Navient Student Loan Trust 2014 3
09/04/2026 | Press release | Distributed by Public on 09/04/2026 11:16
Asset-Backed Issuer Distribution Report (Form 10-D)
Navient Student Loan Trust 2014-3
Monthly Servicing Report
Distribution Date 08/25/2026
Collection Period 07/01/2026 - 07/31/2026
Navient Funding, LLC - Depositor
Navient Solutions - Master Servicer and Administrator
Deutsche Bank National Trust Company - Indenture Trustee
Deutsche Bank Trust Company Americas - Eligible Lender Trustee
Navient Funding - Excess Distribution Certificateholder
|
Page 1 of 9
|
Trust 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| I. |
Deal Parameters
|
|
A
|
Student Loan Portfolio Characteristics
|
08/14/2014
|
06/30/2026
|
07/31/2026
|
|||||||||
|
Principal Balance
|
$
|
257,379,779.65
|
$
|
74,163,848.06
|
$
|
72,962,779.05
|
|||||||
|
Interest to be Capitalized Balance
|
1,434,913.67
|
336,688.84
|
307,761.23
|
||||||||||
|
Pool Balance
|
$
|
258,814,693.32
|
$
|
74,500,536.90
|
$
|
73,270,540.28
|
|||||||
|
Specified Reserve Account Balance
|
5,924,377.00
|
- N/A -
|
- N/A -
|
||||||||||
|
Adjusted Pool (1)
|
$
|
264,739,070.32
|
$
|
74,500,536.90
|
$
|
73,270,540.28
|
|||||||
|
Weighted Average Coupon (WAC)
|
5.51%
|
|
5.81%
|
|
5.82%
|
|
|||||||
|
Number of Loans
|
11,328
|
3,016
|
2,981
|
||||||||||
|
Aggregate Outstanding Principal Balance - Tbill
|
$
|
4,918,133.25
|
$
|
4,905,483.77
|
|||||||||
|
Aggregate Outstanding Principal Balance - SOFR
|
$
|
69,582,403.65
|
$
|
68,365,056.51
|
|||||||||
|
Pool Factor
|
0.282943188
|
0.278271823
|
|||||||||||
|
Since Issued Constant Prepayment Rate
|
5.09%
|
|
5.12%
|
|
|||||||||
| (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
|
07/27/2026
|
08/25/2026 | |||||||
| A |
|
63938JAA1
|
$
|
64,148,012.74
|
$
|
62,973,365.97
|
|||||
| B |
|
63938JAB9
|
$
|
7,000,000.00
|
$
|
7,000,000.00
|
|||||
| C |
Account Balances
|
07/27/2026
|
08/25/2026 | ||||||
|
Reserve Account Balance
|
$
|
263,306.00
|
$
|
263,306.00
|
|||||
|
Capitalized Interest Account Balance
|
-
|
-
|
|||||||
|
Floor Income Rebate Account
|
$
|
38,306.48
|
$
|
57,189.36
|
|||||
|
Supplemental Loan Purchase Account
|
-
|
-
|
|||||||
| D |
Asset / Liability
|
07/27/2026
|
08/25/2026 | ||||||
|
Adjusted Pool Balance + Supplemental Loan Purchase
|
$
|
74,500,536.90
|
$
|
73,270,540.28
|
|||||
|
Total Notes
|
$
|
71,148,012.74
|
$
|
69,973,365.97
|
|||||
|
Difference
|
$
|
3,352,524.16
|
$
|
3,297,174.31
|
|||||
|
Parity Ratio
|
1.04712
|
1.04712
|
|||||||
|
Page 2 of 9
|
Trust 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| II. |
Trust Activity 07/01/2026 through 07/31/2026
|
|
A
|
Student Loan Principal Receipts
|
||||
|
Borrower Principal
|
276,767.05
|
||||
|
Guarantor Principal
|
539,904.70
|
||||
|
Consolidation Activity Principal
|
575,134.12
|
||||
|
Seller Principal Reimbursement
|
-
|
||||
|
Servicer Principal Reimbursement
|
-
|
|
|||
|
Rejected Claim Repurchased Principal
|
-
|
||||
|
Other Principal Deposits
|
-
|
||||
|
Total Principal Receipts
|
$
|
1,391,805.87
|
|||
|
B
|
Student Loan Interest Receipts
|
||||
|
Borrower Interest
|
106,690.86
|
||||
|
Guarantor Interest
|
62,329.66
|
||||
|
Consolidation Activity Interest
|
8,246.72
|
||||
|
Special Allowance Payments
|
0.00
|
||||
|
Interest Subsidy Payments
|
0.00
|
||||
|
Seller Interest Reimbursement
|
0.00
|
||||
|
Servicer Interest Reimbursement
|
2,601.44
|
||||
|
Rejected Claim Repurchased Interest
|
0.00
|
||||
|
Other Interest Deposits
|
3,381.00
|
||||
|
Total Interest Receipts
|
$
|
183,249.68
|
|||
|
C
|
Reserves in Excess of Requirement
|
|
-
|
||
|
D
|
Investment Income
|
$
|
6,413.75
|
||
|
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
|
-
|
|||
|
K
|
Funds Released from Capitalized Interest Account
|
-
|
|||
|
L
|
Less: Funds Previously Remitted:
|
||||
|
Servicing Fees to Servicer
|
-
|
||||
|
Consolidation Loan Rebate Fees to Dept. of Education
|
$
|
(66,339.61)
|
|
||
|
Floor Income Rebate Fees to Dept. of Education
|
-
|
||||
|
Funds Allocated to the Floor Income Rebate Account
|
$
|
(18,882.88)
|
|
||
|
M
|
AVAILABLE FUNDS
|
$
|
1,496,246.81
|
||
|
N
|
Non-Cash Principal Activity During Collection Period
|
$
|
(190,736.86)
|
|
|
|
O
|
Non-Reimbursable Losses During Collection Period
|
$
|
8,616.11
|
||
|
P
|
Aggregate Purchased Amounts by the Depositor, Servicer or Seller
|
|
-
|
||
|
Q
|
Aggregate Loan Substitutions
|
-
|
|||
|
Page 3 of 9
|
Trust 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| III. |
2014-3 Portfolio Characteristics
|
|
07/31/2026
|
06/30/2026
|
|||||||||||||||||||||||||||||||||
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
|||||||||||||||||||||||||||
|
INTERIM:
|
DEFERMENT
|
5.32%
|
|
78
|
$
|
2,238,405.85
|
3.068%
|
|
5.43%
|
|
83
|
$
|
2,449,642.04
|
3.303%
|
|
|||||||||||||||||||
|
REPAYMENT:
|
CURRENT
|
5.62%
|
|
2,469
|
$
|
53,697,764.17
|
73.596%
|
|
5.67%
|
|
2,486
|
$
|
54,637,711.49
|
73.672%
|
|
|||||||||||||||||||
|
|
31-60 DAYS DELINQUENT
|
7.07%
|
|
55
|
$
|
2,809,510.72
|
3.851%
|
|
6.56%
|
|
68
|
$
|
2,334,595.30
|
3.148%
|
|
|||||||||||||||||||
|
|
61-90 DAYS DELINQUENT
|
6.68%
|
|
40
|
$
|
1,520,242.03
|
2.084%
|
|
7.29%
|
|
34
|
$
|
1,570,706.14
|
2.118%
|
|
|||||||||||||||||||
|
|
91-120 DAYS DELINQUENT
|
6.06%
|
|
14
|
$
|
308,012.94
|
0.422%
|
|
5.95%
|
|
30
|
$
|
1,115,221.64
|
1.504%
|
|
|||||||||||||||||||
|
|
> 120 DAYS DELINQUENT
|
6.17%
|
|
87
|
$
|
3,473,974.24
|
4.761%
|
|
6.26%
|
|
92
|
$
|
3,747,040.70
|
5.052%
|
|
|||||||||||||||||||
|
|
FORBEARANCE
|
6.43%
|
|
211
|
$
|
7,972,586.79
|
10.927%
|
|
5.99%
|
|
197
|
$
|
7,186,419.08
|
9.690%
|
|
|||||||||||||||||||
|
|
CLAIMS IN PROCESS
|
6.33%
|
|
27
|
$
|
942,282.31
|
1.291%
|
|
6.51%
|
|
26
|
$
|
1,122,511.67
|
1.514%
|
|
|||||||||||||||||||
|
TOTAL
|
2,981
|
$
|
72,962,779.05
|
100.00%
|
|
3,016
|
$
|
74,163,848.06
|
100.00%
|
|
||||||||||||||||||||||||
* Percentages may not total 100% due to rounding
|
Page 4 of 9
|
Trust 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| IV. |
2014-3 Portfolio Characteristics (cont'd)
|
|
07/31/2026
|
06/30/2026
|
|||||||
|
Pool Balance
|
$
|
73,270,540.28
|
$
|
74,500,536.90
|
||||
|
Outstanding Borrower Accrued Interest
|
$
|
3,103,588.44
|
$
|
3,134,471.97
|
||||
|
Borrower Accrued Interest to be Capitalized
|
$
|
307,761.23
|
$
|
336,688.84
|
||||
|
Borrower Accrued Interest >30 Days Delinquent
|
$
|
489,767.18
|
$
|
545,611.65
|
||||
|
Total # Loans
|
2,981
|
3,016
|
||||||
|
Total # Borrowers
|
1,666
|
1,684
|
||||||
|
Weighted Average Coupon
|
5.82%
|
|
5.81%
|
|
||||
|
Weighted Average Remaining Term
|
204.84
|
204.40
|
||||||
|
Non-Reimbursable Losses
|
$
|
8,616.11
|
$
|
21,811.69
|
||||
|
Cumulative Non-Reimbursable Losses
|
$
|
1,119,737.79
|
$
|
1,111,121.68
|
||||
|
Since Issued Constant Prepayment Rate (CPR)
|
5.12%
|
|
5.09%
|
|
||||
|
Loan Substitutions
|
-
|
-
|
||||||
|
Cumulative Loan Substitutions
|
-
|
-
|
||||||
|
Rejected Claim Repurchases
|
-
|
-
|
||||||
|
Cumulative Rejected Claim Repurchases
|
$
|
440,252.75
|
$
|
440,252.75
|
||||
|
Unpaid Primary Servicing Fees
|
-
|
-
|
||||||
|
Unpaid Administration Fees
|
-
|
-
|
||||||
|
Unpaid Carryover Servicing Fees
|
-
|
-
|
||||||
|
Note Principal Shortfall
|
-
|
-
|
||||||
|
Note Interest Shortfall
|
-
|
-
|
||||||
|
Unpaid Interest Carryover
|
-
|
-
|
||||||
|
Non-Cash Principal Activity - Capitalized Interest
|
$
|
199,228.28
|
$
|
222,969.85
|
||||
|
Borrower Interest Accrued
|
$
|
344,861.05
|
$
|
336,653.63
|
||||
|
Interest Subsidy Payments Accrued
|
$
|
10,181.61
|
$
|
11,266.57
|
||||
|
Special Allowance Payments Accrued
|
$
|
78,827.03
|
$
|
77,329.21
|
||||
|
Page 5 of 9
|
Trust 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| V. |
2014-3 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
|
5.82%
|
|
2,981
|
72,962,779.05
|
100.000%
|
|
|||||||||||
|
Total
|
5.82%
|
|
2,981
|
$
|
72,962,779.05
|
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
|
0.00%
|
|
0
|
-
|
0.000%
|
|
|||||||||||
|
- Other
|
5.82%
|
|
2,981
|
72,962,779.05
|
100.000%
|
|
|||||||||||
|
Total
|
5.82%
|
|
2,981
|
$
|
72,962,779.05
|
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 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| VI. |
2014-3 Waterfall for Distributions
|
|
Paid
|
Remaining
Funds Balance
|
||||||||
|
Total Available Funds
|
$
|
1,496,246.81
|
|||||||
|
A
|
Trustee Fees
|
|
-
|
$
|
1,496,246.81
|
||||
|
B
|
Primary Servicing Fee
|
$
|
9,177.80
|
$
|
1,487,069.01
|
||||
|
C
|
Administration Fee
|
$
|
6,667.00
|
$
|
1,480,402.01
|
||||
|
D
|
Class A Noteholders' Interest Distribution Amount
|
$
|
224,814.27
|
$
|
1,255,587.74
|
||||
|
E
|
Class B Noteholders' Interest Distribution Amount
|
$
|
29,494.55
|
$
|
1,226,093.19
|
||||
|
F
|
Reserve Account Reinstatement
|
-
|
$
|
1,226,093.19
|
|||||
|
G
|
Class A Noteholders' Principal Distribution Amount
|
$
|
1,174,646.77
|
$
|
51,446.42
|
||||
|
H
|
Class B Noteholders' Principal Distribution Amount
|
-
|
$
|
51,446.42
|
|||||
|
I
|
Unpaid Expenses of The Trustees
|
-
|
$
|
51,446.42
|
|||||
|
J
|
Carryover Servicing Fee
|
-
|
$
|
51,446.42
|
|||||
|
K
|
Remaining Amounts to the Noteholders after the first auction date
|
-
|
$
|
51,446.42
|
|||||
|
L
|
Excess Distribution Certificateholder
|
$
|
51,446.42
|
-
|
|||||
|
Waterfall Triggers
|
|||||||||
|
A
|
Student Loan Principal Outstanding
|
$
|
72,962,779.05
|
||||||
|
B
|
Interest to be Capitalized
|
$
|
307,761.23
|
||||||
|
C
|
Capitalized Interest Account Balance
|
-
|
|||||||
|
D
|
Reserve Account Balance (after any reinstatement)
|
$
|
263,306.00
|
||||||
|
E
|
Less: Specified Reserve Account Balance
|
$
|
(263,306.00)
|
|
|||||
|
F
|
Total
|
$
|
73,270,540.28
|
||||||
|
G
|
Class A Notes Outstanding (after application of available funds)
|
$
|
62,973,365.97
|
||||||
|
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 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| VII. |
2014-3 Distributions
|
Distribution Amounts
| A |
|
B |
|
|||||
|
Cusip/Isin
|
63938JAA1
|
63938JAB9
|
||||||
|
Beginning Balance
|
$
|
64,148,012.74
|
$
|
7,000,000.00
|
||||
|
Index
|
SOFR
|
SOFR
|
||||||
|
Spread/Fixed Rate
|
0.62%
|
|
1.50%
|
|
||||
|
Record Date (Days Prior to Distribution)
|
1 NEW YORK BUSINESS DAY
|
1 NEW YORK BUSINESS DAY
|
||||||
|
Accrual Period Begin
|
7/27/2026
|
7/27/2026
|
||||||
|
Accrual Period End
|
8/25/2026
|
8/25/2026
|
||||||
|
Daycount Fraction
|
0.08055556
|
0.08055556
|
||||||
|
Interest Rate*
|
4.35056%
|
|
5.23056%
|
|
||||
|
Accrued Interest Factor
|
0.003504618
|
0.004213507
|
||||||
|
Current Interest Due
|
$
|
224,814.27
|
$
|
29,494.55
|
||||
|
Interest Shortfall from Prior Period Plus Accrued Interest
|
-
|
-
|
||||||
|
Total Interest Due
|
$
|
224,814.27
|
$
|
29,494.55
|
||||
|
Interest Paid
|
$
|
224,814.27
|
$
|
29,494.55
|
||||
|
Interest Shortfall
|
-
|
-
|
||||||
|
Principal Paid
|
$
|
1,174,646.77
|
-
|
|||||
|
Ending Principal Balance
|
$
|
62,973,365.97
|
$
|
7,000,000.00
|
||||
|
Paydown Factor
|
0.004588464
|
0.000000000
|
||||||
|
Ending Balance Factor
|
0.245989711
|
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 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
| VIII. |
2014-3 Reconciliations
|
|
A
|
Principal Distribution Reconciliation
|
||||
|
Notes Outstanding Principal Balance
|
$
|
71,148,012.74
|
|||
|
Adjusted Pool Balance
|
$
|
73,270,540.28
|
|||
|
Overcollateralization Amount
|
$
|
3,297,174.31
|
|||
|
Principal Distribution Amount
|
$
|
1,174,646.77
|
|||
|
Principal Distribution Amount Paid
|
$
|
1,174,646.77
|
|||
|
B
|
Reserve Account Reconciliation
|
||||
|
Beginning Period Balance
|
$
|
263,306.00
|
|||
|
Reserve Funds Utilized
|
0.00
|
||||
|
Reserve Funds Reinstated
|
0.00
|
||||
|
Balance Available
|
$
|
263,306.00
|
|||
|
Required Reserve Acct Balance
|
$
|
263,306.00
|
|||
|
Release to Collection Account
|
|
-
|
|||
|
Ending Reserve Account Balance
|
$
|
263,306.00
|
|||
|
C
|
Floor Income Rebate Account
|
||||
|
Beginning Period Balance
|
$
|
38,306.48
|
|||
|
Deposits for the Period
|
$
|
18,882.88
|
|||
|
Release to Collection Account
|
|
-
|
|||
|
Ending Balance
|
$
|
57,189.36
|
|||
|
D
|
Supplemental Purchase Account
|
||||
|
Beginning Period Balance
|
-
|
||||
|
Supplemental Loan Purchases
|
-
|
||||
|
Transfers to Collection Account
|
-
|
||||
|
Ending Balance
|
-
|
||||
|
Page 9 of 9
|
Trust 2014-3 Monthly Servicing Report: Collection Period 07/01/2026 - 07/31/2026, Distribution Date 08/25/2026
|
Navient Student Loan Trust 2014 3 published this content on September 04, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on September 04, 2026 at 17:17 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]