National Collegiate Student Loan Trust
|
|
- Audra Holmes
- 6 years ago
- Views:
Transcription
1 National Collegiate Student Loan Trust Closing Date: June 8, 2006 Monthly Distribution Report Collection Period 04/01/11 to 04/30/11 Monthly Distribution Date 05/25/11 Volume 58 I Asset and Liability Summary A. Student Loan Portfolio 03/31/11 Change 04/30/11 1 Student Loan Principal $ 424,657, $ (3,328,973.22) $ 421,328, Student Loan Accrued Interest $ 3,741, $ (596,077.02) $ 3,145, Pool Balance $ 428,399, $ (3,925,050.24) $ 424,474, Weighted Average Coupon (WAC) 5.06% 0.00% 5.06% 5 Weighted Average Maturity (WAM) Months 0.9 Months Months 6 Number of Loans 31, ,959 7 Number of Borrowers 29, ,078 B. Trust Accounts 03/31/11 Change 04/30/11 1 Collection Account + Collections Receivable $ 2,973, $ (149,211.14) $ 2,824, Reserve Account $ 3,366, $ (14.27) $ 3,366, Total Trust Accounts $ 6,340, $ (149,225.41) $ 6,191, Pool Balance + Trust Accounts $ 434,740, $ (4,074,275.65) $ 430,666, Reserve Account Balance: Reserve Account Balance after the 04/25/11 Monthly Distribution Date was $3,366, Reserve Account Balance after the 05/25/11 Monthly Distribution Date will be $3,366, C. Securities Cusip Index Spread Initial Debt Issued 03/31/11 Change 04/30/11 Change 05/25/11 % of Securities 1 Class A MAA1 1M LIBOR 0.03% $ 190,020, $ 7,312, $ (1,838,875.67) $ 5,473, $ (1,725,022.79) $ 3,748, % 2 Class A MAB9 1M LIBOR 0.15% $ 138,980, $ 138,980, $ $ 138,980, $ $ 138,980, % 3 Class A MAC7 1M LIBOR 0.21% $ 104,410, $ 104,410, $ $ 104,410, $ $ 104,410, % 4 Class A MAD5 1M LIBOR 0.33% $ 169,520, $ 169,520, $ $ 169,520, $ $ 169,520, % 5 Class AIO 63543MAE3 Fixed 6.00% $ $ 0.00% 6 Class B 63543MAF0 1M LIBOR 0.32% $ 29,900, $ 29,900, $ $ 29,900, $ $ 29,900, % 7 Class C 63543MAG8 1M LIBOR 0.50% $ 40,500, $ 40,500, $ $ 40,500, $ $ 40,500, % 8 Total Securities $ 673,330, $ 490,622, $ (1,838,875.67) $ 488,783, $ (1,725,022.79) $ 487,058, % The notional amount, in effect through the May 2011 Distribution Date, equals $121,515,000. NCSLT Monthly Distribution Report Page 1 of
2 National Collegiate Student Loan Trust II Transactions and Accruals From 04/01/11 to 04/30/11 A. Student Loan Cash Principal Activity 1 Principal Payments Received $ (1,289,803.99) 2 Principal Cash Claim Payments (c) $ 3 Repurchased Principal $ 4 New Loan Additions $ 5 Other Adjustments (cancellations, consolidations and other) $ (42,427.46) 6 Total Principal Collections $ (1,332,231.45) B. Student Loan NonCash Principal Activity 1 Capitalized Interest $ 1,014, NonCash Claims on Unsecured Defaults $ (3,011,121.60) 3 Realized Losses $ 4 Repurchased Principal $ 5 New Loan Additions $ 6 Other Adjustments $ (5.30) 7 Total NonCash Principal Activity $ (1,996,741.77) C. Total Student Loan Principal Activity (II.A.6 + II.B.7) $ (3,328,973.22) D. Student Loan Cash Interest Activity 1 Interest Payments Received $ (1,233,275.37) 2 Interest Cash Claim Payments (c) $ 3 Repurchased Interest $ 4 New Loan Additions $ 5 Other Adjustments (cancellations, consolidations and other) $ (198.90) 6 Total Interest Collections $ (1,233,474.27) E. Student Loan NonCash Interest Activity 1 Interest Accruals $ 1,754, NonCash Claims on Unsecured Defaults $ (102,975.93) 3 Capitalized Interest $ (1,014,385.13) 4 Realized Losses $ 5 Repurchased Interest $ 6 Other Adjustments $ Total NonCash Interest Activity $ 637, F. Total Student Loan Interest Activity (II.D.6 + II.E.7) $ (596,077.02) G. Student Loan Late Fees Activity 1 Cash Late Fees $ (7,074.79) 2 NonCash Late Fees $ 5, Net Late Fees Activity (II.G.1 + II.G.2) $ (1,120.36) III Prepayment Data 06/30/10 12/31/10 Prepayment Rate (1) 0.78% 0.53% (1) Prepayment Rate will be updated in the July and January Monthly Distribution Reports for the 6month periods ending June and December, respectively. NCSLT Monthly Distribution Report Page 2 of 6 2A44E74C
3 National Collegiate Student Loan Trust IV Collection Account Activity From 04/01/11 to 04/30/11 A. Collection Account 1 Collections by Servicers $ 2,565, Cash Claim Payments $ 3 Liquidation Proceeds and Recoveries $ 136, Sale Proceeds $ 5 Investment Earnings on Trust Accounts $ Excess of Required Reserve Amount Balance $ 7 Other Receipts (Late Fees and Other) (b) $ 7, Prior Month Allocation and Adjustments $ 118, Advances or Reimbursements $ 10 Opening Balance and Post Sale Settlement $ 11 Total Available Funds $ 2,827, Includes GIC interest from 04/22/1105/23/11 B. Allocations through 04/30/11 with Payments and Distributions for 05/25/11 Total Available Remaining Reserve Funds Funds Transfer $ 2,827, $ 2,827, Payment of Trustee, Servicers, Administrators & Paying Agent Fees & Expenses: Payment of Trustee Fees & Expenses $ $ 2,827, $ (b) Payment of Servicing Fees & Expenses $ 163, $ 2,664, $ (c) Payment of Administration Fees & Expenses $ 28, $ 2,636, $ (d) Payment of Irish Paying Agent Fees & Expenses $ $ 2,636, $ (e) Payment of Backup Administration Fees & Expenses $ 1, $ 2,635, $ 2 Allocation of Trustee, Servicers, Administrators & Paying Agent Fees & Expenses: Allocation of Trustee Fees & Expenses $ $ 2,635, $ (b) Allocation of Servicing Fees & Expenses $ 132, $ 2,502, $ (c) Allocation of Administration Fees & Expenses $ $ 2,502, $ (d) Allocation of Irish Paying Agent Fees & Expenses $ $ 2,502, $ (e) Allocation of Backup Administration Fees & Expenses $ $ 2,502, $ 3 Payment of Other Fees $ $ 2,502, $ 4 Payment of Interest Distribution Amount to Class A Securities: Class A1 $ 1, $ 2,501, $ (b) Class A2 $ 41, $ 2,459, $ (c) Class A3 $ 36, $ 2,422, $ (d) Class A4 $ 76, $ 2,345, $ (e) Class AIO $ 607, $ 1,738, $ 5 Payment of Interest Distribution Amount to Class B Securities $ 13, $ 1,725, $ 6 Payment of Interest Distribution Amount to Class C Securities $ $ 1,725, $ 7 Transfer to Reinstate Reserve Account up to Required Reserve Amount Balance $ $ 1,725, $ 8 Payment to Purchase Rehabilitated Loans $ $ 1,725, $ 9 Payment of Principal Distribution: Class A1 $ 1,725, $ $ (b) Class A2 $ $ $ (c) Class A3 $ $ $ (d) Class A4 $ $ $ (e) Class B Interest Carryover Shortfall $ $ $ (f) Class B $ $ $ (g) Class C Interest Carryover Shortfall $ $ $ (h) Class C $ $ $ 10 Payment of any remaining Interest Carryover Shortfall to Class B Noteholders $ $ $ 11 Payment of any remaining Interest Carryover Shortfall to Class C Noteholders $ $ $ 12 Payment of the following: Unreimbursed Advances $ $ $ (b) Payment of Indenture Trustee Fees & Expenses, in excess of maximum amounts specified $ $ $ (c) Payment of Irish Paying Agent Fees & Expenses, in excess of maximum amounts specified $ $ $ (d) Payment of Owner Trustee Fees & Expenses, in excess of maximum amounts specified $ $ $ (e) Payment of Backup Administration Fees & Expenses, in excess of maximum amounts specified $ $ $ (f) Payment of Indemnities, Fees & Expenses of the Servicers $ $ $ (g) Payment of Administration Fees & Expenses allocated to the Notes $ $ $ 13 Remaining Amounts of Principal, if a Turbo Trigger is in effect $ $ $ 14 Payment of any Prepayment Penalties to Class AIO Noteholders previously unpaid $ $ $ 15 Payment of structuring advisory fees and then to the Certificate holders, any remaining amounts $ $ $ NCSLT Monthly Distribution Report Page 3 of 6 1CE360FF
4 National Collegiate Student Loan Trust V Parity Calculations Parity 1 Senior Parity ((Pool Balance + Trust Accounts) / Class A Securities) % % 2 Total Parity ((Pool Balance + Trust Accounts) / Securities) 88.61% 88.11% Parity ratio calculations include all Securities. VI Portfolio Characteristics by Payment Status WAC # of Loans % Principal Amount % Payment Status Interim (1) In School 5.27% 5.24% 2,947 2, % 7.62% $ 52,981, $ 43,073, % 10.22% Total Interim 2,947 2, % 7.62% $ 52,981, $ 43,073, % 10.22% Repayment Active Current 5.00% 5.00% 25,265 25, % 82.42% $ 319,504, $ 323,662, % 76.82% 3160 Days Delinquent 5.33% 5.30% % 2.14% $ 8,261, $ 10,849, % 2.58% 6190 Days Delinquent 5.18% 5.34% % 1.05% $ 5,761, $ 5,249, % 1.25% Days Delinquent 5.26% 5.21% % 0.80% $ 6,085, $ 4,244, % 1.01% Days Delinquent 5.15% 5.27% % 0.81% $ 4,350, $ 4,445, % 1.06% Days Delinquent 5.27% 5.18% % 0.63% $ 3,460, $ 3,464, % 0.82% > 180 Days Delinquent 5.23% 5.23% % 0.58% $ 3,382, $ 3,229, % 0.77% Forbearance 5.20% 5.22% 1,120 1, % 3.94% $ 20,870, $ 23,110, % 5.49% Total Repayment 28,260 28, % 92.38% $ 371,676, $ 378,255, % 89.78% Grand Total 31,207 30, % % $ 424,657, $ 421,328, % % (1) Loans in Interim Status have not yet had a scheduled payment. VII Portfolio Characteristics by Borrower Type and Program Type Borrower Type Principal Amount % Principal Amount % 1 Creditworthy Cosigned Loans $ 342,101, % $ 339,624, % 2 Creditworthy NonCosigned Loans $ 81,849, % $ 81,002, % 3 Creditready Loans $ 706, % $ 702, % Total $ 424,657, % $ 421,328, % Program Type Principal Amount % Principal Amount % 1 Continuing Education $ 8,685, % $ 8,616, % 2 Graduate $ 55,072, % $ 54,671, % 3 K12 $ 5,907, % $ 5,879, % 4 Medical $ 2,866, % $ 2,825, % 5 Undergraduate $ 351,557, % $ 348,787, % 6 Consolidation, Parent, Other $ 568, % $ 547, % Total $ 424,657, % $ 421,328, % NCSLT Monthly Distribution Report Page 4 of 6 2ED1322C
5 National Collegiate Student Loan Trust VIII Default Information, Claims, Net Losses and Related Information Defaulted Loan Detail Principal Amount Principal Amount A. Cumulative Defaulted Loans (1) $ 110,643, $ 113,519, B. Cumulative Cash Claim Payments Made $ 28,158, $ 28,158, C. Cumulative NonCash Claims on Unsecured Defaults $ 79,461, $ 82,472, D. Defaulted Loans in Process at Servicer $ 3,022, $ 2,887, Default Rates E. Cumulative Default Rate as a percentage of Loans in Repayment (2) 19.48% 19.61% F. Cumulative Default Rate as a percentage of Financed Student Loans at Closing Date (3) 22.22% 22.80% Related Information G. Has a Material Change to ChargeOff Method Occurred? No No H. Has a Material Change to Asset Terms, Fees, Penalties or Payments Occurred? No No I. Has a Material Breach of Pool Asset Representations or Warranties or Transaction Covenants Occurred? No No (1) (2) (3) Cumulative Principal Balance of Defaulted Student Loans as of the last day of the Collection Period, less cumulative claims cancelled and returned to nondefault status. Section VIII.A divided by the Principal Balance of all Student Loans that have entered repayment status plus cumulative principal payments received by the Trust. Section VIII.A divided by the Principal Balance of Financed Student Loans as of Closing Date $497,888, Supplemental Information Cumulative Net Loss to the Trust on Defaulted Loans 04/30/11 J. Cumulative Defaulted Principal Amount (Section VIII.A) $ 113,519, K. Cumulative Defaulted Interest Amount $ 5,995, L. Cumulative Cash Claim Principal Payments Made (Section VIII.B) $ (28,158,557.70) M. Cumulative Cash Claim Interest Payments Made $ (2,032,382.71) N. Cumulative Principal and Interest Recoveries after Collection Costs (while under Trust ownership) $ (1,898,014.60) O. Other (b) $ (3,051,411.23) P. Cumulative Net Loss $ 84,374, Q. Cumulative Net Loss rate as a percentage of Financed Student Loans at Closing Date (c) 16.95% (b) (c) Includes recoveries on defaulted loans since the November 2010 transfer to the Trust from TERI pursuant to the Plan. See Section IX.12 details on TERI bankruptcy settlement. Includes cash received from TERI pursuant to the Plan for recoveries collected on defaulted loans that had not been deposited into the Pledge Fund and unsecured claim distributions being received periodically from the Plan Trust. See Section IX.12 details on TERI bankruptcy settlement. Cumulative Net Loss (Line P above) divided by the Principal Balance of Financed Student Loans as of Closing Date $497,888, NCSLT Monthly Distribution Report Page 5 of 6 5FC1E7A5
6 National Collegiate Student Loan Trust IX Triggers and Other Information 1 Has a change occurred in the notional amount of the Class AIO? Yes a change has occurred in the notional amount. The next change date is May 26, Has Prepayment Penalty occurred on Class AIO Notes? (The scheduled Reference Amount exceeds the notional amount on Distribution Date)? No next change date is May 26, Has a Required Reserve Amount Balance date occurred? Yes 4 Note Parity Trigger (Pool Balance plus Reserve Account, at end of Collection period, is less than 101% of Outstanding Debt after payments on Distribution Date on or after the Stepdown Date). Has Note Parity Trigger occurred? No If so, the date such trigger occurred. Is Note Parity Trigger currently in effect? No 5 Subordinate Note Interest Triggers (Cumulative Default Rate equals or exceeds set rates) Has a Class B Note Interest Trigger occurred? No If so, the date the Class B Note Interest Trigger occurred. Is a Class B Note Interest Trigger currently in effect? No Has a Class C Note Interest Trigger occurred? Yes If so, the date the Class C Note Interest Trigger occurred. The trigger occurred on the 7/26/10 Distribution Report. The trigger cured on the 8/25/10 Distribution Report. The trigger occurred again on the 9/27/10 Distribution Report. Is a Class C Note Interest Trigger currently in effect? Yes, Interest on the Class C Notes will be subordinated to the payment of principal on the Class A Securities and the Class B Notes. Interest previously withheld from the waterfall will not be paid but will continue to earn interest and be paid after the Class B Notes have been paid in full. 6 Subordinate Note Principal Trigger (Note Parity Trigger has occurred or Cumulative Default Rate greater than 10% and TERI is no longer paying claims) Has a Subordinate Note Principal Trigger occurred? Yes If so, the date such trigger occurred. The trigger occurred on the 7/27/09 Distribution Report. Is a Subordinate Note Principal Trigger currently in effect? Yes, however, since the Stepdown Date has not been reached there is no impact. 7 Turbo Trigger (Pool Balance of loans is equal to or less than 10% of the Principal Balance as of the Cutoff date or Cumulative Default Rate is greater than 10% and TERI is no longer paying claims) Has a Turbo Trigger occurred? Yes If so, the date such trigger occurred. The trigger occurred on the 7/27/09 Distribution Report. Is a Turbo Trigger currently in effect? Yes, however, since the Stepdown Date has not been reached there is no impact. 8 Has the Stepdown Date of August 25, 2014 occurred (On or after Stepdown Date and if a Subordinate Note Trigger is not in effect, Principal Distribution method may change)? No 9 Has an Event of Default occurred? No 10 Has the Parity Ratio reached its release point of 103%? No 11 Has Trust exceeded annual fees or expense cap to Service Providers? No 12 On November 19, 2010, the Modified Fourth Amended Joint Plan of Reorganization of TERI and the Official Committee of Unsecured Creditors (the Plan) became effective, having been confirmed by the Bankruptcy Court in October Pursuant to the Plan s settlement provisions accepted by the Trust, the Trust received in November 2010: (i) all funds remaining in its Pledge Fund, (ii) all defaulted loans purchased from the Trust by TERI prior to April 7, 2008 using funds in the Pledge Fund (the Prepetition Loans ), (iii) all net recoveries realized, and rights to all net recoveries to be realized in the future, in respect of such Prepetition Loans, except for certain net recoveries received by TERI prior to April 7, 2008 and not deposited in the Pledge Fund (the Undeposited Recoveries ) and (iv) certain additional cash in settlement of a dispute concerning the Undeposited Recoveries. In addition, the Trust has an unsecured claim against TERI s estate in the amount specified in the Plan. The Trust received payment of a portion of its unsecured claim (approximately 10%) in December Pursuant to the Plan, TERI released its claim against the Trust for payment of accrued and future guaranty fees, and the litigation filed by the Creditors Committee against the indenture trustee, the Trust and the administrator, FMDS, was dismissed with prejudice. Copies of the Plan and all other filings made in the TERI bankruptcy proceedings may be obtained at and if not available on such case website, then such filings may be obtained by contacting the Clerk at the Bankruptcy Court. See VIII. Default Information, Net Losses and Related Information (above) for Cumulative Default Rate and calculation. NCSLT Monthly Distribution Report Page 6 of 6 614BBE82
National Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20062 Closing Date: June 8, 2006 Monthly Distribution Report Collection Period 08/01/2011 to 08/31/2011 Monthly Distribution Date 09/26/2011 Volume 62 I Asset and
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20072 Closing Date: June 14, 2007 Monthly Distribution Report Collection Period 09/01/2011 to 09/30/2011 Monthly Distribution Date 10/25/2011 Volume 51 I Asset and
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20063 Closing Date: September 28, 2006 Monthly Distribution Report Collection Period 06/01/11 to 06/30/11 Monthly Distribution Date 07/25/11 Volume 57 I Asset and
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20061 Closing Date: March 9, 2006 Monthly Distribution Report Collection Period 12/01/10 to 12/31/10 Monthly Distribution Date 01/25/11 Volume 57 I Asset and Liability
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20072 Closing Date: June 14, 2007 Monthly Distribution Report Collection Period 06/01/10 to 06/30/10 Monthly Distribution Date 07/26/10 Volume 36 I Asset and Liability
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20031 Closing Date: December 11, 2003 Quarterly Distribution Report Collection Period 10/1/2011 to 10/31/2011 Quarterly Distribution Date 11/25/2011 11/30/2011 Volume
More informationNational Collegiate Student Loan Trust
National Collegiate Student Loan Trust 20074 Closing Date: September 20, 2007 Monthly Distribution Report Collection Period 12/01/10 to 12/31/10 Monthly Distribution Date 01/25/11 Volume 39 I Asset and
More informationNational Collegiate Master Student Loan Trust I
Monthly Distribution Report Collection Period 4/1/2010 to 4/30/2010 Monthly Distribution Date 5/25/2010 I Asset and Liability Summary A. Student Loan Portfolio 3/31/2010 Change 4/30/2010 1 Student Loan
More informationNational Collegiate Master Student Loan Trust I New Monthly Distribution Schedule - See Notice on Page 6
New Monthly Distribution Schedule See Notice on Page 6 Monthly Distribution Report (Prior to 10/1/2009 issued on a Quarterly basis.) Collection Period 10/1/2009 to 10/31/2009 Monthly Distribution Date
More informationSLM Private Education Loan Trust 2009-CT (Group I) Monthly Servicing Report
SLM Private Education Loan Trust 2009CT (Group I) Monthly Servicing Report Distribution Date 02/16/2010 Collection Period 01/01/2010 01/31/2010 SLM Funding LLC Depositor Sallie Mae Inc. Servicer and Administrator
More informationiv Specified Reserve Account Balance $ 2,435, E is Capitalized Interest Account Balance $ 13,700, $ - $ 13,700,000.00
I. SLC TRUST 200502 Deal Parameters Student Portfolio Characteristics 02/28/2006 Activity 05/31/2006 A is Portfolio Balance $ 970,517,825.03 $ 23,088,823.79 $ 947,429,001.24 ii Interest to be Capitalized
More informationiv Specified Reserve Account Balance $ 2,323, E is Capitalized Interest Account Balance $ 13,700, $ 13,700, $
SLC 20052: Revised statement for the December 15, 2006 Distribution Date. Changed items: the remaining balance of the Capitalized Interest Account was withdrawn and deposited into the Collection Account,
More informationvi Capitalized Interest Account Balance $ - $ - vii Total Adjusted Pool $ 535,066, $ 527,953,042.23
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 6/30/2018 Activity 7/31/2018 A i Portfolio Balance $ 528,851,719.82 $ 6,952,458.91 $ 521,899,260.91 ii Interest and Fees to be Capitalized
More informationiv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00
I. SLC TRUST 200802 Deal Parameters Student Portfolio Characteristics 06/26/2008 Activity 08/31/2008 A is Portfolio Balance 2,035,540,136.01 44,308,247.07 1,991,231,888.94 ii Interest to be Capitalized
More informationCapitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ -
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 9/30/2018 Activity 10/31/2018 A i Portfolio Balance $ 506,784,378.31 $ 8,047,561.67 $ 498,736,816.64 ii Interest and Fees to be Capitalized
More informationReserve Account 9/17/2018 Activity 10/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25%
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 8/31/2018 Activity 9/30/2018 A i Portfolio Balance $ 513,721,662.60 $ 6,937,284.29 $ 506,784,378.31 ii Interest and Fees to be Capitalized
More informationSLC Student Loan Trust
SLC Student Loan Trust 2008-01 Quarterly Servicing Report Distribution Date 03/15/2017 Collection Period 12/01/2016-02/28/2017 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics Principal
More informationMontana 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 Senior Series 2006A Subordinate Series
More informationMontana 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 Senior Series 2006A Subordinate Series
More informationMontana 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 informationNavient Private Education Loan Trust 2015-C
Navient Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationv 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 informationv 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 informationCollege Loan Corporation Trust Quarterly Servicing Report. Distribution Period: 10/16/2013-1/15/2014 Collection Period: 10/1/ /31/2013
College Loan Corporation Trust 20052 Quarterly Servicing Report Distribution Period: 10/16/2013 1/15/2014 Collection Period: 10/1/2013 12/31/2013 College Loan Corporation Trust 20052 I. Deal Parameters
More informationCollege Loan Corporation Trust Quarterly Servicing Report. Distribution Period: 1/16/2014-4/15/2014 Collection Period: 1/1/2014-3/31/2014
College Loan Corporation Trust 20052 Quarterly Servicing Report Distribution Period: 1/16/2014 4/15/2014 Collection Period: 1/1/2014 3/31/2014 College Loan Corporation Trust 20052 I. Deal Parameters Student
More information8/31/ /30/ Portfolio Principal Balance. $ 580,618, $ (13,529,708.04) $ 567,088, Accrued Interest
Collegiate Funding Services Education Loan Trust 2003A Quarterly Servicing Report I. Series 2003A Asset and Liability Summary A. Student Loan Portfolio and Fund Balance 8/31/2006 11/30/2006 1 Portfolio
More informationSLC Student Loan Trust
SLC Student Loan Trust 200602 Quarterly Servicing Report Distribution Date 03/15/2018 Collection Period 12/01/2017 02/28/2018 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics 11/30/2017
More informationSallie Mae Student Loan Trust Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96
Sallie Mae Student Loan Trust 1996-1 Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96 I. Deal Parameters A Student Loan Portfolio Characteristics 9/30/96 Activity 12/31/96
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 03/17/2014 Collection Period 12/01/2013-02/28/2014 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 11/30/2013
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 06/17/2013 Collection Period 03/01/2013-05/31/2013 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 02/28/2013
More informationSLC Student Loan Trust
SLC Student Loan Trust 200401 Quarterly Servicing Report Distribution Date 05/15/2017 Collection Period 02/01/2017 04/30/2017 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 01/31/2017
More informationMontana 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 informationMontana 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 informationSLM Private Education Student Loan Trust 2012-C
SLM Private Education Student Loan Trust 2012-C Monthly Servicing Report Distribution Date 11/15/2017 Collection Period 10/01/2017-10/31/2017 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSLM Private Education Student Loan Trust 2012-B
SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSLM Private Education Student Loan Trust 2012-B
SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationNavient Student Loan Trust
Navient Student Loan Trust 2017-3 Monthly Servicing Report Distribution Date 04/25/2019 Collection Period 03/01/2019-03/31/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 09/17/2018 Collection Period 06/01/2018-08/31/2018 SLC Student Loan Receivables I, Inc - Depositor The Student Loan Corporation,
More informationSLC Student Loan Trust
SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 06/15/2018 Collection Period 03/01/2018-05/31/2018 SLC Student Loan Receivables I, Inc - Depositor The Student Loan Corporation
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationSLM Private Education Student Loan Trust 2012-A
SLM Private Education Student Loan Trust 2012-A Monthly Servicing Report Distribution Date 01/15/2019 Collection Period 12/01/2018-12/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSLM Student Loan Trust
SLM Student Loan Trust 2004-5 Quarterly Servicing Report Distribution Date 10/27/2014 Collection Period 07/01/2014-09/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Servicer and Administrator
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date Collection Period 11/01/2016-11/30/2016 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationNavient Private Education Refi Loan Trust 2018-D
Navient Private Education Refi Loan Trust 2018-D Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions
More informationNavient Private Education Loan Trust 2015-B
Navient Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/2018-10/31/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationNavient Private Education Loan Trust 2015-B
Navient Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationCollege Loan Corporation Trust Quarterly Servicing Report. Distribution Period: 1/16/2010-4/15/2010 Collection Period: 1/1/2010-3/31/2010
College Loan Corporation Trust 20052 Quarterly Servicing Report Distribution Period: 1/16/2010 4/15/2010 Collection Period: 1/1/2010 3/31/2010 College Loan Corporation Trust 20052 I. Deal Parameters Student
More informationNavient Private Education Loan Trust 2017-A
Navient Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date Collection Period 11/01/2014-11/30/2014 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationSLM 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 informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 03/16/2015 Collection Period 02/01/2015-02/28/2015 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2014-A
SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 02/17/2015 Collection Period 01/01/2015-01/31/2015 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator
More informationGoldman, Sachs & Co. JPMorgan RBS Greenwich Capital Joint Book-Runner Joint Book-Runner Joint Book-Runner
PROSPECTUS SUPPLEMENT (To Prospectus dated September 7, 2006) $1,025,000,000 THE NATIONAL COLLEGIATE STUDENT LOAN TRUST 2006-4 Issuing Entity THE NATIONAL COLLEGIATE FUNDING LLC Depositor and Sponsor Student
More informationSLM Student Loan Trust
SLM Student Loan Trust 1998-2 Quarterly Servicing Report Distribution Date 10/25/2006 Collection Period 07/01/2006-09/30/2006 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and Administrator Deutsche
More informationSLM Private Education Student Loan Trust 2014-A
SLM Private Education Student Loan Trust 2014-A Monthly Servicing Report Distribution Date 04/15/2014 Collection Period 03/06/2014-03/31/2014 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and
More informationSLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005
SLM Student Loan Trust 2000-2 Quarterly Servicing Report Collection Period 07/01/2005-09/30/2005 Distribution Date 10/25/2005 Indenture Trustee: Deutsche Bank I. Deal Parameters A Student Loan Portfolio
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 08/15/2018 Collection Period 07/01/2018-07/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-A
SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationNavient Private Education Student Loan Trust
Navient Private Education Student Loan Trust 2014-CT Monthly Servicing Report Distribution Date 03/15/2016 Collection Period 02/01/2016-02/29/2016 Navient Credit Funding, LLC - Depositor Navient Solutions
More informationSMB Private Education Loan Trust 2016-B
SMB Private Education Loan Trust 2016-B Monthly Servicing Report Distribution Date 01/15/2019 Collection Period 12/01/2018-12/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-B
SMB Private Education Loan Trust 2016-B Monthly Servicing Report Distribution Date 02/15/2019 Collection Period 01/01/2019-01/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-C
SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationNavient Private Education Loan Trust
Navient Private Education Loan Trust 2014-AN Monthly Servicing Report Distribution Date Collection Period 10/23/2014-11/30/2014 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer and
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 02/15/2018 Collection Period 01/01/2018-01/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 01/16/2018 Collection Period 12/01/2017-12/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: December 27, 2016
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: December 27, 2016 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: May 25, 2017
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: May 25, 2017 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131 Series
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: August 25, 2017
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: August 25, 2017 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More informationSLM Student Loan Trust
SLM Student Loan Trust 2011-3 Monthly Servicing Report Distribution Date 12/26/2013 Collection Period 11/01/2013-11/30/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 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 informationSMB Private Education Loan Trust 2016-C
SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 2016-C
SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 04/16/2018 Collection Period 03/01/2018-03/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Investor Report. Distribution Date: May 25, 2018
North Carolina State Education Assistance Authority Student Loan Backed Notes 2012-1 Series Investor Report Distribution Date: May 25, 2018 North Carolina State Education Assistance Authority Student Loan
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Investor Report. Distribution Date: November 26, 2018
North Carolina State Education Assistance Authority Student Loan Backed Notes 2012-1 Series Investor Report Distribution Date: November 26, 2018 North Carolina State Education Assistance Authority Student
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Investor Report. Distribution Date: December 26, 2018
North Carolina State Education Assistance Authority Student Loan Backed Notes 2012-1 Series Investor Report Distribution Date: December 26, 2018 North Carolina State Education Assistance Authority Student
More informationStatement to Securityholder. Capital Auto Receivables Asset Trust
Deal Information 1. Distribution Summary Deal: Asset Type: Consumer Retail 2. Factor Summary 3. Interest Summary Initial Closing Date: 6/26/2013 4. Collections and Distributions Bloomberg Ticker: AFIN
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 08/15/2018 Collection Period 07/01/2018-07/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSLM Student Loan Trust Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/04-03/31/04
SLM Student Loan Trust 19982 Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/0403/31/04 I. Deal Parameters Student Loan Portfolio Characteristics 12/31/2003 Activity 3/31/2004
More informationSMB Private Education Loan Trust 2017-B
SMB Private Education Loan Trust 2017-B Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSLM Student Loan Trust
SLM Student Loan Trust 2012-4 Monthly Servicing Report Distribution Date 11/26/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator
More informationSMB Private Education Loan Trust 2017-A
SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 06/15/2017 Collection Period 05/01/2017-05/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationSMB Private Education Loan Trust 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 informationSMB Private Education Loan Trust 2018-A
SMB Private Education Loan Trust 2018-A Monthly Servicing Report Distribution Date 05/15/2018 Collection Period 03/21/2018-04/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and
More informationStatement to Securityholder. Capital Auto Receivables Asset Trust
Deal Information 1. Distribution Summary Deal: Asset Type: Consumer Retail 2. Summary 3. Interest Summary Initial Closing Date: 6/26/2013 4. Collections and Distributions Bloomberg Ticker: AFIN 2013-2
More informationPage 1 of 9. LPFA Taxable Student Loan Backed Bonds Series 2011A - FFELP Quarterly Distribution Report. Bonds (FFELP)
Issuer: Louisiana Public Facilities Authority Deal Name: Taxable Student Loan Backed Bonds, Series 2011A Quarterly Distribution Date: 7/25/2017 Collection Period: 4/1/2017 6/30/2017 Contact Name : Tricia
More informationCollege Loan Corporation Trust II Quarterly Servicing Report. Distribution Period: 1/27/2009-4/27/2009 Collection Period: 1/1/2009-3/31/2009
Quarterly Servicing Report Distribution Period: 1/27/2009 4/27/2009 Collection Period: 1/1/2009 3/31/2009 I. Deal Parameters Student Loan Portfolio Characteristics 1/1/2009 Activity 3/31/2009 A i Portfolio
More information10/31/2015 Balances Reported by Trustee
Monthly Distribution Report for Student Loan AssetBacked Notes, Series 2014 A1 and B1 Collection Period: 10/01/2015 10/31/2015 A 10/31/2015 Balances Reported by Trustee 1 Capitalized Interest Fund $ 6,523,513.00
More informationA 9/30/2015 Balances Reported by Trustee
Monthly Distribution Report for Student Loan AssetBacked Notes, Series 2014 A1 and B1 Collection Period: 9/01/2015 9/30/2015 A 9/30/2015 Balances Reported by Trustee 1 Capitalized Interest Fund $ 6,523,513.00
More informationNote Rate for current Accrual Period. Outstanding Amount as of 12/30/2013
Exhibit 99.1 Collegiate Funding Services Education Loan Trust 2004A Quarterly Servicing Report Beginning Collection Period December 1, 2013 Ending Collection Period February 28, 2014 Beginning Interest
More informationUSA Group Secondary Market Services SMS Student Loan Trust 2000-A QUARTERLY SERVICING REPORT
1 USA Group Secondary Market Services SMS Student Loan Trust 2000A QUARTERLY SERVICING REPORT Collection Period Ending 12/31/2004 Distribution Date 1/28/2005 I. DEAL PARAMETERS A. Student Loan Portfolio
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 4/25/07 Reporting Period: 1/1/2007 3/31/2007
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 1/25/07 Reporting Period: 10/1/ /31/2006
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 10/25/06 Reporting Period: 7/1/2006 9/30/2006
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationSMB 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 informationPage 1 of 8. LPFA Taxable Student Loan Backed Bonds Series 2011A - FFELP Quarterly Distribution Report. Bonds (FFELP)
LPFA Taxable Student Loan Backed Bonds Series 2011A FFELP Issuer: Louisiana Public Facilities Authority Deal Name: Taxable Student Loan Backed Bonds, Series 2011A Quarterly Distribution Date: 1/25/2018
More informationPage 1 of 8. LPFA Taxable Student Loan Backed Bonds Series 2011A - FFELP Quarterly Distribution Report. Bonds (FFELP)
LPFA Taxable Student Loan Backed Bonds Series 2011A FFELP Issuer: Louisiana Public Facilities Authority Deal Name: Taxable Student Loan Backed Bonds, Series 2011A Quarterly Distribution Date: 7/25/2018
More informationSMB 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 informationPage 1 of 8. LPFA Taxable Student Loan Backed Bonds Series 2011A - FFELP Quarterly Distribution Report. Bonds (FFELP)
LPFA Taxable Student Loan Backed Bonds Series 2011A FFELP Issuer: Louisiana Public Facilities Authority Deal Name: Taxable Student Loan Backed Bonds, Series 2011A Quarterly Distribution Date: 1/25/2016
More informationSMB 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