10/15/2025 | Press release | Distributed by Public on 10/15/2025 15:14
|
Class
|
Outstanding
Principal Amount
|
Interest Rate
|
Price
|
Next Reset Date
|
Legal Maturity Date
|
|||||
|
Class A-6B Notes
|
$91,409,194.78
|
SOFR Rate
plus %
|
100%
|
January 26, 2026
|
October 25, 2040
|
|||||
|
Class A-6C Notes
|
$91,409,194.78
|
SOFR Rate
plus %
|
100%
|
January 26, 2026
|
October 25, 2040
|
|
|
Class A-6B Notes |
Class A-6C Notes
|
|
Original principal amount
|
$200,000,000
|
$200,000,000
|
|
Current outstanding principal balance
|
$91,409,194.78
|
$91,409,194.78
|
|
Principal amount being remarketed
|
$91,409,194.78(1)
|
$91,409,194.78(1)
|
|
Remarketing Terms Determination Date
|
October 15, 2025
|
October 15, 2025
|
|
Notice Date(2)
|
October 17, 2025
|
October 17, 2025
|
|
Spread Determination Date(3)
|
On or before October 22, 2025
|
On or before October 22, 2025
|
|
Current Reset Date
|
October 27, 2025
|
October 27, 2025
|
|
All Hold Rate
|
SOFR Rate plus 0.75%
|
SOFR Rate plus 0.75%
|
|
Next applicable reset date
|
January 26, 2026
|
January 26, 2026
|
|
Interest rate mode
|
Floating
|
Floating
|
|
Index
|
SOFR Rate(4)
|
SOFR Rate(4)
|
|
Spread(5)
|
Plus %
|
Plus %
|
|
Day-count basis
|
Actual/360
|
Actual/360
|
|
Weighted average remaining life
|
(6)
|
(6)
|
| (1) |
Subject to the receipt of timely delivered Hold Notices.
|
| (2) |
Unless an existing class A-6B or class A-6C noteholder submits a Hold Notice to the remarketing agent prior to 12:00 p.m. (noon), New York City time, on the Notice Date, such notes will be irrevocably deemed to have been tendered for remarketing.
|
| (3) |
The applicable Spread may be determined at any time after 12:00 p.m. (noon), New York City time, on the Notice Date but not later than 3:00 p.m., New York City time, on October 22, 2025.
|
| (4) |
The "SOFR Rate" will be a per annum rate equal to 90-day Average SOFR for such reset period plus a tenor spread adjustment equal to 0.26161% per annum. The SOFR Rate will be reset on each reset date in accordance with the procedures set forth under "Description of the Notes-Determination of Indices-SOFR" in the free-writing prospectus.
|
| (5) |
To be determined on the spread determination date.
|
| (6) |
The projected weighted average remaining life to the January 26, 2026 reset date of the class A-6B and class A-6C notes (and assuming a successful remarketing of such notes on the current reset date) under various usual and customary prepayment scenarios is approximately 0.25 years. More information may be found under "Prepayments, Extensions, Weighted Average Remaining Life and Expected Maturity of the Class A-6B and Class A-6C Notes" to be included as Exhibit I to the final remarketing prospectus supplement to be distributed to potential investors on or prior to the spread determination date.
|
|
REMARKETING TERMS SUMMARY
|
i
|
|
INTRODUCTION
|
ii
|
|
FORWARD-LOOKING STATEMENTS
|
ix
|
|
SUMMARY OF NOTE TERMS
|
1
|
|
RISK FACTORS
|
21
|
|
DEFINED TERMS
|
50
|
|
THE TRUST
|
50
|
|
USE OF PROCEEDS
|
54
|
|
AFFILIATIONS AND RELATIONS
|
54
|
|
THE DEPOSITOR
|
55
|
|
NAVIENT CORPORATION
|
56
|
|
THE SPONSOR, SERVICER, ADMINISTRATOR AND SUBSERVICERS
|
57
|
|
THE SELLERS
|
60
|
|
THE TRUST STUDENT LOAN POOL
|
61
|
|
THE COMPANIES' STUDENT LOAN FINANCING BUSINESS
|
65
|
|
TRANSFER AGREEMENTS
|
70
|
|
SERVICING AND ADMINISTRATION
|
73
|
|
TRADING INFORMATION
|
83
|
|
DESCRIPTION OF THE NOTES
|
85
|
|
INDENTURE
|
124
|
|
CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS
|
130
|
|
STATIC POOLS
|
135
|
|
PREPAYMENTS, EXTENSIONS, WEIGHTED AVERAGE REMAINING LIFE AND EXPECTED MATURITY OF THE CLASS A-6B AND CLASS A-6C NOTES
|
135
|
|
RECENT DEVELOPMENTS
|
137
|
|
CERTAIN U.S. FEDERAL INCOME TAX CONSIDERATIONS
|
137
|
|
STATE AND LOCAL TAX CONSEQUENCES
|
146
|
|
ERISA CONSIDERATIONS
|
146
|
|
ACCOUNTING CONSIDERATIONS
|
149
|
|
REPORTS TO NOTEHOLDERS
|
149
|
|
REMARKETING
|
150
|
|
NOTICES TO INVESTORS
|
151
|
|
LISTING INFORMATION
|
152
|
|
DEPOSITOR AFFIRMATIONS
|
153
|
|
CERTAIN INVESTMENT COMPANY ACT CONSIDERATIONS
|
153
|
|
RATINGS
|
154
|
|
LEGAL PROCEEDINGS
|
154
|
|
LEGAL MATTERS
|
158
|
|
GLOSSARY
|
159
|
| ANNEX A: | The Trust Student Loan Pool as of August 31, 2025 |
|
|
|
| APPENDIX A: |
Federal Family Education Loan Program
|
|
|
|
| APPENDIX B: |
Global Clearance, Settlement and Tax Documentation Procedures
|
| EXHIBIT I: |
Prepayments, Extensions, Weighted Average Remaining Life and Expected Maturity of the Class A-6B and Class A-6C Notes
|