07/08/2024 | Press release | Distributed by Public on 07/08/2024 08:32
Page 1 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
I.
|
Deal Parameters
|
A |
Student Loan Portfolio Characteristics |
06/18/2015 |
04/30/2024 |
05/31/2024 | |||||||||
|
Principal Balance
|
$
|
731,924,193.58
|
$
|
251,320,790.93
|
$
|
244,628,136.40
|
||||||
Interest to be Capitalized Balance
|
5,723,713.00
|
2,628,919.78
|
2,427,273.63
|
||||||||||
Pool Balance
|
$
|
737,647,906.58
|
$
|
253,949,710.71
|
$
|
247,055,410.03
|
|||||||
Specified Reserve Account Balance
|
12,418,487.00
|
- N/A -
|
- N/A -
|
||||||||||
Adjusted Pool(1)
|
$
|
750,066,393.58
|
$
|
253,949,710.71
|
$
|
247,055,410.03
|
|||||||
Weighted Average Coupon (WAC)
|
5.90%
|
|
6.65%
|
|
6.66%
|
|
|||||||
Number of Loans
|
106,911
|
25,711
|
25,134
|
||||||||||
Aggregate Outstanding Principal Balance - Tbill
|
$
|
31,104,545.47
|
$
|
29,732,273.29
|
|||||||||
Aggregate Outstanding Principal Balance - SOFR
|
$
|
222,845,165.24
|
$
|
217,323,136.74
|
|||||||||
Pool Factor
|
0.337413915
|
0.328253704
|
|||||||||||
Since Issued Constant Prepayment Rate
|
0.08%
|
|
0.19%
|
|
(1)
|
The Specified Reserve Account balance is included in the Adjusted Pool until the Pool Balance is less than or equal to 40% of the original pool.
|
B |
Debt Securities |
Cusip/Isin |
05/28/2024 | 06/25/2024 | ||||||
A2
|
63939LAB3
|
$
|
230,140,465.05
|
$
|
223,349,578.88
|
|||||
B
|
63939LAC1
|
$
|
20,000,000.00
|
$
|
20,000,000.00
|
C |
Account Balances
|
05/28/2024
|
06/25/2024
|
||||||
Reserve Account Balance
|
$
|
752,636.00
|
$
|
752,636.00
|
|||||
Capitalized Interest Account Balance
|
-
|
-
|
|||||||
Floor Income Rebate Account
|
$
|
16,601.92
|
$
|
5,804.61
|
|||||
Supplemental Loan Purchase Account
|
-
|
-
|
D |
Asset / Liability
|
05/28/2024
|
06/25/2024
|
||||||
Adjusted Pool Balance + Supplemental Loan Purchase
|
$
|
253,949,710.71
|
$
|
247,055,410.03
|
|||||
Total Notes
|
$
|
250,140,465.05
|
$
|
243,349,578.88
|
|||||
Difference
|
$
|
3,809,245.66
|
$
|
3,705,831.15
|
|||||
Parity Ratio
|
1.01523
|
1.01523
|
Page 2 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
II.
|
Trust Activity 05/01/2024 through 05/31/2024
|
A
|
Student Loan Principal Receipts
|
||||
Borrower Principal
|
597,269.99
|
||||
Guarantor Principal
|
1,496,973.15
|
||||
Consolidation Activity Principal
|
5,441,622.75
|
||||
Seller Principal Reimbursement
|
-
|
||||
Servicer Principal Reimbursement
|
(120.72)
|
||||
Rejected Claim Repurchased Principal
|
-
|
||||
Other Principal Deposits
|
-
|
||||
Total Principal Receipts
|
$
|
7,535,745.17
|
|||
B
|
Student Loan Interest Receipts
|
||||
Borrower Interest
|
309,562.71
|
||||
Guarantor Interest
|
134,816.82
|
||||
Consolidation Activity Interest
|
500,531.35
|
||||
Special Allowance Payments
|
982,451.78
|
||||
Interest Subsidy Payments
|
141,933.81
|
||||
Seller Interest Reimbursement
|
0.00
|
||||
Servicer Interest Reimbursement
|
978.02
|
|
|||
Rejected Claim Repurchased Interest
|
0.00
|
||||
Other Interest Deposits
|
36,285.72
|
||||
Total Interest Receipts
|
$
|
2,106,560.21
|
|||
C
|
Reserves in Excess of Requirement
|
|
-
|
||
D
|
Investment Income
|
$
|
41,360.08
|
||
E
|
Funds Borrowed 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
|
$ |
16,601.92
|
||
J
|
Other Deposits
|
-
|
|||
K
|
Funds Released from Capitalized Interest Account
|
-
|
|||
L
|
Less: Funds Previously Remitted:
|
||||
Servicing Fees to Servicer
|
-
|
||||
Consolidation Loan Rebate Fees to Dept. of Education
|
$
|
(115,907.64)
|
|
||
Floor Income Rebate Fees to Dept. of Education
|
$ |
(9,536.64)
|
|||
Funds Allocated to the Floor Income Rebate Account
|
$
|
(5,804.61)
|
|
||
M
|
AVAILABLE FUNDS
|
$
|
9,569,018.49
|
||
N
|
Non-Cash Principal Activity During Collection Period
|
$ |
(843,090.64)
|
||
O
|
Non-Reimbursable Losses During Collection Period
|
$
|
22,955.67
|
||
P
|
Aggregate Purchased Amounts by the Depositor, Servicer or Seller
|
|
-
|
||
Q
|
Aggregate Loan Substitutions
|
-
|
Page 3 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
III.
|
2015-3 Portfolio Characteristics
|
05/31/2024
|
04/30/2024
|
||||||||||||||||||||||||||||||||
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
||||||||||||||||||||||||||
INTERIM:
|
IN SCHOOL
|
6.81%
|
|
11
|
$
|
58,918.00
|
0.024%
|
|
6.81%
|
|
11
|
$
|
58,918.00
|
0.023%
|
|
||||||||||||||||||
|
GRACE
|
6.00%
|
|
1
|
$
|
753.55
|
0.000%
|
|
6.00%
|
|
1
|
$
|
753.55
|
0.000%
|
|
||||||||||||||||||
|
DEFERMENT
|
6.52%
|
|
1,426
|
$
|
10,694,804.37
|
4.372%
|
|
6.53%
|
|
1,556
|
$
|
11,805,386.24
|
4.697%
|
|
||||||||||||||||||
REPAYMENT:
|
CURRENT
|
6.61%
|
|
16,244
|
$
|
149,967,777.67
|
61.304%
|
|
6.62%
|
|
16,847
|
$
|
155,673,793.95
|
61.942%
|
|
||||||||||||||||||
|
31-60 DAYS DELINQUENT
|
6.76%
|
|
780
|
$
|
8,391,437.72
|
3.430%
|
|
6.57%
|
|
973
|
$
|
11,186,968.17
|
4.451%
|
|
||||||||||||||||||
|
61-90 DAYS DELINQUENT
|
6.66%
|
|
637
|
$
|
7,484,719.16
|
3.060%
|
|
6.94%
|
|
562
|
$
|
6,013,111.74
|
2.393%
|
|
||||||||||||||||||
|
91-120 DAYS DELINQUENT
|
6.83%
|
|
362
|
$
|
3,695,453.57
|
1.511%
|
|
6.51%
|
|
418
|
$
|
5,167,771.59
|
2.056%
|
|
||||||||||||||||||
|
> 120 DAYS DELINQUENT
|
6.71%
|
|
939
|
$
|
11,183,674.83
|
4.572%
|
|
6.83%
|
|
1,025
|
$
|
11,674,396.03
|
4.645%
|
|
||||||||||||||||||
|
FORBEARANCE
|
6.78%
|
|
4,462
|
$
|
50,898,276.21
|
20.806%
|
|
6.75%
|
|
3,999
|
$
|
46,946,767.75
|
18.680%
|
|
||||||||||||||||||
|
CLAIMS IN PROCESS
|
6.81%
|
|
272
|
$
|
2,252,321.32
|
0.921%
|
|
6.71%
|
|
319
|
$
|
2,792,923.91
|
1.111%
|
|
||||||||||||||||||
TOTAL
|
25,134
|
$
|
244,628,136.40
|
100.00%
|
|
25,711
|
$
|
251,320,790.93
|
100.00%
|
|
Page 4 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
IV.
|
2015-3 Portfolio Characteristics (cont'd)
|
05/31/2024
|
04/30/2024
|
|||||||
Pool Balance
|
$
|
247,055,410.03
|
$
|
253,949,710.71
|
||||
Outstanding Borrower Accrued Interest
|
$
|
10,520,627.38
|
$
|
10,992,405.10
|
||||
Borrower Accrued Interest to be Capitalized
|
$
|
2,427,273.63
|
$
|
2,628,919.78
|
||||
Borrower Accrued Interest >30 Days Delinquent
|
$
|
1,282,695.02
|
$
|
1,463,798.05
|
||||
Total # Loans
|
25,134
|
25,711
|
||||||
Total # Borrowers
|
10,994
|
11,260
|
||||||
Weighted Average Coupon
|
6.66%
|
|
6.65%
|
|
||||
Weighted Average Remaining Term
|
200.78
|
199.81
|
||||||
Non-Reimbursable Losses
|
$
|
22,955.67
|
$
|
19,037.55
|
||||
Cumulative Non-Reimbursable Losses
|
$
|
3,763,473.67
|
$
|
3,740,518.00
|
||||
Since Issued Constant Prepayment Rate (CPR)
|
0.19%
|
|
0.08%
|
|
||||
Loan Substitutions
|
-
|
-
|
||||||
Cumulative Loan Substitutions
|
-
|
-
|
||||||
Rejected Claim Repurchases
|
|
-
|
|
-
|
||||
Cumulative Rejected Claim Repurchases
|
$
|
155,863.91
|
$
|
155,863.91
|
||||
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
|
$
|
865,800.04
|
$
|
778,062.14
|
||||
Borrower Interest Accrued
|
$
|
1,339,514.39
|
$
|
1,329,541.76
|
||||
Interest Subsidy Payments Accrued
|
$
|
46,134.08
|
$
|
46,483.47
|
||||
Special Allowance Payments Accrued
|
$
|
310,604.49
|
$
|
312,773.14
|
Page 5 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
V.
|
2015-3 Portfolio Statistics by School and Program
|
A |
LOAN TYPE
|
Weighted Average Coupon
|
# LOANS
|
$ AMOUNT
|
%*
|
|
|||||||||||
- GSL (1) - Subsidized
|
6.99%
|
|
10,336
|
45,741,062.73
|
18.698%
|
|
|||||||||||
- GSL - Unsubsidized
|
7.01%
|
|
8,549
|
61,398,234.13
|
25.099%
|
|
|||||||||||
- PLUS (2) Loans
|
8.50%
|
|
405
|
8,136,537.88
|
3.326%
|
|
|||||||||||
- SLS (3) Loans
|
8.45%
|
|
17
|
191,058.32
|
0.078%
|
|
|||||||||||
- Consolidation Loans
|
6.25%
|
|
5,827
|
129,161,243.34
|
52.799%
|
|
|||||||||||
Total
|
6.66%
|
|
25,134
|
$
|
244,628,136.40
|
100.000%
|
|
B
|
SCHOOL TYPE
|
|
Weighted Average Coupon
|
|
|
# LOANS
|
|
|
$ AMOUNT
|
|
|
|
%*
|
|
|||
- Four Year
|
7.11%
|
|
15,587
|
99,402,204.87
|
40.634%
|
|
|||||||||||
- Two Year
|
7.10%
|
|
3,037
|
13,300,311.67
|
5.437%
|
|
|||||||||||
- Technical
|
7.22%
|
|
666
|
2,895,289.29
|
1.184%
|
|
|||||||||||
- Other
|
6.25%
|
|
5,844
|
129,030,330.57
|
52.745%
|
|
|||||||||||
Total
|
6.66%
|
|
25,134
|
$
|
244,628,136.40
|
100.000%
|
|
(1) |
Guaranteed Stafford Loan
|
(2) |
Parent Loans for Undergraduate Students
|
(3) |
Supplemental Loans to Students. The Unsubsidized Stafford Loan program replaced the SLS program on July 1, 1994.
|
Page 6 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
VI.
|
2015-3 Waterfall for Distributions
|
Paid
|
Remaining
Funds Balance
|
||||||||
Total Available Funds
|
$
|
9,569,018.49
|
|||||||
A
|
Trustee Fees
|
|
-
|
$
|
9,569,018.49
|
||||
B
|
Primary Servicing Fee
|
$
|
50,760.77
|
$
|
9,518,257.72
|
||||
C
|
Administration Fee
|
$
|
6,667.00
|
$
|
9,511,590.72
|
||||
D
|
Class A Noteholders' Interest Distribution Amount
|
$
|
1,089,780.05
|
$
|
8,421,810.67
|
||||
E
|
Class B Noteholders' Interest Distribution Amount
|
$
|
107,927.87
|
$
|
8,313,882.80
|
||||
F
|
Reserve Account Reinstatement
|
-
|
$
|
8,313,882.80
|
|||||
G
|
Class A Noteholders' Principal Distribution Amount
|
$
|
6,790,886.17
|
$
|
1,522,996.63
|
||||
H
|
Class B Noteholders' Principal Distribution Amount
|
-
|
$
|
1,522,996.63
|
|||||
I
|
Class A Noteholders' Accelerated Principal Distribution Amount
|
-
|
$
|
1,522,996.63
|
|||||
J
|
Class B Noteholders' Accelerated Principal Distribution Amount
|
-
|
$
|
1,522,996.63
|
|||||
K
|
Unpaid Expenses of The Trustees
|
-
|
$
|
1,522,996.63
|
|||||
L
|
Carryover Servicing Fee
|
-
|
$
|
1,522,996.63
|
|||||
M
|
Remaining Amounts to the Noteholders after the first auction date
|
-
|
$
|
1,522,996.63
|
|||||
N
|
Excess Distribution Certificateholder
|
$
|
1,522,996.63
|
-
|
Waterfall Triggers
|
|||||
A
|
Student Loan Principal Outstanding
|
$
|
244,628,136.40
|
||
B
|
Interest to be Capitalized
|
$
|
2,427,273.63
|
||
C
|
Capitalized Interest Account Balance
|
-
|
|||
D
|
Reserve Account Balance (after any reinstatement)
|
$
|
752,636.00
|
||
E
|
Less: Specified Reserve Account Balance
|
$
|
(752,636.00)
|
|
|
F
|
Total
|
$
|
247,055,410.03
|
||
G
|
Class A Notes Outstanding (after application of available funds)
|
$
|
223,349,578.88
|
||
H
|
Insolvency Event or Event of Default Under Indenture
|
N |
|
||
I
|
Available Funds Applied to Class A Noteholders' Distribution Amount Before Any Amounts are Applied to the Class B Noteholders' Distribution Amount (G>F or H=Y)
|
N |
|
Page 7 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
VII.
|
2015-3 Distributions
|
A2
|
B |
|
||||||
Cusip/Isin
|
63939LAB3
|
63939LAC1
|
||||||
Beginning Balance
|
$
|
230,140,465.05
|
$
|
20,000,000.00
|
||||
Index
|
SOFR
|
SOFR
|
||||||
Spread/Fixed Rate
|
0.65%
|
|
1.50%
|
|
||||
Record Date (Days Prior to Distribution)
|
1 NEW YORK BUSINESS DAY
|
1 NEW YORK BUSINESS DAY
|
||||||
Accrual Period Begin
|
5/28/2024
|
5/28/2024
|
||||||
Accrual Period End
|
6/25/2024
|
6/25/2024
|
||||||
Daycount Fraction
|
0.07777778
|
0.07777778
|
||||||
Interest Rate*
|
6.08822%
|
|
6.93822%
|
|
||||
Accrued Interest Factor
|
0.004735282
|
0.005396394
|
||||||
Current Interest Due
|
$
|
1,089,780.05
|
$
|
107,927.87
|
||||
Interest Shortfall from Prior Period Plus Accrued Interest
|
-
|
-
|
||||||
Total Interest Due
|
$
|
1,089,780.05
|
$
|
107,927.87
|
||||
Interest Paid
|
$
|
1,089,780.05
|
$
|
107,927.87
|
||||
Interest Shortfall
|
-
|
-
|
||||||
Principal Paid
|
$
|
6,790,886.17
|
-
|
|||||
Ending Principal Balance
|
$
|
223,349,578.88
|
$
|
20,000,000.00
|
||||
Paydown Factor
|
0.013973017
|
0.000000000
|
||||||
Ending Balance Factor
|
0.459567035
|
1.000000000
|
Page 8 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|
VIII.
|
2015-3 Reconciliations
|
A
|
Principal Distribution Reconciliation
|
||||
Notes Outstanding Principal Balance
|
$
|
250,140,465.05
|
|||
Adjusted Pool Balance
|
$
|
247,055,410.03
|
|||
Overcollateralization Amount
|
$
|
3,705,831.15
|
|||
Principal Distribution Amount
|
$
|
6,790,886.17
|
|||
Principal Distribution Amount Paid
|
$
|
6,790,886.17
|
|||
B
|
Reserve Account Reconciliation
|
||||
Beginning Period Balance
|
$
|
752,636.00
|
|||
Reserve Funds Utilized
|
0.00
|
||||
Reserve Funds Reinstated
|
0.00
|
||||
Balance Available
|
$
|
752,636.00
|
|||
Required Reserve Acct Balance
|
$
|
752,636.00
|
|||
Release to Collection Account
|
|
-
|
|||
Ending Reserve Account Balance
|
$
|
752,636.00
|
|||
C
|
Floor Income Rebate Account
|
||||
Beginning Period Balance
|
$
|
16,601.92
|
|||
Deposits for the Period
|
$
|
5,804.61
|
|||
Release to Collection Account
|
$ |
(16,601.92)
|
|||
Ending Balance
|
$
|
5,804.61
|
|||
D
|
Supplemental Purchase Account
|
||||
Beginning Period Balance
|
-
|
||||
Supplemental Loan Purchases
|
-
|
||||
Transfers to Collection Account
|
-
|
||||
Ending Balance
|
-
|
Page 9 of 9
|
Trust 2015-3 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024
|