 0.00% | 9.59% | 0.03% | 0.18% | |
06/30/17 | 0.16% | 0.00% | 0.00% | 9.72% | 0.03% | 0.18% | |
07/31/17 | 0.17% | 0.00% | 0.00% | 9.85% | 0.03% | 0.19% | |
08/31/17 | 0.19% | 0.00% | 0.00% | 9.99% | 0.03% | 0.19% | |
09/30/17 | 0.30% | 0.00% | 0.00% | 10.22% | 0.03% | 0.19% | |
10/31/17 | 0.12% | 0.00% | 0.00% | 10.32% | 0.03% | 0.19% | |
11/30/17 | 0.19% | 0.00% | 0.00% | 10.46% | 0.03% | 0.19% | |
NAVI 2014-4 | 09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
10/31/14 | 0.07% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | |
11/30/14 | 0.07% | 0.00% | 0.00% | 0.15% | 0.00% | 0.00% | |
12/31/14 | 0.16% | 0.00% | 0.00% | 0.30% | 0.00% | 0.00% | |
01/31/15 | 0.24% | 0.00% | 0.01% | 0.54% | 0.00% | 0.01% | |
02/28/15 | 0.43% | 0.00% | 0.01% | 0.96% | 0.00% | 0.01% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-4 | 03/31/15 | 0.18% | 0.00% | 0.00% | 1.13% | 0.00% | 0.02% |
04/30/15 | 0.34% | 0.00% | 0.01% | 1.46% | 0.00% | 0.02% | |
05/31/15 | 0.27% | 0.00% | 0.01% | 1.71% | 0.00% | 0.03% | |
06/30/15 | 0.57% | 0.00% | 0.01% | 2.25% | 0.00% | 0.04% | |
07/31/15 | 0.97% | 0.00% | 0.02% | 3.16% | 0.00% | 0.06% | |
08/31/15 | 0.64% | 0.00% | 0.02% | 3.75% | 0.00% | 0.08% | |
09/30/15 | 0.40% | 0.00% | 0.01% | 4.12% | 0.00% | 0.08% | |
10/31/15 | 0.52% | 0.00% | 0.01% | 4.59% | 0.00% | 0.09% | |
11/30/15 | 0.59% | 0.00% | 0.01% | 5.12% | 0.00% | 0.10% | |
12/31/15 | 0.41% | 0.00% | 0.01% | 5.49% | 0.00% | 0.11% | |
01/31/16 | 0.59% | 0.00% | 0.01% | 6.01% | 0.00% | 0.12% | |
02/29/16 | 0.59% | 0.00% | 0.01% | 6.52% | 0.00% | 0.13% | |
03/31/16 | 0.30% | 0.00% | 0.01% | 6.78% | 0.00% | 0.14% | |
04/30/16 | 0.45% | 0.00% | 0.01% | 7.17% | 0.00% | 0.15% | |
05/31/16 | 0.43% | 0.01% | 0.01% | 7.53% | 0.01% | 0.15% | |
06/30/16 | 0.51% | 0.00% | 0.01% | 7.96% | 0.01% | 0.16% | |
07/31/16 | 0.44% | 0.00% | 0.01% | 8.33% | 0.01% | 0.17% | |
08/31/16 | 0.33% | 0.00% | 0.01% | 8.60% | 0.01% | 0.18% | |
09/30/16 | 0.23% | 0.00% | 0.00% | 8.79% | 0.01% | 0.18% | |
10/31/16 | 0.09% | 0.00% | 0.00% | 8.87% | 0.01% | 0.18% | |
11/30/16 | 0.52% | 0.00% | 0.01% | 9.29% | 0.01% | 0.19% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-4 | 12/31/16 | 0.32% | 0.00% | 0.01% | 9.55% | 0.01% | 0.19% |
01/31/17 | 0.28% | 0.00% | 0.00% | 9.76% | 0.01% | 0.19% | |
02/28/17 | 0.32% | 0.00% | 0.01% | 10.02% | 0.01% | 0.20% | |
03/31/17 | 0.39% | 0.00% | 0.01% | 10.32% | 0.01% | 0.20% | |
04/30/17 | 0.18% | 0.00% | 0.00% | 10.46% | 0.01% | 0.21% | |
05/31/17 | 0.04% | 0.00% | 0.00% | 10.49% | 0.01% | 0.21% | |
06/30/17 | 0.16% | 0.00% | 0.00% | 10.62% | 0.01% | 0.21% | |
07/31/17 | 0.07% | 0.00% | 0.00% | 10.67% | 0.01% | 0.21% | |
08/31/17 | 0.13% | 0.02% | 0.00% | 10.77% | 0.03% | 0.21% | |
09/30/17 | 0.11% | 0.00% | 0.00% | 10.85% | 0.03% | 0.21% | |
10/31/17 | 0.17% | 0.00% | 0.00% | 10.98% | 0.03% | 0.22% | |
11/30/17 | 0.50% | 0.00% | 0.01% | 11.35% | 0.03% | 0.22% | |
NAVI 2014-5 | 09/30/14 | 0.07% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% |
10/31/14 | 0.00% | 0.00% | 0.00% | 0.08% | 0.00% | 0.00% | |
11/30/14 | 0.11% | 0.00% | 0.00% | 0.18% | 0.00% | 0.00% | |
12/31/14 | 0.06% | 0.00% | 0.00% | 0.25% | 0.00% | 0.00% | |
01/31/15 | 0.23% | 0.00% | 0.01% | 0.46% | 0.00% | 0.01% | |
02/28/15 | 0.29% | 0.00% | 0.01% | 0.75% | 0.00% | 0.02% | |
03/31/15 | 0.37% | 0.00% | 0.01% | 1.10% | 0.00% | 0.02% | |
04/30/15 | 0.57% | 0.00% | 0.01% | 1.64% | 0.00% | 0.03% | |
05/31/15 | 0.28% | 0.00% | 0.01% | 1.91% | 0.00% | 0.04% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-5 | 06/30/15 | 1.17% | 0.00% | 0.02% | 3.00% | 0.00% | 0.06% |
07/31/15 | 0.90% | 0.00% | 0.02% | 3.83% | 0.00% | 0.08% | |
08/31/15 | 0.67% | 0.00% | 0.02% | 4.45% | 0.00% | 0.10% | |
09/30/15 | 0.74% | 0.00% | 0.02% | 5.11% | 0.00% | 0.11% | |
10/31/15 | 0.41% | 0.00% | 0.01% | 5.48% | 0.00% | 0.12% | |
11/30/15 | 0.39% | 0.00% | 0.01% | 5.82% | 0.00% | 0.13% | |
12/31/15 | 0.33% | 0.00% | 0.01% | 6.11% | 0.00% | 0.14% | |
01/31/16 | 0.20% | 0.00% | 0.00% | 6.29% | 0.00% | 0.14% | |
02/29/16 | 0.23% | 0.00% | 0.00% | 6.49% | 0.00% | 0.14% | |
03/31/16 | 0.43% | 0.00% | 0.01% | 6.86% | 0.00% | 0.15% | |
04/30/16 | 0.30% | 0.00% | 0.01% | 7.12% | 0.00% | 0.16% | |
05/31/16 | 0.20% | 0.00% | 0.00% | 7.28% | 0.00% | 0.16% | |
06/30/16 | 0.34% | 0.00% | 0.01% | 7.57% | 0.00% | 0.17% | |
07/31/16 | 0.49% | 0.00% | 0.01% | 7.98% | 0.00% | 0.18% | |
08/31/16 | 0.28% | 0.00% | 0.01% | 8.21% | 0.00% | 0.18% | |
09/30/16 | 0.31% | 0.00% | 0.01% | 8.46% | 0.00% | 0.19% | |
10/31/16 | 0.27% | 0.00% | 0.01% | 8.69% | 0.00% | 0.19% | |
11/30/16 | 0.52% | 0.00% | 0.01% | 9.10% | 0.00% | 0.20% | |
12/31/16 | 0.14% | 0.00% | 0.00% | 9.22% | 0.00% | 0.21% | |
01/31/17 | 0.33% | 0.00% | 0.00% | 9.48% | 0.00% | 0.21% | |
02/28/17 | 0.41% | 0.00% | 0.01% | 9.81% | 0.00% | 0.22% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-5 | 03/31/17 | 0.34% | 0.00% | 0.01% | 10.07% | 0.00% | 0.22% |
04/30/17 | 0.24% | 0.00% | 0.00% | 10.26% | 0.00% | 0.23% | |
05/31/17 | 0.17% | 0.00% | 0.00% | 10.39% | 0.00% | 0.23% | |
06/30/17 | 0.40% | 0.00% | 0.01% | 10.69% | 0.00% | 0.23% | |
07/31/17 | 0.02% | 0.00% | 0.00% | 10.71% | 0.00% | 0.24% | |
08/31/17 | 0.59% | 0.00% | 0.01% | 11.15% | 0.00% | 0.24% | |
09/30/17 | 0.18% | 0.00% | 0.00% | 11.28% | 0.00% | 0.24% | |
10/31/17 | 0.23% | 0.00% | 0.00% | 11.45% | 0.00% | 0.25% | |
11/30/17 | 0.11% | 0.00% | 0.00% | 11.53% | 0.00% | 0.25% | |
NAVI 2014-6 | 09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
10/31/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
11/30/14 | 0.11% | 0.00% | 0.00% | 0.11% | 0.00% | 0.00% | |
12/31/14 | 0.20% | 0.00% | 0.00% | 0.31% | 0.00% | 0.00% | |
01/31/15 | 0.08% | 0.00% | 0.00% | 0.38% | 0.00% | 0.00% | |
02/28/15 | 0.30% | 0.00% | 0.01% | 0.68% | 0.00% | 0.01% | |
03/31/15 | 0.30% | 0.00% | 0.00% | 0.97% | 0.00% | 0.01% | |
04/30/15 | 0.62% | 0.00% | 0.01% | 1.57% | 0.00% | 0.02% | |
05/31/15 | 0.44% | 0.00% | 0.01% | 1.98% | 0.00% | 0.03% | |
06/30/15 | 0.54% | 0.00% | 0.01% | 2.49% | 0.00% | 0.05% | |
07/31/15 | 0.92% | 0.00% | 0.02% | 3.35% | 0.00% | 0.07% | |
08/31/15 | 0.61% | 0.00% | 0.02% | 3.91% | 0.00% | 0.09% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-6 | 09/30/15 | 0.64% | 0.00% | 0.01% | 4.50% | 0.00% | 0.10% |
10/31/15 | 0.62% | 0.00% | 0.01% | 5.05% | 0.00% | 0.11% | |
11/30/15 | 0.45% | 0.00% | 0.01% | 5.46% | 0.00% | 0.12% | |
12/31/15 | 0.52% | 0.00% | 0.01% | 5.92% | 0.00% | 0.13% | |
01/31/16 | 0.32% | 0.00% | 0.01% | 6.20% | 0.00% | 0.13% | |
02/29/16 | 0.15% | 0.00% | 0.00% | 6.34% | 0.00% | 0.14% | |
03/31/16 | 0.65% | 0.00% | 0.01% | 6.90% | 0.00% | 0.15% | |
04/30/16 | 0.33% | 0.00% | 0.01% | 7.18% | 0.00% | 0.15% | |
05/31/16 | 0.53% | 0.00% | 0.00% | 7.62% | 0.00% | 0.16% | |
06/30/16 | 0.26% | 0.00% | 0.01% | 7.84% | 0.00% | 0.16% | |
07/31/16 | 0.61% | 0.00% | 0.01% | 8.35% | 0.00% | 0.17% | |
08/31/16 | 0.45% | 0.00% | 0.01% | 8.72% | 0.00% | 0.18% | |
09/30/16 | 0.42% | 0.00% | 0.01% | 9.06% | 0.00% | 0.18% | |
10/31/16 | 0.32% | 0.00% | 0.01% | 9.32% | 0.00% | 0.19% | |
11/30/16 | 0.20% | 0.00% | 0.00% | 9.48% | 0.00% | 0.19% | |
12/31/16 | 0.17% | 0.00% | 0.00% | 9.62% | 0.00% | 0.20% | |
01/31/17 | 0.22% | 0.00% | 0.00% | 9.80% | 0.00% | 0.20% | |
02/28/17 | 0.14% | 0.00% | 0.00% | 9.91% | 0.00% | 0.20% | |
03/31/17 | 0.15% | 0.00% | 0.00% | 10.02% | 0.00% | 0.21% | |
04/30/17 | 0.25% | 0.00% | 0.00% | 10.21% | 0.00% | 0.21% | |
05/31/17 | 0.17% | 0.00% | 0.00% | 10.34% | 0.00% | 0.21% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-6 | 06/30/17 | 0.24% | 0.00% | 0.01% | 10.53% | 0.00% | 0.22% |
07/31/17 | 0.27% | 0.00% | 0.01% | 10.74% | 0.00% | 0.22% | |
08/31/17 | 0.33% | 0.00% | 0.00% | 10.98% | 0.00% | 0.23% | |
09/30/17 | 0.26% | 0.00% | 0.01% | 11.18% | 0.00% | 0.23% | |
10/31/17 | 0.17% | 0.00% | 0.00% | 11.30% | 0.00% | 0.23% | |
11/30/17 | 0.09% | 0.00% | 0.00% | 11.37% | 0.00% | 0.23% | |
NAVI 2014-7 | 09/30/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
10/31/14 | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | |
11/30/14 | 0.01% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | |
12/31/14 | 0.07% | 0.00% | 0.00% | 0.07% | 0.00% | 0.00% | |
01/31/15 | 0.12% | 0.00% | 0.00% | 0.19% | 0.00% | 0.00% | |
02/28/15 | 0.21% | 0.00% | 0.00% | 0.40% | 0.00% | 0.01% | |
03/31/15 | 0.47% | 0.00% | 0.01% | 0.86% | 0.00% | 0.02% | |
04/30/15 | 0.15% | 0.00% | 0.00% | 1.00% | 0.00% | 0.03% | |
05/31/15 | 0.54% | 0.00% | 0.01% | 1.51% | 0.00% | 0.04% | |
06/30/15 | 0.56% | 0.00% | 0.02% | 2.04% | 0.00% | 0.05% | |
07/31/15 | 0.59% | 0.00% | 0.01% | 2.59% | 0.00% | 0.06% | |
08/31/15 | 0.60% | 0.00% | 0.02% | 3.15% | 0.00% | 0.08% | |
09/30/15 | 0.39% | 0.00% | 0.01% | 3.51% | 0.00% | 0.09% | |
10/31/15 | 0.48% | 0.00% | 0.01% | 3.95% | 0.00% | 0.09% | |
11/30/15 | 0.76% | 0.00% | 0.02% | 4.63% | 0.00% | 0.11% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-7 | 12/31/15 | 0.38% | 0.00% | 0.01% | 4.97% | 0.00% | 0.11% |
01/31/16 | 0.33% | 0.00% | 0.01% | 5.26% | 0.00% | 0.12% | |
02/29/16 | 0.30% | 0.00% | 0.01% | 5.52% | 0.00% | 0.12% | |
03/31/16 | 0.58% | 0.00% | 0.01% | 6.03% | 0.00% | 0.13% | |
04/30/16 | 0.55% | 0.00% | 0.02% | 6.50% | 0.00% | 0.15% | |
05/31/16 | 0.47% | 0.00% | 0.01% | 6.90% | 0.00% | 0.15% | |
06/30/16 | 0.59% | 0.00% | 0.01% | 7.41% | 0.00% | 0.16% | |
07/31/16 | 0.14% | 0.00% | 0.00% | 7.52% | 0.00% | 0.17% | |
08/31/16 | 0.55% | 0.00% | 0.01% | 7.99% | 0.00% | 0.18% | |
09/30/16 | 0.26% | 0.00% | 0.01% | 8.21% | 0.00% | 0.18% | |
10/31/16 | 0.24% | 0.00% | 0.01% | 8.40% | 0.00% | 0.18% | |
11/30/16 | 0.37% | 0.00% | 0.01% | 8.71% | 0.00% | 0.19% | |
12/31/16 | 0.07% | 0.00% | 0.00% | 8.76% | 0.00% | 0.19% | |
01/31/17 | 0.22% | 0.00% | 0.00% | 8.94% | 0.00% | 0.19% | |
02/28/17 | 0.18% | 0.00% | 0.00% | 9.09% | 0.00% | 0.20% | |
03/31/17 | 0.39% | 0.00% | 0.01% | 9.39% | 0.00% | 0.20% | |
04/30/17 | 0.07% | 0.00% | 0.00% | 9.45% | 0.00% | 0.21% | |
05/31/17 | 0.38% | 0.00% | 0.00% | 9.75% | 0.00% | 0.21% | |
06/30/17 | 0.22% | 0.00% | 0.01% | 9.93% | 0.00% | 0.21% | |
07/31/17 | 0.24% | 0.05% | 0.00% | 10.11% | 0.04% | 0.22% | |
08/31/17 | 0.13% | 0.00% | 0.00% | 10.21% | 0.04% | 0.22% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
CLAIMS, REJECT AND LOSSES
Percent of Beginning Period Pool Balance |
Percent of Original Pool Balance |
||||||
Periodic |
Cumulative |
||||||
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
Claims Paid Principal |
Claims Rejected Sold to Servicer |
Risk Sharing Losses |
||
NAVI 2014-7 | 09/30/17 | 0.21% | 0.00% | 0.00% | 10.37% | 0.04% | 0.22% |
10/31/17 | 0.43% | 0.00% | 0.01% | 10.69% | 0.04% | 0.23% | |
11/30/17 | 0.11% | 0.00% | 0.00% | 10.77% | 0.04% | 0.23% |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Issue |
Collection Period End Date |
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
NAVI 2014-2 | 09/30/14 | 0.15% | - % | - % | - % |
10/31/14 | 0.60% | - % | - % | - % | |
11/30/14 | 0.93% | - % | - % | - % | |
12/31/14 | 1.38% | 2.13% | 28.23% | - % | |
01/31/15 | 1.50% | - % | - % | - % | |
02/28/15 | 1.73% | - % | - % | - % | |
03/31/15 | 1.81% | 2.13% | 27.51% | - % | |
04/30/15 | 2.36% | - % | - % | - % | |
05/31/15 | 2.67% | - % | - % | - % | |
06/30/15 | 3.30% | 6.54% | 82.24% | - % | |
07/31/15 | 4.40% | - % | - % | - % | |
08/31/15 | 4.86% | - % | - % | - % | |
09/30/15 | 4.83% | 11.47% | 143.38% | - % | |
10/31/15 | 5.10% | - % | - % | - % | |
11/30/15 | 5.18% | - % | - % | - % | |
12/31/15 | 5.11% | 7.15% | 89.42% | - % | |
01/31/16 | 5.17% | - % | - % | - % | |
02/29/16 | 5.12% | - % | - % | - % | |
03/31/16 | 5.33% | 7.35% | 91.93% | - % | |
04/30/16 | 5.19% | - % | - % | - % | |
05/31/16 | 5.24% | - % | - % | - % | |
06/30/16 | 5.39% | 5.60% | 70.00% | - % | |
07/31/16 | 5.28% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-2 | 08/31/16 | 5.45% | - % | - % | - % |
09/30/16 | 5.38% | 5.22% | 65.31% | - % | |
10/31/16 | 5.37% | - % | - % | - % | |
11/30/16 | 5.41% | - % | - % | - % | |
12/31/16 | 5.50% | 6.72% | 83.99% | - % | |
01/31/17 | 5.52% | - % | - % | - % | |
02/28/17 | 5.44% | - % | - % | - % | |
03/31/17 | 5.54% | 6.73% | 84.08% | - % | |
04/30/17 | 5.52% | - % | - % | - % | |
05/31/17 | 5.70% | - % | - % | - % | |
06/30/17 | 5.65% | 6.58% | 82.20% | - % | |
07/31/17 | 5.64% | - % | - % | - % | |
08/31/17 | 5.67% | - % | - % | - % | |
09/30/17 | 5.60% | 5.80% | 72.44% | - % | |
10/31/17 | 5.61% | - % | - % | - % | |
11/30/17 | 5.51% | - % | - % | - % | |
NAVI 2014-3 | 09/30/14 | 0.07% | - % | - % | - % |
10/31/14 | 0.42% | - % | - % | - % | |
11/30/14 | 0.79% | - % | - % | - % | |
12/31/14 | 1.62% | 2.31% | 30.55% | - % | |
01/31/15 | 2.01% | - % | - % | - % | |
02/28/15 | 1.94% | - % | - % | - % | |
03/31/15 | 2.28% | 2.94% | 37.81% | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-3 | 04/30/15 | 2.53% | - % | - % | - % |
05/31/15 | 2.84% | - % | - % | - % | |
06/30/15 | 3.36% | 5.91% | 74.27% | - % | |
07/31/15 | 4.05% | - % | - % | - % | |
08/31/15 | 4.41% | - % | - % | - % | |
09/30/15 | 4.38% | 8.78% | 109.79% | - % | |
10/31/15 | 4.42% | - % | - % | - % | |
11/30/15 | 4.47% | - % | - % | - % | |
12/31/15 | 4.44% | 5.03% | 62.84% | - % | |
01/31/16 | 4.47% | - % | - % | - % | |
02/29/16 | 4.57% | - % | - % | - % | |
03/31/16 | 4.69% | 6.15% | 76.90% | - % | |
04/30/16 | 4.73% | - % | - % | - % | |
05/31/16 | 4.84% | - % | - % | - % | |
06/30/16 | 4.86% | 6.78% | 84.80% | - % | |
07/31/16 | 4.82% | - % | - % | - % | |
08/31/16 | 4.92% | - % | - % | - % | |
09/30/16 | 4.91% | 5.89% | 73.66% | - % | |
10/31/16 | 4.83% | - % | - % | - % | |
11/30/16 | 4.90% | - % | - % | - % | |
12/31/16 | 5.02% | 6.80% | 85.03% | - % | |
01/31/17 | 5.05% | - % | - % | - % | |
02/28/17 | 4.95% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-3 | 03/31/17 | 5.05% | 6.13% | 76.68% | - % |
04/30/17 | 5.09% | - % | - % | - % | |
05/31/17 | 5.14% | - % | - % | - % | |
06/30/17 | 5.16% | 7.17% | 89.58% | - % | |
07/31/17 | 5.09% | - % | - % | - % | |
08/31/17 | 5.07% | - % | - % | - % | |
09/30/17 | 5.08% | 5.12% | 63.94% | - % | |
10/31/17 | 5.04% | - % | - % | - % | |
11/30/17 | 4.99% | - % | - % | - % | |
NAVI 2014-4 | 09/30/14 | 0.42% | - % | - % | - % |
10/31/14 | 0.68% | - % | - % | - % | |
11/30/14 | 1.08% | - % | - % | - % | |
12/31/14 | 1.78% | 2.39% | 31.62% | - % | |
01/31/15 | 2.45% | - % | - % | - % | |
02/28/15 | 2.88% | - % | - % | - % | |
03/31/15 | 3.01% | 4.75% | 61.23% | - % | |
04/30/15 | 3.13% | - % | - % | - % | |
05/31/15 | 3.11% | - % | - % | - % | |
06/30/15 | 3.46% | 4.18% | 52.57% | - % | |
07/31/15 | 4.24% | - % | - % | - % | |
08/31/15 | 4.56% | - % | - % | - % | |
09/30/15 | 4.80% | 10.37% | 129.59% | - % | |
10/31/15 | 4.99% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-4 | 11/30/15 | 5.31% | - % | - % | - % |
12/31/15 | 5.44% | 9.12% | 114.00% | - % | |
01/31/16 | 5.73% | - % | - % | - % | |
02/29/16 | 5.72% | - % | - % | - % | |
03/31/16 | 5.70% | 7.91% | 98.84% | - % | |
04/30/16 | 5.68% | - % | - % | - % | |
05/31/16 | 5.78% | - % | - % | - % | |
06/30/16 | 5.87% | 7.75% | 96.91% | - % | |
07/31/16 | 5.99% | - % | - % | - % | |
08/31/16 | 5.99% | - % | - % | - % | |
09/30/16 | 5.96% | 7.35% | 91.90% | - % | |
10/31/16 | 5.78% | - % | - % | - % | |
11/30/16 | 5.82% | - % | - % | - % | |
12/31/16 | 5.89% | 5.95% | 74.33% | - % | |
01/31/17 | 5.88% | - % | - % | - % | |
02/28/17 | 5.81% | - % | - % | - % | |
03/31/17 | 5.90% | 6.88% | 85.95% | - % | |
04/30/17 | 5.98% | - % | - % | - % | |
05/31/17 | 5.90% | - % | - % | - % | |
06/30/17 | 5.86% | 6.21% | 77.68% | - % | |
07/31/17 | 5.72% | - % | - % | - % | |
08/31/17 | 5.72% | - % | - % | - % | |
09/30/17 | 5.66% | 4.21% | 52.61% | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-4 | 10/31/17 | 5.61% | - % | - % | - % |
11/30/17 | 5.70% | - % | - % | - % | |
NAVI 2014-5 | 09/30/14 | 1.52% | - % | - % | - % |
10/31/14 | 1.87% | - % | - % | - % | |
11/30/14 | 1.91% | - % | - % | - % | |
12/31/14 | 2.36% | 2.43% | 32.94% | - % | |
01/31/15 | 2.99% | - % | - % | - % | |
02/28/15 | 3.02% | - % | - % | - % | |
03/31/15 | 3.63% | 5.41% | 71.32% | - % | |
04/30/15 | 4.17% | - % | - % | - % | |
05/31/15 | 4.03% | - % | - % | - % | |
06/30/15 | 4.98% | 8.30% | 106.57% | - % | |
07/31/15 | 5.41% | - % | - % | - % | |
08/31/15 | 5.74% | - % | - % | - % | |
09/30/15 | 5.93% | 9.95% | 124.91% | - % | |
10/31/15 | 5.90% | - % | - % | - % | |
11/30/15 | 5.82% | - % | - % | - % | |
12/31/15 | 5.75% | 5.35% | 66.82% | - % | |
01/31/16 | 5.68% | - % | - % | - % | |
02/29/16 | 5.74% | - % | - % | - % | |
03/31/16 | 5.89% | 7.26% | 90.78% | - % | |
04/30/16 | 5.74% | - % | - % | - % | |
05/31/16 | 5.83% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-5 | 06/30/16 | 5.94% | 6.96% | 87.03% | - % |
07/31/16 | 6.03% | - % | - % | - % | |
08/31/16 | 5.99% | - % | - % | - % | |
09/30/16 | 6.08% | 7.89% | 98.57% | - % | |
10/31/16 | 6.10% | - % | - % | - % | |
11/30/16 | 6.13% | - % | - % | - % | |
12/31/16 | 6.16% | 7.45% | 93.14% | - % | |
01/31/17 | 6.10% | - % | - % | - % | |
02/28/17 | 6.16% | - % | - % | - % | |
03/31/17 | 6.25% | 7.35% | 91.81% | - % | |
04/30/17 | 6.20% | - % | - % | - % | |
05/31/17 | 6.17% | - % | - % | - % | |
06/30/17 | 6.24% | 6.78% | 84.79% | - % | |
07/31/17 | 6.22% | - % | - % | - % | |
08/31/17 | 6.28% | - % | - % | - % | |
09/30/17 | 6.18% | 6.38% | 79.80% | - % | |
10/31/17 | 6.08% | - % | - % | - % | |
11/30/17 | 6.00% | - % | - % | - % | |
NAVI 2014-6 | 09/30/14 | -0.09% | - % | - % | - % |
10/31/14 | 0.17% | - % | - % | - % | |
11/30/14 | 1.07% | - % | - % | - % | |
12/31/14 | 2.02% | 3.29% | 43.82% | - % | |
01/31/15 | 2.22% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-6 | 02/28/15 | 2.70% | - % | - % | - % |
03/31/15 | 2.91% | 4.04% | 52.39% | - % | |
04/30/15 | 3.42% | - % | - % | - % | |
05/31/15 | 3.77% | - % | - % | - % | |
06/30/15 | 4.05% | 6.79% | 85.92% | - % | |
07/31/15 | 4.75% | - % | - % | - % | |
08/31/15 | 5.02% | - % | - % | - % | |
09/30/15 | 5.30% | 10.49% | 131.15% | - % | |
10/31/15 | 5.60% | - % | - % | - % | |
11/30/15 | 5.69% | - % | - % | - % | |
12/31/15 | 5.80% | 8.60% | 107.55% | - % | |
01/31/16 | 5.93% | - % | - % | - % | |
02/29/16 | 5.92% | - % | - % | - % | |
03/31/16 | 6.22% | 9.23% | 115.35% | - % | |
04/30/16 | 6.17% | - % | - % | - % | |
05/31/16 | 6.29% | - % | - % | - % | |
06/30/16 | 6.21% | 6.88% | 85.94% | - % | |
07/31/16 | 6.30% | - % | - % | - % | |
08/31/16 | 6.38% | - % | - % | - % | |
09/30/16 | 6.38% | 8.43% | 105.35% | - % | |
10/31/16 | 6.40% | - % | - % | - % | |
11/30/16 | 6.27% | - % | - % | - % | |
12/31/16 | 6.30% | 6.23% | 77.85% | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-6 | 01/31/17 | 6.36% | - % | - % | - % |
02/28/17 | 6.27% | - % | - % | - % | |
03/31/17 | 6.23% | 6.21% | 77.65% | - % | |
04/30/17 | 6.21% | - % | - % | - % | |
05/31/17 | 6.17% | - % | - % | - % | |
06/30/17 | 6.06% | 5.03% | 62.88% | - % | |
07/31/17 | 6.08% | - % | - % | - % | |
08/31/17 | 6.05% | - % | - % | - % | |
09/30/17 | 5.93% | 5.15% | 64.40% | - % | |
10/31/17 | 5.90% | - % | - % | - % | |
11/30/17 | 5.88% | - % | - % | - % | |
NAVI 2014-7 | 09/30/14 | 0.45% | - % | - % | - % |
10/31/14 | 1.13% | - % | - % | - % | |
11/30/14 | 0.90% | - % | - % | - % | |
12/31/14 | 1.47% | 1.75% | 23.51% | - % | |
01/31/15 | 1.93% | - % | - % | - % | |
02/28/15 | 2.39% | - % | - % | - % | |
03/31/15 | 2.96% | 5.30% | 69.24% | - % | |
04/30/15 | 2.90% | - % | - % | - % | |
05/31/15 | 3.48% | - % | - % | - % | |
06/30/15 | 3.74% | 5.49% | 69.77% | - % | |
07/31/15 | 4.17% | - % | - % | - % | |
08/31/15 | 4.58% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR (1) |
Quarterly CPR (1) as Percent of CLR |
Quarterly CPR (2) |
||
NAVI 2014-7 | 09/30/15 | 4.57% | 8.24% | 103.04% | - % |
10/31/15 | 4.71% | - % | - % | - % | |
11/30/15 | 5.00% | - % | - % | - % | |
12/31/15 | 4.86% | 6.83% | 85.31% | - % | |
01/31/16 | 5.03% | - % | - % | - % | |
02/29/16 | 5.00% | - % | - % | - % | |
03/31/16 | 5.15% | 7.47% | 93.38% | - % | |
04/30/16 | 5.32% | - % | - % | - % | |
05/31/16 | 5.28% | - % | - % | - % | |
06/30/16 | 5.41% | 7.66% | 95.78% | - % | |
07/31/16 | 5.28% | - % | - % | - % | |
08/31/16 | 5.41% | - % | - % | - % | |
09/30/16 | 5.51% | 6.91% | 86.31% | - % | |
10/31/16 | 5.38% | - % | - % | - % | |
11/30/16 | 5.43% | - % | - % | - % | |
12/31/16 | 5.31% | 4.30% | 53.74% | - % | |
01/31/17 | 5.28% | - % | - % | - % | |
02/28/17 | 5.31% | - % | - % | - % | |
03/31/17 | 5.29% | 6.05% | 75.58% | - % | |
04/30/17 | 5.16% | - % | - % | - % | |
05/31/17 | 5.21% | - % | - % | - % | |
06/30/17 | 5.17% | 4.76% | 59.44% | - % | |
07/31/17 | 5.23% | - % | - % | - % |
TRANSACTION TYPE: FFELP - CONSOLIDATION
STATIC POOL DATA
PREPAYMENTS
Since Issuance CPR |
Quarterly CPR |
Quarterly CPR as Percent of CLR |
Quarterly CPR |
||
NAVI 2014-7 | 08/31/17 | 5.23% | - % | - % | - % |
09/30/17 | 5.20% | 6.49% | 81.12% | - % | |
10/31/17 | 5.28% | - % | - % | - % | |
11/30/17 | 5.23% | - % | - % | - % |
a)
|
For loans not scheduled to make a payment:
|
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end
7B37,5KMM?+W*TCA%)#NN1N('&3SG& :\N\,:08 M]'\(:5H=W+))(+CP MOIZ:G/>6EU 7$6D:5JVL6UK(8KJ\LHXS#"P/S*"[J92N#D1!R M",?>XKC?#\FK:GX7UK2=+OK^;5-$NM3@CGFN9'WMF5;>*1V)WG#HWS%B BDX M)!K0^&WB[POIW@C0]&M;N)-6MK9+:31A@7PG48D4P'Y\[MQ+$8QEB=OS5*UU M79->=_Z_%?-O31]VON_SZ>C._P!%U*#6-)M-1M!*+:ZC$L7FH48H>02#R,C! MP>>:NUXKXMU?[1=>(=*@U"]LM9L"MCX>T/3+EK>1F,*,MPT<9!>/ +6T77_%0.N,VI0V=K8);S76R*WFFP6N&3(6.)-\?[PX)+,NX_* ] M]NO]?Y7[7';6W]?U^=CVFBO(?%6K:.OB^W@NO$>KVB6NCQM_9MM?S1W.IM*Q M\M%AW>9Y@$9R4429D&6P"*HMJT]A'9Z%X[UG4+22RTFWFCM;2\DCO-4NI"XV M))&1+*8]JKA#\S-N;(Q4O:Z_K?\ R_'6P>O];?YGME9%[J$EAX@L+>=U-IJ& MZ"$;<,DZJSXSGD,BMVX*=]W'F,;ZY%)9S:]J&HVJ:/X;6;79XKQQND;YMBQ@ ME/-VQ.#(!NP_!SM*[5K')+X>^&ZM=2W=PVH),9I97E9O]'G9L.V690,@,2 CRSQ1-$LLJ(TK;(PS %VP3@>IP"<>@-4_$.J M+HFAWNIRV\UQ%:1-,\<)0.5498@NRKP,GDCI7(>,K7Q0VO:$UIK&BQ6[:D?L MZ2Z3+(\?^CS??87*A^,C@+R0>V"OQ'F>'PC8Z;XBUBULEU"Z2WO=4C1;6&*, M;I&($K.J[@@C 8MDOWZ5/0>TK>5_S_R.MU+5/L.@3:HUG MVNG^%=9TNZUN2"P\2ZBEEI(U:^9Y1:,J)/.&F8OY1Q*RDG'*X^\,[WC3Q5 MI^K^%=5;PUXAT2#1M$4"ZN)SYT-Q(%RENI25#UV\Y(8D* WSBB3M%R7_ W? M\TOPW",;M1;_ *Z?D_\ ACND\7:,?"L7B.2[\O295#12LI)D!;:FU5RS%CC: MH!8Y QGBJUGXO\V\LK:^T#7--:^D\NT:ZAC*RG:6.?+D8QX52<2!#V )! \V MCEM++P]\(=2NYX9_"VFQ 7EW$PEA@N/($<4DC+D!5?>"QX5B,XZUZ!J'C[PF MFG7.K?VG87FGZ:C3M?Q2))!')M($:R X,K L BY;!Y W+NN:4&[]&R8WDE;J MBM9_$JRFU;[%>:-K-A%_:7]D?;+A8&A^U;=RI^[E9N1CYMNT$X)!KNJ\!^'4 MEOJ&O>$X;75$\2"9[C6=2@BD26#2;F0,ZMOB !;>[*%F+D8RNW%>_4K-))[_ M -?K?Y6"Z;=MOZ_2W_#6"BBBD,**** "J/V#9K'V^"0(9(A%.FS/FA '?#YT6[U2Y?5=0U"34)A/)]K$(V,%"@+Y<:<;548.>GJ3G;HHH *I-8F35 MUO9W1Q#&4MT"$&,M]\DYP