SLM Student Loan Trust

Size: px
Start display at page:

Download "SLM Student Loan Trust"

Transcription

1 SLM Student Loan Trust Quarterly Servicing Report Distribution Date 10/25/2006 Collection Period 07/01/ /30/2006 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and Administrator Deutsche Bank - Indenture Trustee Chase Bank USA, National Association - Eligible Lender Trustee SLM Investment Corp. - Excess Distribution Certificateholder Page 1 of 9

2 I. Deal Parameters A Student Loan Portfolio Characteristics 06/18/ /30/ /30/2006 Principal Balance $ 2,955,578, $ 388,768, $ 349,016, Interest to be Capitalized Balance 50,674, ,813, ,526, Pool Balance $ 3,006,252, $ 350,542, Specified Reserve Account Balance 7,515, N/A - - N/A - Adjusted Pool (1) $ 3,013,768, $ 350,542, Weighted Average Coupon (WAC) 8.28% 7.51% 8.35% Weighted Average Remaining Term Number of Loans 732, , ,311 Number of Borrowers 343,839 62,060 56,027 Aggregate Outstanding Principal Balance - Tbill $ 3,006,252, $ 350,542, Aggregate Outstanding Principal Balance - Commercial Paper Pool Factor Since Issued Constant Prepayment Rate 10.19% 10.20% (1) The Specified Reserve Account balance is included in the Adjusted Pool until the Pool Balance is less than 40% of the original pool. B Debt Securities Cusip/Isin 07/25/ /25/2006 A1 A2 Certs 78442GBA GBB GBC9 $ 284,832, $ 105,750, $ 244,792, $ 105,750, C Account Balances 07/25/ /25/2006 Reserve Account Balance D Asset / Liability 07/25/ /25/2006 Adjusted Pool Balance Total Notes Difference Parity Ratio $ 350,542, $ 350,542, Page 2 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

3 II. Trust Activity 07/01/2006 through 09/30/2006 A Student Loan Principal Receipts Borrower Principal 17,189, Guarantor Principal 4,211, Consolidation Activity Principal 20,380, Seller Principal Reimbursement 4, Servicer Principal Reimbursement Rejected Claim Repurchased Principal 5, Other Principal Deposits Total Principal Receipts $ 41,792, B Student Loan Interest Receipts Borrower Interest Guarantor Interest 4,539, , Consolidation Activity Interest 394, Special Allowance Payments Interest Subsidy Payments Seller Interest Reimbursement 809, , , Servicer Interest Reimbursement 2, Rejected Claim Repurchased Interest Other Interest Deposits 286, Total Interest Receipts $ 6,752, C D E F Investment Income Funds Borrowed from Next Collection Period Funds Repaid from Prior Collection Period Loan Sale or Purchase Proceeds $ 539, G Initial Deposits to Collection Account H I Other Deposits Less: Funds Previously Remitted: Servicing Fees to Servicer Consolidation Loan Rebate Fees to Dept. of Education Total Funds Previously Remitted $ 154, $(431,543.00) $(395,310.42) $(826,853.42) J K L M N AVAILABLE 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 $ 48,412, $(2,040,327.09) $ 2, $ 6, Page 3 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

4 III Portfolio Characteristics 09/30/ /30/2006 Wtd Avg Coupon # Loans Principal % of Principal Wtd Avg Coupon # Loans Principal % of Principal INTERIM: IN SCHOOL 7.48% 180 $571, % 5.71% 204 $616, % GRACE 7.48% 80 $262, % 6.03% 112 $447, % DEFERMENT 8.05% 9,225 $37,305, % 7.02% 11,015 $44,302, % REPAYMENT: CURRENT 8.41% 71,733 $217,420, % 7.68% 80,438 $241,977, % DAYS DELINQUENT 8.39% 4,133 $17,620, % 7.61% 4,553 $19,045, % DAYS DELINQUENT 8.33% 2,195 $10,215, % 7.45% 2,580 $11,015, % DAYS DELINQUENT 8.32% 1,660 $7,865, % 7.11% 2,526 $10,903, % > 120 DAYS DELINQUENT 8.29% 5,577 $25,486, % 7.22% 4,423 $20,182, % FORBEARANCE 8.34% 5,769 $29,291, % 7.40% 7,052 $35,924, % CLAIMS IN PROCESS 8.22% 755 $2,893, % 6.95% 1,098 $4,338, % AGED CLAIMS REJECTED 7.74% 4 $80, % 6.41% 5 $14, % TOTAL 101,311 $349,016, % 114,006 $388,768, % * Percentages may not total 100% due to rounding Page 4 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

5 IV Portfolio Characteristics (cont'd) 09/30/ /30/2006 Pool Balance Total # Loans Total # Borrowers Weighted Average Coupon Weighted Average Remaining Term Non-Reimbursable Losses Cumulative Non-Reimbursable Losses Since Issued Constant Prepayment Rate (CPR) $350,542, ,311 56, % $2, $2,943, % $390,582, ,006 62, % $2,940, % Loan Substitutions Cumulative Loan Substitutions Rejected Claim Repurchases Cumulative Rejected Claim Repurchases Cumulative Claims Filed Unpaid Primary Servicing Fees Unpaid Administration Fees Unpaid Carryover Servicing Fees Note Principal Shortfall Note Interest Shortfall Unpaid Interest Carryover $6, $1,240, $131,288, $7, $1,234, $126,281, Page 5 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

6 V Portfolio Statistics by School and Program Weighted Average A LOAN TYPE Coupon # LOANS $ AMOUNT % * - GSL (1) - Subsidized 7.89% 56,653 $ 86,497, % - GSL - Unsubsidized 7.86% 20,098 41,593, % (2) - PLUS Loans 8.35% 6,336 13,012, % (3) - SLS Loans 8.40% 2,731 6,779, % - Consolidation Loans 8.65% 15, ,133, % Total 8.35% 101,311 $ 349,016, % B SCHOOL TYPE Weighted Average Coupon # LOANS $ AMOUNT % * - Four Year 7.97% 68,070 $ 122,043, % - Two Year 7.89% 12,656 19,184, % - Technical 7.90% 5,231 8,304, % - Other 8.65% 15, ,483, % Total 8.35% 101,311 $ 349,016, % C Student Loan Rate Calculation Borrower Interest Accrued Interest Subsidy Payments Accrued Special Allowance Payments Accrued Investment Income Net Expected Interest Collections Accrual Daycount Fraction Primary Servicing Fee Administration Fee Pool Balance at Beginning of Collection Period Student Loan Rate 7,137, $ 407, $ 127, $ 539, $ 8,211, $ 633, $ 20, % *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 Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

7 VI T-Bill Rates Accrual Period Number of Start Date Through Days Weighted 91-Day T-Bill 07/25/ /31/ % 08/01/ /07/ % 08/08/ /14/ % 08/15/ /21/ % 08/22/ /28/ % 08/29/ /05/ % 09/06/ /11/ % 09/12/ /18/ % 09/19/ /25/ % 09/26/ /02/ % 10/03/ /10/ % 10/11/ /16/ % 10/17/ /24/ % Page 7 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

8 VII Waterfall for Distributions Paid Remaining Funds Balance Total Available Funds $ 48,412, A Primary Servicing Fee $ 201, $ 48,211, B Administration Fee $ 20, $ 48,191, C Noteholders' Interest Distribution Amount $ 4,134, $ 44,056, D Certificateholders' Return Distribution Amount $ 1,593, $ 42,463, E Noteholders' Principal Distribution Amount $ 40,040, $ 2,422, F Certificateholders' Balance Distribution Amount $ 2,422, G Reserve Account Reinstatement $ 2,422, H Carryover Servicing Fee $ 2,422, I Noteholders' Carryover Interest $ 2,422, J Certificateholders' Carryover Return $ 2,422, K Excess Distribution $ 2,422, Waterfall Triggers A B C D E F Student Loan Principal Outstanding Borrower Interest Accrued Interest Subsidy Payments Accrued Special Allowance Payments Accrued Reserve Account Balance (after any reinstatement) Total $ 349,016, $ 7,137, $ 407, $ 127, $ 359,694, G Class A Notes Outstanding (after application of available funds) $ 244,792, H Insolvency Event or Event of Default Under Indenture N I Available Funds Applied to Class A Noteholders Distribution Amount Before Any Amounts are Applied to Certificateholders' Distribution Amount (G>F or H=Y) N Page 8 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

9 VIII Distributions A Distribution Amounts A2 Certs Cusip/Isin Beginning Balance Index Spread/Fixed Rate Record Date (Days Prior to Distribution Date) 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 Carryover Interest Shortfall from Prior Period Plus Accrued Interest Current Interest Carryover Due Interest Carryover Paid Unpaid Interest Carryover Principal Paid Ending Principal Balance Paydown Factor Ending Balance Factor 78442GBB1 $284,832, TBILL 0.73% 1 NEW YORK BUSINESS DAY 07/25/06 10/25/ % $4,134, $4,134, $4,134, $40,040, $244,792, GBC9 $105,750, TBILL 0.95% 1 NEW YORK BUSINESS DAY 07/25/06 10/25/ % $1,593, $1,593, $1,593, $105,750, B Principal Distribution Reconciliation Prior Adjusted Pool Balance Current Adjusted Pool Balance Current Principal Due Principal Shortfall from Previous Collection Period Principal Distribution Amount Principal Paid Principal Shortfall $ 350,542, $ 40,040, $ 40,040, $ 40,040, C Reserve Account Reconciliation Beginning Period Balance Reserve Funds Utilized 0.00 Reserve Funds Reinstated 0.00 Excess Distribution Deposit 2,422, Balance Available $ 5,429, Required Reserve Acct Balance Release to Excess Distribution Certificateholder $ 2,422, Ending Reserve Account Balance * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see Page 9 of 9 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2006, Distribution Date 10/25/2006

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

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 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 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

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 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 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 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 2012-4 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

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

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 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

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 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

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

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

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 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

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-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 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

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

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

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-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

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

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 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 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

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

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 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

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

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

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 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

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 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

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 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 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

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 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

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

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

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 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-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

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

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

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

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

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

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

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

North Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: January 27, 2014

North Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: January 27, 2014 North Carolina State Education Assistance Authority Student Loan Backed Notes 2010-1 Series Quarterly Report Distribution Date: January 27, 2014 North Carolina State Education Assistance Authority Student

More information

v Specified Reserve Account Balance $ 525, vi Capitalized Interest Account Balance $ - vii Total Adjusted Pool $ 96,630,062.

v Specified Reserve Account Balance $ 525, vi Capitalized Interest Account Balance $ - vii Total Adjusted Pool $ 96,630,062. I. SLC TRUST 2010B Prime Class A1 Deal Parameters Student Portfolio Characteristics 5/31/2017 Activity 6/30/2017 A i Portfolio Balance $ 94,218,501.81 $ 1,218,403.07 $ 93,000,098.74 ii Interest and fees

More information

v Specified Reserve Account Balance $ 525, vi Capitalized Interest Account Balance $ - vii Total Adjusted Pool $ 95,247,800.

v Specified Reserve Account Balance $ 525, vi Capitalized Interest Account Balance $ - vii Total Adjusted Pool $ 95,247,800. I. SLC TRUST 2010B Prime Class A1 Deal Parameters Student Portfolio Characteristics 6/30/2017 Activity 7/31/2017 A i Portfolio Balance $ 93,000,098.74 $ 1,438,532.37 $ 91,561,566.37 ii Interest and fees

More information