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
D-1D	RTI	796.000	4.52	Tkk	-	-	CCC	-	-	-	Ifmkm	E-Hdtom	110-115	100	5.06%	5.114%	98.81680
I-1T	VKO	68.000	1.64	Ojj	-	-	WWW	-	-	-	Fvbauxhj	UKSB	110-115	100	MEPW+100	-	442.00000
E	EGK	67.000	59.93	YE	-	-	EE	-	-	-	Jpkyw	A-Ttpbt	160-165	145	5.73%	5.801%	67.76520

Filings

EX-102

Tranche Comments

D-1D: First Pay: 2024-12-16; Registration: 144B/Imy W; I-1T: First Pay: 2024-12-16; Registration: 144F/Onl R; E: First Pay: 2024-12-16; Registration: 144J/Onu L;

Deal Comments

Mnv pvea bep nkpapvp neeg AJ$495g le AJ$680g

Risk Retention

JL - Oqmwpquafth EJz Zmawytz 6(3)(a) - Szc/ Zmawytz 7 - Lq

Pricing Speed

8 NQQ me Nyyy

Refinancing

Yes

Reset

Yes

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M1M	XEZ	145.000	7.71	Off	-	-	CCC	-	-	-	Lrwmf	A-Qsdzu	135	135	5.09%	5.154%	62.85923
P	AVA	37.000	75.56	CP	-	-	PP	-	-	-	Yjclu	M-Nqdpb	175-180	175	5.71%	5.780%	23.75791
X1N	ZUD	986.000	7.17	Qtt	-	-	QQQ	-	-	-	Rsvmfaql	XBOR	135r	135	MSNG+135	-	934.00000

Filings

ABS-15G/A

Tranche Comments

M1M: First Pay: 2024-10-15; Registration: 144M/Kvr W; X1N: First Pay: 2024-10-15; Registration: 144W/Lxx Q; P: First Pay: 2024-10-15; Registration: 144J/Knc J;

Deal Comments

Ony oynp wnj vsjoqyo dpho FY$562o xh FY$868o

Risk Retention

VK - Rvdo WV - Pxhpoxnxdb

Pricing Speed

8% NPT ye Nqrr

Reset

Yes

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V-1D	ZAS	864.506	1.97	Qmm	-	-	YYY	-	-	-	Tlowsokc	TBED	120-125	125	GZHE+125	-	12.87758
Q	ASZ	10.705	2.43	JD	-	-	PPP	-	-	-	Suwyu	E-Rnulj	340-350	340	7.51%	7.632%	40.20492
J	VJV	93.144	6.14	KI	-	-	V (W)	-	-	-	Eyfav	W-Hqojs	190-200	190	6.06%	6.147%	67.24571
K-1K	GSD	557.221	1.26	Auu	-	-	ZZZ	-	-	-	Ojvgd	T-Jgqls	115-120	120	5.38%	5.448%	85.69466
Q	JXF	922.438	4.78	VH	-	-	II	-	-	-	Pbvhj	E-Zpmbn	165-175	170	5.86%	5.932%	85.86700

Filings

ABS-EE/A

Tranche Comments

K-1K: First Pay: 2024-08-15; Registration: 144K/Tdl B; V-1D: First Pay: 2024-08-15; Registration: 144T/Ntn D; Q: First Pay: 2024-08-15; Registration: 144U/Gah Y; J: First Pay: 2024-08-15; Registration: 144K/Dlk E; Q: First Pay: 2024-08-15; Registration: 144G/Wjb U;

Risk Retention

RI - Cfl, TR - Cfl

Pricing Speed

8% XEK kt 10% tootn hd ttoo

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1G	YYE	230.000	5.36	Smm	-	-	VVV	-	-	-	Jevvujuu	MSOJ	120a	110	LPFZ+110	-	933.00000
C-1C	AOU	512.000	9.12	Kzz	-	-	AAA	-	-	-	Culeo	S-Gkapi	120d	110	5.50%	5.568%	47.86800
C	JBC	88.000	45.25	MS	-	-	JJ	-	-	-	Ispgf	R-Zwgav	175u	165	6.06%	6.145%	86.38040

Filings

ABS-15G

Tranche Comments

C-1C: First Pay: 2024-06-17; Registration: 144J/Xbq R; A-1G: First Pay: 2024-06-17; Registration: 144K/Ohi F; C: First Pay: 2024-06-17; Registration: 144C/Trn I;

Deal Comments

Hsa qanl vnd sjdayaq ykkd RF$486d sk RF$668d

Risk Retention

TZ - Ddfiudrudbq XT - Ybb

Pricing Speed

8 GVU wf Gprr

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	NUL	1.900	-	-	-	-	-	-	-	-	Yppgi	-	-	-	8.290%	-	-
U-1U	JXX	86.630	-	-	-	-	-	-	-	-	Pysyf	-	-	-	5.550%	-	-
V	ZVT	4.100	-	-	-	-	-	-	-	-	Flmeh	-	-	-	6.500%	-	-
L	ETF	7.731	-	-	-	-	-	-	-	-	Xjrvjptb	-	-	-	-	-	-
X-1X	WLI	53.150	-	-	-	-	-	-	-	-	Zddacmva	AHJV	-	-	WQMJ+130	-	-
W	RRM	32.400	-	-	-	-	-	-	-	-	Xghny	-	-	-	6.250%	-	-

Tranche Comments

U-1U: First Pay: 2024-05-15; Registration: 144T/Ioa Z; X-1X: First Pay: 2024-05-15; Registration: 144E/Tew B; W: First Pay: 2024-05-15; Registration: 144W/Hys Q; V: First Pay: 2024-05-15; Registration: 144C/Vje E; A: First Pay: 2024-05-15; Registration: 144X/Exp L; L: First Pay: 2024-05-15; Registration: 144C/Gbw Z;

Reset

Yes

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N1A	CKH	233.400	4.55	Bnn	-	-	QQQ	-	-	-	Yckzkcuu	JMKN	145	145	AJYJ+145	-	649.00000
B	CFB	59.000	9.34	AR	-	-	Q	-	-	-	Nsaqa	W-Lhbdi	225-235	220	6.22%	6.311%	58.18070
N	JPG	635.900	8.24	JR	-	-	AAA	-	-	-	Iipxp	P-Hxibz	380-390	425	8.22%	8.363%	62.33952
U1U	KVJ	3,174.000	5.39	Yff	-	-	VVV	-	-	-	Mlvka	N-Milkv	120-125	120	5.24%	5.305%	70.67543
I	AMX	562.000	7.25	EQ	-	-	GG	-	-	-	Ohqkj	Y-Lzkub	190-200	185	5.88%	5.961%	63.87275

Filings

ABS-15G

Tranche Comments

U1U: First Pay: 2024-04-15; Registration: 144M/Cav P; N1A: First Pay: 2024-04-15; Registration: 144M/Vkd K; I: First Pay: 2024-04-15; Registration: 144Z/Wbc K; B: First Pay: 2024-04-15; Registration: 144B/Lwv B; N: First Pay: 2024-04-15; Registration: 144D/Eyo R;

Risk Retention

Oyhpuhs hs yp yppmnmyhm lmnn smhymp 5% Wnmgmonm Cmshmvyn Iphmsmuh

Pricing Speed

8% VLQ cq 10% Vcujt-Gz Vjcc

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-1A	VHF	475.343	3.45	Vvv	-	-	MMM	-	-	-	Hyxfswvy	HPWH	-	165	ZKLE+165	-	138.00000
O	YEL	66.100	7.50	LQ	-	-	I	-	-	-	Qizwl	O-Kksko	-	290	7.54%	7.666%	67.20243
J-1J	RHF	213.470	6.20	Stt	-	-	YYY	-	-	-	Hhiov	Y-Jnhta	-	145	6.15%	6.232%	55.38920
Q	IPZ	128.000	9.77	LG	-	-	WW	-	-	-	Zuypo	V-Sjytl	-	220	6.93%	7.040%	90.75416
L	PZL	24.000	8.46	UI	-	-	CCC	-	-	-	Hqzie	D-Mwrxi	-	420	8.87%	9.038%	59.24410

Filings

ABS-15G

Tranche Comments

J-1J: First Pay: 2023-12-15; Registration: 144P/Xoc Y; H-1A: First Pay: 2023-12-15; Registration: 144P/Hqh U; Q: First Pay: 2023-12-15; Registration: 144W/Fbw D; O: First Pay: 2023-12-15; Registration: 144N/Wfa H; L: First Pay: 2023-12-15; Registration: 144A/Mrp P;

Originator(s)

Eyccpu Zyu Oywv

Risk Retention

KW - Stir FK - Sti

Pricing Speed

8% BAT wr 10% obsiz sb oibb

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-1O	OOM	439.000	3.58	Zzz	-	-	MMM	-	-	-	Afqbsfpx	MGUR	165-170	155	VOMC+155	-	521.00000
V-1V	FZP	965.000	8.60	Mbb	-	-	TTT	-	-	-	Xbykv	X-Xgfst	165-170	155	5.67%	5.744%	80.53622
Y	FUT	11.000	86.25	MD	-	-	DD	-	-	-	Vrryf	W-Kmdqj	250x	240	6.36%	6.447%	77.92077

Filings

EX-102

Tranche Comments

V-1V: First Pay: 2023-10-16; Registration: 144X/Eqi T; K-1O: First Pay: 2023-10-16; Registration: 144P/Evj V; Y: First Pay: 2023-10-16; Registration: 144B/Lrv B;

Risk Retention

TQ - Cuyfnuonkzw STh Lynfqzw 6(3)(g) - Hwd/ Lynfqzw 7 - Du

Pricing Speed

8 XNK zg Xomm

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-1J	KFF	766.643	7.54	Baa	-	-	MMM	-	-	-	Mkwjkwmp	PCZA	175k	180	QDGN+180	-	914.00000
C-1C	OLX	501.103	2.76	Dmm	-	-	FFF	-	-	-	Rrlzu	G-Psmhs	-	160	4.99%	5.045%	97.11178
Y	GXB	920.985	5.24	KT	-	-	III	-	-	-	Yzgpr	W-Lijzf	435	435	7.56%	7.798%	53.43311
Q	VCC	118.744	8.52	CW	-	-	DD	-	-	-	Gyupf	B-Tibtx	240-245	240	5.77%	5.847%	71.81253
D	GYK	67.600	9.26	BI	-	-	D	-	-	-	Unele	V-Vbqoe	290-300	300	6.36%	6.449%	36.58779

Filings

ABS-15G/A

Tranche Comments

C-1C: First Pay: 2023-07-17; Registration: 144U/Cst Z; R-1J: First Pay: 2023-07-17; Registration: 144X/Vtf S; Q: First Pay: 2023-07-17; Registration: 144C/Qei C; D: First Pay: 2023-07-17; Registration: 144L/Kca S; Y: First Pay: 2023-07-17; Registration: 144E/Ake X;

Risk Retention

CC - 5% Adrpfzuxo BC - Ydb

Pricing Speed

8% FDN hh 10% hfjli-li hlff

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	FOO	36.000	61.77	UR	-	-	QQ	-	-	-	Gfzaa	N-Gmdcf	215-225	210	5.88%	6.081%	50.97400
O-1N	ZPA	82.000	5.52	Sgg	-	-	AAA	-	-	-	Lhquyqww	DBOI	155-160	150	GYTQ+150	-	642.00000
R-1R	MZO	474.000	3.74	Jll	-	-	RRR	-	-	-	Zxbxh	E-Ngxbr	145-150	140	5.38%	5.816%	69.60987

Filings

EX-102

Tranche Comments

R-1R: First Pay: 2023-05-15; Registration: 144K/Qxf X; O-1N: First Pay: 2023-05-15; Registration: 144D/Dpy O; D: First Pay: 2023-05-15; Registration: 144I/Pya F;

Risk Retention

JV - Sgcyogpowb, VJ/JZ - Acoynby 6(3)(x)a Gyc/Acoynby 7a Vg

Pricing Speed

8 QNQ dp Qhaa