|
|
KPMG LLP
Suite 700
20 Pacifica
Irvine, CA 92618-3391
|
| (i) |
an electronic data file entitled “NAVEL 2026-A Loan Tape.xlsx” provided by the Responsible Party on March 18, 2026, containing information on 25,149 student loans (the “Student
Loans”) as of March 2, 2026 (the “Cutoff Date”) (the “Initial Data File”) and
|
| (ii) |
an electronic data file entitled “NAVEL 2026-A Loan Tape.xlsx” provided by the Responsible Party on April 12, 2026, containing certain updated information on 25,149 Student Loans
as of the Cutoff Date, which we were informed are intended to be included as collateral in the offering by Navient Education Loan Trust 2026-A (the “Data File,” together with the Initial Data File, the “Data Files”).
|
| • |
The term “compared” means compared to the information shown and found it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if
differences were within the reporting threshold.
|
| • |
The term “recomputed” means recalculated and compared the result to the information shown and found it to be in agreement, unless otherwise stated. Such recomputed information was
deemed to be in agreement if differences were within the reporting threshold.
|
|
KPMG LLP, a Delaware limited liability partnership and a member firm of the
KPMG global organization of independent member firms affiliated with
KPMG International Limited, a private English company limited by guarantee.
|
| • |
The term “reporting threshold” means that dollar amounts were within $1.00, Current Principal Balances were within $2.00, First Payment Dates were within two (2) days, and Remaining
Terms were within one (1) month.
|
| • |
The term “FDR System” means the Company’s internal servicing system containing certain information such as interest rate, loan status, first payment date, original loan balance,
current loan balance, and original maturity date related to the Selected Student Loans/Final Selected Student Loans (defined below).
|
| • |
The term “Capitalized Interest Balance Supplemental File” means an electronic data file entitled “EDW Results for Capitalized Interest Balance as of 20260302.xlsx,” provided by the
Responsible Party on April 8, 2026, containing the Capitalized Interest Balance for the Selected Student Loans/Final Selected Student Loans.
|
| • |
The term “Remaining Amortizing Term Supplemental File” means an electronic data file entitled “EDW Results for Remaining Amortizing Term as of 20260302.xlsx,” provided by the
Responsible Party on April 8, 2026, containing the Remaining Amortizing Term for the Selected Student Loans/Final Selected Student Loans.
|
| • |
The term “Earnest Loan ID Mapping” means an electronic data file entitled “NAVEL 2026-A Sample Selection - UPDATED mapping.xlsx,” provided by the servicer, Earnest Operations LLC
(“Earnest”), on behalf of the Responsible Party, on March 26, 2026, containing the loan numbers for the Selected Student Loans/Final Selected Student Loans.
|
| • |
The term “Verify Report Page” means an electronic file, provided by Earnest, containing certain information from Earnest’s internal application verification tool such as loan
number, school type, school name, and school degree for the Selected Student Loans/Final Selected Student Loans.
|
| • |
The term “Earnest Internal Tools Page” means screenshots containing information from Earnest’s internal application underwriting tool related to original FICO score and underwritten
FICO for the Selected Student Loans/Final Selected Student Loans.
|
| • |
The term “Title IV Federal School Code List” means a listing identifying schools in the United States participating in Title IV federal student aid programs that we were instructed
by the Responsible Party to download from the “Federal Student Aid Website” (https://fsapartners.ed.gov/knowledge-center/
library/electronic-announcements/2026-02-04/2026-27-federal-school-code-list-participating-schools-february-2026).
|
| • |
The term “Accredited Programs List” means a listing identifying accredited schools issued by the U.S. Department of Education’s Office of Post-secondary Education (OPE) that we were
instructed by the Responsible Party to download from the “Database of Accredited Postsecondary Institutions and Programs Website” (https://ope.ed.gov/accreditation/)
and the “International Schools That Participate in the Federal Student Loan Programs” (https://studentaid.gov/sites/default/files/international-schools-in-federal-loan-programs.pdf).
|
| • |
The term “Amortized Payment History Schedule” means a schedule of the payment history information for certain Selected Student Loans/Final Selected Student Loans extracted from the
FDR System.
|
| • |
The term “Loan Files” means the following information sources provided by the Responsible Party or Earnest, on behalf of the Responsible Party:
|
| ‒ |
Loan Agreement
|
| ‒ |
Capitalized Interest Balance Supplemental File
|
| ‒ |
Remaining Amortizing Term Supplemental File
|
| − |
Earnest Loan ID Mapping
|
| − |
Verify Report Page
|
| − |
Earnest Internal Tools Page
|
| − |
Title IV Federal School Code List
|
| − |
Accredited Programs List
|
| − |
Amortized Payment History Schedule, and
|
| − |
the following screens in the FDR System: #BS Screen, #BS1 Screen, #BS3 Screen, #BS5 Screen, #CDS Screen, #CIS Screen, #CMS Screen, #CSS Screen, #EDH Screen, #ED2 Screen,
#NM AF Screen, #NM CC Screen, #NM CR Screen, #NM CS Screen, #NPO Screen, #NM SA2 Screen, #NM LL Screen, and #HDI Screen.
|
| • |
The term “Instructions” means the instructions provided by the Responsible Party pertaining to a procedure, attribute, methodology, or value, as described in Exhibit B.
|
| • |
The term “Provided Information” means the Loan Files and Instructions.
|
|
Attributes
|
Loan Files/Instructions
|
|
|
Loan Number
|
“Application ID” field in the Verify Report Page or “Borrower” field in the Loan Agreement
|
|
|
Loan Type
|
Loan Agreement
|
|
|
Borrower State
|
“Address” field on #BS1 Screen or any notations related to address changes on #CIS Screen
|
|
|
Interest Rate
|
“INT RT” column on #EDH Screen, “INT 1%” field and “INT 2%” field in “ORIG STMT VALUES” section on #ED2
Screen, “AUTO PAY FLAG” field on #NM AF Screen, #HDI Screen for interest rate with borrower benefit related information, and “CALC ANN RATE:CASH” field on #NM SA2 Screen
|
|
|
Attributes
|
Loan Files/Instructions
|
|
|
Payment Frequency
|
“MISC 13” field on #NM CS Screen, “PREV AUTO FLAG” field on #CMS Screen and Instructions
|
|
|
Loan Status
|
“CURR LOAN STAT” column on #EDH Screen, “MISC FIELD 2” column on #BS3 Screen and Instructions
|
|
|
First Payment Date
|
“#12” field on #NM CC Screen, “RPMT BEGIN DT” field on #EDH Screen, “1st ACTIVE DATE” field on #BS5 Screen
and Instructions
|
|
|
Original Loan Balance
|
“TOTALDISB” field within “DISBMNTS” tab on #HDI Screen or “FINANCIAL INSTITUTION” field on #NM CC Screen
|
|
|
Current Principal Balance
|
“ACCOUNT BALANCE” column on #CSS Screen, documentation of change that affects the current principal balance on #CIS Screen, “CUR
BAL” field on #BS Screen, “FINANCIAL INSTITUTION” field on #NM CC Screen, “RPMT FEE” field or “CAP INT” field on #ED2 Screen, “DISBURSEMENT” and “ADJUSTMENT” fields on #CSS Screen or #CDS Screen or “MEMO TEXT” field on #CMS
Screen, “RETRO PROCESSING” field on #ED2 Screen, “Interest Rate” field on #CSS Screen, “CYCLE DATE” on #CSS Screen, “PAYMENT” fields on #CSS Screen or #CDS Screen, “PRINCIPAL PAID” field in the Amortized Payment History Schedule, and Instructions
|
|
|
Original Maturity Date
|
“MATURITY DT” field on #EDH Screen, “METHOD OVERRIDE END DATE” field using the “RULS MIN PAY (CP PO RM)” field on #NPO Screen,
notation of status change on #CIS Screen, and “EQUITY MATURITY DATE” field on #NM LL Screen
|
|
|
Remaining Term
|
“MATURITY DT” field and “DUE DATE” field on #EDH Screen, notation of status change on
#CIS Screen, and Instructions
|
|
|
School Type
|
“School” field in the “Eligibility/Rate Check” section of the Verify Report Page, Title
IV Federal School Code List and Instructions
|
|
|
School Name
|
“School” field in the “Eligibility/Rate Check” section of the Verify Report Page
|
|
|
School Degree
|
“Degree Type” field in the “Eligibility/Rate Check” section of the Verify Report Page and Instructions.
|
|
|
Original FICO Score
|
||
|
Underwritten FICO
|
“EDS SCR01” or “EDS SCR02” field in “FICO INFO” tab on #HDI Screen, or “Score” field in the “FICO” section of the Earnest Internal
Tools Page
Consider the Underwritten FICO to be the higher value between the values listed in the “EDS SCR01” field and “EDS SCR02” field.
|
|
|
Repayment Status
|
“CURR LOAN PHASE” column on #EDH Screen, “MISC FIELD 2” column on #BS3 Screen, “ORIG STMT STATUS” field on #ED2 Screen and Instructions
|
|
|
Attributes
|
Loan Files/Instructions
|
|
|
Loan Start Date
|
“#12” field on #NM CC Screen
|
|
|
Original Step Up Date
|
“CLOSING COSTS BILLED DATE” field on #NM LL Screen, “RPMT BEGIN DT” field on #EDH Screen, or notation of closing costs billed date
change on #CIS Screen
|
|
|
Capitalized Interest Balance
|
“loan_cptz_int_amount” column in Capitalized Interest Balance Supplemental File
|
|
|
Remaining Amortizing Term
|
“MATURITY DT” field on #EDH Screen, “rpmt_prin_int_rmng_term_ cnt“ column in Remaining Amortizing Term Supplemental File and
Instructions
|
|
|
Days Past Due
|
“CYCLE DATE” field on #CSS Screen and Instructions
|
|
|
Interim Status End Date
|
“CURR LOAN STAT” field on #EDH Screen, “MISC FIELD 2” field on the #BS3 Screen, “CYCLE DATE” on #CSS Screen, “RPMT BEGIN DT” field
on #EDH Screen, or “METHOD OVERRIDE END DATE” field using the “RULS MIN PAY (CP PO RM)” field on #NPO Screen, and Instructions
|
|
|
Contractual Interest Rate
|
“INT RT” column on #EDH Screen, “AUTO PAY FLAG” field, “AUTO-PAY STRT DT” field on #NM AF Screen, “DDD RATE” field on “DDDBenefit”
tab on #HDI Screen, and Instructions
|
|
|
Cosigner Flag
|
“SECONDARY SSN#” field on #NM CR Screen and Instructions
Consider a value other than all zeros to be “Y”.
|
|
|
Autopay Discount
|
“DDD_RATE” field within “DDDBenefit” tab on #HDI Screen
|
|
|
Short Term Interest Only Forbearance
|
“CURR LOAN STAT” column on #EDH Screen and Instructions
|
|
|
Term Extension
|
“#2” field on #NM CC screen and Instructions
|
|
|
Loan Mod
|
“INTEREST RT (CP IC ID)” field on #NPO Screen and Instructions
|
|
|
Repayment Option Code
|
“Repayment Option” field in Loan Agreement
|
|
|
Education Major
|
“Major” field in the “Application” section of the Verify Report Page and Instructions
|
|
|
Original Borrower Residence
|
Loan Agreement
|
|
|
Title IV School
|
“School” field in the “Eligibility/Rate Check” section of the Verify Report Page, Accredited Programs List
Observe the School Name appeared in the Title IV Federal School Code List utilizing the Instructions.
|
|
| C. |
As a result of a change in the calculation methodology for the Remaining Amortizing Term, the Responsible Party provided us the Data File. We compared the Initial Data
File to the Data File and found that the 25,149 Student Loans and the Selected Student Loans from the Initial Data File remained in the Data File. The Selected Student Loans in the Data File constitute the Final Selected Student
Loans, as listed in Exhibit A attached hereto. We were instructed by the Responsible party to reperformed Procedure B on the Final Selected Student Loans in the Data File.
|
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
|
1
|
2026A001
|
39
|
2026A039
|
77
|
2026A077
|
115
|
2026A115
|
153
|
2026A153
|
|
2
|
2026A002
|
40
|
2026A040
|
78
|
2026A078
|
116
|
2026A116
|
154
|
2026A154
|
|
3
|
2026A003
|
41
|
2026A041
|
79
|
2026A079
|
117
|
2026A117
|
155
|
2026A155
|
|
4
|
2026A004
|
42
|
2026A042
|
80
|
2026A080
|
118
|
2026A118
|
156
|
2026A156
|
|
5
|
2026A005
|
43
|
2026A043
|
81
|
2026A081
|
119
|
2026A119
|
157
|
2026A157
|
|
6
|
2026A006
|
44
|
2026A044
|
82
|
2026A082
|
120
|
2026A120
|
158
|
2026A158
|
|
7
|
2026A007
|
45
|
2026A045
|
83
|
2026A083
|
121
|
2026A121
|
159
|
2026A159
|
|
8
|
2026A008
|
46
|
2026A046
|
84
|
2026A084
|
122
|
2026A122
|
160
|
2026A160
|
|
9
|
2026A009
|
47
|
2026A047
|
85
|
2026A085
|
123
|
2026A123
|
161
|
2026A161
|
|
10
|
2026A010
|
48
|
2026A048
|
86
|
2026A086
|
124
|
2026A124
|
162
|
2026A162
|
|
11
|
2026A011
|
49
|
2026A049
|
87
|
2026A087
|
125
|
2026A125
|
163
|
2026A163
|
|
12
|
2026A012
|
50
|
2026A050
|
88
|
2026A088
|
126
|
2026A126
|
164
|
2026A164
|
|
13
|
2026A013
|
51
|
2026A051
|
89
|
2026A089
|
127
|
2026A127
|
165
|
2026A165
|
|
14
|
2026A014
|
52
|
2026A052
|
90
|
2026A090
|
128
|
2026A128
|
166
|
2026A166
|
|
15
|
2026A015
|
53
|
2026A053
|
91
|
2026A091
|
129
|
2026A129
|
167
|
2026A167
|
|
16
|
2026A016
|
54
|
2026A054
|
92
|
2026A092
|
130
|
2026A130
|
168
|
2026A168
|
|
17
|
2026A017
|
55
|
2026A055
|
93
|
2026A093
|
131
|
2026A131
|
169
|
2026A169
|
|
18
|
2026A018
|
56
|
2026A056
|
94
|
2026A094
|
132
|
2026A132
|
170
|
2026A170
|
|
19
|
2026A019
|
57
|
2026A057
|
95
|
2026A095
|
133
|
2026A133
|
171
|
2026A171
|
|
20
|
2026A020
|
58
|
2026A058
|
96
|
2026A096
|
134
|
2026A134
|
172
|
2026A172
|
|
21
|
2026A021
|
59
|
2026A059
|
97
|
2026A097
|
135
|
2026A135
|
173
|
2026A173
|
|
22
|
2026A022
|
60
|
2026A060
|
98
|
2026A098
|
136
|
2026A136
|
174
|
2026A174
|
|
23
|
2026A023
|
61
|
2026A061
|
99
|
2026A099
|
137
|
2026A137
|
175
|
2026A175
|
|
24
|
2026A024
|
62
|
2026A062
|
100
|
2026A100
|
138
|
2026A138
|
176
|
2026A176
|
|
25
|
2026A025
|
63
|
2026A063
|
101
|
2026A101
|
139
|
2026A139
|
177
|
2026A177
|
|
26
|
2026A026
|
64
|
2026A064
|
102
|
2026A102
|
140
|
2026A140
|
178
|
2026A178
|
|
27
|
2026A027
|
65
|
2026A065
|
103
|
2026A103
|
141
|
2026A141
|
179
|
2026A179
|
|
28
|
2026A028
|
66
|
2026A066
|
104
|
2026A104
|
142
|
2026A142
|
180
|
2026A180
|
|
29
|
2026A029
|
67
|
2026A067
|
105
|
2026A105
|
143
|
2026A143
|
181
|
2026A181
|
|
30
|
2026A030
|
68
|
2026A068
|
106
|
2026A106
|
144
|
2026A144
|
182
|
2026A182
|
|
31
|
2026A031
|
69
|
2026A069
|
107
|
2026A107
|
145
|
2026A145
|
183
|
2026A183
|
|
32
|
2026A032
|
70
|
2026A070
|
108
|
2026A108
|
146
|
2026A146
|
184
|
2026A184
|
|
33
|
2026A033
|
71
|
2026A071
|
109
|
2026A109
|
147
|
2026A147
|
185
|
2026A185
|
|
34
|
2026A034
|
72
|
2026A072
|
110
|
2026A110
|
148
|
2026A148
|
186
|
2026A186
|
|
35
|
2026A035
|
73
|
2026A073
|
111
|
2026A111
|
149
|
2026A149
|
187
|
2026A187
|
|
36
|
2026A036
|
74
|
2026A074
|
112
|
2026A112
|
150
|
2026A150
|
188
|
2026A188
|
|
37
|
2026A037
|
75
|
2026A075
|
113
|
2026A113
|
151
|
2026A151
|
189
|
2026A189
|
|
38
|
2026A038
|
76
|
2026A076
|
114
|
2026A114
|
152
|
2026A152
|
190
|
2026A190
|
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
Selected Student Loan Number
|
Student Loan Number*
|
|
191
|
2026A191
|
229
|
2026A229
|
267
|
2026A267
|
305
|
2026A305
|
343
|
2026A343
|
|
192
|
2026A192
|
230
|
2026A230
|
268
|
2026A268
|
306
|
2026A306
|
344
|
2026A344
|
|
193
|
2026A193
|
231
|
2026A231
|
269
|
2026A269
|
307
|
2026A307
|
345
|
2026A345
|
|
194
|
2026A194
|
232
|
2026A232
|
270
|
2026A270
|
308
|
2026A308
|
346
|
2026A346
|
|
195
|
2026A195
|
233
|
2026A233
|
271
|
2026A271
|
309
|
2026A309
|
347
|
2026A347
|
|
196
|
2026A196
|
234
|
2026A234
|
272
|
2026A272
|
310
|
2026A310
|
348
|
2026A348
|
|
197
|
2026A197
|
235
|
2026A235
|
273
|
2026A273
|
311
|
2026A311
|
349
|
2026A349
|
|
198
|
2026A198
|
236
|
2026A236
|
274
|
2026A274
|
312
|
2026A312
|
350
|
2026A350
|
|
199
|
2026A199
|
237
|
2026A237
|
275
|
2026A275
|
313
|
2026A313
|
351
|
2026A351
|
|
200
|
2026A200
|
238
|
2026A238
|
276
|
2026A276
|
314
|
2026A314
|
352
|
2026A352
|
|
201
|
2026A201
|
239
|
2026A239
|
277
|
2026A277
|
315
|
2026A315
|
353
|
2026A353
|
|
202
|
2026A202
|
240
|
2026A240
|
278
|
2026A278
|
316
|
2026A316
|
354
|
2026A354
|
|
203
|
2026A203
|
241
|
2026A241
|
279
|
2026A279
|
317
|
2026A317
|
355
|
2026A355
|
|
204
|
2026A204
|
242
|
2026A242
|
280
|
2026A280
|
318
|
2026A318
|
356
|
2026A356
|
|
205
|
2026A205
|
243
|
2026A243
|
281
|
2026A281
|
319
|
2026A319
|
357
|
2026A357
|
|
206
|
2026A206
|
244
|
2026A244
|
282
|
2026A282
|
320
|
2026A320
|
358
|
2026A358
|
|
207
|
2026A207
|
245
|
2026A245
|
283
|
2026A283
|
321
|
2026A321
|
359
|
2026A359
|
|
208
|
2026A208
|
246
|
2026A246
|
284
|
2026A284
|
322
|
2026A322
|
360
|
2026A360
|
|
209
|
2026A209
|
247
|
2026A247
|
285
|
2026A285
|
323
|
2026A323
|
||
|
210
|
2026A210
|
248
|
2026A248
|
286
|
2026A286
|
324
|
2026A324
|
||
|
211
|
2026A211
|
249
|
2026A249
|
287
|
2026A287
|
325
|
2026A325
|
||
|
212
|
2026A212
|
250
|
2026A250
|
288
|
2026A288
|
326
|
2026A326
|
||
|
213
|
2026A213
|
251
|
2026A251
|
289
|
2026A289
|
327
|
2026A327
|
||
|
214
|
2026A214
|
252
|
2026A252
|
290
|
2026A290
|
328
|
2026A328
|
||
|
215
|
2026A215
|
253
|
2026A253
|
291
|
2026A291
|
329
|
2026A329
|
||
|
216
|
2026A216
|
254
|
2026A254
|
292
|
2026A292
|
330
|
2026A330
|
||
|
217
|
2026A217
|
255
|
2026A255
|
293
|
2026A293
|
331
|
2026A331
|
||
|
218
|
2026A218
|
256
|
2026A256
|
294
|
2026A294
|
332
|
2026A332
|
||
|
219
|
2026A219
|
257
|
2026A257
|
295
|
2026A295
|
333
|
2026A333
|
||
|
220
|
2026A220
|
258
|
2026A258
|
296
|
2026A296
|
334
|
2026A334
|
||
|
221
|
2026A221
|
259
|
2026A259
|
297
|
2026A297
|
335
|
2026A335
|
||
|
222
|
2026A222
|
260
|
2026A260
|
298
|
2026A298
|
336
|
2026A336
|
||
|
223
|
2026A223
|
261
|
2026A261
|
299
|
2026A299
|
337
|
2026A337
|
||
|
224
|
2026A224
|
262
|
2026A262
|
300
|
2026A300
|
338
|
2026A338
|
||
|
225
|
2026A225
|
263
|
2026A263
|
301
|
2026A301
|
339
|
2026A339
|
||
|
226
|
2026A226
|
264
|
2026A264
|
302
|
2026A302
|
340
|
2026A340
|
||
|
227
|
2026A227
|
265
|
2026A265
|
303
|
2026A303
|
341
|
2026A341
|
||
|
228
|
2026A228
|
266
|
2026A266
|
304
|
2026A304
|
342
|
2026A342
|
|
Attribute
|
Instructions
|
|
Payment Frequency
|
Payment Frequency is considered to be:
|
|
|
a) “Bi-Weekly” if the 45th position of the “MISC 13” field on the
#NM CS Screen is “B” or the “PREV AUTO PAY FLAG” field on the #CMS Screen indicates “0,” or
|
|
|
b) “Monthly” if the 45th position of the “MISC 13” field on the
#NM CS Screen is not “B” or the “PREV AUTO PAY FLAG” field on the #CMS Screen indicates “A” or “J.”
|
|
Loan Status
|
Loan Status is considered to be :
|
|
|
a) “Repayment” if the “CURR LOAN STAT” field on the #EDH Screen is
other than “DMIP” or “F***,” and the Repayment Type in the “MISC FIELD 2” field on the #BS3 Screen was either “F0025,” “FX025,” “SOIOP,” or blank;
|
|
|
b) “Repayment” if the “CURR LOAN STATUS” field on the #EDH Screen
indicated “SSFP,” “SS**,” or “FORP”;
|
|
|
c) “Forbearance” if the “CURR LOAN STATUS” field on the #EDH
Screen indicated “SSF*”; or,
|
|
|
d) Otherwise, compare to the status contained in the “CURR LOAN
STATUS” field on the #EDH Screen.
|
|
First Payment Date
|
Compare or recompute the First Payment Date as follows (Instructions are listed in order of priority until the
attribute was agreed):
|
|
|
a) If the “MISC FIELD 2” on the #BS3 Screen was “CT010,” “CTIOP,”
“F0025,” “FX025,” “P0000,” “PPIOP,” “SOIOP,” or is blank, use “1st ACTIVE DATE” field on the #BS5 Screen.
|
|
|
b) If the “MISC FIELD 2” on the #BS3 Screen was “D***,” and “RPMT
BEGIN DT” field on the #EDH Screen” was prior to or the same day as the “1st ACTIVE DATE” field on the #BS5 Screen, use “1st ACTIVE DATE” field on the #BS5 Screen.
|
|
|
c) If the “MISC FIELD 2” on the #BS3 Screen was “D***,” and “RPMT
BEGIN DT” field on the #EDH Screen was after the “1st ACTIVE DATE” field on the #BS5 Screen, recompute the First Payment Date as the first cycle date in the following month after the date in the “RPMT BEGIN DT” field on the #EDH
Screen plus one day.
|
|
|
d) If the cycle date was after the “RPMT BEGIN DT” field on the
#EDH Screen, recompute the First Payment Date as the first cycle date after the date in the “RPMT BEGIN DT” field on the #EDH Screen plus one day.
|
|
Current Principal Balance
|
Compare or recompute the Current Principal Balance as follows (Instructions are listed in order of priority
until the attribute was agreed):
|
|
|
a) Compare to the “ACCOUNT BALANCE” column on the #CSS Screen or
documentation of a change that affects the current principal balance on the #CIS Screen.
|
|
Attribute
|
Instructions
|
|
|
b) Compare to the amount in the “CUR BAL” field on the #BS Screen.
|
|
|
c) Compare to the amount in the “FINANCIAL INSTITUTION” field on the
#NM CC Screen.
|
|
|
d) Recompute the Current Principal Balance as follows:
|
|
|
i. Add any applicable Repayment Fee (shown under the “RPMT FEE”
field on the #ED2 Screen) or applicable Capitalized Interest (shown under the “CAP INT” field on the #ED2 Screen) to the “ACCOUNT BALANCE” column on the #CSS Screen, and subtract any applicable disbursement amount (shown under
the “DISBURSEMENT” field on the #CSS Screen or the #CDS Screen), applicable adjustment (shown under the “ADJUSTMENT” field on the #CSS Screen or the #CDS Screen), or applicable disbursement return amount (shown under the “MEMO
TEXT” field on the #CMS Screen);
|
|
|
ii. Subtract any amount indicated in the “RETRO PROCESSING” field
on the #ED2 Screen and any additional principal payment applied after the Cutoff Date, identified by either (1) subtracting the recalculated accrued interest (“Interest Rate” field on the #CSS Screen multiplied by the number of
days from the start of the “CYCLE DATE” on the #CSS Screen to the day before the date of the first Payment under the “PAYMENT” field on the #CSS Screen or the #CDS Screen, multiplied by the “ACCOUNT BALANCE” column on the #CSS
Screen) from the first Payment made under the “PAYMENT” field on the #CSS Screen or the #CDS Screen; and,
|
|
|
iii. Subtract any principal paid amount in the “PRINCIPAL PAID”
field from the Amortized Payment History Schedule after the last transaction date reflected in the #CSS Screen but before the Cutoff Date.
|
|
Remaining Term
|
Recompute as follows:
|
|
|
(i) Subtract the Cutoff Date from either (1) the date one month
after the “MATURITY DT” field on the #EDH Screen, or (2) the date indicated in the notation of status change on the #CIS Screen and
|
|
|
(ii) Divide the result by the average number of days in a month
(i.e., 30.4375, based on 365.25 days in a year).
|
|
|
If the Cutoff Date was later than the “DUE DATE” field on the #EDH Screen, subtract one month from (ii).
|
|
School Type
|
School Type is considered to be “N” (Not for profit) if the school name in the “School” field in the
“Eligibility/Rate Check” section of the Verify Report Page is included in the Title IV Federal School Code List.
|
|
School Degree
|
School Degree is considered to be:
|
|
Attribute
|
Instructions
|
|
|
a) The most recent, highest completed degree, in the “Educations”
section of the Verify Report Page;
|
|
|
b) “Masters” or “MD” if the “Educations” section of the Verify
Report Page or the “Underwritten Education Degree” field in the Application Underwriting Snapshot Page indicates “medical_other” or “DO,” respectively;
|
|
|
c) “NonGrad” if the “Educations” section of the Verify Report Page
or the “Underwritten Education Degree” field in the Application Underwriting Snapshot Page indicates “incomplete_grads;” or
|
|
|
d) “High School” if (i) the school name in the
“underwritten_education_ degree” field in the Data Files is a high school and (ii) the “parent_flag” field in the Data Files indicates “Y.”
|
|
Repayment Status
|
Repayment Status is considered to be :
|
|
|
a) “Repayment” if the “CURR LOAN PHASE” field on the #EDH Screen
is other than “DMIP” or “F***,” and the Repayment Type in the “MISC FIELD 2” field on the #BS3 Screen was either “F0025,” “FX025,” “SOIOP,” “PPIOP,” or blank;
|
|
|
b) “Repayment” if the “CURR LOAN PHASE” field on the #EDH Screen
indicated “SSFP,” “SS**,” or “FORP;” or,
|
|
|
c) “Forbearance” if the “CURR LOAN PHASE” field on the #EDH Screen
indicated “SSF*”.
|
|
|
d) Otherwise, compare to the status contained in the “CURR LOAN
PHASE” field on the #EDH Screen.
|
|
|
For the Selected Student Loans/Final Selected Student Loans with Repayment Status changed after the Cutoff
Date, compare to the status contained in the “ORIG STMT STATUS” field on the #ED2 Screen corresponding to the immediate prior cycle date
|
|
Remaining Amortizing Term
|
Recompute as follows (Instructions are listed in order of priority until the attribute was agreed):
|
|
|
a) If the “RPMT_OPT_CD” field in the Data Files is
“full_principal_and_interest”, calculate the Remaining Amortizing Term as the difference between the “MATURITY DATE” field on the #EDH Screen and the Cutoff Date. Divide the result by the average number of days in a month (i.e.,
30.4375, based on 365.25 days in a year) and round up to the nearest whole number.
|
|
|
b) If the “RPMT_OPT_CD” field in the Data Files is not
“full_principal_and_interest”, consider the “BORROWER_STATUS” field in the Data Files and recompute as follows:
|
|
Attribute
|
Instructions
|
|
|
|
|
|
i. If the “BORROWER_STATUS” field in the Data Files is equal to
“repayment”, recompute using step a) above.
|
|
|
ii. If the “BORROWER_STATUS” field in the Data Files is equal to
“school” or “grace”, calculate the Remaining Amortizing Term as the difference between the “RPMT BEGIN DT” field on the #EDH Screen and the “MATURITY DATE” field on the #EDH Screen. Divide the result by the average number of
days in a month (i.e., 30.4375, based on 365.25 days in a year) and round up to the nearest whole number.
|
|
|
iii. If the “BORROWER_STATUS” field in the Data Files is equal to
“deferment” or “forbearance”, calculate the Remaining Amortizing Term as the difference between the “RPMT BEGIN DT” field on the #EDH Screen and the next cycle date after the “MATURITY DATE” field on the #EDH Screen. Divide the
result by the average number of days in a month (i.e., 30.4375, based on 365.25 days in a year) and round up to the nearest whole number.
|
|
|
c) Compare the Remaining Amortizing Term to the
“rpmt_prin_int_rmng_term_cnt“ column in Remaining Amortizing Term Supplemental File
|
|
|
For the Selected Student Loan #176, we were instructed by the Responsible Party to agree the Remaining
Amortizing Term in the Initial Data File to the Loan Files using steps (a), (b) and (c).
|
|
|
For the Final Selected Student Loan #176, we were instructed by the Responsible Party to agree the Remaining
Amortizing Term in the Data File to the Loan Files using steps (a) and (c).
|
|
Days Past Due
|
Recompute Days Past Due as the sum of:
|
|
|
a) If there was a payment posted in the “PAYMENT” field during the
cycle date encompassing the Cutoff Date on the #CSS Screen, 0
|
|
|
b) With any cycle after the latest payment posted, the difference
between the Cutoff Date and the last “CYCLE DATE” on the #CSS Screen where a payment was posted.
|
|
Interim Status End Date
|
Interim Status End Date is considered to be (Instructions are listed in order of priority until the attribute
was agreed):
|
|
|
a) If the “CURR LOAN STAT” field on the #EDH Screen is “RPMT” or
begins with “SS”, then 0.
|
|
|
b) If the “CURR LOAN STAT” field on the #EDH Screen is “SCHL” or
“GRCE,” then “CYCLE DATE” on the #CSS Screen after the date in “RPMT BEGIN DT” field on the #EDH Screen.
|
|
|
c) If the “CURR LOAN STAT” field on the #EDH Screen begins with
“D” or “F”,
|
|
Attribute
|
Instructions
|
|
|
then the second date listed in “RULS MIN PAY” field on the #NPO Screen.
|
|
Contractual Interest Rate
|
Compare or recompute Contractual Interest Rate as follows:
|
|
|
a) If the “AUTO-PAY STRT DT” field on the #NM AF Screen is before
the Cutoff Date, add the Autopay Discount in the “DDD_RATE” field within the “DDDBenefit” tab on #HDI Screen to the “INT RT” column on #EDH Screen; or
|
|
|
b) Compare to the “INT RT” column on #EDH Screen
|
|
Cosigner Flag
|
Consider the Cosigner Flag as follows:
|
|
|
a) If the SECONDARY SSN#” field on #NM CR Screen is not equal to 0, “Y”.
|
|
|
b) Otherwise, “N”
|
|
Short Term Interest Only Forbearance
|
Consider the Short Term Interest Only Forbearance as follows:
|
|
|
a) If the “CURR LOAN STAT” column on #EDH Screen is equal to “SSFP”, “Y”.
|
|
|
b) Otherwise, “N”.
|
|
Term Extension
|
Consider the Term Extension as follows:
|
|
|
a) If there is a value of “Y” or “E: to the right of “#2” field and on the left of “#3: field, “Y”
|
|
|
b) Otherwise, “N”
|
|
Loan Mod
|
Consider the Loan Mod as follows:
|
|
|
a) If there a code begins with “SCRR” under the “INTEREST RT” field with value “(CP IC ID)”, “Y”
|
|
|
b) Otherwise, “N”
|
|
Education Major
|
Consider the Education Major as blank if (i) the application type in the “application type” field in Verify
Report Page indicates “Parent” and (ii) the “parent_flag” field in the Data Files indicates “Y.”
|
|
Title IV School
|
Instructions are listed in order of priority until the attribute was agreed:
|
|
|
a) Compare the school name under the “underwritten_school_name”
field in the Data Files to the corresponding information on the Title IV Federal School Code List. If the school name is present, Title IV School is deemed to be “True”;
|
|
|
b) Compare the U.S. Department of Education’s Office of
Postsecondary Education (OPE) code under the “underwritten_education_opeid” field in the Data Files to the “School Code” field in the Title IV Federal School Code
|
|
Attribute
|
Instructions
|
|
|
|
|
|
List. If the OPE Code is present, Title IV School is deemed to be “True”;
|
|
|
c) Observe whether the school name under the
“underwritten_school_name” field in the Data Files appeared in the “Institution_Name” field in the Accredited Programs List. If the school name is present, Title IV School is deemed to be, “True”;
|
|
|
d) Observe whether the school name under the
“underwritten_school_name” field in the Data Files appears in the “Educations” section of the Verify Report Page or “Underwritten Education School Name” field in the Application Underwriting Snapshot Page for the Selected
Student Loans/Final Selected Student Loans. If the school name is present, Title IV School is deemed to be “True”;
|
|
|
e) Otherwise, “False”
|
|
|
In the event the school name in the “underwritten_school_name” field in the Data Files indicates the school is
a satellite campus, but the Title IV Federal School Code List or the Accredited Programs List designation is not available at the satellite campus level, compare the name of the college or university to which the satellite
campus relates to the Title IV Federal School Code List or the Accredited Programs List.
|