SMB Private Education Loan Trust 2017-B

Transcription

1 SMB Private Education Loan Trust 2017-B Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/ /28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and Administrator Deutsche Bank National Trust Company - Indenture Trustee Deutsche Bank Trust Company Americas - Trustee Page 1 of 12

2 I. Deal Parameters A Settlement Date Student Loan Portfolio Characteristics 11/08/ /31/ /28/2019 Principal Balance $ 701,477, $ 606,980, Interest to be Capitalized Balance 46,726, ,054, $ 598,582, ,378, Pool Balance $ 748,204, $ 646,034, Weighted Average Coupon (WAC) WAC1 (Contractual Interest Rate on the Loan) WAC2 (Average of Applicable Interest Rate) WAC3 (Average of Actual Interest Rate) $ 636,961, % 9.90% 9.79% Weighted Average Remaining Term Number of Loans 66,252 57,460 56,755 Number of Borrowers 63,554 55,189 54,519 Pool Factor Since Issued Total Constant Prepayment Rate (1) 10.10% 10.27% 8.97% 8.86% 9.96% 9.81% 9.85% 9.71% B Debt Securities Cusip/Isin 02/15/ /15/2019 A DAA8 $65,504, $53,859, A2A 83189DAB6 $268,000, $268,000, A2B 83189DAC4 $132,000, $132,000, B 83189DAD2 $50,000, $50,000, C AllBonds $ $ Certificates Cusip/Isin 02/15/ /15/2019 Residual 83189D100 $ 100, $100, D Account Balances 02/15/ /15/2019 Reserve Account Balance $ 1,891, $ 1,891, E Asset / Liability 02/15/ /15/2019 Overcollateralization Percentage Specified Overcollateralization Amount Actual Overcollateralization Amount 20.20% 20.90% $193,810, $191,088, $130,530, $133,101, (1) For additional information, see 'Since Issued CPR Methodology' found on page 11 of this report. Page 2 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

3 II B Trust Activity 02/01/2019 through 02/28/2019 A Student Loan Principal Receipts Borrower Principal Consolidation Activity Principal Seller Principal Reimbursement Servicer Principal Reimbursement Delinquent Principal Purchases by Servicer Other Principal Deposits Total Principal Receipts 10,083, , $ 10,117, B Student Loan Interest Receipts Borrower Interest Consolidation Activity Interest Seller Interest Reimbursement Servicer Interest Reimbursement Delinquent Interest Purchases by Servicer Other Interest Deposits Total Interest Receipts 3,131, (0.05) $ 3,131, C Recoveries on Realized Losses $ 30, D E F G H I J Investment Income Funds Borrowed from Next Collection Period Funds Repaid from Prior Collection Period Loan Sale or Purchase Proceeds Initial Deposits to Distribution Account Excess Transferred from Other Accounts Borrower Benefit Reimbursements $ 26, K Other Deposits L Other Fees Collected M N O P AVAILABLE FUNDS Non-Cash Principal Activity During Collection Period Aggregate Purchased Amounts by the Depositor, Servicer or Seller Aggregate Loan Substitutions $ 13,306, $ 1,719, $ 34, Page 3 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

4 III B Portfolio Characteristics Loans by Repayment Status 02/28/ /31/2019 Wtd Avg Coupon # Loans Principal and Interest Accrued to Capitalize % of Principal % of Loans in Repay (1) Wtd Avg Coupon # Loans Principal and Interest Accrued to Capitalize % of Principal % of Loans in Repay (1) INTERIM: IN SCHOOL 10.65% 7,115 $92,559, % - % 10.76% 7,514 $96,651, % - % GRACE 10.51% 1,941 $23,127, % - % 10.54% 1,988 $23,763, % - % DEFERMENT 10.47% 2,663 $30,486, % - % 10.53% 2,570 $29,197, % - % REPAYMENT: CURRENT 9.40% 42,315 $454,801, % % 9.49% 42,439 $456,810, % % DAYS DELINQUENT 10.35% 655 $8,134, % 1.657% 10.52% 769 $9,725, % 1.959% DAYS DELINQUENT 10.32% 328 $4,058, % 0.827% 10.43% 285 $3,418, % 0.689% > 90 DAYS DELINQUENT 10.63% 158 $2,045, % 0.417% 10.78% 150 $1,785, % 0.360% FORBEARANCE 9.79% 1,580 $21,748, % 4.431% 10.09% 1,745 $24,681, % 4.972% TOTAL 56,755 $636,961, % % 57,460 $646,034, % % * Percentages may not total 100% due to rounding 1 Loans classified in "Repayment" include any loan for which interim interest only, $25 fixed payments or full principal and interest payments are due. Loans by Borrower Status 02/28/ /31/2019 Wtd Avg Coupon # Loans Principal and Interest Accrued to Capitalize % of Principal % of Loans in P&I Repay (2) Wtd Avg Coupon # Loans Principal and Interest Accrued to Capitalize % of Principal % of Loans in P&I Repay (2) INTERIM: IN SCHOOL 10.12% 14,428 $189,894, % - % 10.23% 15,151 $197,630, % - % GRACE 10.10% 3,591 $43,556, % - % 10.13% 3,683 $45,051, % - % DEFERMENT 10.06% 4,709 $53,881, % - % 10.15% 4,549 $51,794, % - % P&I REPAYMENT: CURRENT 9.30% 31,377 $314,555, % % 9.40% 31,168 $312,334, % % DAYS DELINQUENT 10.32% 617 $7,552, % 2.160% 10.52% 716 $9,208, % 2.619% DAYS DELINQUENT 10.31% 308 $3,886, % 1.112% 10.35% 259 $3,014, % 0.857% > 90 DAYS DELINQUENT 10.69% 145 $1,885, % 0.539% 10.86% 140 $1,699, % 0.483% FORBEARANCE 9.79% 1,580 $21,748, % 6.221% 10.09% 1,794 $25,301, % 7.197% TOTAL 56,755 $636,961, % % 57,460 $646,034, % % * 2 Percentages may not total 100% due to rounding Loans classified in "P&I Repayment" includes only those loans for which scheduled principal and interest payments are due. WAC reflects WAC3 To conform with company standard reporting these sections now include Princial and Interest Accrued to Capitalize. Page 4 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

5 III B Portfolio Characteristics (cont'd) Pool Balance Total # Loans Total # Borrowers Weighted Average Coupon Weighted Average Remaining Term Percent of Pool - Cosigned Percent of Pool - Non Cosigned Borrower Interest Accrued for Period Outstanding Borrower Interest Accrued 2/28/2019 1/31/2019 $636,961, ,755 54, % % 7.7% $4,486, $646,034, ,460 55, % % 7.7% $5,063, $41,785, $42,677, $99.00 $ Gross Principal Realized Loss - Periodic * $476, $313, Gross Principal Realized Loss - Cumulative * $5,500, $5,023, Recoveries on Realized Losses - Periodic $30, $49, Recoveries on Realized Losses - Cumulative $553, $522, Net Losses - Periodic $446, $264, Net Losses - Cumulative $4,946, $4,500, Non-Cash Principal Activity - Capitalized Interest Since Issued Total Constant Prepayment Rate (CPR) (1) Loan Substitutions Cumulative Loan Substitutions Unpaid Servicing Fees Unpaid Administration Fees Unpaid Carryover Servicing Fees Note Interest Shortfall Loans in Modification % of Loans in Modification as a % of Loans in Repayment (P&I) $2,196, % $17,291, % $1,148, % $16,314, % % Annualized Gross Principal Realized Loss - Periodic as a % of Loans in Repayment (P&I) * 12 % Gross Principal Realized Loss - Cumulative as a % of Original Pool Balance 1.74% 1.15% 0.74% 0.67% * In accordance with the Servicer s current policies and procedures, after September 1, 2017 loans subject to bankruptcy claims generally will not be reported as a charged-off unless and until they are delinquent for 120 days. (1) For additional information, see 'Since Issued CPR Methodology' found on page 11 of this report. Page 5 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

6 IV. Portfolio Statistics as of 02/28/2019 A Loan Program Weighted Average Coupon # LOANS $ AMOUNT % * - Smart Option Interest-Only Loans 8.67% 13,500 $ 121,533, % - Smart Option Fixed Pay Loans 9.74% 14,170 $ 194,791, % - Smart Option Deferred Loans 10.08% 29,085 $ 320,635, % - Other Loan Programs 0.00% % Total 9.71% 56,755 $ 636,961, % * Percentages may not total 100% due to rounding B Index Type Weighted Average Coupon # LOANS $ AMOUNT % * - Fixed Rate Loans 8.81% 11,578 $ 141,275, % - LIBOR Indexed Loans 9.96% 45,177 $ 495,686, % - Other Index Rates 0.00% % Total 9.71% 56,755 $ 636,961, % * Percentages may not total 100% due to rounding C Weighted Average Recent FICO Wtd Avg Recent FICO Band (2) # LOANS $ AMOUNT %* ,940 3,392 6,587 $ 40,733, $ 35,580, $ 73,043, % 5.586% % ,640 $ 145,198, % ,186 $ 342,278, % N/A(1) 10 $ 126, % Total 56,755 $ 636,961, % * Percentages may not total 100% due to rounding 1 Includes trust private education loans where recent FICO is unavailable or obtaining recent FICO is prohibited by law 2 Recent FICO is updated in quarterly intervals; unless prohibited by law WAC reflects WAC3 To conform with company standard reporting these sections now include Princial and Interest Accrued to Capitalize. Page 6 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

7 V B Reserve Account, Principal Distribution, and R-2 Certificate Calculations A. Reserve Account Specified Reserve Account Balance Actual Reserve Account Balance $ 1,891, $ 1,891, B. Principal Distribution Amount i. Class A Notes Outstanding $ 465,504, ii. iii. iv. Pool Balance First Priority Principal Distribution Amount (i - ii) Class A and B Notes Outstanding $ 636,961, $ 515,504, v. First Priority Principal Distribution Amount vi. vii. viii. ix. Pool Balance Specified Overcollateralization Amount Regular Principal Distribution Amount (if (iv > 0, (iv - v) - (vi - vii)) Pool Balance $ 636,961, $ 191,088, $ 69,631, $ 636,961, x. 10% of Initial Pool Balance $ 74,820, xi. xii. First Priority Principal Distribution Amount Regular Principal Distribution Amount $ 69,631, xiii. Available Funds (after payment of waterfall items A through I) xiv. Additional Principal Distribution Amount (if(vi <= x,min(xiii, vi - xi - xii))) C. R-2 Certificate Previous Notional Balance Shortfall of Principal Shortfall of Interest Current Notional Balance Excess Distribution Allocated (1) $ 45,942, $ 45,942, D. R-3 Certificate Previous Notional Balance Remaining Principal Collections (2) Current Notional Balance $ 32,805, $ 32,329, Until the notional amount of the R-2 Certificate is reduced to zero and if there is excess cash through the distribution available it will be distributed to the R-2 Certificate, otherwise the amount will be zero 2. Payments will be made after the principal balance of each class of notes has been reduced to zero and the pool balance is less than or equal to the principal balance of the R-3 Certificate Page 7 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

8 VI B Waterfall for Distributions Paid Funds Balance Total Available Funds $ 13,306, A Trustee Fees $ 13,306, B Servicing Fees $ 404, $ 12,901, C i. Administration Fees $ 8, $ 12,893, ii. Unreimbursed Administrator Advances plus any Unpaid $ 12,893, D Class A Noteholders Interest Distribution Amount $ 1,102, $ 11,790, E First Priority Principal Payment $ 11,790, F Class B Noteholders Interest Distribution Amount $ 145, $ 11,644, G Reinstatement Reserve Account $ 11,644, H Regular Principal Distribution $ 11,644, I J Carryover Servicing Fees Additional Principal Distribution Amount K Unpaid Expenses of Trustee L Unpaid Expenses of Administrator M i. Remaining Funds to the R-1 Certificateholder(s) ii. Remaining Funds to the R-2 Certificateholder(s) Page 8 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

9 VII B Distributions Distribution Amounts A1 A2A A2B Cusip/Isin 83189DAA DAB DAC4 Beginning Balance $ 65,504, $ 268,000, $ 132,000, Index Spread/Fixed Rate Record Date (Days Prior to Distribution) Accrual Period Begin Accrual Period End Daycount Fraction LIBOR FIXED 0.27% 2.82% 1 NEW YORK BUSINESS DAY 1 NEW YORK BUSINESS DAY 2/15/2019 2/15/2019 3/15/2019 3/15/ LIBOR 0.75% 1 NEW YORK BUSINESS DAY 2/15/2019 3/15/ Interest Rate* % % % Accrued Interest Factor Current Interest Due $ 140, $ 629, $ 332, Interest Shortfall from Prior Period Plus Accrued Interest Total Interest Due Interest Paid Interest Shortfall Principal Paid Ending Principal Balance Paydown Factor Ending Balance Factor $ 140, $ 629, $ 332, $ 140, $ 629, $ 332, $11,644, $ 53,859, $ 268,000, $ 132,000, * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see Page 9 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

10 VII B Distributions Distribution Amounts B Cusip/Isin Beginning Balance Index Spread/Fixed Rate Record Date (Days Prior to Distribution) Accrual Period Begin Accrual Period End Daycount Fraction Interest Rate* Accrued Interest Factor Current Interest Due Interest Shortfall from Prior Period Plus Accrued Interest Total Interest Due Interest Paid Interest Shortfall Principal Paid Ending Principal Balance Paydown Factor Ending Balance Factor 83189DAD2 $ 50,000, FIXED 3.50% 1 NEW YORK BUSINESS DAY 2/15/2019 3/15/ % $ 145, $ 145, $ 145, $ 50,000, * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see Page 10 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

11 VIII B Methodology Since Issued Total CPR TOTAL CPR = 1 APB PPB 12 MSC APB = Actual period-end Pool Balance PPB = Projected period-end Pool Balance assuming no prepayments and no defaults Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance) MSC = Months Since Cut-Off Since-Issued Total Constant Prepayment Rate (CPR) Since-Issued Total CPR measures prepayments, both voluntary and involuntary, for a trust student loan pool over the life of a transaction. For each trust distribution, the actual month-end pool balance is compared against a month-end pool balance originally projected at issuance assuming no prepayments and defaults. For purposes of Since-Issued Total CPR calculations, projected period end pool balance assumes in-school status loans have up to a six month grace period before moving to repayment, grace status loans remain in grace status until their status end date and then to move to full principal and interest repayment, loans subject to interim interest or fixed payments during their in-school and grace period continue paying interim interest or fixed payments until full principal and interest repayment begins, all other trust loans are in full principal and interest repayment status, and that no trust loan in full principal and interest repayment moves from full principal and interest repayment status to any other status. Weighted Average Coupon WAC1 = (( CIR )*( APB)) APB WAC2 = (( APCL )*( APB)) APB WAC3 = (( ACTL )*( APB)) APB APB = Actual period-end Pool Balance CIR = Average of the Contractual Interest Rate (1) APCL = Average of the Applicable Interest Rate (2) ACTL = Average of the Actual Interest Rate (3) Weighted Average Coupon (WAC) (1) Contractual Interest Rate represents the interest rate indicated in the Promissory Note (2) Appliclable Interest Rate represents the interest rate after rate reductions, if applicable, are applied (3) Actual Interest Rate represents the interest rate when borrower incentive programs and rate reductions, if applicable, are applied Page 11 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019

12 IX B EU Risk Retention EU RISK RETENTION As of the date of this report, Sallie Mae Bank confirms that (i) it retains, through its ownership of the Depositor (its wholly-owned subsidiary), a material net economic interest of not less than 5% of the aggregate principal balance of the Trust Student Loans in accordance with the EU Retention Rules; (ii) the retained interest is held via ownership of the R Certificate; and (iii) the retained interest is not subject to any credit risk mitigation, any short position or any other credit risk hedge and has not been sold except as permitted by the EU Retention Rules. Page 12 of 12 Trust 2017-B Monthly Servicing Report: Collection Period 02/01/ /28/2019, Distribution Date 03/15/2019