SLM Student Loan Trust

Transcription

1 SLM Student Loan Trust Quarterly Servicing Report Distribution Date 10/27/2014 Collection Period 07/01/ /30/2014 Navient Funding, LLC - Depositor Navient Solutions - Servicer and Administrator Deutsche Bank National Trust Company - Indenture Trustee Deutsche Bank Trust Company Americas - Eligible Lender Trustee Navient Investment Corp. - Excess Distribution Certificateholder Page 1 of 13

2 I. Deal Parameters A Student Loan Portfolio Characteristics 06/10/ /30/ /30/2014 Principal Balance $ 2,426,051, $ 1,376,999, $ 1,351,052, Interest to be Capitalized Balance $ 8,512, $ 3,891, $ 3,676, Pool Balance $ 2,434,564, $ 1,380,890, $ 1,354,728, Capitalized Interest Account Balance $ 35,000, Specified Reserve Account Balance $ 7,425, $ 4,455, $ 4,455, (1) Adjusted Pool $ 2,476,990, $ 1,385,345, $ 1,359,184, Weighted Average Coupon (WAC) 5.45% 4.79% 4.78% Weighted Average Remaining Term Number of Loans 118,463 65,435 64,248 Number of Borrowers 79,433 39,241 38,462 Aggregate Outstanding Principal Balance - Tbill $ 218,308, $ 212,354, Aggregate Outstanding Principal Balance - LIBOR $ 1,162,581, $ 1,142,373, Pool Factor Since Issued Constant Prepayment Rate % % (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 Exchange Ratio 07/25/ /27/2014 A $ 0.00 $ 0.00 A $ 0.00 $ 0.00 A $ 0.00 $ 0.00 A GLV $ 25,615, $ 658, A GLX $ 366,780, $ 366,780, A6 XS ,000, ,000, B 78442GLW $ 63,774, $ 62,569, C Account Balances 07/25/ /27/2014 Reserve Account Balance $ 4,455, $ 4,455, Capitalized Interest Account Balance Remarketing Fee Account Accumulation Accounts Supplemental Interest Accounts Investment Reserve Account Investment Premium Purchase Account Prefunding Account $ 1,951, $ 2,601, D Asset / Liability Adjusted Pool Balance + Prefunding Account Balance Total Outstanding Balance Notes (USD Equivalent) Difference Parity Ratio 07/25/ /27/2014 $ 1,385,345, $ 1,359,184, $ 1,385,345, $ 1,359,184, Page 2 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

3 II. Trust Activity 07/01/2014 through 09/30/2014 A B C D E F G Student Loan Principal Receipts Borrower Principal Guarantor Principal Consolidation Activity Principal Seller Principal Reimbursement Servicer Principal Reimbursement Rejected Claim Repurchased Principal Other Principal Deposits Total Principal Receipts Student Loan Interest Receipts Borrower Interest Guarantor Interest Consolidation Activity Interest Special Allowance Payments Interest Subsidy Payments Seller Interest Reimbursement Servicer Interest Reimbursement Rejected Claim Repurchased Interest Other Interest Deposits Total Interest Receipts Reserves in Excess of Requirement Investment Income Funds Borrowed from Next Collection Period Funds Repaid from Prior Collection Period Loan Sale or Purchase Proceeds 17,203, ,856, ,703, , , $ 31,001, ,224, , , , , , , , $ 10,739, $ 1, H Gross Swap Receipts I J Initial Deposits to Collection Account Excess Transferred from Other Accounts K L M N O Excess Transferred from Remarketing Fee Account Other Deposits $ 743, Funds Released from Capitalized Interest Account Less: Funds Previously Remitted: Servicing Fees to Servicer Consolidation Loan Rebate Fees to Dept. of Education Floor Income Rebate Fees to Dept. of Education $(1,143,706.25) $(3,539,348.39) AVAILABLE FUNDS $ 37,803, P Q R S 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 $(5,054,660.80) $ 115, $ 276, Page 3 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

4 III Portfolio Characteristics 09/30/ /30/2014 Wtd Avg Coupon # Loans Principal % of Principal Wtd Avg Coupon # Loans Principal % of Principal INTERIM: DEFERMENT 4.98% 3,832 $94,030, % 5.01% 4,107 $98,427, % REPAYMENT: CURRENT 4.65% 51,722 $996,476, % 4.64% 52,399 $1,008,190, % DAYS DELINQUENT 5.36% 1,559 $41,918, % 5.14% 1,682 $44,906, % DAYS DELINQUENT 5.40% 803 $24,322, % 5.38% 837 $24,821, % DAYS DELINQUENT 5.28% 474 $12,788, % 5.18% 464 $11,862, % > 120 DAYS DELINQUENT 5.25% 1,183 $34,393, % 5.57% 1,004 $27,641, % FORBEARANCE 5.14% 4,499 $142,833, % 5.21% 4,721 $155,626, % CLAIMS IN PROCESS 5.59% 175 $4,125, % 5.68% 219 $5,283, % AGED CLAIMS REJECTED 7.88% 1 $165, % 8.25% 2 $238, % TOTAL 64,248 $1,351,052, % 65,435 $1,376,999, % * Percentages may not total 100% due to rounding Page 4 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

5 IV Portfolio Characteristics (cont'd) 09/30/ /30/2014 Pool Balance Outstanding Borrower Accrued Interest Borrower Accrued Interest to be Capitalized Total # Loans Total # Borrowers Weighted Average Coupon Weighted Average Remaining Term Non-Reimbursable Losses Cumulative Non-Reimbursable Losses Since Issued Constant Prepayment Rate (CPR) Loan Substitutions Cumulative Loan Substitutions Rejected Claim Repurchases Cumulative Rejected Claim Repurchases Unpaid Primary Servicing Fees Unpaid Administration Fees Unpaid Carryover Servicing Fees Note Principal Shortfall Note Interest Shortfall Unpaid Interest Carryover Non-Cash Principal Activity - Capitalized Interest Borrower Interest Accrued Interest Subsidy Payments Accrued Special Allowance Payments Accrued $1,354,728, $13,751, $3,676, ,248 38, % $115, $4,690, % $276, $4,142, $5,168, $14,923, $737, $32, $1,380,890, $13,831, $3,891, ,435 39, % $172, $4,575, % $239, $3,866, $5,092, $15,047, $741, $29, Page 5 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

6 V Portfolio Statistics by School and Program Weighted A LOAN TYPE Average Coupon # LOANS $ AMOUNT % * - GSL (1) - Subsidized - GSL - Unsubsidized 0.00% % 0.00% % - PLUS (2) Loans 0.00% % - SLS (3) Loans 0.00% % - Consolidation Loans 4.78% 64,248 1,351,052, % Total 4.78% 64,248 $ 1,351,052, % B SCHOOL TYPE Weighted Average Coupon # LOANS $ AMOUNT % * - Four Year 8.63% 81 $ 2,327, % - Two Year 9.00% 5 94, % - Technical 9.00% 3 27, % - Other 4.77% 64,159 1,348,602, % Total 4.78% 64,248 $ 1,351,052, % *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 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

7 VI Waterfall for Distributions Paid Remaining Funds Balance Total Available Funds $ 37,803, A Primary Servicing Fee $ 566, $ 37,237, B Administration Fee $ 25, $ 37,212, C Quarterly Funding Amount (Remarketing Fee Account) $ 650, $ 36,561, D i Class A Noteholders' Interest Distribution Amount $ 824, $ 35,737, ii Interest Rate Swap Payment $ 1,043, $ 34,693, iii Swap Termination Payment $ 34,693, E Class B Noteholders' Interest Distribution Amount $ 118, $ 34,574, F Class A Noteholders' Principal Distribution Amount $ 24,956, $ 9,617, G Supplemental Interest Account Deposit $ 9,617, H Investment Reserve Account Required Amount $ 9,617, I Class B Noteholders' Principal Distribution Amount $ 1,204, $ 8,413, J Reserve Account Reinstatement $ 8,413, K Investment Premium Purchase Account Deposit Amount $ 8,413, L Carryover Servicing Fee $ 8,413, M Remaining Swap Termination Fees $ 8,413, N Remarketing Fees not paid from Remarketing Fee Account $ 8,413, O Reimbursement of unpaid remarketing fees to the Remarketing Agents or Administrator $ 8,413, P Excess Distribution Certificateholder $ 8,413, * In the event the trust student loans are not sold on the trust auction date, on each subsequent distribution date on which the Pool Balance is equal to 10% or less of the initial Pool Balance, accelerated payments of principal on the notes will be made in place of payments to the excess distribution certificateholder. Page 7 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

8 VII. Trigger Events A Has the Stepdown Date Occurred?** ** The Stepdown Date is the earlier of (1) 07/27/2009 or (2) the first date on which no class A notes remain outstanding. Y B Note Balance Trigger i Notes Outstanding (after application of available funds) $ 1,359,184, ii iii iv v Less: Amounts in the Accumulation Account Total $ 1,359,184, Adjusted Pool Balance $ 1,359,184, Note Balance Trigger Event Exists (iii > iv) N After the stepdown date, a trigger event in existence results in a Class B Percentage of 0 Class A Percentage (%) 95.40% Class B Percentage (%) 4.60% C Other Waterfall Triggers i Student Loan Principal Outstanding $ 1,351,052, ii iii iv v vi Borrower Interest Accrued Interest Subsidy Payments Accrued Special Allowance Payments Accrued Capitalized Interest Account Balance Reserve Account Balance (after any reinstatement) $ 14,923, $ 737, $ 32, $ 4,455, vii viii ix x xi xii xiii Total Less: Specified Reserve Account Balance Less: Supplemental Interest Account Deposit Total Class A Notes Outstanding (after application of available funds) Less: Amounts in the Accumulation Accounts Total $ 1,371,200, $(4,455,445.00) $ 1,366,745, $ 1,296,614, $ 1,296,614, xiv Insolvency Event or Event of Default Under Indenture xv Available Funds Applied to Class A Noteholders Distribution Amount Before Any Amounts are Applied to the Class B Noteholders Distribution Amount (xiii > x or xiii = Y) N N Page 8 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

9 VIII Distributions Distribution Amounts A4 A5 A6 Cusip/Isin 78442GLV6 Beginning Balance $ 25,615, Index LIBOR Next Remarketing Reset Date (if Reset Note) N/A 78442GLX2 XS $ 366,780, ,000, LIBOR EURIBOR N/A 1/26/2015 Currency USD USD EUR Spread/Fixed Rate 0.15% 0.60% 0.17% Record Date (Days Prior to Distribution) 1 NEW YORK BUSINESS DAY 1 NEW YORK BUSINESS DAY 1 NY and TARGET Business Day Accrual Period Begin 7/25/2014 7/25/2014 7/25/2014 Accrual Period End 10/27/ /27/ /27/2014 Interest Rate* % % % Accrued Interest Factor Current Interest Due $ 25, $ 798, , Interest Shortfall from Prior Period Plus Accrued Interest - Total Interest Due Interest Paid Interest Shortfall Principal Paid or Allocated to the Accumulation Account** Ending Principal Balance Paydown Factor Ending Balance Factor $ 25, $ 798, , $ 25, $ 798, , $ 24,956, $ 658, $ 366,780, ,000, * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see **Amounts allocated to classes of fixed rate reset notes are deposited into their accumulation account for distribution on the next related reset date Page 9 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

10 VIII Distributions Distribution Amounts B Cusip/Isin Beginning Balance 78442GLW4 $ 63,774, Index LIBOR Next Remarketing Reset Date (if Reset Note) N/A Currency USD Spread/Fixed Rate 0.48% Record Date (Days Prior to Distribution) 1 NEW YORK BUSINESS DAY Accrual Period Begin 7/25/2014 Accrual Period End 10/27/2014 Interest Rate* % Accrued Interest Factor Current Interest Due $ 118, Interest Shortfall from Prior Period Plus Accrued Interest Total Interest Due $ 118, Interest Paid Interest Shortfall Principal Paid or Allocated to the Accumulation Account** Ending Principal Balance Paydown Factor Ending Balance Factor $ 118, $ 1,204, $ 62,569, * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see **Amounts allocated to classes of fixed rate reset notes are deposited into their accumulation account for distribution on the next related reset date Page 10 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

11 IX. A Reconciliations Principal Distribution Reconciliation Prior Adjusted Pool Balance $ 1,385,345, Current Adjusted Pool Balance $ 1,359,184, Current Principal Due $ 26,161, Principal Shortfall from Previous Collection Period Principal Distribution Amount $ 26,161, Principal Paid $ 26,161, Principal Shortfall B Reserve Account Reconciliation Beginning Period Balance Reserve Funds Utilized Reserve Funds Reinstated Balance Available Required Reserve Acct Balance Release to Collection Account Ending Reserve Account Balance $ 4,455, $ 4,455, $ 4,455, $ 4,455, C Capitalized Interest Account Beginning Period Balance Transfers to Collection Account Ending Balance D Remarketing Fee Account A5 A6 Reset Period Target Amount Quarterly Required Amount Beginning Balance Quarterly Funding Amount Remarketing Fees Paid this distribution Reset Period Target Amount Excess Ending Balance $ 3,252, $ 2,601, $ 1,951, $ 650, $ 2,601, Page 11 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

12 IX. E Reconciliations (cont'd) Accumulation Account A5 A6 Beginning Balance Principal Distribution Amount Deposits Principal Payments to Noteholders Ending Balance F Supplemental Interest Account Beginning Balance Supplemental Interest Account Deposit Amount Funds Released into Collection Account Ending Balance G Investment Reserve Account Investment Downgrade Flag N Beginning Balance Investment Reserve Account Required Amount Deposit Funds Released to Accumulation Accounts Funds Released to Collection Account Ending Balance H Investment Premium Purchase Account Beginning Balance New Deposits (1% of new Accum Acct Dep) Payments made on investments in excess of par Ending Balance I Prefunding Account Balance Beginning Balance New Loan Purchases Funds Released to Collection Account Ending Balance Page 12 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014

13 X Currency Exchange Swap SLM Student Loan Trust Pays: SWISS RE FINANCIAL PRODUCTS i. Notional Swap Amount (USD) $ 929,176, ii. Pay Rate (LIBOR) % iii. Gross Swap Interest Payment Due Counterparty (USD) $ 1,043, iv. Principal Payment Due Counterparty (USD) $ 0.00 v. Days in Period 07/25/ /27/ Counterparty Pays: SWISS RE FINANCIAL PRODUCTS i. Notional Swap Amount (EUR) 760,000, ii. Pay Rate (EURIBOR) % iii. Gross Swap Interest Payment Due Trust (EUR) 750, iv. Principal Payment Due Trust (EUR) 0.00 v. Days in Period 07/25/ /27/ Page 13 of 13 Trust Quarterly Servicing Report: Collection Period 07/01/ /30/2014, Distribution Date 10/27/2014