07/08/2024 | Press release | Distributed by Public on 07/08/2024 08:32
Page 1 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
I.
|
Deal Parameters
|
A
|
Student Loan Portfolio Characteristics
|
03/03/2011
|
04/30/2024
|
05/31/2024
|
|||||||||
|
Principal Balance
|
$
|
752,091,553.60
|
$
|
127,792,606.83
|
$
|
124,047,253.74
|
||||||
|
Interest to be Capitalized Balance
|
7,178,868.62
|
1,227,171.48
|
963,564.99
|
|||||||||
|
Pool Balance
|
$
|
759,270,422.22
|
$
|
129,019,778.31
|
$
|
125,010,818.73
|
||||||
|
Capitalized Interest Account Balance
|
$
|
65,100,000.00
|
-
|
-
|
||||||||
|
Specified Reserve Account Balance
|
1,931,510.00
|
- N/A -
|
- N/A -
|
|||||||||
|
Adjusted Pool (1)
|
$
|
826,301,932.22
|
$
|
129,019,778.31
|
$
|
125,010,818.73
|
||||||
|
Weighted Average Coupon (WAC)
|
5.64%
|
|
5.95%
|
|
5.96%
|
|
||||||
|
Number of Loans
|
62,997
|
8,583
|
8,354
|
|||||||||
|
Aggregate Outstanding Principal Balance - Tbill
|
$
|
110,706.69
|
$
|
118,937.11
|
||||||||
|
Aggregate Outstanding Principal Balance - SOFR
|
$
|
128,909,071.62
|
$
|
124,891,881.62
|
||||||||
|
Pool Factor
|
0.166993427
|
0.161804533
|
||||||||||
|
Since Issued Constant Prepayment Rate
|
4.28%
|
|
4.38%
|
|
(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
|
83149VAB5
|
$
|
72,323,778.31
|
$
|
68,314,818.73
|
|||||
B |
83149VAC3
|
$
|
24,370,000.00
|
$
|
24,370,000.00
|
C |
Account Balances |
05/28/2024 | 06/25/2024 | ||||||
Reserve Account Balance
|
$
|
1,158,906.00
|
$
|
1,158,906.00
|
|||||
Capitalized Interest Account Balance
|
-
|
-
|
|||||||
Floor Income Rebate Account
|
$
|
8,218.93
|
$
|
2,915.39
|
|||||
Supplemental Loan Purchase Account
|
-
|
-
|
D |
Asset / Liability |
05/28/2024 | 06/25/2024 | ||||||
Adjusted Pool Balance + Supplemental Loan Purchase
|
$
|
129,019,778.31
|
$
|
125,010,818.73
|
|||||
Total Notes
|
$
|
96,693,778.31
|
$
|
92,684,818.73
|
|||||
Difference
|
$
|
32,326,000.00
|
$
|
32,326,000.00
|
|||||
Parity Ratio
|
1.33431
|
1.34877
|
Page 2 of 10
|
Trust 2011-1 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
|
785,196.48
|
||||
Guarantor Principal
|
219,222.45
|
||||
Consolidation Activity Principal
|
3,130,241.90
|
||||
Seller Principal Reimbursement
|
-
|
||||
Servicer Principal Reimbursement
|
-
|
||||
Rejected Claim Repurchased Principal
|
-
|
||||
Other Principal Deposits
|
-
|
||||
Total Principal Receipts
|
$
|
4,134,660.83
|
|||
B |
Student Loan Interest Receipts
|
||||
Borrower Interest
|
291,275.40
|
||||
Guarantor Interest
|
77,691.81
|
||||
Consolidation Activity Interest
|
236,162.28
|
||||
Special Allowance Payments
|
736,449.53
|
||||
Interest Subsidy Payments
|
47,067.17
|
||||
Seller Interest Reimbursement
|
0.00
|
||||
Servicer Interest Reimbursement
|
0.00
|
||||
Rejected Claim Repurchased Interest
|
0.00
|
||||
Other Interest Deposits
|
12,782.17
|
||||
Total Interest Receipts
|
$
|
1,401,428.36
|
|||
C
|
Reserves in Excess of Requirement
|
-
|
|||
D |
Investment Income
|
$
|
25,878.29
|
||
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
|
$
|
8,218.93
|
||
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
|
$
|
(112,531.33)
|
|
||
Floor Income Rebate Fees to Dept. of Education
|
$
|
(8,122.17)
|
|
||
Funds Allocated to the Floor Income Rebate Account
|
$
|
(2,915.39)
|
|
||
M
|
AVAILABLE FUNDS
|
$
|
5,446,617.52
|
||
N
|
Non-Cash Principal Activity During Collection Period
|
$ | (389,307.74) | ||
O
|
Non-Reimbursable Losses During Collection Period
|
$
|
1,770.43
|
||
P
|
Aggregate Purchased Amounts by the Depositor, Servicer or Seller
|
-
|
|||
Q
|
Aggregate Loan Substitutions
|
-
|
Page 3 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
III.
|
2011-1 Portfolio Characteristics
|
05/31/2024
|
04/30/2024
|
||||||||||||||||||||||||||||||||
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
Wtd Avg
Coupon
|
# Loans
|
Principal
|
% of
Principal
|
||||||||||||||||||||||||||
INTERIM:
|
DEFERMENT
|
6.14%
|
|
220
|
$
|
4,573,072.70
|
3.687%
|
|
6.06%
|
|
246
|
$
|
5,000,924.80
|
3.913%
|
|
||||||||||||||||||
REPAYMENT:
|
CURRENT
|
5.83%
|
|
6,909
|
$
|
91,724,789.40
|
73.943%
|
|
5.83%
|
|
7,171
|
$
|
94,377,337.10
|
73.852%
|
|
||||||||||||||||||
|
31-60 DAYS DELINQUENT
|
5.96%
|
|
165
|
$
|
2,741,126.52
|
2.210%
|
|
6.34%
|
|
169
|
$
|
3,256,707.60
|
2.548%
|
|
||||||||||||||||||
|
61-90 DAYS DELINQUENT
|
5.85%
|
|
92
|
$
|
1,577,085.26
|
1.271%
|
|
6.36%
|
|
120
|
$
|
2,287,101.48
|
1.790%
|
|
||||||||||||||||||
|
91-120 DAYS DELINQUENT
|
6.65%
|
|
73
|
$
|
1,461,675.27
|
1.178%
|
|
6.51%
|
|
64
|
$
|
1,349,528.08
|
1.056%
|
|
||||||||||||||||||
|
> 120 DAYS DELINQUENT
|
6.46%
|
|
127
|
$
|
2,756,163.05
|
2.222%
|
|
6.50%
|
|
145
|
$
|
2,961,788.07
|
2.318%
|
|
||||||||||||||||||
|
FORBEARANCE |
6.39%
|
|
733
|
$
|
18,379,413.64
|
14.816%
|
|
6.28%
|
|
638
|
$
|
18,042,599.41
|
14.119%
|
|
||||||||||||||||||
|
CLAIMS IN PROCESS
|
6.69%
|
|
35
|
$
|
833,927.90
|
0.672%
|
|
6.88%
|
|
30
|
$
|
516,620.29
|
0.404%
|
|
||||||||||||||||||
TOTAL
|
8,354
|
$
|
124,047,253.74
|
100.00%
|
|
8,583
|
$
|
127,792,606.83
|
100.00%
|
|
Page 4 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
IV.
|
2011-1 Portfolio Characteristics (cont'd)
|
05/31/2024
|
04/30/2024
|
|||||||
Pool Balance
|
$
|
125,010,818.73
|
$
|
129,019,778.31
|
||||
Outstanding Borrower Accrued Interest
|
$
|
4,528,024.30
|
$
|
4,915,684.97
|
||||
Borrower Accrued Interest to be Capitalized
|
$
|
963,564.99
|
$
|
1,227,171.48
|
||||
Borrower Accrued Interest >30 Days Delinquent
|
$
|
296,480.52
|
$
|
384,140.57
|
||||
Total # Loans
|
8,354
|
8,583
|
||||||
Total # Borrowers
|
4,781
|
4,913
|
||||||
Weighted Average Coupon
|
5.96%
|
|
5.95%
|
|
||||
Weighted Average Remaining Term
|
184.92
|
184.19
|
||||||
Non-Reimbursable Losses
|
$
|
1,770.43
|
$
|
2,664.73
|
||||
Cumulative Non-Reimbursable Losses
|
$
|
2,418,385.39
|
$
|
2,416,614.96
|
||||
Since Issued Constant Prepayment Rate (CPR)
|
4.38%
|
|
4.28%
|
|
||||
Loan Substitutions
|
-
|
-
|
||||||
Cumulative Loan Substitutions
|
-
|
-
|
||||||
Rejected Claim Repurchases
|
-
|
-
|
||||||
Cumulative Rejected Claim Repurchases
|
$
|
56,610.53
|
$
|
56,610.53
|
||||
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
|
$
|
391,122.49
|
$
|
268,647.66
|
||||
Borrower Interest Accrued
|
$
|
607,462.09
|
$
|
603,329.60
|
||||
Interest Subsidy Payments Accrued
|
$
|
14,016.61
|
$
|
13,857.06
|
||||
Special Allowance Payments Accrued
|
$
|
232,048.68
|
$
|
233,975.07
|
Page 5 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
V.
|
2011-1 Portfolio Statistics by School and Program
|
A
|
LOAN TYPE
|
Weighted
Average Coupon
|
# LOANS
|
$ AMOUNT
|
%*
|
|
|||||||||||
|
- GSL (1) - Subsidized
|
0.00%
|
|
|
0 |
|
- |
|
0.000%
|
|
|||||||
- GSL - Unsubsidized
|
0.00%
|
|
0
|
-
|
0.000%
|
|
|||||||||||
- PLUS (2) Loans
|
0.00%
|
|
0
|
-
|
0.000%
|
|
|||||||||||
|
- SLS (3) Loans
|
0.00%
|
|
0
|
-
|
0.000%
|
|
||||||||||
- Consolidation Loans
|
5.96%
|
|
8,354
|
124,047,253.74
|
100.000%
|
|
|||||||||||
Total
|
5.96%
|
|
8,354
|
$
|
124,047,253.74
|
100.000%
|
|
B
|
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
|
5.96%
|
|
8,354
|
124,047,253.74
|
100.000%
|
|
|||||||||||
Total
|
5.96%
|
|
8,354
|
$
|
124,047,253.74
|
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 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
VI. |
2011-1 Waterfall for Distributions |
|
|
Paid |
Remaining
Funds Balance
|
|||||||
Total Available Funds
|
$
|
5,446,617.52
|
||||||||
A |
Trustee Fees |
- |
$ |
5,446,617.52 |
||||||
B |
Primary Servicing Fee
|
$
|
32,081.89
|
$
|
5,414,535.63 |
|||||
C |
Administration Fee
|
$
|
6,667.00
|
$
|
5,407,868.63
|
|||||
D |
Class A Noteholders' Interest Distribution Amount
|
$
|
370,599.42
|
$
|
5,037,269.21
|
|||||
E |
Class B Noteholders' Interest Distribution Amount
|
$
|
120,137.44
|
$
|
4,917,131.77
|
|||||
F
|
Reserve Account Reinstatement
|
-
|
$
|
4,917,131.77
|
||||||
G
|
Class A Noteholders' Principal Distribution Amount
|
$
|
4,008,959.58
|
$
|
908,172.19
|
|||||
H
|
Class B Noteholders' Principal Distribution Amount
|
-
|
$
|
908,172.19
|
||||||
I
|
Unpaid Expenses of The Trustees
|
-
|
$
|
908,172.19
|
||||||
J
|
Carryover Servicing Fee
|
-
|
$
|
908,172.19
|
||||||
K
|
Remaining Amounts to the Noteholders after the first auction date
|
-
|
$
|
908,172.19
|
||||||
L
|
To the Lender under the Loan Agreement in repayment of the unpaid principal amount of the L
|
$
|
908,172.19
|
-
|
||||||
M |
Excess Distribution Certificateholder |
- |
- |
Waterfall Triggers
|
||||||
A
|
Student Loan Principal Outstanding
|
$
|
124,047,253.74
|
|||
B
|
Interest to be Capitalized
|
$
|
963,564.99
|
|||
C
|
Capitalized Interest Account Balance
|
-
|
||||
D
|
Reserve Account Balance (after any reinstatement)
|
$
|
1,158,906.00
|
|||
E
|
Less: Specified Reserve Account Balance
|
$
|
(1,158,906.00)
|
|||
F
|
Total
|
$
|
125,010,818.73
|
|||
G
|
Class A Notes Outstanding (after application of available funds)
|
$
|
68,314,818.73
|
|||
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 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
VII.
|
2011-1 Distributions
|
A2
|
B |
|
||||||
Cusip/Isin
|
83149VAB5
|
83149VAC3
|
||||||
Beginning Balance
|
$
|
72,323,778.31
|
$
|
24,370,000.00
|
||||
Index
|
SOFR
|
SOFR
|
||||||
Spread/Fixed Rate
|
1.15%
|
|
0.90%
|
|
||||
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*
|
6.58822%
|
|
6.33822%
|
|
||||
Accrued Interest Factor
|
0.005124171
|
0.004929727
|
||||||
Current Interest Due
|
$
|
370,599.42
|
$
|
120,137.44
|
||||
Interest Shortfall from Prior Period Plus Accrued Interest
|
-
|
-
|
||||||
Total Interest Due
|
$
|
370,599.42
|
$
|
120,137.44
|
||||
Interest Paid
|
$
|
370,599.42
|
$
|
120,137.44
|
||||
Interest Shortfall
|
-
|
-
|
||||||
Principal Paid
|
$
|
4,008,959.58
|
-
|
|||||
Ending Principal Balance
|
$
|
68,314,818.73
|
$
|
24,370,000.00
|
||||
Paydown Factor
|
0.020044798
|
0.000000000
|
||||||
Ending Balance Factor
|
0.341574094
|
1.000000000
|
Page 8 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
VIII.
|
2011-1 Reconciliations
|
A
|
Principal Distribution Reconciliation
|
||||
|
Notes Outstanding Principal Balance
|
$
|
96,693,778.31
|
||
|
Adjusted Pool Balance
|
$
|
125,010,818.73
|
||
|
Overcollateralization Amount
|
$
|
32,326,000.00
|
||
|
Principal Distribution Amount
|
$
|
4,008,959.58
|
||
|
Principal Distribution Amount Paid
|
$
|
4,008,959.58
|
||
B
|
Reserve Account Reconciliation
|
||||
|
Beginning Period Balance
|
$
|
1,158,906.00
|
||
|
Reserve Funds Utilized
|
0.00
|
|||
|
Reserve Funds Reinstated
|
0.00
|
|||
|
Balance Available
|
$
|
1,158,906.00
|
||
|
Required Reserve Acct Balance
|
$
|
1,158,906.00
|
||
|
Release to Collection Account
|
-
|
|||
|
Ending Reserve Account Balance
|
$
|
1,158,906.00
|
||
C
|
Capitalized Interest Account
|
||||
|
Beginning Period Balance
|
-
|
|||
|
Transfers to Collection Account
|
-
|
|||
|
Ending Balance
|
-
|
|||
D
|
Floor Income Rebate Account
|
||||
|
Beginning Period Balance
|
$
|
8,218.93
|
||
|
Deposits for the Period
|
$
|
2,915.39
|
||
|
Release to Collection Account
|
$
|
(8,218.93)
|
|
|
|
Ending Balance
|
$
|
2,915.39
|
||
E
|
Supplemental Purchase Account
|
||||
|
Beginning Period Balance
|
-
|
|||
|
Supplemental Loan Purchases
|
-
|
|||
|
Transfers to Collection Account
|
-
|
|||
|
Ending Balance
|
-
|
Page 9 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |
IX.
|
2011-1 Other Characteristics
|
Principal Balance of All Loans
|
||||||||||||||||
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
Subsidized Consolidation Loans
|
$
|
1,658,902.76
|
$
|
7,466,001.01
|
$
|
41,633,896.72
|
$
|
50,758,800.49
|
||||||||
Unsubsidized Consolidation Loans
|
$
|
3,195,684.83
|
$
|
11,932,039.79
|
$
|
59,124,293.62
|
$
|
74,252,018.24
|
||||||||
Total
|
$
|
4,854,587.59
|
$
|
19,398,040.80
|
$
|
100,758,190.34
|
$
|
125,010,818.73
|
Weighted Average Remaining Term of All Loans
|
||||||||||||||||
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
Subsidized Consolidation Loans
|
188
|
221
|
155
|
166
|
||||||||||||
Unsubsidized Consolidation Loans
|
270
|
254
|
183
|
198
|
||||||||||||
Total
|
242
|
241
|
171
|
185
|
Weighted Average Coupon of All Loans
|
||||||||||||||||
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
Subsidized Consolidation Loans
|
5.692%
|
|
6.331%
|
|
5.723%
|
|
5.811%
|
|
||||||||
Unsubsidized Consolidation Loans
|
6.370%
|
|
6.462%
|
|
5.962%
|
|
6.060%
|
|
||||||||
Total
|
6.138%
|
|
6.412%
|
|
5.863%
|
|
5.959%
|
|
Weighted Average SAP Margin of All SOFR Based Loans
|
||||||||||||||||
Deferment
|
Forbearance
|
Repayment
|
Grand Total
|
|||||||||||||
Subsidized Consolidation Loans
|
2.390%
|
|
2.353%
|
|
2.407%
|
|
2.399%
|
|
||||||||
Unsubsidized Consolidation Loans
|
2.263%
|
|
2.301%
|
|
2.372%
|
|
2.356%
|
|
||||||||
Total
|
2.306%
|
|
2.321%
|
|
2.386%
|
|
2.373%
|
|
Weighted Average SAP Margin of All T-Bill Based Loans
|
||||||||||||
Forbearance
|
Repayment
|
Grand Total
|
||||||||||
Unsubsidized Consolidation Loans
|
3.100%
|
|
3.100%
|
|
3.100%
|
|
||||||
Total
|
3.100%
|
|
3.100%
|
|
3.100%
|
|
Page 10 of 10
|
Trust 2011-1 Monthly Servicing Report: Collection Period 05/01/2024 - 05/31/2024, Distribution Date 06/25/2024 |