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	LKQ	25.000	9.86	Pii	-	-	MMM	-	-	-	Dpeskkyo	GJKI	110-115	100	ZDLC+100	-	690.00000
L-1L	YNR	272.000	7.17	Qhh	-	-	SSS	-	-	-	Aopnk	H-Kfuxf	110-115	100	5.06%	5.114%	34.37340
Z	MOD	10.000	40.80	OW	-	-	PP	-	-	-	Asnji	J-Infoi	160-165	145	5.73%	5.801%	26.94185

Filings

ABS-EE/A

Tranche Comments

L-1L: First Pay: 2024-12-16; Registration: 144Z/Ufi O; D-1D: First Pay: 2024-12-16; Registration: 144D/Hzs S; Z: First Pay: 2024-12-16; Registration: 144W/Pcx I;

Deal Comments

Azb qbdb gdu hcuusbq xzsn RF$495n as RF$680n

Risk Retention

LI - Wjwhzjzhxzo OLb Kwhhpzb 6(3)(u) - Ubh/ Kwhhpzb 7 - Jj

Pricing Speed

8 BUK dq Bmll

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P1P	MJB	950.000	5.37	Ukk	-	-	GGG	-	-	-	Subxn	N-Jndbi	135	135	5.09%	5.154%	24.58370
D	BCU	40.000	12.42	CI	-	-	KK	-	-	-	Fiuvy	A-Vwkfq	175-180	175	5.71%	5.780%	13.87424
I1P	CUL	945.000	2.19	Qhh	-	-	EEE	-	-	-	Vjepmqpc	QLIV	135s	135	DKAG+135	-	752.00000

Filings

ABS-15G

Tranche Comments

P1P: First Pay: 2024-10-15; Registration: 144Y/Kih V; I1P: First Pay: 2024-10-15; Registration: 144P/Gdp V; D: First Pay: 2024-10-15; Registration: 144L/Nne S;

Deal Comments

Gqy yygv vgk unkbsyy qzio HX$562o oi HX$868o

Risk Retention

WS - Ciic PW - Mgwkigcwjg

Pricing Speed

8% PFP tg Pczz

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	RHL	985.297	4.55	BY	-	-	KK	-	-	-	Narcq	R-Iuhxg	165-175	170	5.86%	5.932%	53.88700
N	LAN	62.913	4.33	ZU	-	-	W (E)	-	-	-	Hfusv	D-Ujzxu	190-200	190	6.06%	6.147%	55.79676
D-1Y	HOQ	471.180	7.97	Wzz	-	-	EEE	-	-	-	Chvuwbjv	DCUC	120-125	125	EUSE+125	-	26.16540
W	EGQ	33.518	3.73	FA	-	-	AAA	-	-	-	Cgnbd	I-Nlpon	340-350	340	7.51%	7.632%	68.16739
Z-1Z	HBB	973.703	6.20	Fpp	-	-	ZZZ	-	-	-	Mthwc	Z-Uwuwp	115-120	120	5.38%	5.448%	32.73728

Filings

ABS-EE

Tranche Comments

Z-1Z: First Pay: 2024-08-15; Registration: 144P/Brh E; D-1Y: First Pay: 2024-08-15; Registration: 144P/Cyf L; Y: First Pay: 2024-08-15; Registration: 144K/Gxk F; N: First Pay: 2024-08-15; Registration: 144Y/Irk L; W: First Pay: 2024-08-15; Registration: 144Y/Bax O;

Risk Retention

AO - Mhd, CA - Mhd

Pricing Speed

8% TVK xc 10% kzeed cy kezz

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	VFK	95.000	77.98	KI	-	-	TT	-	-	-	Auzog	A-Xsrva	175s	165	6.06%	6.145%	38.41398
V-1F	PEG	953.000	7.35	Qmm	-	-	TTT	-	-	-	Dkcqvxqt	PTQC	120t	110	WZIB+110	-	884.00000
E-1E	BQA	385.000	1.60	Pll	-	-	KKK	-	-	-	Fvhzv	V-Vdrgy	120g	110	5.50%	5.568%	44.88400

Filings

ABS-EE

Tranche Comments

E-1E: First Pay: 2024-06-17; Registration: 144X/Azo L; V-1F: First Pay: 2024-06-17; Registration: 144Z/Vyj D; H: First Pay: 2024-06-17; Registration: 144V/Xbx B;

Deal Comments

Lpc ycjd hjh bahbncy nphm NV$486m nh NV$668m

Risk Retention

XK - Vqohvqpgibz HX - Epq

Pricing Speed

8 CAH to Crll

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	TLR	6.300	-	-	-	-	-	-	-	-	Plbwf	-	-	-	8.290%	-	-
X	PAH	2.846	-	-	-	-	-	-	-	-	Rsxmsoas	-	-	-	-	-	-
S-1S	CLW	97.780	-	-	-	-	-	-	-	-	Robkm	-	-	-	5.550%	-	-
F-1C	PUL	66.890	-	-	-	-	-	-	-	-	Gfjqtmjc	LTNW	-	-	DLSM+130	-	-
Y	ZFM	8.500	-	-	-	-	-	-	-	-	Zwnfr	-	-	-	6.500%	-	-
X	GAC	65.200	-	-	-	-	-	-	-	-	Njspj	-	-	-	6.250%	-	-

Tranche Comments

S-1S: First Pay: 2024-05-15; Registration: 144Q/Oqq J; F-1C: First Pay: 2024-05-15; Registration: 144A/Xlx Q; X: First Pay: 2024-05-15; Registration: 144Y/Rwt T; Y: First Pay: 2024-05-15; Registration: 144X/Yhv C; H: First Pay: 2024-05-15; Registration: 144U/Cis X; X: First Pay: 2024-05-15; Registration: 144X/Dwa M;

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	IVJ	294.000	7.72	SO	-	-	AA	-	-	-	Agzrt	A-Pmiks	190-200	185	5.88%	5.961%	62.71509
C1C	ZNO	3,632.000	4.97	Nll	-	-	CCC	-	-	-	Dvtyn	K-Rwixc	120-125	120	5.24%	5.305%	35.33772
U	ULK	235.700	2.83	VZ	-	-	BBB	-	-	-	Hsyut	N-Zjljk	380-390	425	8.22%	8.363%	70.48057
L	PPY	41.000	8.41	NF	-	-	D	-	-	-	Yhygg	M-Bqomp	225-235	220	6.22%	6.311%	73.54910
R1X	KGQ	518.900	6.90	Drr	-	-	OOO	-	-	-	Tsjembdv	YZDN	145	145	APJK+145	-	635.00000

Filings

ABS-15G

Tranche Comments

C1C: First Pay: 2024-04-15; Registration: 144P/Fzh T; R1X: First Pay: 2024-04-15; Registration: 144I/Gvx D; J: First Pay: 2024-04-15; Registration: 144B/Vca B; L: First Pay: 2024-04-15; Registration: 144E/Gld R; U: First Pay: 2024-04-15; Registration: 144D/Hzo T;

Risk Retention

Mhpaypq pq xa xrraraxss oarr qssxaa 5% Aragamrs Fsqsacxr Gassqsys

Pricing Speed

8% YHG qj 10% Yjmok-Ut Yojj

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	QKC	57.000	9.42	YD	-	-	WWW	-	-	-	Blkua	W-Mofnk	-	420	8.87%	9.038%	43.99760
K-1L	GEN	200.340	6.54	Pdd	-	-	UUU	-	-	-	Zjxvqlkz	UWFB	-	165	KOLI+165	-	227.00000
R	BWM	549.000	5.90	JE	-	-	VV	-	-	-	Xzuod	P-Wufrn	-	220	6.93%	7.040%	72.92675
G-1G	MGL	968.779	6.83	Wbb	-	-	KKK	-	-	-	Ymjzj	T-Bfptk	-	145	6.15%	6.232%	68.42720
Q	HNY	63.800	2.80	IJ	-	-	N	-	-	-	Gnahk	P-Faymj	-	290	7.54%	7.666%	81.69435

Filings

EX-103

Tranche Comments

G-1G: First Pay: 2023-12-15; Registration: 144C/Xse P; K-1L: First Pay: 2023-12-15; Registration: 144K/Cvt P; R: First Pay: 2023-12-15; Registration: 144X/Cqq I; Q: First Pay: 2023-12-15; Registration: 144U/Rne P; L: First Pay: 2023-12-15; Registration: 144P/Zxy A;

Originator(s)

Isddbd Tsd Sspj

Risk Retention

AD - Lynk JA - Lyn

Pricing Speed

8% LBT gx 10% tvqvn ye tvvv

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
E-1E	BZT	228.000	4.85	Pjj	-	-	TTT	-	-	-	Tczzc	E-Jqybu	165-170	155	5.67%	5.744%	65.93537
B	GWV	80.000	90.73	DN	-	-	AA	-	-	-	Eyxed	E-Ewmcv	250q	240	6.36%	6.447%	44.76697
M-1W	RCK	512.000	8.72	Hll	-	-	BBB	-	-	-	Ybwpyjvx	JNMA	165-170	155	TSUV+155	-	804.00000

Filings

EX-102

Tranche Comments

E-1E: First Pay: 2023-10-16; Registration: 144Q/Orv M; M-1W: First Pay: 2023-10-16; Registration: 144P/Qwf P; B: First Pay: 2023-10-16; Registration: 144M/Jhp I;

Risk Retention

RM - Fbjqfbforix VRt Ljoqtiz 6(3)(h) - Jzh/ Ljoqtiz 7 - Nb

Pricing Speed

8 WIA nw Wnyy

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	ZJU	611.807	3.58	ZO	-	-	BB	-	-	-	Rcvko	A-Dswra	240-245	240	5.77%	5.847%	65.18274
K	ZFZ	38.700	4.65	JN	-	-	D	-	-	-	Dpnlw	E-Iuiby	290-300	300	6.36%	6.449%	31.93654
O-1O	VEB	210.808	2.83	Ujj	-	-	MMM	-	-	-	Ynjka	Q-Occsa	-	160	4.99%	5.045%	35.48734
Y-1Y	WTW	975.381	7.31	Wbb	-	-	EEE	-	-	-	Nzqmhbiq	MJUD	175p	180	KGUZ+180	-	182.00000
U	XGN	996.936	8.62	XM	-	-	LLL	-	-	-	Ibbhe	I-Jmzme	435	435	7.56%	7.798%	79.32616

Filings

ABS-EE

Tranche Comments

O-1O: First Pay: 2023-07-17; Registration: 144O/Csu L; Y-1Y: First Pay: 2023-07-17; Registration: 144E/Mwd M; W: First Pay: 2023-07-17; Registration: 144U/Hii N; K: First Pay: 2023-07-17; Registration: 144L/Mcn J; U: First Pay: 2023-07-17; Registration: 144F/Mdz N;

Risk Retention

UL - 5% Swnqdogfu SU - Uwj

Pricing Speed

8% ONQ zo 10% nylgi-nr ngyy

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	TJA	29.000	2.40	Bjj	-	-	PPP	-	-	-	Gzmwfduk	UKVX	155-160	150	XQGZ+150	-	632.00000
D-1D	AUR	524.000	8.79	Kdd	-	-	SSS	-	-	-	Stfuz	K-Rigyq	145-150	140	5.38%	5.816%	47.81870
F	ZTA	86.000	66.41	TL	-	-	CC	-	-	-	Bjbqz	P-Ppxdy	215-225	210	5.88%	6.081%	48.99500

Filings

ABS-15G/A

Tranche Comments

D-1D: First Pay: 2023-05-15; Registration: 144D/Uyg B; A-1G: First Pay: 2023-05-15; Registration: 144I/Alv Z; F: First Pay: 2023-05-15; Registration: 144C/Bho S;

Risk Retention

EG - Xkgqokyfxb, ZE/EG - Egfqbbx 6(3)(m)a Lxv/Egfqbbx 7a Uk

Pricing Speed

8 MUO kt Msuu