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 Navient Solutions, Inc. - Subservicer Deutsche Bank National Trust Company - Indenture Trustee Deutsche Bank Trust Company Americas - Trustee Page 1 of 11
I. Deal Parameters A Student Loan Portfolio Characteristics 08/07/2014 10/31/2014 11/30/2014 Principal Balance $ 361,523,983.59 $ 358,332,992.75 Interest to be Capitalized Balance 17,313,307.43 20,220,457.98 Pool Balance $ 378,837,291.02 $ 378,553,450.73 $ 357,345,248.04 17,519,356.54 $ 374,864,604.58 Weighted Average Coupon (WAC) 7.81% 7.81% 7.81% Weighted Average Remaining Term 138.29 136.76 136.36 Number of Loans 33,555 33,336 32,777 Number of Borrowers 26,651 25,950 25,527 Pool Factor 0.999250759 0.999250759 0.989513476 Since Issued Total Constant Prepayment Rate (1) 3.10% 4.70% B Debt Securities Cusip/Isin 11/17/2014 A1 784456AA3 $109,756,337.71 $104,804,609.18 A2A 784456AB1 $68,000,00 $68,000,00 A2B 784456AC9 $68,000,00 $68,000,00 A3 784456AD7 $50,000,00 $50,000,00 B 784456AE5 $36,000,00 $36,000,00 C 784456AF2 $42,000,00 $42,000,00 AllBonds $999.00 $999.00 C Account Balances 11/17/2014 Reserve Account Balance $ 958,735.00 $ 958,735.00 D Asset / Liability 11/17/2014 Overcollateralization Percentage * Specified Overcollateralization Amount * Actual Overcollateralization Amount * 12.36% 12.82% $113,566,035.22 $112,459,381.37 $46,797,113.02 $48,059,995.40 * Based on the Rated debt securities (Class A and Class B Bonds) (1) Since Issued Total CPR calculations found in monthly servicing reports issued on or prior to September 15, 2015 originally included loans that were removed from the pool by the sponsor because they became ineligible for the pool between the cut-off date and settlement date. On October 5, 2015, Since Issued Total CPR calculations were revised to exclude these loans and all prior monthly servicing reports were restated. For additional information, see 'Since Issued CPR Methodology' found on page 11 of this report. Page 2 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
II. 2014-A Trust Activity 11/01/2014 through 11/30/2014 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 1,563,234.68 3,209,231.02 $ 4,772,465.70 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 937,184.16 127,130.49 $ 1,064,314.65 C Recoveries on Realized Losses 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 $ 195.27 K Gross Swap Receipt 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 $ 5,836,975.62 $ 3,784,720.99 $ 3,332,206.43 Page 3 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
III. 2014-A Portfolio Characteristics 11/30/2014 10/31/2014 Wtd Avg Coupon # Loans Principal % of Principal Wtd Avg Coupon # Loans Principal % of Principal INTERIM: IN SCHOOL 8.39% 7,906 $79,726,399.14 22.311% 8.38% 8,006 $80,533,286.02 22.474% GRACE 8.27% 1,819 $18,136,546.87 5.075% 8.23% 4,019 $39,903,385.35 11.136% DEFERMENT 8.46% 510 $4,197,866.69 1.175% 8.42% 507 $4,101,163.27 1.145% REPAYMENT: CURRENT 7.54% 21,818 $247,602,805.45 69.290% 7.49% 20,278 $228,797,441.26 63.851% 31-60 DAYS DELINQUENT 8.52% 248 $2,390,229.25 0.669% 8.73% 176 $1,584,847.50 0.442% 61-90 DAYS DELINQUENT 8.72% 73 $672,726.67 0.188% 9.06% 70 $625,024.15 0.174% 91-120 DAYS DELINQUENT 8.99% 52 $460,005.62 0.129% 9.36% 45 $362,715.15 0.101% 121-150 DAYS DELINQUENT 9.13% 27 $244,888.26 0.069% 9.33% 3 $20,532.73 6% 151-180 DAYS DELINQUENT 9.19% 2 $16,074.13 4% % 0 0% FORBEARANCE 8.25% 322 $3,897,705.96 1.091% 8.37% 232 $2,404,597.32 0.671% TOTAL 32,777 $357,345,248.04 10% 33,336 $358,332,992.75 10% * ** Percentages may not total 100% due to rounding Smart Option Interest Only loans and $25 Fixed Payment loans classified as in repayment whether student borrowers are in school, in grace, in deferment or required to make full principal and interest payments on their loans. Page 4 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
III. 2014-A 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 11/30/2014 10/31/2014 $374,864,604.58 32,777 25,527 7.81% 136.36 93.5% 6.5% $2,268,403.21 $378,553,450.73 33,336 25,950 7.81% 136.76 92.7% 7.3% $2,352,443.54 $18,533,109.40 $21,117,583.13 $99.00 $99.00 1. Gross Principal Realized Loss - Periodic $3,120.76 $154,579.92 2. Gross Principal Realized Loss - Cumulative $204,799.02 $201,678.26 3. Delinquent Principal Purchased by Servicer - Periodic 4. Delinquent Principal Purchased by Servicer - Cumulative 5. Recoveries on Realized Losses - Periodic 6. Recoveries on Realized Losses - Cumulative 7. Net Losses - Periodic $3,120.76 $154,579.92 8. Net Losses - Cumulative $204,799.02 $201,678.26 9. Cumulative Gross Defaults $204,799.02 $201,678.26 9 Change in Gross Defaults $3,120.76 $154,579.92 Non-Cash Principal Activity - Capitalized Interest Since Issued Total Constant Prepayment Rate (CPR) (1) Loan Substitutions Cumulative Loan Substitutions Unpaid Master Servicing Fees Unpaid Sub-Servicing Fees Unpaid Administration Fees Unpaid Carryover Master Servicing Fees Unpaid Carryover Sub-Servicing Fees Note Interest Shortfall $3,790,405.86 4.70% $399,181.78 3.10% (1) Since Issued Total CPR calculations found in monthly servicing reports issued on or prior to September 15, 2015 originally included loans that were removed from the pool by the sponsor because they became ineligible for the pool between the cut-off date and settlement date. On October 5, 2015, Since Issued Total CPR calculations were revised to exclude these loans and all prior monthly servicing reports were restated. For additional information, see 'Since Issued CPR Methodology' found on page 11 of this report. Page 5 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
IV. 2014-A Portfolio Statistics by Loan Program Weighted Average Coupon # LOANS $ AMOUNT % * - Smart Option Deferred Loans 8.32% 15,073 $ 149,315,132.63 41.785% - Smart Option Fixed Pay Loans 7.90% 9,729 $ 125,224,665.30 35.043% - Smart Option Interest-Only Loans 6.69% 7,975 $ 82,805,450.11 23.172% - Other Loan Programs % 0% Total 7.81% 32,777 $ 357,345,248.04 100% 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 $54,663,079.02 $320,201,525.56 * Note: Percentages may not total 100% due to rounding Page 6 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
V. 2014-A Reserve Account and Principal Distribution Calculations A. Reserve Account Specified Reserve Account Balance Actual Reserve Account Balance $ 958,735.00 $ 958,735.00 B. Principal Distribution Amount i. Class A Notes Outstanding $ 295,756,337.71 ii. iii. Pool Balance First Priority Principal Distribution Amount $ 374,864,604.58 iv. Class A and B Notes Outstanding $ 331,756,337.71 v. First Priority Principal Distribution Amount vi. vii. viii. Pool Balance Specified Overcollateralization Amount Regular Principal Distribution Amount $ 374,864,604.58 $ 112,459,381.37 $ 69,351,114.50 ix. Notes Outstanding $ 373,756,337.71 x. First Priority Principal Distribution Amount xi. Regular Principal Distribution Amount $ 69,351,114.50 xii. Available Funds (after payment of waterfall items A through J) * xiii. Additional Principal Distribution Amount (min(ix - x - xi, xiii)) * Represents 50% of value if the principal balance of the notes is greater than 10% of initial principal balance of the notes or the Class A and Class B note are reduced to 0, otherwise the full value is shown. Page 7 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
VI. 2014-A Waterfall for Distributions Paid Funds Balance Total Available Funds $ 5,836,975.62 A Trustee Fees $ 5,836,975.62 B i. Master Servicing Fees $ 14,937.75 $ 5,822,037.87 ii. Sub-Servicing Fees $ 224,066.29 $ 5,597,971.58 C i. Administration Fees $ 6,667.00 $ 5,591,304.58 ii. Unreimbursed Administrator Advances plus any Unpaid $ 5,591,304.58 D Class A Noteholders Interest Distribution Amount $ 362,076.05 $ 5,229,228.53 E First Priority Principal Payment $ 5,229,228.53 F Class B Noteholders Interest Distribution Amount $ 120,00 $ 5,109,228.53 G Class C Noteholders Interest Distribution Amount $ 157,50 $ 4,951,728.53 H Reinstatement Reserve Account $ 4,951,728.53 I Regular Principal Distribution $ 4,951,728.53 J i. Carryover Master Servicing Fees ii. Carryover Sub-servicing Fees K Additional Principal Distribution Amount L Unpaid Expenses of Trustee M Unpaid Expenses of Administrator N Remaining Funds to the Excess Distribution Certificateholder Waterfall Conditions A. Class C Noteholders' Interest Distribution Condition i. Pool Balance $ 374,864,604.58 ii. Class A and B Notes Outstanding $ 331,756,337.71 iii. Class C Noteholders' Interest Distribution Ration (i / ii) 112.99% iv. Minimum Ratio 11% v. Is the Class C Noteholders' Interest Distribution Condition Satisfied (iii > iv) Y * Note: If the Class C Noteholders' Interest Distribution Condition is satisfied then the amount of interest accrued at the Class C Rate for the Accrual Period is Released on the distribution Date. Page 8 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
VII. 2014-A Distributions Distribution Amounts A1 A2A A2B Cusip/Isin 784456AA3 784456AB1 784456AC9 Beginning Balance $ 109,756,337.71 $ 68,000,00 $ 68,000,00 Index Spread/Fixed Rate Record Date (Days Prior to Distribution) Accrual Period Begin Accrual Period End Daycount Fraction LIBOR FIXED 0.50% 3.05% 1 NEW YORK BUSINESS DAY 1 NEW YORK BUSINESS DAY 11/17/2014 11/15/2014 0.07777778 0.08333333 LIBOR 1.15% 1 NEW YORK BUSINESS DAY 11/17/2014 0.07777778 Interest Rate* 0.65470% 3.05000% 1.30470% Accrued Interest Factor 0509211 2541667 1014767 Current Interest Due $ 55,889.15 $ 172,833.33 $ 69,004.13 Interest Shortfall from Prior Period Plus Accrued Interest Total Interest Due Interest Paid Interest Shortfall Principal Paid Ending Principal Balance Paydown Factor Ending Balance Factor $ 55,889.15 $ 172,833.33 $ 69,004.13 $ 55,889.15 $ 172,833.33 $ 69,004.13 $4,951,728.53 $ 104,804,609.18 $ 68,000,00 $ 68,000,00 0.041963801 0000000 0000000 0.888174654 1.000000000 1.000000000 * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see https://www.salliemae.com/about/investors/data/smbabrate.txt. Page 9 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
VII. 2014-A Distributions Distribution Amounts A3 B C Cusip/Isin 784456AD7 784456AE5 784456AF2 Beginning Balance Index Spread/Fixed Rate Record Date (Days Prior to Distribution) Accrual Period Begin Accrual Period End Daycount Fraction Interest Rate* Accrued Interest Factor Current Interest Due Interest Shortfall from Prior Period Plus Accrued Interest Total Interest Due Interest Paid Interest Shortfall Principal Paid Ending Principal Balance Paydown Factor Ending Balance Factor $ 50,000,00 LIBOR 1.50% 1 NEW YORK BUSINESS DAY 11/17/2014 0.07777778 1.65470% 1286989 $ 64,349.44 $ 64,349.44 $ 64,349.44 $ 50,000,00 0000000 1.000000000 $ 36,000,00 $ 42,000,00 FIXED FIXED 4.00% 4.50% 1 NEW YORK BUSINESS DAY 1 NEW YORK BUSINESS DAY 11/15/2014 11/15/2014 0.08333333 0.08333333 4.00000% 4.50000% 3333333 3750000 $ 120,00 $ 157,50 $ 120,00 $ 157,50 $ 120,00 $ 157,50 $ 36,000,00 $ 42,000,00 0000000 0000000 1.000000000 1.000000000 * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see https://www.salliemae.com/about/investors/data/smbabrate.txt. Page 10 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date
VIII. Since Issued CPR Methodology Calculation Methodology for Since Issued Total CPR APB = Actual period-end Pool Balance PPB = Projected period-end Pool Balance assuming no prepayments and no defaults Pool Balance = Sum(Principal Balance + Interest Accrued to Capitalize Balance) MSC = Months Since Cut-Off Since Issued CPR Comparison (1) Period End Date Originally Reported Since Issued Total CPR Revised Since Issued Total CPR 08/31/2014 7.21% 2.97% 09/30/2014 6.30% 3.01% 10/31/2014 5.68% 3.10% 11/30/2014 6.92% 4.70% 12/31/2014 6.71% 4.80% 01/31/2015 6.43% 4.75% 02/28/2015 6.20% 4.70% 03/31/2015 6.25% 4.89% 04/30/2015 6.29% 5.06% 05/31/2015 6.26% 5.13% 06/30/2015 6.16% 5.12% 07/31/2015 6.30% 5.33% 08/31/2015 6.34% 5.44% (1) Since Issued Total CPR calculations found in monthly servicing reports issued on or prior to September 15, 2015 originally included as prepayments $ 4,987,812.55 of loans that were removed from the pool by the sponsor because they became ineligible for the pool between the cut-off date and settlement date. On October 5, 2015, Since Issued Total CPR calculations were revised to exclude these loans and all prior monthly servicing reports were restated. Originally reported Since Issued Total CPRs for the restated periods are found above. Since-Issued Total Constant Prepayment Rate (CPR) Since-Issued Total CPR measures prepayments, both voluntary and involuntary, for a trust student loan pool over the life of a transaction. For each trust distribution, the actual month-end pool balance is compared against a month-end pool balance originally projected at issuance assuming no prepayments and defaults. For purposes of Since-Issued Total CPR calculations, projected period end pool balance assumes in-school status loans have up to a six month grace period before moving to repayment, grace status loans remain in grace status until their status end date and then to move to full principal and interest repayment, loans subject to interim interest or fixed payments during their in-school and grace period continue paying interim interest or fixed payements until full principal and interest repayment begins, all other trust loans are in full principal and interest repayment status, and that no trust loan in full principal and interest repayment moves from full principal and interest repayment status to any other status. Page 11 of 11 Trust 2014-A Monthly Servicing Report: Collection Period 11/01/2014-11/30/2014, Distribution Date