Navient Private Education Loan Trust 2015-B

Size: px
Start display at page:

Download "Navient Private Education Loan Trust 2015-B"

Transcription

1 Navient Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/ /31/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer and Administrator Wells Fargo - Indenture Trustee Wells Fargo Delaware Trust Company - Trustee Navient Investment Corp. - Excess Distribution Certificateholder Page 1 of 10

2 I. Deal Parameters A Student Loan Portfolio Characteristics 08/13/ /30/ /31/2018 Principal Balance $ 1,049,315, $ 634,811, Interest to be Capitalized Balance 5,197, ,773, Pool Balance $ 1,054,512, $ 636,584, $ 623,785, ,600, $ 625,385, Weighted Average Coupon (WAC) 5.77% 7.13% 7.17% Weighted Average Remaining Term Number of Loans 104,548 67,193 66,167 Number of Borrowers 80,142 51,164 50,386 Pool Factor Since Issued Constant Prepayment Rate 7.89% 7.96% B Debt Securities Cusip/Isin 10/15/ /15/2018 A KAB5 $105,950, $99,231, A KAC3 $276,000,00 $276,000,00 AllBonds $ $ C Account Balances 10/15/ /15/2018 Reserve Account Balance $ 2,729, $ 2,729, D Asset / Liability 10/15/ /15/2018 Overcollateralization Percentage Specified Overcollateralization Amount Actual Overcollateralization Amount 4% 4% $254,633, $250,154, $254,633, $250,154, Page 2 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

3 II B Trust Activity 10/01/2018 through 10/31/2018 A Student Loan Principal Receipts Borrower Principal Consolidation Activity Principal Seller Principal Reimbursement Servicer Principal Reimbursement Delinquent Principal Purchases by Servicer Other Principal Deposits Total Principal Receipts 8,603, ,125, , $ 9,734, B Student Loan Interest Receipts Borrower Interest Consolidation Activity Interest Seller Interest Reimbursement Servicer Interest Reimbursement Delinquent Interest Purchases by Servicer Other Interest Deposits Total Interest Receipts 3,256, , $ 3,260, C Recoveries on Realized Losses $ 248, D E F G H I J Investment Income Funds Borrowed from Next Collection Period Funds Repaid from Prior Collection Period Loan Sale or Purchase Proceeds Initial Deposits to Collection Account Excess Transferred from Other Accounts Borrower Benefit Reimbursements $ 24, K Gross Swap Receipt $ 309, L Other Deposits M Other Fees Collected N O P Q AVAILABLE FUNDS Non-Cash Principal Activity During Collection Period Aggregate Purchased Amounts by the Depositor, Servicer or Seller Aggregate Loan Substitutions $ 13,578, $(1,291,325.03) $ 6, Page 3 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

4 III B Portfolio Characteristics 10/31/ /30/2018 Wtd Avg Coupon # Loans Principal % of Principal Wtd Avg Coupon # Loans Principal % of Principal INTERIM: IN SCHOOL 6.49% 28 $351, % 7.15% 26 $338, % GRACE 8.66% 12 $189, % 7.55% 14 $202, % DEFERMENT 8.34% 1,856 $22,238, % 8.35% 1,890 $23,253, % REPAYMENT: CURRENT 7.02% 60,549 $553,092, % 6.98% 60,955 $555,614, % DAYS DELINQUENT 8.14% 1,014 $12,474, % 8.09% 1,030 $11,997, % DAYS DELINQUENT 8.03% 586 $7,657, % 8.05% 621 $8,609, % DAYS DELINQUENT 8.67% 341 $5,211, % 8.29% 467 $6,745, % DAYS DELINQUENT 8.43% 362 $5,001, % 8.30% 316 $4,263, % DAYS DELINQUENT 8.73% 258 $3,353, % 8.63% 238 $3,275, % > 180 DAYS DELINQUENT 8.90% 278 $3,665, % 9.09% 256 $3,503, % FORBEARANCE 7.70% 883 $10,549, % 7.40% 1,380 $17,007, % TOTAL 66,167 $623,785, % 67,193 $634,811, % * Percentages may not total 100% due to rounding Page 4 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

5 III B Portfolio Characteristics (cont'd) Pool Balance Total # Loans Total # Borrowers Weighted Average Coupon Weighted Average Remaining Term Percent of Pool - Cosigned Percent of Pool - Non Cosigned Borrower Interest Accrued for Period Outstanding Borrower Interest Accrued 10/31/2018 9/30/2018 $625,385, ,167 50, % % 35% $3,807, $636,584, ,193 51, % % 35% $3,725, $6,341, $6,419, $99.00 $ Gross Principal Realized Loss - Periodic $1,796, $2,063, Gross Principal Realized Loss - Cumulative $69,656, $67,860, Delinquent Principal Purchased by Servicer - Periodic 4. Delinquent Principal Purchased by Servicer - Cumulative 5. Recoveries on Realized Losses - Periodic $248, $201, Recoveries on Realized Losses - Cumulative $5,077, $4,828, Net Losses - Periodic $1,547, $1,861, Net Losses - Cumulative $64,579, $63,032, Cumulative Gross Defaults $69,656, $67,860, Change in Gross Defaults $1,796, $2,063, Non-Cash Principal Activity - Capitalized Interest Since Issued Constant Prepayment Rate (CPR) Loan Substitutions Cumulative Loan Substitutions Unpaid Primary Servicing Fees Unpaid Administration Fees Unpaid Carryover Servicing Fees Note Interest Shortfall Outstanding Balance of the RC Certificate $507, % $432, % Page 5 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

6 IV B Portfolio Statistics by Loan Program Weighted Average Coupon # LOANS $ AMOUNT % * - Undergraduate and Graduate Loans 6.72% 34,780 $ 316,307, % - Career Training 8.07% 12,889 $ 52,273, % - Law Loans 8.21% 959 $ 6,494, % - Med Loans 8.22% 1,158 $ 12,080, % - MBA Loans 7.00% 102 $ 864, % - Direct to Consumer 8.13% 13,853 $ 173,155, % - Private Credit Consolidation 5.66% 2,426 $ 62,609, % - Smart Option Loans % 0% - Other Loan Programs % 0% Total 7.17% 66,167 $ 623,785, % Prime Indexed Loans -- Monthly Reset Adjustable Prime Indexed Loans -- Monthly Reset Non-Adjustable Prime Indexed Loans -- Quarterly Reset Adjustable Prime Indexed Loans -- Quarterly Reset Non-Adjustable Prime Indexed Loans -- Annual Reset T-Bill Indexed Loans Fixed Rate Loans LIBOR Indexed Loans $5,349, $510,002, $52,751, $7,626, $3,145, $827, $45,684, * Note: Percentages may not total 100% due to rounding Page 6 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

7 V B Reserve Account and Principal Distribution Calculations A. Reserve Account Specified Reserve Account Balance Actual Reserve Account Balance $ 2,729, $ 2,729, B. Principal Distribution Amount Class A Notes Outstanding $ 381,950, Pool Balance $ 625,385, First Priority Principal Distribution Amount Notes Outstanding $ 381,950, First Priority Principal Distribution Amount Pool Balance $ 625,385, Specified Overcollateralization Amount $ 250,154, Regular Principal Distribution Amount $ 6,719, Page 7 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

8 VI B Waterfall for Distributions Paid Funds Balance Total Available Funds $ 13,578, A Trustee Fees $ 13,578, B Primary Servicing Fees-Current Month plus any Unpaid $ 403, C Administration Fee plus any Unpaid $ 6, D Gross Swap Payment Due $ 300, $ 13,174, $ 13,168, $ 12,867, E i. Class A Noteholders Interest Distribution Amount $ 1,171, $ 11,695, ii. Swap Termination Fees $ 11,695, F First Priority Principal Payment $ 11,695, G Class B Noteholders Interest Distribution Amount $ 11,695, H Reinstatement Reserve Account $ 11,695, I Regular Principal Distribution $ 6,719, J Carryover Servicing Fees K Additional Swap Termination Payments L Additional Principal Distribution Amount M Unpaid Expenses of Trustee N Remaining Amounts to the RC Certificateholder * O Remaining Funds to the Excess Distribution Certificateholder * The Administrator on behalf of the Trust confirms that for the Collection Period, the RC Certificate was held by either the Depositor or an Affiliate of the Depositor Page 8 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

9 VII B Distributions Distribution Amounts Cusip/Isin Beginning Balance A KAB5 $ 105,950, A KAC3 $ 276,000,00 Index Spread/Fixed Rate Record Date (Days Prior to Distribution) Accrual Period Begin Accrual Period End Daycount Fraction LIBOR LIBOR 0.85% 1.45% 1 NEW YORK BUSINESS DAY 1 NEW YORK BUSINESS DAY 10/15/ /15/ /15/ /15/ Interest Rate* Accrued Interest Factor Current Interest Due Interest Shortfall from Prior Period Plus Accrued Interest % $ 285, % $ 886, Total Interest Due Interest Paid Interest Shortfall Principal Paid Ending Principal Balance Paydown Factor Ending Balance Factor $ 285, $ 886, $ 285, $ 886, $6,719, $ 99,231, $ 276,000, * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see Page 9 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

10 VII B Rate Floor Transaction SLM Student Loan Trust Pays: WELLS FARGO BANK NAVI SWAP NC i. Notional Swap Amount (USD) ii. Pay Rate (PRIME) iii. Gross Swap Interest Payment Due Counterparty (USD) $157,463, % $300, iv. Days in Period 10/15/ /15/ Counterparty Pays: WELLS FARGO BANK NAVI SWAP NC i. Notional Swap Amount (USD) ii. Pay Rate (LIBOR) iii. Gross Swap Interest Payment Due Trust (USD) $157,463, % $309, iv. Days in Period 10/15/ /15/ Overcollateralization Event* Y The new notional amount for the next accrual period is $ 154,605, * The Overcollateralization Event is the first distribution date after the August 2018 distribution date when the Overcollateralization Percentage is at least equal to 40.0%. After an Overcollateralization Event, the notional amount is 50% of the Prime Equivalent Note Balance. See "Floor Agreement" in the Offering Memorandum for more information. Page 10 of 10 Trust 2015-B Monthly Servicing Report: Collection Period 10/01/ /31/2018, Distribution Date 11/15/2018

Navient Private Education Loan Trust 2015-B

Navient Private Education Loan Trust 2015-B Navient Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer

More information

Navient Private Education Loan Trust 2015-C

Navient Private Education Loan Trust 2015-C Navient Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer

More information

Navient Private Education Loan Trust

Navient Private Education Loan Trust Navient Private Education Loan Trust 2014-AN Monthly Servicing Report Distribution Date Collection Period 10/23/2014-11/30/2014 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer and

More information

SLM Private Education Student Loan Trust 2012-B

SLM Private Education Student Loan Trust 2012-B SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer

More information

SLM Private Education Student Loan Trust 2012-B

SLM Private Education Student Loan Trust 2012-B SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer

More information

SLM Private Education Student Loan Trust 2012-C

SLM Private Education Student Loan Trust 2012-C SLM Private Education Student Loan Trust 2012-C Monthly Servicing Report Distribution Date 11/15/2017 Collection Period 10/01/2017-10/31/2017 Navient Funding, LLC - Depositor Navient Solutions - Servicer

More information

Navient Private Education Student Loan Trust

Navient Private Education Student Loan Trust Navient Private Education Student Loan Trust 2014-CT Monthly Servicing Report Distribution Date 03/15/2016 Collection Period 02/01/2016-02/29/2016 Navient Credit Funding, LLC - Depositor Navient Solutions

More information

SLM Private Education Student Loan Trust 2012-A

SLM Private Education Student Loan Trust 2012-A SLM Private Education Student Loan Trust 2012-A Monthly Servicing Report Distribution Date 01/15/2019 Collection Period 12/01/2018-12/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer

More information

SLM Private Education Student Loan Trust 2014-A

SLM Private Education Student Loan Trust 2014-A SLM Private Education Student Loan Trust 2014-A Monthly Servicing Report Distribution Date 04/15/2014 Collection Period 03/06/2014-03/31/2014 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and

More information

Navient Private Education Loan Trust 2017-A

Navient Private Education Loan Trust 2017-A Navient Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions - Servicer

More information

Navient Private Education Refi Loan Trust 2018-D

Navient Private Education Refi Loan Trust 2018-D Navient Private Education Refi Loan Trust 2018-D Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions

More information

SMB Private Education Loan Trust 2014-A

SMB Private Education Loan Trust 2014-A SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date Collection Period 11/01/2016-11/30/2016 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2014-A

SMB Private Education Loan Trust 2014-A SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date Collection Period 11/01/2014-11/30/2014 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2014-A

SMB Private Education Loan Trust 2014-A SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2014-A

SMB Private Education Loan Trust 2014-A SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 03/16/2015 Collection Period 02/01/2015-02/28/2015 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2014-A

SMB Private Education Loan Trust 2014-A SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 02/17/2015 Collection Period 01/01/2015-01/31/2015 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2017-3 Monthly Servicing Report Distribution Date 04/25/2019 Collection Period 03/01/2019-03/31/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

SMB Private Education Loan Trust 2016-C

SMB Private Education Loan Trust 2016-C SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2016-C

SMB Private Education Loan Trust 2016-C SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2016-C

SMB Private Education Loan Trust 2016-C SMB Private Education Loan Trust 2016-C Monthly Servicing Report Distribution Date 04/16/2018 Collection Period 03/01/2018-03/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-7 Monthly Servicing Report Distribution Date 10/25/2016 Collection Period 09/01/2016-09/30/2016 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

SLM Student Loan Trust

SLM 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 information

SMB Private Education Loan Trust 2017-A

SMB Private Education Loan Trust 2017-A SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 05/15/2017 Collection Period 04/01/2017-04/30/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 2008-01 Quarterly Servicing Report Distribution Date 03/15/2017 Collection Period 12/01/2016-02/28/2017 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics Principal

More information

SMB Private Education Loan Trust 2017-A

SMB Private Education Loan Trust 2017-A SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 06/15/2017 Collection Period 05/01/2017-05/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2015-2 Monthly Servicing Report Distribution Date 05/25/2016 Collection Period 04/01/2016-04/30/2016 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2004-5 Quarterly Servicing Report Distribution Date 10/27/2014 Collection Period 07/01/2014-09/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Servicer and Administrator

More information

SMB Private Education Loan Trust 2017-A

SMB Private Education Loan Trust 2017-A SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 02/15/2018 Collection Period 01/01/2018-01/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2017-A

SMB Private Education Loan Trust 2017-A SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 01/16/2018 Collection Period 12/01/2017-12/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2013-5 Monthly Servicing Report Distribution Date 10/25/2018 Collection Period 09/01/2018-09/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2016-A

SMB Private Education Loan Trust 2016-A SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 08/15/2018 Collection Period 07/01/2018-07/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2016-A

SMB Private Education Loan Trust 2016-A SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2016-A

SMB Private Education Loan Trust 2016-A SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2016-A

SMB Private Education Loan Trust 2016-A SMB Private Education Loan Trust 2016-A Monthly Servicing Report Distribution Date Collection Period 10/01/2017-10/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and Administrator

More information

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005 SLM Student Loan Trust 2000-2 Quarterly Servicing Report Collection Period 07/01/2005-09/30/2005 Distribution Date 10/25/2005 Indenture Trustee: Deutsche Bank I. Deal Parameters A Student Loan Portfolio

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-5 Monthly Servicing Report Distribution Date 06/26/2017 Collection Period 05/01/2017-05/31/2017 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2016-B

SMB Private Education Loan Trust 2016-B SMB Private Education Loan Trust 2016-B Monthly Servicing Report Distribution Date 01/15/2019 Collection Period 12/01/2018-12/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2016-B

SMB Private Education Loan Trust 2016-B SMB Private Education Loan Trust 2016-B Monthly Servicing Report Distribution Date 02/15/2019 Collection Period 01/01/2019-01/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2015-2 Monthly Servicing Report Distribution Date 11/26/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-5 Monthly Servicing Report Distribution Date 06/25/2014 Collection Period 05/01/2014-05/31/2014 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-5 Monthly Servicing Report Distribution Date 07/25/2014 Collection Period 06/01/2014-06/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-1 Monthly Servicing Report Distribution Date 03/25/2019 Collection Period 02/01/2019-02/28/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2015-1 Monthly Servicing Report Distribution Date 03/26/2018 Collection Period 02/01/2018-02/28/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

SMB Private Education Loan Trust 2018-A

SMB Private Education Loan Trust 2018-A SMB Private Education Loan Trust 2018-A Monthly Servicing Report Distribution Date 05/15/2018 Collection Period 03/21/2018-04/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2017-A

SMB Private Education Loan Trust 2017-A SMB Private Education Loan Trust 2017-A Monthly Servicing Report Distribution Date 08/15/2018 Collection Period 07/01/2018-07/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2017-B

SMB Private Education Loan Trust 2017-B SMB Private Education Loan Trust 2017-B Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2014-1 Monthly Servicing Report Distribution Date 07/25/2014 Collection Period 05/29/2014-06/30/2014 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-4 Monthly Servicing Report Distribution Date 11/26/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and Administrator

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-2 Monthly Servicing Report Distribution Date 08/26/2013 Collection Period 07/01/2013-07/31/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2014-1 Monthly Servicing Report Distribution Date 10/25/2018 Collection Period 09/01/2018-09/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

SMB Private Education Loan Trust 2018-B

SMB Private Education Loan Trust 2018-B SMB Private Education Loan Trust 2018-B Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2018-B

SMB Private Education Loan Trust 2018-B SMB Private Education Loan Trust 2018-B Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-C

SMB Private Education Loan Trust 2015-C SMB Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-C

SMB Private Education Loan Trust 2015-C SMB Private Education Loan Trust 2015-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2018-C

SMB Private Education Loan Trust 2018-C SMB Private Education Loan Trust 2018-C Monthly Servicing Report Distribution Date 03/15/2019 Collection Period 02/01/2019-02/28/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2018-C

SMB Private Education Loan Trust 2018-C SMB Private Education Loan Trust 2018-C Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-8 Monthly Servicing Report Distribution Date 01/27/2014 Collection Period 12/01/2013-12/31/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2015-A

SMB Private Education Loan Trust 2015-A SMB Private Education Loan Trust 2015-A Monthly Servicing Report Distribution Date 06/15/2016 Collection Period 05/01/2016-05/31/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 06/15/2016 Collection Period 05/01/2016-05/31/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 07/15/2016 Collection Period 06/01/2016-06/30/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 04/15/2016 Collection Period 03/01/2016-03/31/2016 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-A

SMB Private Education Loan Trust 2015-A SMB Private Education Loan Trust 2015-A Monthly Servicing Report Distribution Date 09/17/2018 Collection Period 08/01/2018-08/31/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2011-3 Monthly Servicing Report Distribution Date 12/26/2013 Collection Period 11/01/2013-11/30/2013 SLM Funding LLC - Depositor Sallie Mae, Inc. - Master Servicer and Administrator

More information

SMB Private Education Loan Trust 2015-A

SMB Private Education Loan Trust 2015-A SMB Private Education Loan Trust 2015-A Monthly Servicing Report Distribution Date 05/15/2017 Collection Period 04/01/2017-04/30/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 10/15/2018 Collection Period 09/01/2018-09/30/2018 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SMB Private Education Loan Trust 2015-B

SMB Private Education Loan Trust 2015-B SMB Private Education Loan Trust 2015-B Monthly Servicing Report Distribution Date 01/16/2018 Collection Period 12/01/2017-12/31/2017 SMB Education Funding LLC - Depositor Sallie Mae Bank - Servicer and

More information

SLM Private Education Loan Trust 2009-CT (Group I) Monthly Servicing Report

SLM Private Education Loan Trust 2009-CT (Group I) Monthly Servicing Report SLM Private Education Loan Trust 2009CT (Group I) Monthly Servicing Report Distribution Date 02/16/2010 Collection Period 01/01/2010 01/31/2010 SLM Funding LLC Depositor Sallie Mae Inc. Servicer and Administrator

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 03/17/2014 Collection Period 12/01/2013-02/28/2014 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 11/30/2013

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 06/17/2013 Collection Period 03/01/2013-05/31/2013 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 02/28/2013

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 09/17/2018 Collection Period 06/01/2018-08/31/2018 SLC Student Loan Receivables I, Inc - Depositor The Student Loan Corporation,

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 2006-02 Quarterly Servicing Report Distribution Date 06/15/2018 Collection Period 03/01/2018-05/31/2018 SLC Student Loan Receivables I, Inc - Depositor The Student Loan Corporation

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 200401 Quarterly Servicing Report Distribution Date 05/15/2017 Collection Period 02/01/2017 04/30/2017 Page 1 of 11 I. Deal Parameters A Student Loan Portfolio Characteristics 01/31/2017

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 200602 Quarterly Servicing Report Distribution Date 03/15/2018 Collection Period 12/01/2017 02/28/2018 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics 11/30/2017

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 09/25/2018 Collection Period 08/01/2018-08/31/2018 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 02/25/2019 Collection Period 01/01/2019-01/31/2019 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 08/27/2018 Collection Period 07/01/2018-07/31/2018 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

Navient Student Loan Trust

Navient Student Loan Trust avient Student Loan Trust 2018-2 Monthly Servicing Report Distribution Date 01/25/2019 Collection Period 12/01/2018-12/31/2018 avient Funding, LLC - Depositor avient Solutions - Master Servicer and Administrator

More information

ECMC Student Loan Trust

ECMC Student Loan Trust ECMC Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 03/25/2019 Collection Period 02/01/2019-02/28/2019 Patriot Student Loan Capital, LLC - Depositor Navient Solutions - dministrator

More information

SLM Student Loan Trust

SLM Student Loan Trust SLM Student Loan Trust 2012-3 Monthly Servicing Report Distribution Date 09/25/2018 Collection Period 08/01/2018-08/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and dministrator

More information

vi Capitalized Interest Account Balance $ - $ - vii Total Adjusted Pool $ 535,066, $ 527,953,042.23

vi Capitalized Interest Account Balance $ - $ - vii Total Adjusted Pool $ 535,066, $ 527,953,042.23 I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 6/30/2018 Activity 7/31/2018 A i Portfolio Balance $ 528,851,719.82 $ 6,952,458.91 $ 521,899,260.91 ii Interest and Fees to be Capitalized

More information

Capitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ -

Capitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ - I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 9/30/2018 Activity 10/31/2018 A i Portfolio Balance $ 506,784,378.31 $ 8,047,561.67 $ 498,736,816.64 ii Interest and Fees to be Capitalized

More information

Reserve Account 9/17/2018 Activity 10/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25%

Reserve Account 9/17/2018 Activity 10/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25% I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 8/31/2018 Activity 9/30/2018 A i Portfolio Balance $ 513,721,662.60 $ 6,937,284.29 $ 506,784,378.31 ii Interest and Fees to be Capitalized

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2014-5 Monthly Servicing Report Distribution Date 07/25/2018 Collection Period 06/01/2018-06/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

Navient Student Loan Trust

Navient Student Loan Trust Navient Student Loan Trust 2014-5 Monthly Servicing Report Distribution Date 04/25/2019 Collection Period 03/01/2019-03/31/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and

More information

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

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

More information

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

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

More information

Navient Student Loan Trust

Navient Student Loan Trust avient Student Loan Trust 2017-2 Monthly Servicing Report Distribution Date 12/26/2018 Collection Period 11/01/2018-11/30/2018 avient Funding, LLC - Depositor avient Solutions - Master Servicer and dministrator

More information

Sallie Mae Student Loan Trust Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96

Sallie Mae Student Loan Trust Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96 Sallie Mae Student Loan Trust 1996-1 Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96 I. Deal Parameters A Student Loan Portfolio Characteristics 9/30/96 Activity 12/31/96

More information

iv Specified Reserve Account Balance $ 2,435, E is Capitalized Interest Account Balance $ 13,700, $ - $ 13,700,000.00

iv Specified Reserve Account Balance $ 2,435, E is Capitalized Interest Account Balance $ 13,700, $ - $ 13,700,000.00 I. SLC TRUST 200502 Deal Parameters Student Portfolio Characteristics 02/28/2006 Activity 05/31/2006 A is Portfolio Balance $ 970,517,825.03 $ 23,088,823.79 $ 947,429,001.24 ii Interest to be Capitalized

More information

SLM Student Loan Trust Quarterly Servicing Report Report Date: 9/30/2004 Reporting Period: 7/01/04-9/30/04

SLM Student Loan Trust Quarterly Servicing Report Report Date: 9/30/2004 Reporting Period: 7/01/04-9/30/04 SLM Student Loan Trust 19992 Quarterly Servicing Report Report Date: 9/30/2004 Reporting Period: 7/01/049/30/04 I. Deal Parameters Student Loan Portfolio Characteristics 6/30/2004 Activity 9/30/2004 A

More information

SLM Student Loan Trust Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/04-03/31/04

SLM Student Loan Trust Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/04-03/31/04 SLM Student Loan Trust 19982 Quarterly Servicing Report Report Date: 3/31/2004 Reporting Period: 01/01/0403/31/04 I. Deal Parameters Student Loan Portfolio Characteristics 12/31/2003 Activity 3/31/2004

More information

iv Specified Reserve Account Balance $ 2,323, E is Capitalized Interest Account Balance $ 13,700, $ 13,700, $

iv Specified Reserve Account Balance $ 2,323, E is Capitalized Interest Account Balance $ 13,700, $ 13,700, $ SLC 20052: Revised statement for the December 15, 2006 Distribution Date. Changed items: the remaining balance of the Capitalized Interest Account was withdrawn and deposited into the Collection Account,

More information

College 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 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 information

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005

SLM Student Loan Trust Quarterly Servicing Report. Collection Period 07/01/ /30/2005 Distribution Date 10/25/2005 SLM Student Loan Trust 1999-1 Quarterly Servicing Report ollection Period 07/01/2005-09/30/2005 Distribution Date 10/25/2005 I. Deal Parameters A Student Loan Portfolio haracteristics 06/29/1999 06/30/2005

More information

USA Group Secondary Market Services SMS Student Loan Trust 2000-A QUARTERLY SERVICING REPORT

USA Group Secondary Market Services SMS Student Loan Trust 2000-A QUARTERLY SERVICING REPORT 1 USA Group Secondary Market Services SMS Student Loan Trust 2000A QUARTERLY SERVICING REPORT Collection Period Ending 12/31/2004 Distribution Date 1/28/2005 I. DEAL PARAMETERS A. Student Loan Portfolio

More information

iv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00

iv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00 I. SLC TRUST 200802 Deal Parameters Student Portfolio Characteristics 06/26/2008 Activity 08/31/2008 A is Portfolio Balance 2,035,540,136.01 44,308,247.07 1,991,231,888.94 ii Interest to be Capitalized

More information

College Loan Corporation Trust Quarterly Servicing Report. Distribution Period: 10/16/2013-1/15/2014 Collection Period: 10/1/ /31/2013

College 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 information

College 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 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 information

8/31/ /30/ Portfolio Principal Balance. $ 580,618, $ (13,529,708.04) $ 567,088, Accrued Interest

8/31/ /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 information

College Loan Corporation Trust Quarterly Servicing Report Report Date: 4/25/07 Reporting Period: 1/1/2007 3/31/2007

College 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 information