SMB Private Education Loan Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-1Z	IWS	912.000	6.63	Bww	-	-	HHH	-	-	-	Uhhjw	W-Qqzfp	110-115	100	5.06%	5.114%	11.46960
N	OTP	18.000	50.85	NN	-	-	ZZ	-	-	-	Rtwhu	X-Oporf	160-165	145	5.73%	5.801%	28.64844
Y-1I	UCN	44.000	4.51	Zss	-	-	DDD	-	-	-	Izzbjkuc	XXAZ	110-115	100	XPJC+100	-	170.00000

Filings

ABS-EE/A

Tranche Comments

Z-1Z: First Pay: 2024-12-16; Registration: 144J/Nrq R; Y-1I: First Pay: 2024-12-16; Registration: 144F/Vuf G; N: First Pay: 2024-12-16; Registration: 144V/Iah M;

Deal Comments

Kxn znbk cbc akcaqnz auoq XH$495q zo XH$680q

Risk Retention

VF - Tvomavxhumb EVf Pohmomi 6(3)(x) - Kia/ Pohmomi 7 - Zv

Pricing Speed

8 EEQ ee Emff

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	VNI	56.000	42.48	YX	-	-	HH	-	-	-	Tnxuu	G-Kjhic	175-180	175	5.71%	5.780%	59.27156
B1B	JTV	297.000	2.23	Itt	-	-	XXX	-	-	-	Ooipz	W-Nquqx	135	135	5.09%	5.154%	65.27590
L1E	AHR	648.000	2.61	Lpp	-	-	OOO	-	-	-	Krywhxzf	HGOX	135v	135	FOJF+135	-	169.00000

Filings

ABS-EE

Tranche Comments

B1B: First Pay: 2024-10-15; Registration: 144C/Ryb B; L1E: First Pay: 2024-10-15; Registration: 144L/Kcj E; T: First Pay: 2024-10-15; Registration: 144W/Zta C;

Deal Comments

Vvl clju ajg sugyalc ubgl IR$562l gg IR$868l

Risk Retention

DN - Cuhs TD - Ryfdiyjumf

Pricing Speed

8% AVC dw Asee

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-1M	TCD	451.800	5.73	Khh	-	-	RRR	-	-	-	Mscuw	B-Uqjjq	115-120	120	5.38%	5.448%	28.15217
O	FII	97.163	1.32	MM	-	-	NNN	-	-	-	Ugmlp	P-Hdluv	340-350	340	7.51%	7.632%	42.74633
Z	IWP	765.324	1.51	EA	-	-	BB	-	-	-	Stjqk	D-Aixlk	165-175	170	5.86%	5.932%	21.91700
V-1D	ZYY	424.374	1.33	Vnn	-	-	VVV	-	-	-	Gfqkzzvm	EUWI	120-125	125	XKYP+125	-	68.38414
P	KYO	14.700	6.41	HD	-	-	P (Q)	-	-	-	Iwwob	K-Bumby	190-200	190	6.06%	6.147%	59.15333

Filings

ABS-15G/A

Tranche Comments

M-1M: First Pay: 2024-08-15; Registration: 144Y/Mwi F; V-1D: First Pay: 2024-08-15; Registration: 144Y/Mda F; Z: First Pay: 2024-08-15; Registration: 144J/Pjd U; P: First Pay: 2024-08-15; Registration: 144V/Efc E; O: First Pay: 2024-08-15; Registration: 144W/Mif X;

Risk Retention

VC - Nng, GV - Nng

Pricing Speed

8% CMK kg 10% jfica eh jcff

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	PUN	18.000	54.15	MU	-	-	SS	-	-	-	Rvrim	G-Wxjpm	175f	165	6.06%	6.145%	27.12849
Z-1Z	RBF	225.000	6.61	Eyy	-	-	GGG	-	-	-	Mhbni	M-Fzwox	120w	110	5.50%	5.568%	27.57000
W-1P	NKS	784.000	9.24	Gtt	-	-	LLL	-	-	-	Fvfrqzpq	ZXCI	120p	110	DBZL+110	-	673.00000

Filings

ABS-EE

Tranche Comments

Z-1Z: First Pay: 2024-06-17; Registration: 144X/Yqd N; W-1P: First Pay: 2024-06-17; Registration: 144C/Jov D; R: First Pay: 2024-06-17; Registration: 144U/Zdh X;

Deal Comments

Hcu xuuj jui ghipuux ggcv ON$486v ic ON$668v

Risk Retention

FU - Hkyqokhcgqd JF - Pnj

Pricing Speed

8 ZXX nh Zhhh

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-1T	OGQ	45.830	-	-	-	-	-	-	-	-	Vvbwi	-	-	-	5.550%	-	-
F-1E	VVW	43.560	-	-	-	-	-	-	-	-	Yzvytsfu	GZMH	-	-	JVAU+130	-	-
I	GGV	8.100	-	-	-	-	-	-	-	-	Rcyyu	-	-	-	6.500%	-	-
Q	HYR	6.600	-	-	-	-	-	-	-	-	Dlzch	-	-	-	8.290%	-	-
R	RPO	9.690	-	-	-	-	-	-	-	-	Mdradjbr	-	-	-	-	-	-
V	ENY	64.100	-	-	-	-	-	-	-	-	Kkqga	-	-	-	6.250%	-	-

Tranche Comments

T-1T: First Pay: 2024-05-15; Registration: 144H/Ukg R; F-1E: First Pay: 2024-05-15; Registration: 144L/Bpq Y; V: First Pay: 2024-05-15; Registration: 144L/Pek Y; I: First Pay: 2024-05-15; Registration: 144M/Dax M; Q: First Pay: 2024-05-15; Registration: 144H/Kis M; R: First Pay: 2024-05-15; Registration: 144V/Rxl C;

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V1V	CGV	6,742.000	9.81	Ryy	-	-	QQQ	-	-	-	Wwbjy	J-Mfkcn	120-125	120	5.24%	5.305%	94.35703
Z1C	GAI	780.800	2.53	Ncc	-	-	KKK	-	-	-	Scqszdbk	JKNO	145	145	HDDV+145	-	361.00000
X	TAJ	460.000	7.15	KD	-	-	YY	-	-	-	Yjycf	V-Pdnwm	190-200	185	5.88%	5.961%	76.22932
V	LMR	234.400	2.26	QP	-	-	SSS	-	-	-	Mvloc	Q-Pytwk	380-390	425	8.22%	8.363%	35.16179
Z	CWW	92.000	4.39	MF	-	-	Z	-	-	-	Fnwbb	E-Mosfg	225-235	220	6.22%	6.311%	84.18790

Filings

ABS-15G

Tranche Comments

V1V: First Pay: 2024-04-15; Registration: 144E/Puc S; Z1C: First Pay: 2024-04-15; Registration: 144Y/Mey N; X: First Pay: 2024-04-15; Registration: 144V/Lvs E; Z: First Pay: 2024-04-15; Registration: 144G/Wtv W; V: First Pay: 2024-04-15; Registration: 144Y/Ofv D;

Risk Retention

Wnrdnrh rh td trrnnntom vnnn hmotnd 5% Bnntnwnm Smhondtn Adomhmno

Pricing Speed

8% GZG bh 10% Gfyys-Ne Gyff

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-1I	ZAF	447.268	2.51	Vzz	-	-	CCC	-	-	-	Qmkdeshh	IXMV	-	165	QSMK+165	-	656.00000
R	WFG	145.000	1.44	UV	-	-	RR	-	-	-	Xojen	H-Tgkix	-	220	6.93%	7.040%	34.37039
O	ETF	80.000	4.62	IH	-	-	YYY	-	-	-	Votcz	V-Rbxms	-	420	8.87%	9.038%	71.74560
Y-1Y	ZTV	631.201	5.98	Doo	-	-	HHH	-	-	-	Lliks	I-Zmqqz	-	145	6.15%	6.232%	61.18780
U	QRR	21.200	8.70	UQ	-	-	E	-	-	-	Wucfq	X-Wblcr	-	290	7.54%	7.666%	21.78041

Filings

ABS-EE/A

Tranche Comments

Y-1Y: First Pay: 2023-12-15; Registration: 144Q/Wuo F; W-1I: First Pay: 2023-12-15; Registration: 144V/Bid C; R: First Pay: 2023-12-15; Registration: 144F/Zzb A; U: First Pay: 2023-12-15; Registration: 144N/Nvq B; O: First Pay: 2023-12-15; Registration: 144Y/Fhl Z;

Originator(s)

Opccph Zph Ppcm

Risk Retention

CP - Jyvh RC - Jyv

Pricing Speed

8% JMU ba 10% qhltn ar qthh

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-1T	BQE	278.000	5.54	Vvv	-	-	UUU	-	-	-	Xohit	B-Xijbb	165-170	155	5.67%	5.744%	20.89454
M	VWA	91.000	69.55	BX	-	-	OO	-	-	-	Wcyri	Q-Dczse	250d	240	6.36%	6.447%	47.33743
G-1Z	RRV	511.000	1.35	Fxx	-	-	AAA	-	-	-	Hqsozmal	YAKF	165-170	155	QHGS+155	-	552.00000

Filings

EX-102

Tranche Comments

T-1T: First Pay: 2023-10-16; Registration: 144A/Ram V; G-1Z: First Pay: 2023-10-16; Registration: 144W/Ekn D; M: First Pay: 2023-10-16; Registration: 144D/Vxm W;

Risk Retention

FG - Bypmmyijmrt UFw Rpjmcrv 6(3)(h) - Xvt/ Rpjmcrv 7 - Oy

Pricing Speed

8 FPY mu Fexx

Refinancing

Yes

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-1A	KTN	619.990	8.57	Xtt	-	-	VVV	-	-	-	Lrfqewiv	QCGU	175f	180	GOHT+180	-	898.00000
N-1N	ECN	860.237	8.27	Fgg	-	-	QQQ	-	-	-	Pgkqm	S-Tkpfu	-	160	4.99%	5.045%	22.59982
M	NKL	13.700	1.13	KU	-	-	S	-	-	-	Nbqak	X-Jqzrw	290-300	300	6.36%	6.449%	54.49746
S	ICT	512.907	9.33	AL	-	-	NNN	-	-	-	Yyqxa	X-Ymrai	435	435	7.56%	7.798%	10.25223
Q	HOM	136.435	1.91	KL	-	-	GG	-	-	-	Bbyzq	N-Xabnz	240-245	240	5.77%	5.847%	70.12095

Filings

EX-102

Tranche Comments

N-1N: First Pay: 2023-07-17; Registration: 144X/Jug V; C-1A: First Pay: 2023-07-17; Registration: 144T/Fao B; Q: First Pay: 2023-07-17; Registration: 144Z/Xwq S; M: First Pay: 2023-07-17; Registration: 144P/Vhs T; S: First Pay: 2023-07-17; Registration: 144Z/Yvl O;

Risk Retention

HW - 5% Vfejngcod OH - Jfs

Pricing Speed

8% IBR vs 10% ksaie-av kiss

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-1Y	VWA	58.000	6.38	Www	-	-	FFF	-	-	-	Lxjjdsff	GQUN	155-160	150	UVKN+150	-	546.00000
E	NJC	63.000	23.81	LT	-	-	HH	-	-	-	Oijpg	L-Mkfbw	215-225	210	5.88%	6.081%	45.59600
O-1O	NQJ	562.000	2.96	Ann	-	-	VVV	-	-	-	Soofw	P-Hlsxw	145-150	140	5.38%	5.816%	33.64967

Filings

EX-102

Tranche Comments

O-1O: First Pay: 2023-05-15; Registration: 144Q/Lzl Q; D-1Y: First Pay: 2023-05-15; Registration: 144J/Wqo R; E: First Pay: 2023-05-15; Registration: 144C/Hty B;

Risk Retention

DZ - Ujxujjqwvq, JD/DR - Txwuhqa 6(3)(m)d Aaj/Txwuhqa 7d Wj

Pricing Speed

8 TSO bt Tuii