|
Page 1 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
| I. |
Deal Parameters
|
|
A
|
Student Loan Portfolio Characteristics
|
08/14/2014
|
03/31/2026
|
04/30/2026
|
|||||||||
|
|
Principal Balance
|
$
|
154,923,176.48
|
$
|
47,617,988.44
|
$
|
47,663,178.77
|
||||||
|
|
Interest to be Capitalized Balance
|
872,283.20
|
171,894.11
|
205,472.13
|
|||||||||
|
|
Pool Balance
|
$
|
155,795,459.68
|
$
|
47,789,882.55
|
$
|
47,868,650.90
|
||||||
|
|
Specified Reserve Account Balance
|
3,559,654.00
|
- N/A -
|
- N/A -
|
|||||||||
|
|
Adjusted Pool (1)
|
$
|
159,355,113.68
|
$
|
47,789,882.55
|
$
|
47,868,650.90
|
||||||
|
|
Weighted Average Coupon (WAC)
|
5.58%
|
|
5.72%
|
|
5.73%
|
|
||||||
|
|
Number of Loans
|
6,861
|
1,846
|
1,839
|
|||||||||
|
|
Aggregate Outstanding Principal Balance - Tbill
|
$
|
2,646,147.26
|
$
|
2,654,812.51
|
||||||||
|
|
Aggregate Outstanding Principal Balance - SOFR
|
$
|
45,143,735.29
|
$
|
45,213,838.39
|
||||||||
|
|
Pool Factor
|
0.302072115
|
0.302569997
|
||||||||||
|
|
Since Issued Constant Prepayment Rate
|
4.85%
|
|
4.74%
|
|
||||||||
| (1) |
The Specified Reserve Account balance is included in the Adjusted Pool until the Pool Balance is less than or equal to 40% of the original pool.
|
|
B
|
Debt Securities
|
Cusip/Isin
|
04/27/2026
|
05/26/2026
|
||||||
| A |
63939AAA9
|
$
|
40,856,732.65
|
$
|
40,856,732.65
|
|||||
| B |
63939AAB7
|
$
|
4,200,000.00
|
$
|
4,200,000.00
|
|||||
|
C
|
Account Balances
|
04/27/2026
|
05/26/2026
|
||||||
|
|
Reserve Account Balance
|
$
|
158,207.00
|
$
|
144,062.63
|
||||
|
|
Capitalized Interest Account Balance
|
-
|
-
|
||||||
|
|
Floor Income Rebate Account
|
$
|
18,986.91
|
$
|
28,730.41
|
||||
|
|
Supplemental Loan Purchase Account
|
-
|
-
|
||||||
|
D
|
Asset / Liability
|
04/27/2026
|
05/26/2026
|
||||||
|
|
Adjusted Pool Balance + Supplemental Loan Purchase
|
$
|
47,789,882.55
|
$
|
47,868,650.90
|
||||
|
|
Total Notes
|
$
|
45,056,732.65
|
$
|
45,056,732.65
|
||||
|
|
Difference |
$
|
2,733,149.90
|
$
|
2,811,918.25
|
||||
|
|
Parity Ratio
|
1.06066
|
1.06241
|
||||||
|
Page 2 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
| II. |
Trust Activity 04/01/2026 through 04/30/2026
|
|
A
|
Student Loan Principal Receipts
|
||||
|
Borrower Principal
|
125,098.57
|
||||
|
Guarantor Principal
|
-
|
||||
|
Consolidation Activity Principal
|
-
|
||||
|
Seller Principal Reimbursement
|
-
|
||||
|
Servicer Principal Reimbursement
|
-
|
|
|||
|
Rejected Claim Repurchased Principal
|
-
|
||||
|
Other Principal Deposits
|
-
|
||||
|
Total Principal Receipts
|
$
|
125,098.57
|
|||
| B |
Student Loan Interest Receipts
|
||||
|
Borrower Interest
|
82,025.56
|
||||
|
Guarantor Interest
|
0.00
|
||||
|
Consolidation Activity Interest
|
0.00
|
||||
|
Special Allowance Payments
|
0.00
|
||||
|
Interest Subsidy Payments
|
0.00
|
||||
|
Seller Interest Reimbursement
|
0.00
|
||||
|
Servicer Interest Reimbursement
|
489.61
|
||||
|
Rejected Claim Repurchased Interest
|
0.00
|
||||
|
Other Interest Deposits
|
1,927.07
|
||||
|
Total Interest Receipts
|
$
|
84,442.24
|
|||
| C |
Reserves in Excess of Requirement
|
|
-
|
||
| D |
Investment Income
|
$
|
3,019.49
|
||
|
E
|
Funds Borrowed from Next Collection Period
|
-
|
|||
|
F
|
Funds Repaid from Prior Collection Period
|
-
|
|||
|
G
|
Loan Sale or Purchase Proceeds
|
-
|
|||
|
H
|
Initial Deposits to Collection Account
|
-
|
|||
|
I
|
Excess Transferred from Other Accounts
|
-
|
|||
|
J
|
Other Deposits
|
$ |
14,144.37
|
||
|
K
|
Funds Released from Capitalized Interest Account
|
-
|
|||
|
L
|
Less: Funds Previously Remitted:
|
||||
|
Servicing Fees to Servicer
|
-
|
||||
|
Consolidation Loan Rebate Fees to Dept. of Education
|
$
|
(43,048.55)
|
|
||
|
Floor Income Rebate Fees to Dept. of Education
|
-
|
||||
|
Funds Allocated to the Floor Income Rebate Account
|
$
|
(9,743.50)
|
|
||
|
M
|
AVAILABLE FUNDS
|
$
|
173,912.62
|
||
|
N
|
Non-Cash Principal Activity During Collection Period
|
$
|
(170,288.90)
|
|
|
|
O
|
Non-Reimbursable Losses During Collection Period
|
|
-
|
||
|
P
|
Aggregate Purchased Amounts by the Depositor, Servicer or Seller
|
-
|
|||
|
Q
|
Aggregate Loan Substitutions
|
-
|
|||
|
Page 3 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
| III. |
2014-7 Portfolio Characteristics
|
|
04/30/2026
|
03/31/2026
|
||||||||||||||||||||||||||||||||
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of Principal
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of Principal
|
||||||||||||||||||||||||||
|
INTERIM:
|
DEFERMENT
|
5.35%
|
|
51
|
$
|
1,690,194.91
|
3.546%
|
|
5.26%
|
|
47
|
$
|
1,417,886.37
|
2.978%
|
|
||||||||||||||||||
|
REPAYMENT:
|
CURRENT
|
5.63%
|
|
1,467
|
$
|
33,087,277.74
|
69.419%
|
|
5.63%
|
|
1,489
|
$
|
33,117,955.95
|
69.549%
|
|
||||||||||||||||||
|
|
31-60 DAYS DELINQUENT
|
5.44%
|
|
35
|
$
|
982,872.91
|
2.062%
|
|
6.62%
|
|
47
|
$
|
1,522,574.63
|
3.197%
|
|
||||||||||||||||||
|
|
61-90 DAYS DELINQUENT
|
5.99%
|
|
29
|
$
|
857,786.49
|
1.800%
|
|
5.70%
|
|
31
|
$
|
1,889,964.37
|
3.969%
|
|
||||||||||||||||||
|
|
91-120 DAYS DELINQUENT
|
6.08%
|
|
14
|
$
|
1,301,465.89
|
2.731%
|
|
5.66%
|
|
20
|
$
|
745,251.99
|
1.565%
|
|
||||||||||||||||||
|
> 120 DAYS DELINQUENT
|
6.26%
|
|
70
|
$
|
2,805,169.28
|
5.885%
|
|
6.20%
|
|
76
|
$
|
3,154,401.11
|
6.624%
|
|
|||||||||||||||||||
|
|
FORBEARANCE
|
6.03%
|
|
165
|
$
|
6,642,102.12
|
13.935%
|
|
5.88%
|
|
134
|
$
|
5,657,280.83
|
11.881%
|
|
||||||||||||||||||
|
|
CLAIMS IN PROCESS
|
5.39%
|
|
8
|
$
|
296,309.43
|
0.622%
|
|
6.25%
|
|
2
|
$
|
112,673.19
|
0.237%
|
|
||||||||||||||||||
|
TOTAL
|
|
1,839
|
$
|
47,663,178.77
|
100.00%
|
|
1,846
|
$
|
47,617,988.44
|
100.00%
|
|
||||||||||||||||||||||
|
*
|
Percentages may not total 100% due to rounding
|
|
Page 4 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
| IV. |
2014-7 Portfolio Characteristics (cont'd)
|
|
04/30/2026
|
03/31/2026
|
|||||||
|
Pool Balance
|
$
|
47,868,650.90
|
$
|
47,789,882.55
|
||||
|
Outstanding Borrower Accrued Interest
|
$
|
1,645,284.95
|
$
|
1,683,273.09
|
||||
|
Borrower Accrued Interest to be Capitalized
|
$
|
205,472.13
|
$
|
171,894.11
|
||||
|
Borrower Accrued Interest >30 Days Delinquent
|
$
|
253,814.95
|
$
|
287,986.10
|
||||
|
Total # Loans
|
1,839
|
1,846
|
||||||
|
Total # Borrowers
|
1,028
|
1,034
|
||||||
|
Weighted Average Coupon
|
5.73%
|
|
5.72%
|
|
||||
|
Weighted Average Remaining Term
|
201.66
|
201.31
|
||||||
|
Non-Reimbursable Losses
|
|
-
|
$
|
7,972.80
|
||||
|
Cumulative Non-Reimbursable Losses
|
$
|
722,814.77
|
$
|
722,814.77
|
||||
|
Since Issued Constant Prepayment Rate (CPR)
|
4.74%
|
|
4.85%
|
|
||||
|
Loan Substitutions
|
-
|
-
|
||||||
|
Cumulative Loan Substitutions
|
-
|
-
|
||||||
|
Rejected Claim Repurchases
|
-
|
-
|
||||||
|
Cumulative Rejected Claim Repurchases
|
$
|
63,994.14
|
$
|
63,994.14
|
||||
|
Unpaid Primary Servicing Fees
|
-
|
-
|
||||||
|
Unpaid Administration Fees
|
-
|
-
|
||||||
|
Unpaid Carryover Servicing Fees
|
-
|
-
|
||||||
|
Note Principal Shortfall
|
-
|
$ |
16,850.10
|
|||||
|
Note Interest Shortfall
|
-
|
-
|
||||||
|
Unpaid Interest Carryover
|
-
|
-
|
||||||
|
Non-Cash Principal Activity - Capitalized Interest
|
$
|
170,336.47
|
$
|
118,761.53
|
||||
|
Borrower Interest Accrued
|
$
|
214,072.83
|
$
|
222,023.07
|
||||
|
Interest Subsidy Payments Accrued
|
$
|
5,844.00
|
$
|
5,448.71
|
||||
|
Special Allowance Payments Accrued
|
$
|
48,804.63
|
$
|
52,127.65
|
||||
|
Page 5 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
|
V.
|
2014-7 Portfolio Statistics by School and Program
|
|
A
|
LOAN TYPE
|
Weighted
Average Coupon
|
# LOANS
|
$ AMOUNT
|
%*
|
|
|||||||||||
|
|
- GSL (1) - Subsidized
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- GSL - Unsubsidized
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- PLUS (2) Loans
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- SLS (3) Loans
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Consolidation Loans
|
5.73%
|
|
1,839
|
47,663,178.77
|
100.000%
|
|
||||||||||
|
Total
|
5.73%
|
|
1,839
|
$
|
47,663,178.77
|
100.000%
|
|
||||||||||
|
B
|
SCHOOL TYPE
|
Weighted
Average Coupon
|
# LOANS
|
$ AMOUNT
|
%*
|
|
|||||||||||
|
|
- Four Year
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Two Year
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
|
|
- Technical
|
8.00%
|
|
1
|
15,426.12
|
0.032%
|
|
||||||||||
|
|
- Other
|
5.73%
|
|
1,838
|
47,647,752.65
|
99.968%
|
|
||||||||||
|
|
Total
|
5.73%
|
|
1,839
|
$
|
47,663,178.77
|
100.000%
|
|
|||||||||
|
*
|
Percentages may not total 100% due to rounding.
|
| (1) |
Guaranteed Stafford Loan
|
| (2) |
Parent Loans for Undergraduate Students
|
| (3) |
Supplemental Loans to Students. The Unsubsidized Stafford Loan program replaced the SLS program on July 1, 1994.
|
|
Page 6 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
|
VI.
|
2014-7 Waterfall for Distributions
|
|
|
Paid
|
Remaining
Funds Balance
|
|||||||
|
Total Available Funds
|
$
|
173,912.62
|
|||||||
| A |
Trustee Fees
|
-
|
$
|
173,912.62
|
|||||
| B |
Primary Servicing Fee
|
$
|
5,635.30
|
$
|
168,277.32
|
||||
| C |
Administration Fee
|
$
|
6,667.00
|
$
|
161,610.32
|
||||
| D |
Class A Noteholders' Interest Distribution Amount
|
$
|
143,815.20
|
$
|
17,795.12
|
||||
|
E
|
Class B Noteholders' Interest Distribution Amount
|
$
|
3,650.75
|
$
|
14,144.37
|
||||
|
F
|
Reserve Account Reinstatement
|
-
|
$
|
14,144.37
|
|||||
|
G
|
Class A Noteholders' Principal Distribution Amount
|
-
|
$
|
14,144.37
|
|||||
|
H
|
Class B Noteholders' Principal Distribution Amount
|
-
|
$
|
14,144.37
|
|||||
|
I
|
Unpaid Expenses of The Trustees
|
-
|
$
|
14,144.37
|
|||||
|
J
|
Carryover Servicing Fee
|
-
|
$
|
14,144.37
|
|||||
|
K
|
Remaining Amounts to the Noteholders after the first auction date
|
-
|
$
|
14,144.37
|
|||||
|
L
|
Excess Distribution Certificateholder
|
-
|
$ |
14,144.37
|
|||||
|
Waterfall Triggers
|
|||||
| A |
Student Loan Principal Outstanding
|
$
|
47,663,178.77
|
||
| B |
Interest to be Capitalized
|
$
|
205,472.13
|
||
| C |
Capitalized Interest Account Balance
|
-
|
|||
| D |
Reserve Account Balance (after any reinstatement)
|
$
|
144,062.63
|
||
|
E
|
Less: Specified Reserve Account Balance
|
$
|
(158,207.00)
|
|
|
|
F
|
Total
|
$
|
47,854,506.53
|
||
|
G
|
Class A Notes Outstanding (after application of available funds)
|
$
|
40,856,732.65
|
||
|
H
|
Insolvency Event or Event of Default Under Indenture
|
N |
|
||
|
I
|
Available Funds Applied to Class A Noteholders’ Distribution Amount Before Any Amounts are Applied to the Class B Noteholders’ Distribution Amount (G>F or H=Y)
|
N |
|
||
|
Page 7 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
| VII. |
2014-7 Distributions
|
| A |
|
B |
|
|||||
|
Cusip/Isin
|
63939AAA9
|
63939AAB7
|
||||||
|
Beginning Balance
|
$
|
40,856,732.65
|
$
|
4,200,000.00
|
||||
|
Index
|
SOFR
|
SOFR
|
||||||
|
Spread/Fixed Rate
|
0.61%
|
|
1.50%
|
|
||||
|
Record Date (Days Prior to Distribution)
|
1 NEW YORK BUSINESS DAY
|
1 NEW YORK BUSINESS DAY
|
||||||
|
Accrual Period Begin
|
4/27/2026
|
4/27/2026
|
||||||
|
Accrual Period End
|
5/26/2026
|
5/26/2026
|
||||||
|
Daycount Fraction
|
0.08055556
|
0.08055556
|
||||||
|
Interest Rate*
|
4.36964%
|
|
5.25964%
|
|
||||
|
Accrued Interest Factor
|
0.003519988
|
0.004236933
|
||||||
|
Current Interest Due
|
$
|
143,815.20
|
$
|
17,795.12
|
||||
|
Interest Shortfall from Prior Period Plus Accrued Interest
|
-
|
-
|
||||||
|
Total Interest Due
|
$
|
143,815.20
|
$
|
17,795.12
|
||||
|
Interest Paid
|
$
|
143,815.20
|
$
|
17,795.12
|
||||
|
Interest Shortfall
|
-
|
-
|
||||||
|
Principal Paid
|
-
|
-
|
||||||
|
Ending Principal Balance
|
$
|
40,856,732.65
|
$
|
4,200,000.00
|
||||
|
Paydown Factor
|
0.000000000
|
0.000000000
|
||||||
|
Ending Balance Factor
|
0.265648457
|
1.000000000
|
||||||
|
*
|
Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see
https://images.navient.com/investors/data/abrate.txt.
|
|
Page 8 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |
| VIII. |
2014-7 Reconciliations
|
|
A
|
Principal Distribution Reconciliation
|
||||
|
|
Notes Outstanding Principal Balance
|
$
|
45,056,732.65
|
||
|
|
Adjusted Pool Balance
|
$
|
47,868,650.90
|
||
|
|
Overcollateralization Amount
|
$
|
2,750,000.00
|
||
|
|
Principal Distribution Amount
|
-
|
|||
|
|
Principal Distribution Amount Paid
|
-
|
|||
|
B
|
Reserve Account Reconciliation
|
||||
|
|
Beginning Period Balance
|
$
|
158,207.00
|
||
|
|
Reserve Funds Utilized
|
(14,144.37)
|
|||
|
|
Reserve Funds Reinstated
|
0.00
|
|||
|
|
Balance Available
|
$
|
144,062.63
|
||
|
|
Required Reserve Acct Balance
|
$
|
158,207.00
|
||
|
|
Release to Collection Account
|
- | |||
|
|
Ending Reserve Account Balance
|
$
|
144,062.63
|
||
|
C
|
Floor Income Rebate Account
|
||||
|
|
Beginning Period Balance
|
$
|
18,986.91
|
||
|
|
Deposits for the Period
|
$
|
9,743.50
|
||
|
|
Release to Collection Account
|
|
-
|
||
|
|
Ending Balance
|
$
|
28,730.41
|
||
|
D
|
Supplemental Purchase Account
|
||||
|
|
Beginning Period Balance
|
-
|
|||
|
|
Supplemental Loan Purchases
|
-
|
|||
|
|
Transfers to Collection Account
|
-
|
|||
|
Ending Balance
|
-
|
||||
|
Page 9 of 9
|
Trust 2014-7 Monthly Servicing Report: Collection Period 04/01/2026 - 04/30/2026, Distribution Date 05/26/2026 |