SLM Student Loan Trust

Size: px
Start display at page:

Download "SLM Student Loan Trust"

Transcription

1 SLM Student Loan Trust Monthly Servicing Report Distribution Date 10/25/2018 Collection Period 09/01/ /30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator Deutsche ank National Trust Company - Indenture Trustee Deutsche ank Trust Company Americas - Eligible Lender Trustee Navient Funding - Excess Distribution Certificateholder Page 1 of 9

2 I. Deal Parameters A Student Loan Portfolio Characteristics 09/19/ /31/ /30/2018 Principal alance Interest to be Capitalized alance $ 956,725, ,662, $ 461,919, ,456, $ 456,365, ,310, Pool alance $ 977,387, $ 466,376, $ 460,675, Specified Reserve Account alance 4,994, ,165, ,151, Adjusted Pool (1) $ 982,381, $ 467,542, $ 461,827, Weighted Average Coupon (WAC) 6.75% Number of Loans 202,865 96,142 94,706 Aggregate Outstanding Principal alance - Tbill Aggregate Outstanding Principal alance - LIOR $ 466,376, $ 460,675, Pool Factor Since Issued Constant Prepayment Rate % % (1) The Specified Reserve Account balance is included in the Adjusted Pool until the Pool alance is less than or equal to 40% of the original pool. Debt Securities Cusip/Isin 09/25/ /25/2018 A AC AD3 $ 435,466, $ 27,400, $ 429,809, $ 27,400, C Account alances 09/25/ /25/2018 Reserve Account alance $ 1,165, $ 1,151, Capitalized Interest Account alance Floor Income Rebate Account $ 943, $ 1,816, Supplemental Loan Purchase Account D Asset / Liability 09/25/ /25/2018 Adjusted Pool alance + Supplemental Loan Purchase Total Notes Difference Parity Ratio $ 467,542, $ 462,866, $ 4,675, $ 461,827, $ 457,209, $ 4,618, Page 2 of 9 Trust Monthly Servicing Report: Collection Period 09/01/ /30/2018, Distribution Date 10/25/2018

3 II. Trust Activity 09/01/2018 through 09/30/2018 A Student Loan Principal Receipts orrower Principal 3,675, Guarantor Principal 904, Consolidation Activity Principal 2,434, Seller Principal Reimbursement - Servicer Principal Reimbursement (861.42) Rejected Claim Repurchased Principal - Other Principal Deposits - Total Principal Receipts $ 7,013, Student Loan Interest Receipts orrower Interest 923, Guarantor Interest 25, Consolidation Activity Interest 38, Special Allowance Payments 0.00 Interest Subsidy Payments 0.00 Seller Interest Reimbursement 0.00 Servicer Interest Reimbursement 1, Rejected Claim Repurchased Interest 0.00 Other Interest Deposits 28, Total Interest Receipts $ 1,017, C Reserves in Excess of Requirement $ 14, D Investment Income $ 18, E Funds orrowed 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 L M N O P Q Funds Released from Capitalized Interest Account 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 Allocated to the Floor Income Rebate Account AVAILALE FUNDS Non-Cash Principal Activity During Collection Period Non-Reimbursable Losses During Collection Period Aggregate Purchased Amounts by the Depositor, Servicer or Seller Aggregate Loan Substitutions $(872,514.58) $ 7,191, $(1,458,769.97) $ 19, Page 3 of 9 Trust Monthly Servicing Report: Collection Period 09/01/ /30/2018, Distribution Date 10/25/2018

4 III Portfolio Characteristics 09/30/ /31/2018 Wtd Avg Coupon # Loans Principal % of Principal Wtd Avg Coupon # Loans Principal % of Principal INTERIM: IN SCHOOL 6.40% 377 $1,656, % 6.45% 394 $1,733, % GRACE 6.64% 130 $589, % 6.44% 132 $615, % DEFERMENT 6.40% 7,865 $36,646, % 6.39% 8,011 $36,924, % REPAYMENT: CURRENT 6.59% 68,397 $310,047, % 6.60% 68,985 $313,156, % DAYS DELINQUENT 6.64% 2,195 $12,366, % 6.55% 2,155 $12,107, % DAYS DELINQUENT 6.54% 1,096 $5,955, % 6.65% 1,285 $7,905, % DAYS DELINQUENT 789 $4,783, % 6.48% 914 $4,763, % > 120 DAYS DELINQUENT 6.49% 2,781 $14,828, % 6.52% 2,772 $14,815, % FOREARANCE 6.68% 10,757 $68,062, % 6.63% 11,165 $68,539, % CLAIMS IN PROCESS 6.51% 315 $1,416, % 6.20% 325 $1,347, % AGED CLAIMS REJECTED 6.45% 4 $11, % 6.45% 4 $11, % TOTAL 94,706 $456,365, % 96,142 $461,919, % * Percentages may not total 100% due to rounding Page 4 of 9 Trust Monthly Servicing Report: Collection Period 09/01/ /30/2018, Distribution Date 10/25/2018

5 IV Portfolio Characteristics (cont'd) 09/30/ /31/2018 Pool alance Outstanding orrower Accrued Interest orrower Accrued Interest to be Capitalized orrower Accrued Interest >30 Days Delinquent Total # Loans Total # orrowers Weighted Average Coupon Weighted Average 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 Administration Fees Unpaid Carryover Servicing Fees Note Principal Shortfall Note Interest Shortfall Unpaid Interest Carryover Non-Cash Principal Activity - Capitalized Interest orrower Interest Accrued Interest Subsidy Payments Accrued Special Allowance Payments Accrued $460,675, $14,093, $4,310, $1,228, ,706 28, $19, $1,787, % $95, $1,491, $2,272, $150, $44, $466,376, $14,281, $4,456, $1,317, ,142 29, $26, $1,767, % $95, $1,225, $2,376, $159, $38, Page 5 of 9 Trust Monthly Servicing Report: Collection Period 09/01/ /30/2018, Distribution Date 10/25/2018

6 V Portfolio Statistics by School and Program Weighted A LOAN TYPE Average Coupon # LOANS $ AMOUNT % * - GSL (1) - Subsidized - GSL - Unsubsidized 6.19% 50, ,206, % 6.37% 41, ,432, % - PLUS (2) Loans 8.41% 3,171 61,725, % - SLS (3) Loans 0.00% % - Consolidation Loans 0.00% % Total 94,706 $ 456,365, % SCHOOL TYPE Weighted Average Coupon # LOANS $ AMOUNT % * - Four Year 6.62% 82, ,793, % - Two Year 6.08% 11,124 30,625, % - Technical 6.16% 939 2,784, % - Other 5.30% , % Total 94,706 $ 456,365, % *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 09/01/ /30/2018, Distribution Date 10/25/2018

7 VI Waterfall for Distributions Paid Remaining Funds alance Total Available Funds $ 7,191, A Primary Servicing Fee $ 105, $ 7,086, Administration Fee $ 6, $ 7,079, C Class A Noteholders' Interest Distribution Amount $ 1,021, $ 6,057, D Class Noteholders' Interest Distribution Amount $ 84, $ 5,972, E Reserve Account Reinstatement $ 5,972, F Class A Noteholders' Principal Distribution Amount $ 5,657, $ 314, G Class Noteholders' Principal Distribution Amount $ 314, H Unpaid Expenses of The Trustees $ 314, I Carryover Servicing Fee $ 314, J Remaining Amounts to the Noteholders after the first auction date $ 314, K Excess Distribution Certificateholder $ 314, Waterfall Triggers A C D E F G H I Student Loan Principal Outstanding Interest to be Capitalized Capitalized Interest Account alance Reserve Account alance (after any reinstatement) Less: Specified Reserve Account alance Total Class A Notes Outstanding (after application of available funds) Insolvency Event or Event of Default Under Indenture Available Funds Applied to Class A Noteholders Distribution Amount efore Any Amounts are Applied to the Class Noteholders Distribution Amount (G>F or H=Y) $ 456,365, $ 4,310, $ 1,151, $(1,151,689.15) $ 460,675, $ 429,809, N N Page 7 of 9 Trust Monthly Servicing Report: Collection Period 09/01/ /30/2018, Distribution Date 10/25/2018

8 VII Distributions Distribution Amounts A3 Cusip/Isin 78448AC AD3 eginning alance $ 435,466, $ 27,400, Index LIOR LIOR Spread/Fixed Rate 0.60% 1.50% Record Date (Days Prior to Distribution) 1 NEW YORK USINESS DAY 1 NEW YORK USINESS DAY Accrual Period egin 9/25/2018 9/25/2018 Accrual Period End 10/25/ /25/2018 Daycount Fraction Interest Rate* % % Accrued Interest Factor Current Interest Due $ 1,021, $ 84, Interest Shortfall from Prior Period Plus Accrued Interest Total Interest Due $ 1,021, $ 84, Interest Paid $ 1,021, $ 84, Interest Shortfall Principal Paid $ 5,657, Ending Principal alance $ 429,809, $ 27,400, Paydown Factor Ending alance 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 09/01/ /30/2018, Distribution Date 10/25/2018

9 VIII Reconciliations A Principal Distribution Reconciliation Notes Outstanding Principal alance $ 462,866, Adjusted Pool alance $ 461,827, Overcollateralization Amount $ 4,618, Principal Distribution Amount $ 5,657, Principal Distribution Amount Paid $ 5,657, C D Reserve Account Reconciliation eginning Period alance Reserve Funds Utilized Reserve Funds Reinstated alance Available Required Reserve Acct alance Release to Collection Account Ending Reserve Account alance Floor Income Rebate Account eginning Period alance Deposits for the Period Release to Collection Account Ending alance Supplemental Purchase Account eginning Period alance Supplemental Loan Purchases Transfers to Collection Account Ending alance $ 1,165, $ 1,165, $ 1,151, $ 14, $ 1,151, $ 943, $ 872, $ 1,816, Page 9 of 9 Trust Monthly Servicing Report: Collection Period 09/01/ /30/2018, Distribution Date 10/25/2018

SLM Student Loan Trust

SLM 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 information

SLM Student Loan Trust

SLM 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 information

SLM Student Loan Trust

SLM 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 information

Navient Student Loan Trust

Navient 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 information

SLM Student Loan Trust

SLM 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 information

SLM Student Loan Trust

SLM 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 information

Navient Student Loan Trust

Navient 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 information

Navient Student Loan Trust

Navient 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 information

SLM Student Loan Trust

SLM 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 information

SLM Student Loan Trust

SLM 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 information

Navient Student Loan Trust

Navient 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 information

Navient Student Loan Trust

Navient 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 information

SLM Student Loan Trust

SLM 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 information

SLM Student Loan Trust

SLM 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 information

SLC Student Loan Trust

SLC 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 information

SLC Student Loan Trust

SLC 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 information

SLC Student Loan Trust

SLC 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 information

SLC Student Loan Trust

SLC 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 information

SLC Student Loan Trust

SLC 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 information

SLC Student Loan Trust

SLC 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 information

Navient Student Loan Trust

Navient 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 information

SLM Student Loan Trust

SLM 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 information

Navient Student Loan Trust

Navient Student Loan Trust avient Student Loan Trust 2018-2 Monthly Servicing Report Distribution Date 01/25/2019 Collection Period 12/01/2018-12/31/2018 avient Funding, LLC - Depositor avient Solutions - Master Servicer and Administrator

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2014-5 Monthly Servicing Report Distribution Date 07/25/2018 Collection Period 06/01/2018-06/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2014-5 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 information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-3 Monthly Servicing Report Distribution Date 09/25/2018 Collection Period 08/01/2018-08/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and dministrator

More information

SLC Student Loan Trust

SLC 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 information

SLM Student Loan Trust

SLM 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 information

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005

SLM 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 information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 09/25/2018 Collection Period 08/01/2018-08/31/2018 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 02/25/2019 Collection Period 01/01/2019-01/31/2019 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 08/27/2018 Collection Period 07/01/2018-07/31/2018 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 03/25/2019 Collection Period 02/01/2019-02/28/2019 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

SLM Private Education Student Loan Trust 2012-C

SLM 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 information

SLM Private Education Student Loan Trust 2012-B

SLM 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 information

SLM Private Education Student Loan Trust 2012-B

SLM 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 information

SLM Private Education Student Loan Trust 2012-A

SLM 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 information

Navient Private Education Refi Loan Trust 2018-D

Navient 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 information

Navient Private Education Loan Trust 2017-A

Navient 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 information

Navient Private Education Loan Trust 2015-C

Navient 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 information

Navient Private Education Loan Trust 2015-B

Navient 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 information

Navient Private Education Loan Trust 2015-B

Navient 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 information

Navient Private Education Student Loan Trust

Navient 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 information

Navient Private Education Loan Trust

Navient 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 information

SMB Private Education Loan Trust 2014-A

SMB 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 information

SLM Private Education Student Loan Trust 2014-A

SLM 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 information

SMB Private Education Loan Trust 2014-A

SMB 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 information

Navient Student Loan Trust

Navient Student Loan Trust avient Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 12/26/2018 Collection Period 11/01/2018-11/30/2018 avient Funding, LLC - Depositor avient Solutions - Master Servicer and dministrator

More information

SMB Private Education Loan Trust 2014-A

SMB 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 information

SMB Private Education Loan Trust 2014-A

SMB 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 information

SMB Private Education Loan Trust 2014-A

SMB 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 information

SMB Private Education Loan Trust 2017-A

SMB 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 information

SMB Private Education Loan Trust 2017-A

SMB 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 information

SLM Student Loan Trust Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/04-03/31/04

SLM 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 information

SLM Student Loan Trust Quarterly Servicing Report Report Date: 9/30/2004 Reporting Period: 7/01/04-9/30/04

SLM Student Loan Trust Quarterly Servicing Report Report Date: 9/30/2004 Reporting Period: 7/01/04-9/30/04 SLM Student Loan Trust 19992 Quarterly Servicing Report Report Date: 9/30/2004 Reporting Period: 7/01/049/30/04 I. Deal Parameters Student Loan Portfolio Characteristics 6/30/2004 Activity 9/30/2004 A

More information

SMB Private Education Loan Trust 2017-A

SMB 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 information

SMB Private Education Loan Trust 2017-A

SMB 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 information

SMB Private Education Loan Trust 2018-A

SMB 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 information

SMB Private Education Loan Trust 2016-A

SMB 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 information

SMB Private Education Loan Trust 2016-A

SMB 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 information

SMB Private Education Loan Trust 2016-A

SMB 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 information

SMB Private Education Loan Trust 2016-A

SMB 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 information

SMB Private Education Loan Trust 2016-B

SMB 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 information

SMB Private Education Loan Trust 2016-B

SMB 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 information

SMB Private Education Loan Trust 2016-C

SMB 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 information

SMB Private Education Loan Trust 2016-C

SMB 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 information

SMB Private Education Loan Trust 2016-C

SMB 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 information

USA Group Secondary Market Services SMS Student Loan Trust 2000-A QUARTERLY SERVICING REPORT

USA 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 information

SMB Private Education Loan Trust 2018-B

SMB 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 information

SMB Private Education Loan Trust 2018-B

SMB 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 information

SMB Private Education Loan Trust 2015-C

SMB 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 information

SMB Private Education Loan Trust 2015-C

SMB 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 information

SMB Private Education Loan Trust 2017-A

SMB 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 information

SMB Private Education Loan Trust 2017-B

SMB 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 information

SMB Private Education Loan Trust 2018-C

SMB 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 information

SMB Private Education Loan Trust 2018-C

SMB 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 information

SMB Private Education Loan Trust 2015-A

SMB 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

SLM Private Education Loan Trust 2009-CT (Group I) Monthly Servicing Report

SLM 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 information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B 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

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 07/15/2016 Collection Period 06/01/2016-06/30/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 04/15/2016 Collection Period 03/01/2016-03/31/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005 SLM Student Loan Trust 1999-1 Quarterly Servicing Report ollection Period 07/01/2005-09/30/2005 Distribution Date 10/25/2005 I. Deal Parameters A Student Loan Portfolio haracteristics 06/29/1999 06/30/2005

More information

SMB Private Education Loan Trust 2015-A

SMB Private Education Loan Trust 2015-A SMB Private Education Loan Trust 2015-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 information

SMB Private Education Loan Trust 2015-A

SMB Private Education Loan Trust 2015-A SMB Private Education Loan Trust 2015-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 information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 10/15/2018 Collection Period 09/01/2018-09/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B 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 information

Sallie 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 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 information

College Loan Corporation Trust Quarterly Servicing Report Report Date: 4/25/07 Reporting Period: 1/1/2007 3/31/2007

College 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 information

College Loan Corporation Trust Quarterly Servicing Report Report Date: 1/25/07 Reporting Period: 10/1/ /31/2006

College 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 information

College Loan Corporation Trust Quarterly Servicing Report Report Date: 10/25/06 Reporting Period: 7/1/2006 9/30/2006

College 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 information

iv Specified Reserve Account Balance $ 2,435, E is Capitalized Interest Account Balance $ 13,700, $ - $ 13,700,000.00

iv 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 information

iv Specified Reserve Account Balance $ 2,323, E is Capitalized Interest Account Balance $ 13,700, $ 13,700, $

iv 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 information

Montana Higher Education Student Assistance Corporation

Montana Higher Education Student Assistance Corporation Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Subordinate Series 2006C Senior Series

More information

Montana Higher Education Student Assistance Corporation

Montana Higher Education Student Assistance Corporation Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Subordinate Series 2006C Senior Series

More information

iv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00

iv 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 information

vi Capitalized Interest Account Balance $ - $ - vii Total Adjusted Pool $ 535,066, $ 527,953,042.23

vi 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 information

Capitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ -

Capitalized 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 information

Reserve Account 9/17/2018 Activity 10/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25%

Reserve 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 information

Total 59,042 58,300 $ 163,056, $ 160,632, $ 3,094, $ 3,080, % % 5.63% 5.64%

Total 59,042 58,300 $ 163,056, $ 160,632, $ 3,094, $ 3,080, % % 5.63% 5.64% Indenture: Number of Loans Principal Balance Accrued Interest % of Balance Plus Accrued WA Borrower Rate WA Remaining Term (Mos) Beginning Ending Beginning Ending Beginning Ending Beginning Ending Beginning

More information

Total 46,844 46,126 $ 123,897, $ 121,630, $ 2,569, $ 2,512, % % 5.62% 5.62%

Total 46,844 46,126 $ 123,897, $ 121,630, $ 2,569, $ 2,512, % % 5.62% 5.62% Indenture: Taxable Student Loan Backed Notes, Series 20121 (LIBOR Floating Rate Notes) Contact Phone: 6032275385 Contact Fax: 6032275385 Number of Loans Principal Balance Accrued Interest % of Balance

More information