Exhibit 99.1
 
KPMG LLP
Suite 700
20 Pacifica
Irvine, CA 92618-3391
 

Independent Accountants’ Agreed-Upon Procedures Report
 
Navient Corporation (the “Company”)
Navient Education Loan Funding, LLC (the “Responsible Party”)
Navient Education Loan Solutions, LLC
Barclays Capital Inc. (the “Structuring Agent”)
Atlas SP Partners, L.P.
BofA Securities, Inc.
J.P. Morgan Securities LLC
RBC Capital Markets, LLC
(together, the “Specified Parties”)
Re: Navient Education Loan Trust 2026-A – Data Files Procedures
We have performed the procedures described below on the specified attributes in

(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 Responsible Party is responsible for the specified attributes identified by the Responsible Party in the Data Files.


The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet their intended purpose of assisting specified parties in evaluating the accuracy of the specified attributes in the Data Files. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.
The procedures performed may not address all the items of interest to a specified party of this report and may not meet the needs of all specified parties of this report and, as such, specified parties are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.
Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:

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
2



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 Loan Files were represented by the Responsible Party or Earnest, on behalf of the Responsible Party, to be copies of the original Loan Files or electronic records contained within the respective system or website.
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.
The procedures we were instructed by the Company to perform and the associated findings are as follows:
A.
We randomly selected a sample of Student Loans from the Initial Data File using a random sampling tool and utilizing a confidence level of 95.0%, an expected error rate of 3.0%, and a maximum estimated error occurrence rate (the upper error limit) for each of the attributes not to exceed 5.0%. The selection criteria resulted in a sample of 360 Student Loans (the “Selected Student Loans” as listed in Exhibit A attached hereto).

B.
For each Selected Student Loan, we compared or recomputed the specified attributes in the Initial Data File listed below to or using the corresponding information included in the Loan Files, utilizing the Instructions, as applicable. The Company indicated that the absence of any of the information in the Loan Files or the inability to agree the indicated information from the Initial Data File to the Loan Files for each of the attributes identified, utilizing the Instructions, as applicable, constituted an exception. The Loan Files documents are listed in the order of priority.
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
 


3


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
“EDS SCR01” or “EDS SCR02” field in “FICO INFO” tab on #HDI Screen
 
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
4



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.
We found such information to be in agreement without exception.
5



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.
We found such information to be in agreement without exception.
Based on the results of the procedures performed, there is a 95.0% confidence level that the maximum estimated error occurrence rate for each of the attributes across the entire population of 25,149 Student Loans in the Data Files does not exceed 5.0%. Because we are not engaged to express a conclusion, we do not offer a conclusion based on the application of a sampling technique.
We were engaged by the Company to perform this agreed-upon procedures engagement. We conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to and did not conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes in the Data Files. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported.
We are required to be independent of the Responsible Party and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.
The procedures performed were applied based on the information included in the Data Files and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Responsible Party, (ii) the physical existence of the Student Loans, (iii) the reliability or accuracy of the Provided Information, which was used in our procedures, or (iv) matters of legal interpretation.

The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Student Loans to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing any such Student Loans being securitized, (iii) the compliance of the originator of the Student Loans with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Student Loans that would be material to the likelihood that the issuer of the asset-backed securities will pay interest and principal in accordance with applicable terms and conditions. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations (“NRSROs”).

The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.

This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.
/s/ KPMG LLP
Irvine, California
April 13, 2026
6

Exhibit A – The Selected Student Loans/ The Final Selected Student Loans

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
(*) The Company has assigned a unique Student Loan Number to each student loan in the Data Files. The Student Loan Numbers referred to in this Exhibit are not the actual Student Loan Numbers.

A-1

Exhibit A – The Selected Student Loans/ The Final Selected Student Loans

 
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
   
(*) The Company has assigned a unique Student Loan Number to each student loan in the Data Files. The Student Loan Numbers referred to in this Exhibit are not the actual Student Loan Numbers.
A-2


Exhibit B – Instructions

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.


B-1

Exhibit B – Instructions
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:

B-2


Exhibit B – Instructions
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:

B-3


Exhibit B – Instructions
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”,

B-4


Exhibit B – Instructions
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

B-5


Exhibit B – Instructions
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.

B-6