Medallion Trust Series Servicers Certificate
|
|
- Rosamond Barnett
- 5 years ago
- Views:
Transcription
1 Reporting Dates Pool Closing Date 30 Nov 2017 Pool Notice Date 22 Sep 2018 Distribution Date 24 Sep 2018 Collection Start Date 01 Aug 2018 Collection End Date 31 Aug 2018 Collection Days 31 Accrual Start Date 23 Aug 2018 Accrual End Date 24 Sep 2018 Accrual Days 32 Securities on Issue No of Certificates Initial Amount Initial Amount Class A1 Notes 243,800 2,438,000,00 Class A2 Notes 10, ,000,00 Class B Notes 5,379 53,790,00 Class C Notes 2,518 25,180,00 Class D Notes 927 9,270,00 Class E Notes 928 9,280,00 Class F Notes 848 8,480,00 Pool Size Number of loans at issue 9, Number of loans at beginning 8, Number of loans at end 8, Losses Number of Losses Value of Losses Interest Rate for Accrual Period Note Interest Rate Coupon Margin Coupon Rate Class A1 Notes % % % Class A2 Notes % % % Class B Notes % % % Class C Notes % % % Class D Notes % % % Class E Notes % % % Class F Notes % % % Monthly Accrual Period for Facilities % Distribution Payable on Distribution Date Interest Per Cert Interest Aggregate Principal Per Cert Principal Aggregate Total Amount Per Cert Total Aggregate Class A1 Notes ,934, ,180, ,115,19 Class A2 Notes , , Class B Notes , , Class C Notes , , Class D Notes , , Class E Notes , , Class F Notes , , Total ,651, ,180, ,832, Pool Factors Previous Distribution Current Distribution Class A1 Notes Class A2 Notes Class B Notes Class C Notes Class D Notes Class E Notes Class F Notes Page 1 of 8
2 Monthly Cashflow Working Sheet Medallion Trust Series Servicers Certificate FCC + Offset Total 8,175, Other Income 36, Interest On Collections 98, Aggregate Available Distribution Amount 8,310, Other Taxes Trustee and Manager Fees 71, Servicing Fee 493, Liquidity Commitment Fee 5, Support Facility 851, FCC Other Creditors 5, Other Expense Liquidity Repayment Amount A1 Coupon 4,934, A2 Coupon 298, B Coupon 174, C Coupon 92, D Coupon 42, E Coupon 52, F Coupon 56, Principal Draw Repayment Amount Principal Charge Off Reimbursement Extraordinary Reserve Draw Repayment Amount Arranging Fee 114, Required Distribution Amount 7,193, Income shortfall Liquidity Facility Draw Principal Draw Extraordinary Expense Draw Income Carryover Amount Unreimbursement Total Reimbursement Due Payment Allocation Cascade Due Amount Available Amount Paid Amount Available Distribution Amount 8,310, Principal Draw Liquidity Draw Extraordinary Expense Draw Available Funds 8,310, Other Taxes 8,310, Trustee and Manager Fees 71, ,310, , Servicing Fee 493, ,239, , Liquidity Commitment Fee 5, ,745, , Support Facility 851, ,740, , FCC Other Creditors 5, ,888, , Other Expense ,883, Liquidity Repayment Amount 6,883, A1 Coupon 4,934, ,883, ,934, A2 Coupon 298, ,948, , B Coupon 174, ,650, , C Coupon 92, ,475, , D Coupon 42, ,382, , E Coupon 52, ,340, , F Coupon 56, ,287, , Principal Draw Repayment Amount 1,231, Principal Charge Off Reimbursement 1,231, Extraordinary Reserve Draw Repayment Amount 1,231, Arranging Fee 114, ,231, , Total Income Carryover Amount Total Reimbursement Excess Distribution 1,116, Unpaid Facility Int Chg - Liquidity - Extraordinary Expense Unpaid Security Interest Amount - Class A1 Notes - Class A2 Notes - Class B Notes - Class C Notes - Class D Notes - Class E Notes - Class F Notes Page 2 of 8
3 Facilities Outstanding Liquidity Commitment Facility Limit 19,875,00 Beginning Liquidity Commitment Facility 19,875,00 Previous Liquidity Facility Draw Repayment of Liquidity Facility Liquidity Facility Draw Ending Liquidity Commitment Facility 19,875,00 Beginning Principal Draw Previous Principal Draw Repayment of Principal Draw Principal Draw Ending Principal Draw ExtraOrdinary Expense Facility Limit 150,00 Beginning ExtraOrdinary Expense Facility 150,00 Previous ExtraOrdinary Expense Draw Repayment of ExtraOrdinary Expense Facility ExtraOrdinary Expense Draw Ending ExtraOrdinary Expense Facility 150,00 Page 3 of 8
4 Coupon and Principal Distribution Worksheet Per Certificate Aggregate Class A1 Notes Interest on Unpaid Security Coupon Security Coupon ,934, Total Coupon ,934, Interest on Unpaid Security Coupon Security Coupon 4,934, Coupon Payable ,934, Unpaid Security Coupon Class A2 Notes Interest on Unpaid Security Coupon Security Coupon , Total Coupon , Interest on Unpaid Security Coupon Security Coupon 298, Coupon Payable , Unpaid Security Coupon Class B Notes Interest on Unpaid Security Coupon Security Coupon , Total Coupon , Interest on Unpaid Security Coupon Security Coupon 174, Coupon Payable , Unpaid Security Coupon Class C Notes Interest on Unpaid Security Coupon Security Coupon , Total Coupon , Interest on Unpaid Security Coupon Security Coupon 92, Coupon Payable , Unpaid Security Coupon Class D Notes Interest on Unpaid Security Coupon Security Coupon , Total Coupon , Interest on Unpaid Security Coupon Security Coupon 42, Coupon Payable , Unpaid Security Coupon Class E Notes Interest on Unpaid Security Coupon Security Coupon , Total Coupon , Interest on Unpaid Security Coupon Security Coupon 52, Coupon Payable , Unpaid Security Coupon Class F Notes Interest on Unpaid Security Coupon Security Coupon , Total Coupon , Interest on Unpaid Security Coupon Security Coupon 56, Coupon Payable , Unpaid Security Coupon Page 4 of 8
5 Principal Amount Principal Collection 57,596, plus Repurchases less Total Customer Redraw -17,415, plus Redraw Bond Issue This Month Aggregate Principal Damages from Seller & Servicer Reimbursement - Class A1 Notes - Class A2 Notes - Class B Notes - Class C Notes - Class D Notes - Class E Notes - Class F Notes Principal Rounding 1, Scheduled Principal Amount 3,012, Unscheduled Principal Amount - Principal Prepayment 20,567, Unscheduled Principal Amount - Full Prepayment 34,017, Unscheduled Principal Amount - less Redraws + Chargeoff Reimbursement 37,168, Total Available Principal Amount for Redraw Bonds 40,182, Principal Rounding b/f 1, Total Unscheduled Principal Amount 37,168, Total Scheduled Principal Amount 3,012, Previous Principal Carryover Amount Total Available Principal Amount for Notes 40,182, Net Principal Draw Net Total Available Principal Amount for Notes 40,182, Principal Allocation Certificate Amount Aggregate Class A Percentage via Stepdown 10 Class A1 Principal Payment ,180, Class A2 Principal Payment Class B Principal Payment Class C Principal Payment Class D Principal Payment Class E Principal Payment Class F Principal Payment Principal rounding c/f 1, Outstanding Principal - beginning period 2,252,261, less Principal Repayment -57,596, plus Total Customer Redraw 17,415, less Principal Losses Plus Substitutions Outstanding Principal - Closing period 2,212,080, Page 5 of 8
6 Principal Losses Principal Losses Principal Draw Amount - Pool Mortgage Insurance Policy Principal Draw Amount - Individual Mortgage Insurance Policy Net Principal Losses - Class A1 Notes - Class A2 Notes - Class B Notes - Class C Notes - Class D Notes - Class E Notes - Class F Notes Class A1 Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Class A2 Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Class B Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Class C Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Class D Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Class E Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Class F Notes Beginning Unreimbursed s Reimbursement Ending Unreimbursed s Page 6 of 8
7 Investors Balance Outstanding Worksheet Foreign Aggregate Aggregate Class A1 Notes Initial Invested Amount 2,438,000,00 Previous Principal Distribution 397,737, Principal Carryover Amount Principal Distribution for Current Period 40,180, Total Principal Distribution to Date 437,918, Beginning Invested Amount 2,040,262, Ending Invested Amount 2,000,081, Unreimbursed s Beginning Stated Amount 2,040,262, Ending Stated Amount 2,000,081, Class A2 Notes Initial Invested Amount 106,000,00 Previous Principal Distribution Principal Carryover Amount Principal Distribution for Current Period Total Principal Distribution to Date Beginning Invested Amount 106,000,00 Ending Invested Amount 106,000,00 Unreimbursed s Beginning Stated Amount 106,000,00 Ending Stated Amount 106,000,00 Class B Notes Initial Invested Amount 53,790,00 Previous Principal Distribution Principal Carryover Amount Principal Distribution for Current Period Total Principal Distribution to Date Beginning Invested Amount 53,790,00 Ending Invested Amount 53,790,00 Unreimbursed s Beginning Stated Amount 53,790,00 Ending Stated Amount 53,790,00 Class C Notes Initial Invested Amount 25,180,00 Previous Principal Distribution Principal Carryover Amount Principal Distribution for Current Period Total Principal Distribution to Date Beginning Invested Amount 25,180,00 Ending Invested Amount 25,180,00 Unreimbursed s Beginning Stated Amount 25,180,00 Ending Stated Amount 25,180,00 Class D Notes Initial Invested Amount 9,270,00 Previous Principal Distribution Principal Carryover Amount Principal Distribution for Current Period Total Principal Distribution to Date Beginning Invested Amount 9,270,00 Ending Invested Amount 9,270,00 Unreimbursed s Beginning Stated Amount 9,270,00 Ending Stated Amount 9,270,00 Class E Notes Initial Invested Amount 9,280,00 Previous Principal Distribution Principal Carryover Amount Principal Distribution for Current Period Total Principal Distribution to Date Beginning Invested Amount 9,280,00 Ending Invested Amount 9,280,00 Unreimbursed s Beginning Stated Amount 9,280,00 Ending Stated Amount 9,280,00 Class F Notes Initial Invested Amount 8,480,00 Previous Principal Distribution Principal Carryover Amount Principal Distribution for Current Period Total Principal Distribution to Date Beginning Invested Amount 8,480,00 Ending Invested Amount 8,480,00 Unreimbursed s Beginning Stated Amount 8,480,00 Ending Stated Amount 8,480,00 Page 7 of 8
8 Average Monthly Percentage Current Balance of Arrears greater than 60 days 3,617, Current Outstanding Loan Balance 2,212,080, Average Monthly Percentage Monthly Percentage - Current Period 0.16 Monthly Percentage Month Monthly Percentage Month Monthly Percentage Month Monthly Percentage Month Monthly Percentage Month Monthly Percentage Month Monthly Percentage Month Monthly Percentage Month 9 Monthly Percentage Month 10 Monthly Percentage Month 11 Page 8 of 8
Medallion Trust Series Servicers Certificate
Reporting Dates Pool Closing Date 21 Aug 2012 Pool Notice Date 21 May 2016 Distribution Date 23 May 2016 Collection Start Date 01 Apr 2016 Collection End Date 30 Apr 2016 Collection Days 30 Accrual Start
More informationSeries G Medallion Trust Servicers Certificate
Reporting Dates Pool Closing Date 27 Feb 2007 Pool Notice Date 26 Jan 2016 Distribution Date (Monthly) 27 Jan 2016 Collection Start Date 01 Dec 2015 Collection End Date 31 Dec 2015 Collection Days (Monthly)
More informationMedallion Trust Series Servicers Certificate
Reporting Dates Pool Closing Date 27 Feb 2014 Pool Notice Date 18 May 2018 Distribution Date 22 May 2018 Collection Start Date 01 Apr 2018 Collection End Date 30 Apr 2018 Collection Days 30 Accrual Start
More informationSeries G Medallion Trust Servicers Certificate
Reporting Dates Pool Closing Date 27 Feb 2007 Pool Notice Date 29 Aug 2016 Distribution Date (Monthly) 30 Aug 2016 Collection Start Date 01 Jul 2016 Collection End Date 31 Jul 2016 Collection Days (Monthly)
More informationMedallion Trust Series Servicers Certificate
Reporting Dates Pool Closing Date 13 Mar 2015 Pool Notice Date 19 May 2016 Distribution Date 23 May 2016 Collection Start Date 01 Apr 2016 Collection End Date 30 Apr 2016 Collection Days 30 Accrual Start
More informationSeries G Medallion Trust Servicers Certificate
Reporting Dates Pool Closing Date 27 Feb 2007 Pool Notice Date 26 Jul 2016 Distribution Date (Monthly) 27 Jul 2016 Collection Start Date 01 Jun 2016 Collection End Date 30 Jun 2016 Collection Days (Monthly)
More informationSeries G Medallion Trust Servicers Certificate
Series 27-1G Medallion Trust Servicers Certificate Reporting Dates Pool Closing Date 27 Feb 27 Pool Notice Date 27 May 213 Distribution Date (Monthly) 28 May 213 Collection Start Date 1 Apr 213 Collection
More informationSeries G Medallion Trust Servicers Certificate
Reporting Dates Pool Closing Date 27 Feb 2007 Pool Notice Date 26 Jan 2010 Distribution Date (Monthly) 27 Jan 2010 Collection Start Date 01 Dec 2009 Collection End Date 31 Dec 2009 Collection Days (Monthly)
More informationSeries G Medallion Trust Servicers Certificate
Reporting Dates Pool Closing Date 14 Mar 2006 Pool Notice Date 15 Jun 2014 Distribution Date (Monthly) 16 Jun 2014 Collection Start Date 01 May 2014 Collection End Date 31 May 2014 Collection Days (Monthly)
More informationSeries G Medallion Trust Servicers Certificate
Reporting Dates Pool Closing Date 14 Mar 2006 Pool Notice Date 13 Jan 2014 Distribution Date (Monthly) 14 Jan 2014 Collection Start Date 01 Dec 2013 Collection End Date 31 Dec 2013 Collection Days (Monthly)
More informationSERIES G MEDALLION TRUST MONTHLY & QUARTERLY SERVICERS CERTIFICATE. Monthly & Quarterly Summary Distribution Details Quarterly
SERIES 20071G MEDALLION TRUST MONTHLY & QUARTERLY SERVICERS CERTIFICATE Monthly & Quarterly Summary Distribution Details Quarterly Principal Allocation as follows: Rateably bewteen: Class A1 Class A2 Class
More informationCapitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ -
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 9/30/2018 Activity 10/31/2018 A i Portfolio Balance $ 506,784,378.31 $ 8,047,561.67 $ 498,736,816.64 ii Interest and Fees to be Capitalized
More informationSLM Student Loan Trust
SLM Student Loan Trust 1998-2 Quarterly Servicing Report Distribution Date 10/25/2006 Collection Period 07/01/2006-09/30/2006 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and Administrator Deutsche
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 03/17/2014 Collection Period 12/01/2013-02/28/2014 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 11/30/2013
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 06/17/2013 Collection Period 03/01/2013-05/31/2013 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 02/28/2013
More informationSLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005
SLM Student Loan Trust 2000-2 Quarterly Servicing Report Collection Period 07/01/2005-09/30/2005 Distribution Date 10/25/2005 Indenture Trustee: Deutsche Bank I. Deal Parameters A Student Loan Portfolio
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 09/17/2018 Collection Period 06/01/2018-08/31/2018 SLC Student Loan Receivables I, Inc - Depositor The Student Loan Corporation,
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 06/15/2018 Collection Period 03/01/2018-05/31/2018 SLC Student Loan Receivables I, Inc - Depositor The Student Loan Corporation
More informationSLC Student Loan Trust
SLC Student Loan Trust 200602 Quarterly Servicing Report Distribution Date 03/15/2018 Collection Period 12/01/2017 02/28/2018 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics 11/30/2017
More informationApollo Series P Trust
Apollo Series 2008-2P Trust Investor Report for the Monthly Period Ending 2 September 2015 Mortgage Portfolio Details First Day of Monthly Period: Last Day of Monthly Period: 03/08/2015 02/09/2015 Total
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 10/25/06 Reporting Period: 7/1/2006 9/30/2006
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationSLC Student Loan Trust
SLC Student Loan Trust 200401 Quarterly Servicing Report Distribution Date 05/15/2017 Collection Period 02/01/2017 04/30/2017 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 01/31/2017
More informationReserve Account 9/17/2018 Activity 10/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25%
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 8/31/2018 Activity 9/30/2018 A i Portfolio Balance $ 513,721,662.60 $ 6,937,284.29 $ 506,784,378.31 ii Interest and Fees to be Capitalized
More informationSallie Mae Student Loan Trust Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96
Sallie Mae Student Loan Trust 1996-1 Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96 I. Deal Parameters A Student Loan Portfolio Characteristics 9/30/96 Activity 12/31/96
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date Collection Period 11/01/2016-11/30/2016 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20072 Closing Date: June 14, 2007 Monthly Distribution Report Collection Period 09/01/2011 to 09/30/2011 Monthly Distribution Date 10/25/2011 Volume 51 I Asset and
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20062 Closing Date: June 8, 2006 Monthly Distribution Report Collection Period 04/01/11 to 04/30/11 Monthly Distribution Date 05/25/11 Volume 58 I Asset and Liability
More informationSLM Private Education Student Loan Trust 2012-C
SLM Private Education Student Loan Trust 2012-C Monthly Servicing Report Distribution Date 11/15/2017 Collection Period 10/01/2017-10/31/2017 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date Collection Period 11/01/2014-11/30/2014 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationSLM Private Education Student Loan Trust 2012-B
SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSLM Private Education Student Loan Trust 2012-B
SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20063 Closing Date: September 28, 2006 Monthly Distribution Report Collection Period 06/01/11 to 06/30/11 Monthly Distribution Date 07/25/11 Volume 57 I Asset and
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 03/16/2015 Collection Period 02/01/2015-02/28/2015 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 02/17/2015 Collection Period 01/01/2015-01/31/2015 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20062 Closing Date: June 8, 2006 Monthly Distribution Report Collection Period 08/01/2011 to 08/31/2011 Monthly Distribution Date 09/26/2011 Volume 62 I Asset and
More informationSLM Student Loan Trust
SLM Student Loan Trust 2004-5 Quarterly Servicing Report Distribution Date 10/27/2014 Collection Period 07/01/2014-09/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Servicer and Administrator
More informationNavient Student Loan Trust
Navient Student Loan Trust 2017-3 Monthly Servicing Report Distribution Date 04/25/2019 Collection Period 03/01/2019-03/31/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationiv Specified Reserve Account Balance $ 2,323, E is Capitalized Interest Account Balance $ 13,700, $ 13,700, $
SLC 20052: Revised statement for the December 15, 2006 Distribution Date. Changed items: the remaining balance of the Capitalized Interest Account was withdrawn and deposited into the Collection Account,
More informationSLM Private Education Student Loan Trust 2012-A
SLM Private Education Student Loan Trust 2012-A Monthly Servicing Report Distribution Date 01/15/2019 Collection Period 12/01/2018-12/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationNavient Private Education Refi Loan Trust 2018-D
Navient Private Education Refi Loan Trust 2018-D Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 1/25/07 Reporting Period: 10/1/ /31/2006
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationNavient Private Education Loan Trust 2017-A
Navient Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20061 Closing Date: March 9, 2006 Monthly Distribution Report Collection Period 12/01/10 to 12/31/10 Monthly Distribution Date 01/25/11 Volume 57 I Asset and Liability
More informationNavient Private Education Student Loan Trust
Navient Private Education Student Loan Trust 2014-CT Monthly Servicing Report Distribution Date 03/15/2016 Collection Period 02/01/2016-02/29/2016 Navient Credit Funding, LLC - Depositor Navient Solutions
More informationNavient Private Education Loan Trust 2015-B
Navient Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/2018-10/31/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationNavient Private Education Loan Trust 2015-B
Navient Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20072 Closing Date: June 14, 2007 Monthly Distribution Report Collection Period 06/01/10 to 06/30/10 Monthly Distribution Date 07/26/10 Volume 36 I Asset and Liability
More informationSLC Student Loan Trust
SLC Student Loan Trust 2008-01 Quarterly Servicing Report Distribution Date 03/15/2017 Collection Period 12/01/2016-02/28/2017 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics Principal
More informationSLM Student Loan Trust
SLM Student Loan Trust 2013-5 Monthly Servicing Report Distribution Date 10/25/2018 Collection Period 09/01/2018-09/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSLM Student Loan Trust Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/04-03/31/04
SLM Student Loan Trust 19982 Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/0403/31/04 I. Deal Parameters Student Loan Portfolio Characteristics 12/31/2003 Activity 3/31/2004
More informationNavient Private Education Loan Trust 2015-C
Navient Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationNavient Student Loan Trust
Navient Student Loan Trust 2015-2 Monthly Servicing Report Distribution Date 11/26/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationNavient Student Loan Trust
Navient Student Loan Trust 2015-1 Monthly Servicing Report Distribution Date 03/26/2018 Collection Period 02/01/2018-02/28/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationUSA Group Secondary Market Services SMS Student Loan Trust 2000-A QUARTERLY SERVICING REPORT
1 USA Group Secondary Market Services SMS Student Loan Trust 2000A QUARTERLY SERVICING REPORT Collection Period Ending 12/31/2004 Distribution Date 1/28/2005 I. DEAL PARAMETERS A. Student Loan Portfolio
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-1 Monthly Servicing Report Distribution Date 03/25/2019 Collection Period 02/01/2019-02/28/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-8 Monthly Servicing Report Distribution Date 01/27/2014 Collection Period 12/01/2013-12/31/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator
More informationNavient Student Loan Trust
Navient Student Loan Trust 2014-1 Monthly Servicing Report Distribution Date 10/25/2018 Collection Period 09/01/2018-09/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationvi Capitalized Interest Account Balance $ - $ - vii Total Adjusted Pool $ 535,066, $ 527,953,042.23
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 6/30/2018 Activity 7/31/2018 A i Portfolio Balance $ 528,851,719.82 $ 6,952,458.91 $ 521,899,260.91 ii Interest and Fees to be Capitalized
More informationNavient Private Education Loan Trust
Navient Private Education Loan Trust 2014-AN Monthly Servicing Report Distribution Date Collection Period 10/23/2014-11/30/2014 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer and
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-2 Monthly Servicing Report Distribution Date 08/26/2013 Collection Period 07/01/2013-07/31/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator
More informationNavient Student Loan Trust
Navient Student Loan Trust 2015-2 Monthly Servicing Report Distribution Date 05/25/2016 Collection Period 04/01/2016-04/30/2016 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-5 Monthly Servicing Report Distribution Date 06/26/2017 Collection Period 05/01/2017-05/31/2017 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 08/15/2018 Collection Period 07/01/2018-07/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-7 Monthly Servicing Report Distribution Date 10/25/2016 Collection Period 09/01/2016-09/30/2016 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 05/15/2017 Collection Period 04/01/2017-04/30/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSLM Private Education Loan Trust 2009-CT (Group I) Monthly Servicing Report
SLM Private Education Loan Trust 2009CT (Group I) Monthly Servicing Report Distribution Date 02/16/2010 Collection Period 01/01/2010 01/31/2010 SLM Funding LLC Depositor Sallie Mae Inc. Servicer and Administrator
More informationSMB Private Education Loan Trust 2018-A
SMB Private Education Loan Trust 2018-A Monthly Servicing Report Distribution Date 05/15/2018 Collection Period 03/21/2018-04/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 06/15/2017 Collection Period 05/01/2017-05/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-B
SMB Private Education Loan Trust 2016-B Monthly Servicing Report Distribution Date 01/15/2019 Collection Period 12/01/2018-12/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-B
SMB Private Education Loan Trust 2016-B Monthly Servicing Report Distribution Date 02/15/2019 Collection Period 01/01/2019-01/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-C
SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 02/15/2018 Collection Period 01/01/2018-01/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 01/16/2018 Collection Period 12/01/2017-12/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationiv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00
I. SLC TRUST 200802 Deal Parameters Student Portfolio Characteristics 06/26/2008 Activity 08/31/2008 A is Portfolio Balance 2,035,540,136.01 44,308,247.07 1,991,231,888.94 ii Interest to be Capitalized
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date Collection Period 10/01/2017-10/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and Administrator
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-5 Monthly Servicing Report Distribution Date 06/25/2014 Collection Period 05/01/2014-05/31/2014 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-5 Monthly Servicing Report Distribution Date 07/25/2014 Collection Period 06/01/2014-06/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2016-C
SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-C
SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 04/16/2018 Collection Period 03/01/2018-03/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationNavient Student Loan Trust
Navient Student Loan Trust 2014-1 Monthly Servicing Report Distribution Date 07/25/2014 Collection Period 05/29/2014-06/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-4 Monthly Servicing Report Distribution Date 11/26/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSLM Private Education Student Loan Trust 2014-A
SLM Private Education Student Loan Trust 2014-A Monthly Servicing Report Distribution Date 04/15/2014 Collection Period 03/06/2014-03/31/2014 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and
More informationNote Class Currency Issuance Amount Outstanding Amount Maturity Date Interest Basis Initial Margin (%) Step-up Margin (%)
Latitude Australia PL Series 2017-1 Trust Monthly Investor Report Report No: 13 Transaction overview Bloomberg Ticker: AUPL 2017-1 Report for the period ended: 31-Dec-18 Determination Date: Payment Date:
More informationInformation Memorandum. Westpac Securitisation Trust Series WST Trust. Mortgage Backed Floating Rate Notes. A$2,300,000,000 Class A Notes
Westpac Securitisation Trust Series 2014-1 WST Trust Mortgage Backed Floating Rate Notes A$2,300,000,000 Class A Notes rated AAAsf by Standard and Poor's (Australia) Pty Limited and Aaa(sf) by Moody's
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 4/25/07 Reporting Period: 1/1/2007 3/31/2007
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationSLM Student Loan Trust
SLM Student Loan Trust 2011-3 Monthly Servicing Report Distribution Date 12/26/2013 Collection Period 11/01/2013-11/30/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2018-B
SMB Private Education Loan Trust 2018-B Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2018-B
SMB Private Education Loan Trust 2018-B Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationiv Specified Reserve Account Balance $ 2,435, E is Capitalized Interest Account Balance $ 13,700, $ - $ 13,700,000.00
I. SLC TRUST 200502 Deal Parameters Student Portfolio Characteristics 02/28/2006 Activity 05/31/2006 A is Portfolio Balance $ 970,517,825.03 $ 23,088,823.79 $ 947,429,001.24 ii Interest to be Capitalized
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 08/15/2018 Collection Period 07/01/2018-07/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2015-C
SMB Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2015-C
SMB Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2017-B
SMB Private Education Loan Trust 2017-B Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2018-C
SMB Private Education Loan Trust 2018-C Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2018-C
SMB Private Education Loan Trust 2018-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20031 Closing Date: December 11, 2003 Quarterly Distribution Report Collection Period 10/1/2011 to 10/31/2011 Quarterly Distribution Date 11/25/2011 11/30/2011 Volume
More informationSMB Private Education Loan Trust 2015-A
SMB Private Education Loan Trust 2015-A Monthly Servicing Report Distribution Date 06/15/2016 Collection Period 05/01/2016-05/31/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More information