Capitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ -
|
|
- Christian Horn
- 5 years ago
- Views:
Transcription
1 I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 9/30/2018 Activity 10/31/2018 A i Portfolio Balance $ 506,784, $ 8,047, $ 498,736, ii Interest and Fees to be Capitalized $ 2,701, $ 2,674, iii Defaulted Loan balance $ (67,016.45) $ - iv Total Pool Balance $ 509,419, $ 501,411, v Specified Reserve Account Balance N/A N/A vi Capitalized Interest Account Balance $ - $ - vii Total Adjusted Pool $ 509,419, $ 501,411, B i Pool Balance as a Percent of Initial Pool Balance 39.08% 38.46% ii Weighted Average Coupon (WAC) 5.210% 5.458% iii Weighted Average Remaining Term iv Number of Loans 65,176 64,460 v Number of Borrowers 51,477 50,888 vi Average Outstanding Principal Balance $510,253, $502,760, Balance Pool Factor Balance Pool Factor Notes CUSIP Spread 10/15/ /15/ /15/ /15/2018 C i A Notes 78442BAA % $ 203,767, $ 200,564, Total Notes $ 203,767, $ 200,564, Total Adjusted Pool Balance/Total Notes Outstanding % % Reserve Account 10/15/2018 Activity 11/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25% ii Reserve Acct Initial Deposit ($) $ 3,251, $ - $ 3,251, iii Specified Reserve Acct Balance ($) $ 3,251, $ - $ 3,251, iv Current Reserve Acct Balance ($) $ 3,251, $ - $ 3,251, Capitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ - Overcollateralization Amount 10/15/2018 Activity 11/15/2018 F i Specified Overcollateralization Amount $ 305,651, $ (4,804,777.85) $ 300,846, ii Overcollateralization Amount $ 305,651, $ (4,804,777.85) $ 300,846, iii Overcollateralization (%) 60.00% 60.00% Page 1 Page 1 of 8 Pages 2010-A Noteholder Settling 11/15/18
2 II. SLC TRUST 2010-A Distributions Interest Monthly Monthly Interest Interest Class CUSIP Interest Interest Interest Carryover Carryover Interest Interest Rate Due Paid Shortfall Due Paid Carryover Factor A 78442BAA5 $ 1,096, $ 1,096, $ - $ - $ - $ % Distributions from the Principal Distribution Account Principal CUR PRIME % Monthly Monthly Class CUSIP Principal Principal Principal Distribution Amt Distribution Paid Factor A 78442BAA5 $ 3,203, $ 3,203, Page 2 Page 2 of 8 Pages 2010-A Noteholder Settling 11/15/18
3 III. SLC TRUST 2010-A Transactions from: 10/01/2018 through 10/31/2018 A B Student Loan Principal Activity i Principal Collections $ 7,542, ii Principal Reimbursements $ - iii Other System Adjustments $ - iv Purchased Student Loan Principal $ 23, v Servicer Purchased for Delinquency $ 356, vi Total Principal Collections $ 7,922, Student Loan Non-Cash Principal Activity i Charged Off Loans $ 185, ii Other Adjustments $ (72.29) iii Capitalized Interest $ (148,909.44) iv Servicer Purchased for Delinquency $ 89, v Total Non-Cash Principal Activity $ 125, C Total Student Loan Principal Activity $ 8,047, D E Student Loan Interest Activity i Regular Interest Collections $ 2,143, ii Collection Fees / Returned Items $ - iii Late Fee Reimbursements $ - iv Interest Reimbursements $ - v Other System Adjustments $ - vi Purchased Student Loan Interest $ vii Servicer Purchased for Delinquency $ 6, viii Total Interest Collections $ 2,149, Student Loan Non-Cash Interest Activity i Charged Off Loans $ 5, ii Interest Accrual Adjustments $ (2,321,921.97) iii Capitalized Interest $ 148, iv Servicer Purchased for Delinquency $ 1, v Total Non-Cash Interest Adjustments $ (2,165,975.57) F Total Student Loan Interest Activity $ (16,162.67) Page 3 Page 3 of 8 Pages 2010-A Noteholder Settling 11/15/18
4 IV. SLC TRUST 2010-A Collection Account Activity 10/01/2018 through 10/31/2018 A B Principal Collections i Principal Payments Received $ 7,542, ii Consolidation Principal Payments $ - iii Reimbursement by Seller $ - iv Reimbursement by Servicer and Cancellations $ - v Purchased Student Loan Principal $ 23, vi Servicer Purchased for Delinquency $ 356, vii Total Principal Collections $ 7,922, Interest Collections i Interest Payments Received $ 2,143, ii Consolidation Interest Payments $ - iii Reimbursements by Seller $ - iv Borrower Benefits Reimbursements $ - v Reimbursements by Servicer $ - vi Purchased Student Loan Interest $ vii Collection Fees / Returned Items $ - viii Late Fees $ - ix Servicer Purchased for Delinquency $ 6, x Total Interest Collections $ 2,149, C Recoveries on Defaulted Loans $ 109, D Reserves in Excess of Reserve Requirement $ - E Trust Account Investment Income $ 19, F Capitalized Interest Account Balance to be Released $ - TOTAL FUNDS RECEIVED $ 10,200, G TOTAL AVAILABLE FUNDS $ 10,200, H Servicing Fees Due for Current Period $ 295, I Carryover Servicing Fees Due $ - J Total Fees Due for Period $ 295, Page 4 Page 4 of 8 Pages 2010-A Noteholder Settling 11/15/18
5 V. SLC TRUST 2010-A Waterfall for Distributions A Total Available Funds $ 10,200, B Trustee Fees $ - C Administration Fee $ 6, D Primary Servicing Fees $ 295, E Interest Distribution Amount $ 1,096, F Principal Distribution Amount $ 3,203, G Increase to the Specified Reserve Account Balance $ - H Carryover Servicing Fees $ - I Additional Trustee Fees $ - J Excess Distribution Release to Trust Certificate Holders $ 5,598, $ - Page 5 Page 5 of 8 Pages 2010-A Noteholder Settling 11/15/18
6 VI. SLC TRUST 2010-A Historical Pool Information 07/01/18-07/31/18 08/01/18-08/31/18 09/01/18-09/30/18 10/01/18-10/31/18 Student Loan Interest Activity i Regular Interest Collections $ 2,105, $ 2,194, $ 2,074, $ 2,143, ii Collection Fees / Returned Items $ - $ - $ - $ - iii Late Fee Reimbursements $ - $ - $ - $ - iv Interest Reimbursements $ - $ - $ - $ - v Other System Adjustments $ - $ - $ - $ - vi Purchased Student Loan Interest $ $ $ $ vii Servicer Purchased for Delinquency $ 5, $ 7, $ 7, $ 6, viii Total Interest Collections $ 2,112, $ 2,202, $ 2,081, $ 2,149, Student Loan Non-Cash Interest Activity i Charged off loans $ 3, $ 5, $ 4, $ 5, ii Interest Accrual Adjustments $ (2,317,222.76) $ (2,283,901.33) $ (2,177,270.10) $ (2,321,921.97) iii Capitalized Interest $ 597, $ 172, $ 155, $ 148, iv Servicer Purchased for Delinquency $ 1, $ 1, $ 1, $ 1, v Total Non-Cash Interest Adjustments $ (1,715,390.74) $ (2,103,986.61) $ (2,015,643.39) $ (2,165,975.57) Total Student Loan Interest Activity $ 396, $ 98, $ 66, $ (16,162.67) Beginning Student Loan Portfolio Balance $ 528,851, $ 521,899, $ 513,721, $ 506,784, Student Loan Principal Activity i Principal Collections $ 6,935, $ 7,704, $ 6,525, $ 7,542, ii Principal reimbursements $ - $ - $ - $ - iii Other System Adjustments $ - $ - $ - $ - iv Purchased Student Loan Principal $ 68, $ 29, $ 23, $ 23, v Servicer Purchased for Delinquency $ 321, $ 324, $ 333, $ 356, vi Total Principal Collections $ 7,325, $ 8,058, $ 6,881, $ 7,922, Student Loan Non-Cash Principal Activity i Charged off loans $ 144, $ 204, $ 122, $ 185, ii Other Adjustments $ (929.02) $ 5, $ 4, $ (72.29) iii Capitalized Interest $ (597,292.76) $ (172,235.43) $ (155,129.89) $ (148,909.44) iv Servicer Purchased for Delinquency $ 80, $ 81, $ 83, $ 89, v Total Non-Cash Principal Activity $ (373,425.09) $ 119, $ 55, $ 125, (-) Total Student Loan Principal Activity $ 6,952, $ 8,177, $ 6,937, $ 8,047, (=) Ending Student Loan Portfolio Balance $ 521,899, $ 513,721, $ 506,784, $ 498,736, (+) Interest to be Capitalized $ 2,802, $ 2,721, $ 2,701, $ 2,674, (-) Defaulted Loan balance $ - $ - $ (67,016.45) $ - (=) TOTAL POOL $ 524,701, $ 516,443, $ 509,419, $ 501,411, (+) Reserve Account Balance $ 3,251, N/A N/A N/A (+) Capitalized Interest Account Balance $ - $ - $ - $ - (=) Total Adjusted Pool $ 527,953, $ 516,443, $ 509,419, $ 501,411, Page 6 Page 6 of 8 Pages 2010-A Noteholder Settling 11/15/18
7 VII. SLC TRUST 2010-A Portfolio Characteristics Weighted Avg Coupon # of Loans % Pool Balance % STATUS 9/30/ /31/2018 9/30/ /31/2018 9/30/ /31/2018 9/30/ /31/2018 9/30/ /31/2018 REPAYMENT Current 5.103% 5.357% 58,471 58, % % $447,177, $444,578, % % 1-30 Days Delinquent 5.911% 6.175% 3,346 2, % 4.297% $27,804, $22,777, % 4.542% Days Delinquent 6.301% 6.501% % 0.676% $4,238, $3,974, % 0.793% Days Delinquent 6.121% 6.543% % 0.239% $1,699, $1,520, % 0.303% Days Delinquent 6.605% 6.811% % 0.143% $1,311, $1,046, % 0.209% TOTAL REPAYMENT 5.168% 5.413% 62,563 61, % % $482,231, $473,896, % % INTERIM In school 4.500% 0.000% % 0.000% $13, $ % 0.000% Grace 5.937% 6.221% % 0.003% $92, $87, % 0.017% Deferment 5.952% 6.215% 2,441 2, % 3.775% $25,201, $25,193, % 5.024% Forbearance 6.105% 6.408% % 0.289% $1,880, $2,234, % 0.446% GRAND TOTAL 5.210% 5.458% 65,176 64, % % $509,419, $501,411, % % Defaulted Loans 7.224% 0.000% , VIII. SLC TRUST 2010-A Payment History and CPRs Distribution Total Date Pool Balances 18-Aug $ 524,701, Sep $ 516,443, Oct $ 509,419, Nov $ 501,411, Current Life CPR CPR 8.47% 5.57% 11.01% 5.62% 8.60% 5.65% 10.86% 5.70% IX. Defaulted Student Loans Aggregate Outstanding Principal Balance Cumulative Default Rate Cumulative $ 52,349, % Satisfied Page 7 Page 7 of 8 Pages 2010-A Noteholder Settling 11/15/18
8 X. SLC TRUST 2010-A Portfolio Characteristics (cont.) Remaining Terms Payment Status Accrued Interest to Weighted Average Remaining Term (months) be Capitalized In School Grace Deferment Forbearance Repayment In School $ Grace $ 30, Deferment $ 2,551, Forbearance $ 91, Repayment $ In School Term Distribution Weighted Avg Remaining Term Percentage Remaining Term (months) % % % % % % 0 Student Loan Interest Rate Index and Weighted Average Margin Index Percent of Pool WA Margin Prime 100% 0.55% LIBOR 0% N/A T-Bill 0% N/A Fixed Rate 0% N/A Page 8 Page 8 of 8 Pages 2010-A Noteholder Settling 11/15/18
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 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 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 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 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 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 $ 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationSMB 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 informationSMB 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 informationSMB 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 informationSMB 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 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 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 informationSMB 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 informationSMB 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 informationSMB 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 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 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 informationSMB 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 informationSMB 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 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 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 informationSMB 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 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 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 informationSLM 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 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 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 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 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 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 2013-1 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 2013-1 Series Investor Report Distribution Date: December 26, 2018 North Carolina State Education Assistance Authority Student
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 informationSLM 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 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 informationNavient 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 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 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 informationNavient 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 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 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 informationNavient 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 informationCollege Loan Corporation Trust II Quarterly Servicing Report. Distribution Period: 1/26/2012-4/25/2012 Collection Period: 1/1/2012-3/31/2012
Quarterly Servicing Report Distribution Period: 1/26/2012 4/25/2012 Collection Period: 1/1/2012 3/31/2012 I. Deal Parameters Student Loan Portfolio Characteristics 1/1/2012 Activity 3/31/2012 A i Portfolio
More informationSLM 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 informationSLM 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 informationNavient 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 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 informationSLM 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 informationCollege Loan Corporation Trust II Quarterly Servicing Report. Distribution Period: 4/28/2015-7/27/2015 Collection Period: 4/1/2015-6/30/2015
Quarterly Servicing Report Distribution Period: 4/28/2015 7/27/2015 Collection Period: 4/1/2015 6/30/2015 I. Deal Parameters Student Loan Portfolio Characteristics 4/1/2015 Activity 6/30/2015 A i Portfolio
More information