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 Deutsche ank National Trust Company - Indenture Trustee Deutsche ank Trust Company Americas - Eligible Lender Trustee SLM Investment Corp. - Excess Distribution Certificateholder Page 1 of 10
I. Deal Parameters A Student Loan Portfolio Characteristics 11/18/2011 10/31/2013 11/30/2013 Principal alance $ 767,002,624.19 $ 657,443,197.06 $ 652,569,331.30 Interest to be Capitalized alance 7,606,904.17 5,315,787.50 5,508,558.57 Pool alance $ 774,609,528.36 $ 662,758,984.56 $ 658,077,889.87 Capitalized Interest Account alance $ 76,000,000.00 $ 68,000,000.00 $ 68,000,000.00 Specified Reserve Account alance 1,995,285.00 1,656,897.46 1,645,194.72 (1) Adjusted Pool $ 852,604,813.36 $ 732,415,882.02 $ 727,723,084.59 Weighted Average Coupon (WAC) 5.49% 5.56% 5.56% Number of Loans 61,014 53,715 53,416 Aggregate Outstanding Principal alance - Tbill $ 2,458,645.94 $ 2,450,412.32 Aggregate Outstanding Principal alance - LIOR $ 660,300,338.62 $ 655,627,477.55 Pool Factor 0.830406334 0.830406334 0.824541139 Since Issued Constant Prepayment Rate 3.72% 3.71% (1) The Specified Reserve Account balance is included in the Adjusted Pool until the Pool alance is less than 40% of the original pool. Debt Securities Cusip/Isin 11/25/2013 12/26/2013 A 78445UAA0 78445UAD4 $ 668,133,008.51 $ 24,000,000.00 $ 663,698,314.94 $ 24,000,000.00 C Account alances 11/25/2013 12/26/2013 Reserve Account alance $ 1,656,897.46 $ 1,645,194.72 Capitalized Interest Account alance $ 68,000,000.00 $ 68,000,000.00 Floor Income Rebate Account $ 3,349,798.79 $ 1,092,157.59 Supplemental Loan Purchase Account D Asset / Liability 11/25/2013 12/26/2013 Adjusted Pool alance + Supplemental Loan Purchase Total Notes Difference Parity Ratio $ 732,415,882.02 $ 692,133,008.51 $ 40,282,873.51 1.05820 $ 727,723,084.59 $ 687,698,314.94 $ 40,024,769.65 1.05820 Page 2 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
II. Trust Activity 11/01/2013 through 11/30/2013 A Student Loan Principal Receipts orrower Principal 4,002,070.02 Guarantor Principal 1,271,330.26 Consolidation Activity Principal 322,767.19 Seller Principal Reimbursement - Servicer Principal Reimbursement - Rejected Claim Repurchased Principal - Other Principal Deposits - Total Principal Receipts $ 5,596,167.47 Student Loan Interest Receipts orrower Interest 1,606,746.26 Guarantor Interest 64,064.41 Consolidation Activity Interest 3,346.60 Special Allowance Payments 1,058.50 Interest Subsidy Payments 613,123.39 Seller Interest Reimbursement 0.00 Servicer Interest Reimbursement 0.00 Rejected Claim Repurchased Interest 0.00 Other Interest Deposits 20,372.46 Total Interest Receipts $ 2,308,711.62 C Reserves in Excess of Requirement $ 11,702.74 D Investment Income $ 3,626.30 E Funds orrowed from Next Collection Period F Funds Repaid from Prior Collection Period G Loan Sale or Purchase Proceeds H Initial Deposits to Collection Account I Excess Transferred from Other Accounts $ 3,349,798.79 J Other Deposits K L M N O P Q Funds Released from Capitalized Interest Account Less: Funds Previously Remitted: Servicing Fees to Servicer Consolidation Loan Rebate Fees to Dept. of Education Floor Income Rebate Fees to Dept. of Education Funds Allocated to the Floor Income Rebate Account AVAILALE FUNDS Non-Cash Principal Activity During Collection Period Non-Reimbursable Losses During Collection Period Aggregate Purchased Amounts by the Depositor, Servicer or Seller Aggregate Loan Substitutions $(579,094.08) $(3,373,064.22) $(1,092,157.59) $ 6,225,691.03 $(722,301.71) $ 26,866.45 Page 3 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
III. 2011-3 Portfolio Characteristics 11/30/2013 10/31/2013 Wtd Avg Coupon # Loans Principal % of Principal Wtd Avg Coupon # Loans Principal % of Principal INTERIM: DEFERMENT 5.76% 4,679 $68,457,714.50 10.490% 5.74% 4,875 $69,885,115.85 10.630% REPAYMENT: CURRENT 5.38% 40,225 $421,437,966.79 64.581% 5.38% 40,355 $424,674,133.53 64.595% 31-60 DAYS DELINQUENT 5.85% 1,519 $23,739,730.81 3.638% 5.86% 1,455 $23,623,936.67 3.593% 61-90 DAYS DELINQUENT 5.88% 768 $13,632,617.52 2.089% 6.03% 820 $13,781,624.49 2.096% 91-120 DAYS DELINQUENT 6.07% 509 $9,473,051.73 1.452% 5.91% 550 $8,747,938.20 1.331% > 120 DAYS DELINQUENT 6.10% 1,559 $27,697,891.76 4.244% 6.09% 1,469 $26,268,726.24 3.996% FOREARANCE 5.94% 3,951 $84,894,978.27 13.009% 5.96% 3,988 $87,248,654.38 13.271% CLAIMS IN PROCESS 5.68% 202 $3,163,619.31 0.485% 5.59% 203 $3,213,067.70 0.489% AGED CLAIMS REJECTED 4.84% 4 $71,760.61 0.011% 0.00% 0 0.000% TOTAL 53,416 $652,569,331.30 100.00% 53,715 $657,443,197.06 100.00% * Percentages may not total 100% due to rounding Page 4 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
IV. 2011-3 Portfolio Characteristics (cont'd) 11/30/2013 10/31/2013 Pool alance Outstanding orrower Accrued Interest orrower Accrued Interest to be Capitalized Total # Loans Total # orrowers Weighted Average Coupon Weighted Average Remaining Term Non-Reimbursable Losses Cumulative Non-Reimbursable Losses Since Issued Constant Prepayment Rate (CPR) Loan Substitutions Cumulative Loan Substitutions Rejected Claim Repurchases Cumulative Rejected Claim Repurchases Unpaid Primary Servicing Fees Unpaid Administration Fees Unpaid Carryover Servicing Fees Note Principal Shortfall Note Interest Shortfall Unpaid Interest Carryover Non-Cash Principal Activity - Capitalized Interest orrower Interest Accrued Interest Subsidy Payments Accrued Special Allowance Payments Accrued $658,077,889.87 $9,374,399.01 $5,508,558.57 53,416 30,667 5.56% 198.92 $26,866.45 $778,537.19 3.71% $741,835.98 $2,684,219.62 $185,864.54 $435.29 $662,758,984.56 $9,108,227.54 $5,315,787.50 53,715 30,838 5.56% 199.34 $41,027.33 $751,670.74 3.72% $647,046.18 $2,793,773.02 $195,013.24 $394.27 Page 5 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
V. 2011-3 Portfolio Statistics by School and Program Weighted A LOAN TYPE Average Coupon # LOANS $ AMOUNT % * - GSL (1) - Subsidized - GSL - Unsubsidized 0.00% 0-0.000% 0.00% 0-0.000% - PLUS (2) Loans 0.00% 0-0.000% - SLS (3) Loans 0.00% 0-0.000% - Consolidation Loans 5.56% 53,416 652,569,331.30 100.000% Total 5.56% 53,416 $ 652,569,331.30 100.000% SCHOOL TYPE Weighted Average Coupon # LOANS $ AMOUNT % * - Four Year 0.00% 0-0.000% - Two Year 0.00% 0-0.000% - Technical 0.00% 0-0.000% - Other 5.56% 53,416 652,569,331.30 100.000% Total 5.56% 53,416 $ 652,569,331.30 100.000% *Percentages may not total 100% due to rounding. (1) (2) (3) Guaranteed Stafford Loan Parent Loans for Undergraduate Students Supplemental Loans to Students. The Unsubsidized Stafford Loan program replaced the SLS program on July 1, 1994. Page 6 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
VI. 2011-3 Waterfall for Distributions Paid Remaining Funds alance Total Available Funds $ 6,225,691.03 A Primary Servicing Fee $ 129,591.98 $ 6,096,099.05 Administration Fee $ 6,667.00 $ 6,089,432.05 C Class A Noteholders' Interest Distribution Amount $ 728,376.33 $ 5,361,055.72 D Class Noteholders' Interest Distribution Amount $ 22,030.67 $ 5,339,025.05 E Reserve Account Reinstatement $ 5,339,025.05 F Class A Noteholders' Principal Distribution Amount $ 4,434,693.57 $ 904,331.48 G Class Noteholders' Principal Distribution Amount $ 904,331.48 H Unpaid Expenses of The Trustees $ 904,331.48 I Carryover Servicing Fee $ 904,331.48 J Remaining Amounts to the Noteholders after the first auction date $ 904,331.48 K Excess Distribution Certificateholder $ 904,331.48 Waterfall Triggers A C D E F G H I Student Loan Principal Outstanding Interest to be Capitalized Capitalized Interest Account alance Reserve Account alance (after any reinstatement) Less: Specified Reserve Account alance Total Class A Notes Outstanding (after application of available funds) Insolvency Event or Event of Default Under Indenture Available Funds Applied to Class A Noteholders Distribution Amount efore Any Amounts are Applied to the Class Noteholders Distribution Amount (G>F or H=Y) $ 652,569,331.30 $ 5,508,558.57 $ 68,000,000.00 $ 1,645,194.72 $(1,645,194.72) $ 726,077,889.87 $ 663,698,314.94 N N Page 7 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
VII. 2011-3 Distributions Distribution Amounts A Cusip/Isin eginning alance Index Spread/Fixed Rate Record Date (Days Prior to Distribution) Accrual Period egin 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 alance Paydown Factor Ending alance Factor 78445UAA0 $668,133,008.51 LIOR 1.10% 1 NEW YORK USINESS DAY 11/25/2013 12/26/2013 0.08611111 1.26600% 0.001090167 $728,376.33 $728,376.33 $728,376.33 $4,434,693.57 $663,698,314.94 0.005461445 0.817362457 78445UAD4 $24,000,000.00 LIOR 0.90% 1 NEW YORK USINESS DAY 11/25/2013 12/26/2013 0.08611111 1.06600% 0.000917945 $22,030.67 $22,030.67 $22,030.67 $24,000,000.00 0.000000000 1.000000000 * Pay rates for Current Distribution. For the interest rates applicable to the next distribution date, please see http://www.salliemae.com/salliemae/investor/slmtrust/extracts/abrate.txt. Page 8 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
VIII. 2011-3 Reconciliations A Principal Distribution Reconciliation Notes Outstanding Principal alance Adjusted Pool alance Overcollateralization Amount Principal Distribution Amount Principal Distribution Amount Paid $ 692,133,008.51 $ 727,723,084.59 $ 40,024,769.65 $ 4,434,693.57 $ 4,434,693.57 Reserve Account Reconciliation eginning Period alance $ 1,656,897.46 Reserve Funds Utilized 0.00 Reserve Funds Reinstated 0.00 alance Available $ 1,656,897.46 Required Reserve Acct alance $ 1,645,194.72 Release to Collection Account $ 11,702.74 Ending Reserve Account alance $ 1,645,194.72 C Capitalized Interest Account D E eginning Period alance Transfers to Collection Account Ending alance Floor Income Rebate Account eginning Period alance Deposits for the Period Release to Collection Account Ending alance Supplemental Purchase Account eginning Period alance Supplemental Loan Purchases Transfers to Collection Account Ending alance $ 68,000,000.00 $ 68,000,000.00 $ 3,349,798.79 $ 1,092,157.59 $(3,349,798.79) $ 1,092,157.59 Page 9 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013
IX. 2011-3 Other Characteristics Principal alance of All Loans Deferment Forbearance Repayment Grand Total Subsidized Consolidation Loans $33,187,192.55 $38,555,638.41 $231,701,686.92 $303,444,517.88 Unsubsidized Consolidation Loans $37,247,868.38 $49,954,890.10 $267,430,613.51 $354,633,371.99 Total $70,435,060.93 $88,510,528.51 $499,132,300.43 $658,077,889.87 Weighted Average Remaining Term of All Loans Deferment Forbearance Repayment Grand Total Subsidized Consolidation Loans 231 243 169 185 Unsubsidized Consolidation Loans 254 265 195 211 Total 243 255 183 199 Weighted Average Coupon of All Loans Deferment Forbearance Repayment Grand Total Subsidized Consolidation Loans 5.689% 5.814% 5.398% 5.482% Unsubsidized Consolidation Loans 5.832% 6.035% 5.533% 5.635% Total 5.765% 5.939% 5.470% 5.565% Weighted Average SAP Margin of All LIOR ased Loans Deferment Forbearance Repayment Grand Total Subsidized Consolidation Loans 2.417% 2.367% 2.506% 2.478% Unsubsidized Consolidation Loans 2.371% 2.324% 2.470% 2.439% Total 2.393% 2.343% 2.487% 2.457% Weighted Average SAP Margin of All T-ill ased Loans Deferment Forbearance Repayment Grand Total Subsidized Consolidation Loans 3.100% 3.100% 3.100% 3.100% Unsubsidized Consolidation Loans 3.171% 3.112% 3.109% 3.115% Total 3.153% 3.109% 3.107% 3.111% Page 10 of 10 Trust 2011-3 Monthly Servicing Report: Collection Period 11/01/2013-11/30/2013, Distribution Date 12/26/2013