iv Specified Reserve Account Balance $ 5,121, E is Capitalized Interest Account Balance $ 2,000, $ - $ 2,000,000.00
|
|
- Ursula Day
- 5 years ago
- Views:
Transcription
1 I. SLC TRUST Deal Parameters Student Portfolio Characteristics 06/26/2008 Activity 08/31/2008 A is Portfolio Balance 2,035,540, ,308, ,991,231, ii Interest to be Capitalized 23,947, ,759, iii Total Pool 2,059,487, ,012,991, iv Specified Reserve Account Balance 5,121, ,032, v Capitalized Interest Account Balance 2,000, ,000, vi Total Adjusted Pool 2,066,608, ,020,024, B is Pool Balance as a Percent of Original Pool Balance % 99.00% ii Weighted Average Coupon (WAC) 7.108% 4.100% iii Weighted Average Remaining Term iv Number of Loans 711, ,542 v Number of Borrowers 264, ,990 vi Average Outstanding Principal Balance ,013,386, Notes CUSIP Spread Balance Pool Factor Balance Pool Factor 06/26/ /26/ /15/ /15/2008 C is A1 Notes 78444NAA % 677,000, ,406, ii A2 Notes 78444NAB % 713,000, ,000, iii A3 Notes 78444NAC % 289,000, ,000, iv A4 Notes 78444NAD % 314,635, ,635, v B Notes 78444NAE % 61,365, ,365, Total Balances 2,055,000, ,010,406, Specified Overcollateralization Amount 15,499, ,150, Reserve Account 06/26/2008 Activity 09/15/2008 D is Required Reserve Acc Deposit (%) 0.25% 0.25% ii Reserve Acct Initial Deposit () 5,121, ,121, iii Specified Reserve Acct Balance () 5,121, (88,983.06) 5,032, iv Reserve Account Floor Balance () 3,072, ,072, v Current Reserve Acct Balance () 5,121, (88,983.06) 5,032, Capitalized Interest Account 06/26/2008 Activity 09/15/2008 E is Capitalized Interest Account Balance 2,000, ,000, Page 1
2 II. SLC TRUST Distributions Interest Quarterly Quarterly Interest Interest Class CUSIP Interest Interest Interest Carryover Carryover Interest Interest Rate Next Due Paid Shortfall Due Paid Carryover Factor Rate A NAA7 4,816, ,816, % % A NAB5 5,153, ,153, % % A NAC3 2,218, ,218, % % A NAD1 2,592, ,592, % % B 78444NAE9 622, , % % TOTAL 15,404, ,404, CUR LIBOR % Quarterly Quarterly NEXT LIBOR % Class CUSIP Principal Principal Principal Due Paid Factor A NAA7 50,126, ,593, A NAB A NAC A NAD B 78444NAE TOTAL 50,126, ,593, Page 2
3 III. SLC TRUST Transactions from: 06/26/ /31/2008 A B Student Loan Principal Activity is Regular Principal Collections 51,836, ii Principal Collections from Guarantor 233, iii Disbursements, Cancellations and Repurchases 21, iv Other System Adjustments v Total Principal Collections 52,092, Student Loan NonCash Principal Activity is Other Adjustments (812,755.62) ii Capitalized Interest (6,971,849.87) iii Total NonCash Principal Activity (7,784,605.49) C Total Student Loan Principal Activity 44,308, D E Student Loan Interest Activity is Regular Interest Collections 8,963, ii Interest Claims Received from Guarantors 3, iii Collection Fees / Returned Items iv Late Fee Reimbursements 403, v Interest Reimbursements vi Other System Adjustments vii Special Allowance Payments (31,829.58) viii Subsidy Payments 206, ix Lender Fee from DOE x Total Interest Collections 9,545, Student Loan NonCash Interest Activity is Interest Accrual Adjustments (13,202,432.11) ii Government Interest Accrual Adjustments (4,373,836.48) iii Capitalized Interest 6,971, iv Total NonCash Interest Adjustments (10,604,418.72) F Total Student Loan Interest Activity (1,058,555.88) Page 3
4 IV. SLC TRUST Collection Account Activity 06/26/08 08/31/2008 A B Principal Collections is Principal Payments Received 39,449, ii Principal Collections from Guarantor 233, iii Consolidation Principal Payments 12,387, iv Reimbursements by Seller v Borrower Benefits Reimbursements vi Reimbursements by Servicer vii Disbursements, Cancellations and Repurchases 21, viii Total Principal Collections 52,092, Interest Collections is Interest Payments Received 8,925, ii Interest Claims Received from Guarantors 3, iii Consolidation Interest Payments 213, iv Reimbursements by Seller v Borrower Benefits Reimbursements vi Reimbursements by Servicer vii Repurchased Interest viii Collection Fees / Returned Items ix Late Fees 403, x Total Interest Collections 9,545, C Other Reimbursements D Reserves in Excess of Reserve Requirement 88, E Interest Rate Cap Proceeds F Trust Account Investment Income 154, G Administrator Account Investment Income H Capitalized Interest Account Balance to be released TOTAL FUNDS RECEIVED 61,882, LESS FUNDS PREVIOUSLY REMITTED/SET ASIDE: is Consolidation Loan Rebate Fees I TOTAL AVAILABLE FUNDS 61,882, J Servicing Fees Due for Current Period 1,855, K Carryover Servicing Fees Due L Total Fees Due for Period 1,855, Page 4
5 V. SLC TRUST Waterfall for Distributions A Total Available Funds (IVH) 61,882, B Trustee Fees 9, C Administration Fee 20, D Primary Servicing Fees 1,855, E F G H I Class A Noteholders' Interest Distribution Amount Paid is Class A1 4,816, ii Class A2 5,153, iii Class A3 2,218, iv Class A4 2,592, v Total Noteholder's Interest Distribution 14,781, Class B Noteholders' Interest Distribution Amount Paid is Class B (if Interest Subordination Condition NOT in effect) 622, Total Class B Noteholder's Interest Distribution 622, Class A Noteholder's Principal Distribution Amount Paid is Class A1 44,593, ii Class A2 iii Class A3 iv Class A4 v Total Class A Noteholder's Principal Distribution 44,593, If Class B Interest Subordination Condition is in effect, remit the Class B Noteholders' Interest Distribution Amount Class B Noteholder's Principal Distribution Amount Paid is Class B Total Class B Noteholder's Principal Distribution J Increase to the Reserve Account Balance K Carryover Servicing Fees L Additional fees due: (to the Trustees (not covered above), to the paying agent in Ireland and to the Irish Stock Exchange.) M To the Trust Certificate, any remaining amounts Page 5
6 VI. SLC TRUST Historical Pool Information 06/26/0808/31/08 09/01/0811/30/08 12/01/0802/28/09 03/01/0905/31/09 Student Loan Interest Activity is Regular Interest Collections 8,963, ii Interest Claims Received from Guarantors 3, iii Collection Fees / Returned Items iv Late Fee Reimbursements 403, v Interest Reimbursements vi Other System Adjustments vii Special Allowance Payments (31,829.58) viii Subsidy Payments 206, ix Lender Fee from DOE x Total Interest Collections 9,545, Student Loan NonCash Interest Activity is Interest Accrual Adjustments (13,202,432.11) ii Government Interest Accrual Adjustments (4,373,836.48) iii Capitalized Interest 6,971, iv Total NonCash Interest Adjustments (10,604,418.72) Total Student Loan Interest Activity (1,058,555.88) Beginning Student Loan Portfolio Balance 2,035,540, Student Loan Principal Activity is Regular Principal Collections 51,836, ii Principal Collections from Guarantor 233, iii Disbursements, Cancellations and Repurchases 21, iv Other System Adjustments v Total Principal Collections 52,092, Student Loan NonCash Principal Activity is Other Adjustments (812,755.62) ii Capitalized Interest (6,971,849.87) iii Total NonCash Principal Activity (7,784,605.49) () Total Student Loan Principal Activity 44,308, (=) Ending Student Loan Portfolio Balance 1,991,231, (+) Interest to be Capitalized 21,759, (=) TOTAL POOL 2,012,991, (+) Reserve Account Balance 5,032, (+) Capitalized Interest Account Balance 2,000, (=) Total Adjusted Pool 2,020,024,053.39
7 VII. SLC TRUST Portfolio Characteristics Weighted Avg Coupon # of Loans % Pool Balance % STATUS 06/26/ /31/ /26/ /31/ /26/ /31/ /26/ /31/ /26/ /31/2008 REPAYMENT Current 7.162% 4.156% 363, , % % 873,666, ,046, % % 130 Days Delinquent 7.270% 4.265% 57,850 53, % 7.649% 158,261, ,263, % 7.117% 3160 Days Delinquent 7.277% 4.261% 25,156 28, % 4.101% 73,827, ,352, % 4.240% 6190 Days Delinquent 7.285% 4.268% 18,970 20, % 2.862% 58,675, ,763, % 2.969% Days Delinquent 7.251% 4.274% 19,355 13, % 1.948% 60,512, ,645, % 2.019% Days Delinquent 7.248% 4.280% 11,666 12, % 1.741% 35,232, ,407, % 1.858% Days Delinquent 7.226% 4.236% , % 1.844% 860, ,587, % 1.967% Days Delinquent 7.217% 4.265% 16 8, % 1.273% 35, ,860, % 1.334% Days Delinquent 7.070% 4.248% % 0.097% 25, ,182, % 0.108% Days Delinquent 7.457% 4.264% % 0.003% 25, , % 0.003% > 270 Days Delinquent 0.000% 4.410% % 0.001% , % 0.002% TOTAL REPAYMENT 7.195% 4.198% 496, , % % 1,261,123, ,230,200, % % Deferment 6.647% 3.642% 120, , % % 411,747, ,903, % % Forbearance 7.315% 4.317% 93,301 85, % % 386,615, ,888, % % Claims in Process 0.000% 4.338% % 0.041% , % 0.050% Aged Claims Rejected 0.000% 0.000% % 0.000% 0.000% 0.000% GRAND TOTAL 7.108% 4.100% 711, , % % 2,059,487, ,012,991, % % VIII. SLC TRUST Payment History and CPRs Distribution Date 08Sep 08Dec 09Mar 09Jun Total Pool Balances 2,012,991, Current Life CPR CPR 1.06% 1.06% 0.00% 0.00% 0.00% 0.00% 0.00% Page 7
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 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 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 informationCapitalized Interest Account 10/15/2018 Activity 11/15/2018 E i Capitalized Interest Account Balance $ - $ - $ -
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 9/30/2018 Activity 10/31/2018 A i Portfolio Balance $ 506,784,378.31 $ 8,047,561.67 $ 498,736,816.64 ii Interest and Fees to be Capitalized
More informationReserve Account 9/17/2018 Activity 10/15/2018 D i Required Reserve Acc Deposit (%) 0.25% 0.25%
I. SLC TRUST 2010-A Deal Parameters Student Portfolio Characteristics 8/31/2018 Activity 9/30/2018 A i Portfolio Balance $ 513,721,662.60 $ 6,937,284.29 $ 506,784,378.31 ii Interest and Fees to be Capitalized
More informationv Specified Reserve Account Balance $ 525, vi Capitalized Interest Account Balance $ - vii Total Adjusted Pool $ 96,630,062.
I. SLC TRUST 2010B Prime Class A1 Deal Parameters Student Portfolio Characteristics 5/31/2017 Activity 6/30/2017 A i Portfolio Balance $ 94,218,501.81 $ 1,218,403.07 $ 93,000,098.74 ii Interest and fees
More informationv Specified Reserve Account Balance $ 525, vi Capitalized Interest Account Balance $ - vii Total Adjusted Pool $ 95,247,800.
I. SLC TRUST 2010B Prime Class A1 Deal Parameters Student Portfolio Characteristics 6/30/2017 Activity 7/31/2017 A i Portfolio Balance $ 93,000,098.74 $ 1,438,532.37 $ 91,561,566.37 ii Interest and fees
More informationSallie Mae Student Loan Trust Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96
Sallie Mae Student Loan Trust 1996-1 Quarterly Servicing Report Report Date: 12/31/96 Reporting Period: 10/01/96-12/31/96 I. Deal Parameters A Student Loan Portfolio Characteristics 9/30/96 Activity 12/31/96
More informationSLC Student Loan Trust
SLC Student Loan Trust 2008-01 Quarterly Servicing Report Distribution Date 03/15/2017 Collection Period 12/01/2016-02/28/2017 Page 1 of 10 I. Deal Parameters A Student Loan Portfolio Characteristics Principal
More informationMontana Higher Education Student Assistance Corporation
Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Senior Series 2006A Subordinate Series
More informationMontana Higher Education Student Assistance Corporation
Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Senior Series 2006A Subordinate Series
More informationMontana Higher Education Student Assistance Corporation
Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Subordinate Series 2006C Senior Series
More 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 informationMontana Higher Education Student Assistance Corporation
Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Subordinate Series 2006C Senior Series
More informationMontana Higher Education Student Assistance Corporation
Montana Higher Education Student Assistance Corporation Monthly Student Loan Report 1993 Master Indenture Trust Securing the Following Bonds: Senior Series 2005B Subordinate Series 2006C Senior Series
More informationSLM 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 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 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 informationNavient Student Loan Trust
Navient Student Loan Trust 2017-3 Monthly Servicing Report Distribution Date 04/25/2019 Collection Period 03/01/2019-03/31/2019 Navient Funding, LLC - Depositor Navient Solutions - Master Servicer and
More informationSLC Student Loan Trust
SLC Student Loan Trust 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 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 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 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 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 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 informationSLM Student Loan Trust
SLM Student Loan Trust 1998-2 Quarterly Servicing Report Distribution Date 10/25/2006 Collection Period 07/01/2006-09/30/2006 SLM Funding LLC - Depositor Sallie Mae, Inc. - Servicer and Administrator Deutsche
More informationSLM 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 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 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 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 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 informationSLM 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 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 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 informationCollege Loan Corporation Trust Quarterly Servicing Report. Distribution Period: 1/16/2010-4/15/2010 Collection Period: 1/1/2010-3/31/2010
College Loan Corporation Trust 20052 Quarterly Servicing Report Distribution Period: 1/16/2010 4/15/2010 Collection Period: 1/1/2010 3/31/2010 College Loan Corporation Trust 20052 I. Deal Parameters Student
More informationNavient 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 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 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 informationSLM 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 informationSLM 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 informationNavient 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 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 informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 4/25/07 Reporting Period: 1/1/2007 3/31/2007
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationCollege Loan Corporation Trust Quarterly Servicing Report Report Date: 1/25/07 Reporting Period: 10/1/ /31/2006
Tab I II III IV VVII VIII IXXI XII XIII XIV XVXVII Contents Deal Parameters Transactions for the Time Period Cash Receipts for the Time Period Collection Fund Detail Acquisition Fund Detail, Account Reconciliation,
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: September 25, 2018
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: September 25, 2018 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: August 27, 2018
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: August 27, 2018 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: November 26, 2018
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: November 26, 2018 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
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 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 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 informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: December 27, 2016
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: December 27, 2016 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: May 25, 2017
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: May 25, 2017 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131 Series
More informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: August 25, 2017
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: August 25, 2017 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More 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 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 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 information10/31/2015 Balances Reported by Trustee
Monthly Distribution Report for Student Loan AssetBacked Notes, Series 2014 A1 and B1 Collection Period: 10/01/2015 10/31/2015 A 10/31/2015 Balances Reported by Trustee 1 Capitalized Interest Fund $ 6,523,513.00
More informationA 9/30/2015 Balances Reported by Trustee
Monthly Distribution Report for Student Loan AssetBacked Notes, Series 2014 A1 and B1 Collection Period: 9/01/2015 9/30/2015 A 9/30/2015 Balances Reported by Trustee 1 Capitalized Interest Fund $ 6,523,513.00
More informationSLM Private Education Student Loan Trust 2012-C
SLM Private Education Student Loan Trust 2012-C Monthly Servicing Report Distribution Date 11/15/2017 Collection Period 10/01/2017-10/31/2017 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSLM Private Education Student Loan Trust 2012-B
SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 11/15/2018 Collection Period 10/01/2018-10/31/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationSLM Private Education Student Loan Trust 2012-B
SLM Private Education Student Loan Trust 2012-B Monthly Servicing Report Distribution Date 12/17/2018 Collection Period 11/01/2018-11/30/2018 Navient Funding, LLC - Depositor Navient Solutions - Servicer
More informationNavient 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 informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Investor Report. Distribution Date: June 25, 2013
North Carolina State Education Assistance Authority Student Loan Backed Notes 2012-1 Series Investor Report Distribution Date: June 25, 2013 North Carolina State Education Assistance Authority Student
More informationNavient Private Education Refi Loan Trust 2018-D
Navient Private Education Refi Loan Trust 2018-D Monthly Servicing Report Distribution Date 04/15/2019 Collection Period 03/01/2019-03/31/2019 Navient Credit Funding, LLC - Depositor Navient Solutions
More informationNavient Private Education 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 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 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 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 informationSouth Carolina Student Loan Corporation. Student Loan Backed Notes Series Investor Report. Distribution Date: July 25, 2018
South Carolina Student Loan Corporation Student Loan Backed Notes 20131 Series Investor Report Distribution Date: July 25, 2018 South Carolina Student Loan Corporation Student Loan Backed Notes, 20131
More informationNote Rate for current Accrual Period. Outstanding Amount as of 12/30/2013
Exhibit 99.1 Collegiate Funding Services Education Loan Trust 2004A Quarterly Servicing Report Beginning Collection Period December 1, 2013 Ending Collection Period February 28, 2014 Beginning Interest
More 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 informationCanadian Pacer Auto Receivable Trust Monthly Investor Report
I. INITIAL PARAMETERS US Amount CDN Amount # of Receivables Weighted Avg. Remaining Term Initial Pool Balance (at Cutoff Date) N/A 798,433,012.68 47,314 45 Months Original Securities Note Interest Rate
More informationTotal 59,042 58,300 $ 163,056, $ 160,632, $ 3,094, $ 3,080, % % 5.63% 5.64%
Indenture: Number of Loans Principal Balance Accrued Interest % of Balance Plus Accrued WA Borrower Rate WA Remaining Term (Mos) Beginning Ending Beginning Ending Beginning Ending Beginning Ending Beginning
More informationTotal 46,844 46,126 $ 123,897, $ 121,630, $ 2,569, $ 2,512, % % 5.62% 5.62%
Indenture: Taxable Student Loan Backed Notes, Series 20121 (LIBOR Floating Rate Notes) Contact Phone: 6032275385 Contact Fax: 6032275385 Number of Loans Principal Balance Accrued Interest % of Balance
More informationCanadian Pacer Auto Receivable Trust Monthly Investor Report
I. INITIAL PARAMETERS US Amount CDN Amount # of Receivables Weighted Avg. Remaining Term Initial Pool Balance (at Cutoff Date) N/A 753,849,799.26 37,592 51 Months Original Securities Note Interest Rate
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Investor Report. Distribution Date: July 25, 2017
North Carolina State Education Assistance Authority Student Loan Backed Notes 2013-1 Series Investor Report Distribution Date: July 25, 2017 North Carolina State Education Assistance Authority Student
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Investor Report. Distribution Date: January 25, 2019
North Carolina State Education Assistance Authority Student Loan Backed Notes 2013-1 Series Investor Report Distribution Date: January 25, 2019 North Carolina State Education Assistance Authority Student
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 informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: January 27, 2014
North Carolina State Education Assistance Authority Student Loan Backed Notes 2010-1 Series Quarterly Report Distribution Date: January 27, 2014 North Carolina State Education Assistance Authority Student
More 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 informationNavient 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 informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: April 25, 2014
North Carolina State Education Assistance Authority Student Loan Backed Notes 2011-1 Series Quarterly Report Distribution Date: April 25, 2014 North Carolina State Education Assistance Authority Student
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: October 25, 2017
North Carolina State Education Assistance Authority Student Loan Backed Notes 2011-1 Series Quarterly Report Distribution Date: October 25, 2017 North Carolina State Education Assistance Authority Student
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 informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: July 25, 2011
North Carolina State Education Assistance Authority Student Loan Backed Notes 2011-1 Series Quarterly Report Distribution Date: July 25, 2011 North Carolina State Education Assistance Authority Student
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: April 25, 2012
North Carolina State Education Assistance Authority Student Loan Backed Notes 2011-1 Series Quarterly Report Distribution Date: April 25, 2012 North Carolina State Education Assistance Authority Student
More informationNorth Carolina State Education Assistance Authority. Student Loan Backed Notes Series Quarterly Report. Distribution Date: January 25, 2019
North Carolina State Education Assistance Authority Student Loan Backed Notes 2011-2 Series Quarterly Report Distribution Date: January 25, 2019 North Carolina State Education Assistance Authority Student
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 informationECMC 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 informationECMC 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