ECMC Student Loan Trust

Transcription

1 ECMC Student Loan Trust Monthly Servicing Report Distribution Date 09/25/2018 Collection Period 08/01/ /31/2018 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator ECMC Group - Master Servicer Manufacturers and Traders Trust Company - Indenture Trustee Manufacturers and Traders Trust Company - Eligible Lender Trustee Page 1 of 9

2 I. Deal Parameters Student Loan Portfolio Characteristics 08/10/ /31/ /31/2018 Principal Balance Interest to be Capitalized Balance $ 465,242, ,785, $ 428,670, ,979, $ 415,568, ,059, Pool Balance $ 470,028, $ 430,649, $ 417,627, Specified Reserve ccount Balance 22,681, ,379, ,793, djusted Pool (1) $ 492,710, $ 450,028, $ 436,421, Weighted verage Coupon (WC) 6.04% 6.23% 6.24% Number of Loans 60,472 51,751 49,692 ggregate Outstanding Principal Balance - Tbill $ 69,598, $ 68,451, ggregate Outstanding Principal Balance - LIBOR $ 361,051, $ 349,176, Pool Factor Since Issued Constant Prepayment Rate % % (1) The Specified Reserve ccount balance is included in the djusted Pool until the Pool Balance is less than or equal to 40% of the original pool. B Debt Securities Cusip/Isin 08/27/ /25/ V4 $ 418,526, $ 405,871, C ccount Balances 08/27/ /25/2018 Reserve ccount Balance $ 19,379, $ 18,793, Floor Income Rebate ccount $ 1,400, $ 425, D sset / Liability 08/27/ /25/2018 djusted Pool Balance Total Notes Difference Parity Ratio $ 450,028, $ 418,526, $ 31,502, $ 436,421, $ 405,871, $ 30,549, Page 2 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

3 II. Trust ctivity 08/01/2018 through 08/31/2018 B Student Loan Principal Receipts Borrower Principal 405, Guarantor Principal 12,369, Consolidation ctivity Principal 1,659, Seller Principal Reimbursement - Servicer Principal Reimbursement - Rejected Claim Repurchased Principal - Other Principal Deposits - Total Principal Receipts $ 14,435, Student Loan Interest Receipts Borrower Interest 410, Guarantor Interest 2,163, Consolidation ctivity Interest 41, Special llowance Payments 0.00 Interest Subsidy Payments 0.00 Seller Interest Reimbursement 0.00 Servicer Interest Reimbursement 0.00 Rejected Claim Repurchased Interest 0.00 Other Interest Deposits 0.00 Total Interest Receipts $ 2,614, C Reserves in Excess of Requirement $ 585, D Investment Income $ 53, 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 ccount I Excess Transferred from Other ccounts $ 1,400, J Other Deposits K L M N O P Q Funds Released from Capitalized Interest ccount Less: Funds Previously Remitted: Servicing Fees to Servicer Consolidation Loan Rebate Fees to Dept. of Education Floor Income Rebate Fees to Dept. of Education Funds llocated to the Floor Income Rebate ccount VILBLE FUNDS Non-Cash Principal ctivity During Collection Period Non-Reimbursable Losses During Collection Period ggregate Purchased mounts by the Depositor, Servicer or Seller ggregate Loan Substitutions $(169,130.37) $(425,274.50) $ 18,495, $(1,333,585.24) $ 358, Page 3 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

4 III Portfolio Characteristics 08/31/ /31/2018 Wtd vg Coupon # Loans Principal % of Principal Wtd vg Coupon # Loans Principal % of Principal INTERIM: DEFERMENT 5.99% 2,937 $19,616, % 6.02% 2,939 $19,626, % REPYMENT: CURRENT 6.25% 28,332 $235,409, % 6.27% 28,103 $233,333, % DYS DELINQUENT 6.26% 1,965 $16,787, % 6.04% 2,980 $23,496, % DYS DELINQUENT 6.20% 1,845 $14,152, % 6.31% 2,366 $18,148, % DYS DELINQUENT 6.16% 1,827 $13,747, % 6.54% 985 $7,875, % > 120 DYS DELINQUENT 6.35% 4,600 $37,355, % 6.27% 4,845 $39,367, % FORBERNCE 6.31% 6,416 $68,369, % 6.27% 6,318 $66,298, % CLIMS IN PROCESS 5.94% 1,770 $10,129, % 5.81% 3,215 $20,523, % TOTL 49,692 $415,568, % 51,751 $428,670, % * Percentages may not total 100% due to rounding Page 4 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

5 IV Portfolio Characteristics (cont'd) 08/31/ /31/2018 Pool Balance Outstanding Borrower ccrued Interest Borrower ccrued Interest to be Capitalized Borrower ccrued Interest >30 Days Delinquent Total # Loans Total # Borrowers Weighted verage Coupon Weighted verage Remaining Term Non-Reimbursable Losses Cumulative Non-Reimbursable Losses Since Issued Constant Prepayment Rate (CPR) Loan Substitutions Cumulative Loan Substitutions Rejected Claim Repurchases Cumulative Rejected Claim Repurchases Unpaid Primary Servicing Fees Unpaid dministration Fees Unpaid Carryover Servicing Fees Note Principal Shortfall Note Interest Shortfall Unpaid Interest Carryover Non-Cash Principal ctivity - Capitalized Interest Borrower Interest ccrued Interest Subsidy Payments ccrued Special llowance Payments ccrued $417,627, $16,637, $2,059, $4,989, ,692 17, % $358, $1,299, % $1,672, $2,016, $209, $44, $430,649, $18,924, $1,979, $7,258, ,751 18, % $297, $940, % $1,748, $2,715, $(427,322.92) $46, Page 5 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

6 V Portfolio Statistics by School and Program Weighted LON TYPE verage Coupon # LONS $ MOUNT % * - GSL (1) - Subsidized - GSL - Unsubsidized 6.09% 24, ,013, % 5.94% 17,174 97,806, % - PLUS (2) Loans 7.72% ,793, % - SLS (3) Loans 6.66% 340 2,073, % - Consolidation Loans 6.36% 7, ,881, % Total 6.24% 49,692 $ 415,568, % B SCHOOL TYPE Weighted verage Coupon # LONS $ MOUNT % * - Four Year 6.14% 27, ,383, % - Two Year 6.05% 11,068 43,453, % - Technical 6.34% 3,533 15,824, % - Other 6.36% 7, ,906, % Total 6.24% 49,692 $ 415,568, % *Percentages may not total 100% due to rounding. (1) (2) (3) Guaranteed Stafford Loan Parent Loans for Undergraduate Students Supplemental Loans to Students. The Unsubsidized Stafford Loan program replaced the SLS program on July 1, Page 6 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

7 VI Waterfall for Distributions Paid Remaining Funds Balance Total vailable Funds $ 18,495, Primary Servicing Fee $ 83, $ 18,412, B dministration Fee $ 24, $ 18,387, C Trustee Fees $ 3, $ 18,384, D Class Noteholders' Interest Distribution mount $ 1,050, $ 17,334, E Class Noteholders Principal Distribution mount, on the Maturity Date $ 17,334, F Reserve ccount Reinstatement $ 17,334, G Class Noteholders' Principal Distribution mount $ 12,654, $ 4,679, H Class Noteholders' ccelerated Principal Distribution mount $ 4,679, I Unpaid Expenses of The Trustees $ 4,679, J Carryover Servicing Fee $ 4,679, K Remaining mounts to the Noteholders after the first auction date $ 4,679, L Repayment to the Lender under the Revolving Credit greement $ 4,679, M R-1 Certificateholder's Distribution mount $ 4,679, Waterfall Triggers B C D E F G H Student Loan Principal Outstanding Interest to be Capitalized Capitalized Interest ccount Balance Reserve ccount Balance (after any reinstatement) Less: Specified Reserve ccount Balance Total Class Notes Outstanding (after application of available funds) Insolvency Event or Event of Default Under Indenture $ 415,568, $ 2,059, $ 18,793, $(18,793,253.23) $ 417,627, $ 405,871, N Page 7 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

8 VII Distributions Distribution mounts Cusip/Isin 26828V4 Beginning Balance $ 418,526, Index LIBOR Spread/Fixed Rate 1.05% Record Date (Days Prior to Distribution) 1 NEW YORK BUSINESS DY ccrual Period Begin 8/27/2018 ccrual Period End 9/25/2018 Daycount Fraction Interest Rate* % ccrued Interest Factor Current Interest Due $ 1,050, Interest Shortfall from Prior Period Plus ccrued Interest Total Interest Due $ 1,050, Interest Paid $ 1,050, Interest Shortfall Principal Paid $ 12,654, Ending Principal Balance $ 405,871, Paydown Factor Ending Balance Factor * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see Page 8 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018

9 VIII Reconciliations Principal Distribution Reconciliation Notes Outstanding Principal Balance djusted Pool Balance Overcollateralization mount Principal Distribution mount Principal Distribution mount Paid $ 418,526, $ 436,421, $ 30,549, $ 12,654, $ 12,654, B Reserve ccount Reconciliation Beginning Period Balance $ 19,379, Reserve Funds Utilized 0.00 Reserve Funds Reinstated 0.00 Balance vailable $ 19,379, C Required Reserve cct Balance Release to Collection ccount Ending Reserve ccount Balance Floor Income Rebate ccount Beginning Period Balance Deposits for the Period Release to Collection ccount Ending Balance $ 18,793, $ 585, $ 18,793, $ 1,400, $ 425, $(1,400,321.00) $ 425, Page 9 of 9 Trust Monthly Servicing Report: Collection Period 08/01/ /31/2018, Distribution Date 09/25/2018