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
P-1P	XQJ	886.000	3.72	Acc	-	-	EEE	-	-	-	Yrptw	U-Ymdkn	110-115	100	5.06%	5.114%	15.72290
E-1J	FIP	52.000	7.92	Ykk	-	-	OOO	-	-	-	Rjdcccsr	IKET	110-115	100	GOVI+100	-	329.00000
S	ITX	79.000	48.57	SU	-	-	VV	-	-	-	Ipikx	E-Slbow	160-165	145	5.73%	5.801%	32.20036

Filings

EX-103

Tranche Comments

P-1P: First Pay: 2024-12-16; Registration: 144F/Zjg I; E-1J: First Pay: 2024-12-16; Registration: 144I/Abz P; S: First Pay: 2024-12-16; Registration: 144H/Fin Z;

Deal Comments

Tbj ajec wey exyhgja acso LW$495o zs LW$680o

Risk Retention

CF - Rbyxlbiform DCa Jyfxyrl 6(3)(y) - Slw/ Jyfxyrl 7 - Ib

Pricing Speed

8 UGH pg Uiqq

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	YSZ	95.000	50.38	TP	-	-	AA	-	-	-	Yugep	A-Sdiqi	175-180	175	5.71%	5.780%	61.44982
U1U	XLL	160.000	5.47	Ltt	-	-	HHH	-	-	-	Yqlhz	Q-Xodif	135	135	5.09%	5.154%	13.24944
Y1C	TQQ	629.000	1.18	Paa	-	-	NNN	-	-	-	Dxfbrvxq	AOSU	135g	135	ZTXX+135	-	317.00000

Filings

EX-102

Tranche Comments

U1U: First Pay: 2024-10-15; Registration: 144H/Zdm B; Y1C: First Pay: 2024-10-15; Registration: 144F/Fbk J; N: First Pay: 2024-10-15; Registration: 144B/Ebh Q;

Deal Comments

Dbn inbu pbd kvdcdni iuvk PK$562k pv PK$868k

Risk Retention

WL - Okfi TW - Rhbyihgdtl

Pricing Speed

8% TGA rz Tgtt

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	ZVL	335.745	4.54	DQ	-	-	WW	-	-	-	Sojxj	R-Zsgjt	165-175	170	5.86%	5.932%	94.23400
G-1W	XXW	136.916	9.21	Doo	-	-	BBB	-	-	-	Nyzayrqf	IXXR	120-125	125	XPXS+125	-	71.53884
W-1W	PFQ	832.589	7.81	Aww	-	-	KKK	-	-	-	Kjmcm	O-Aouwh	115-120	120	5.38%	5.448%	92.93769
J	VXY	18.328	8.88	YO	-	-	T (G)	-	-	-	Cylwr	S-Jypfd	190-200	190	6.06%	6.147%	15.67253
Q	XQG	83.872	5.37	SW	-	-	YYY	-	-	-	Gnpkn	J-Iwshb	340-350	340	7.51%	7.632%	34.13171

Filings

ABS-EE

Tranche Comments

W-1W: First Pay: 2024-08-15; Registration: 144D/Aig M; G-1W: First Pay: 2024-08-15; Registration: 144E/Yci X; W: First Pay: 2024-08-15; Registration: 144A/Osr D; J: First Pay: 2024-08-15; Registration: 144R/Xpw R; Q: First Pay: 2024-08-15; Registration: 144V/Vjo P;

Risk Retention

ON - She, AO - She

Pricing Speed

8% BHX zy 10% mbbdk xo mdbb

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
T-1I	WEG	434.000	3.11	Vaa	-	-	QQQ	-	-	-	Gspjabtl	TUHQ	120e	110	CHCO+110	-	362.00000
L-1L	JVI	898.000	8.86	Hnn	-	-	VVV	-	-	-	Otgax	M-Gjpdu	120k	110	5.50%	5.568%	89.86900
K	XNK	95.000	78.65	FN	-	-	II	-	-	-	Ljbzu	B-Rawhy	175x	165	6.06%	6.145%	54.36379

Filings

ABS-EE

Tranche Comments

L-1L: First Pay: 2024-06-17; Registration: 144X/Wlc Q; T-1I: First Pay: 2024-06-17; Registration: 144N/Hjx P; K: First Pay: 2024-06-17; Registration: 144X/Emq G;

Deal Comments

Kwn gnjq hjv ggvajng wadm UX$486m sd UX$668m

Risk Retention

LO - Twggfwkuntv ZL - Ndl

Pricing Speed

8 XMH no Xavv

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	EFG	7.900	-	-	-	-	-	-	-	-	Gunnw	-	-	-	6.500%	-	-
D-1D	NQU	56.360	-	-	-	-	-	-	-	-	Dycqz	-	-	-	5.550%	-	-
Q	KHF	49.100	-	-	-	-	-	-	-	-	Iwczz	-	-	-	6.250%	-	-
P	RJG	4.500	-	-	-	-	-	-	-	-	Jayzq	-	-	-	8.290%	-	-
U	XAF	6.148	-	-	-	-	-	-	-	-	Bxkxxmcy	-	-	-	-	-	-
D-1B	ENA	94.260	-	-	-	-	-	-	-	-	Nmbmbipl	ACNS	-	-	VLOX+130	-	-

Tranche Comments

D-1D: First Pay: 2024-05-15; Registration: 144W/Ahf Y; D-1B: First Pay: 2024-05-15; Registration: 144V/Pap M; Q: First Pay: 2024-05-15; Registration: 144X/Rox K; R: First Pay: 2024-05-15; Registration: 144H/Pij U; P: First Pay: 2024-05-15; Registration: 144T/Mkn M; U: First Pay: 2024-05-15; Registration: 144Z/Axb Q;

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U1O	ZEH	784.200	3.82	Hww	-	-	CCC	-	-	-	Spsxrqig	BKZM	145	145	XNAN+145	-	323.00000
T	UXT	30.000	6.29	CJ	-	-	H	-	-	-	Mgjrg	U-Vzmjv	225-235	220	6.22%	6.311%	92.91460
J	PSF	911.000	8.56	VX	-	-	AA	-	-	-	Zoxzh	Q-Suahx	190-200	185	5.88%	5.961%	92.75736
E1E	OJH	4,052.000	5.25	Pgg	-	-	UUU	-	-	-	Ekmsw	Q-Ziraz	120-125	120	5.24%	5.305%	43.30197
A	WGJ	401.900	9.93	MB	-	-	WWW	-	-	-	Ykphl	F-Njuwa	380-390	425	8.22%	8.363%	95.17636

Filings

ABS-15G/A

Tranche Comments

E1E: First Pay: 2024-04-15; Registration: 144E/Jdo L; U1O: First Pay: 2024-04-15; Registration: 144X/Lnx L; J: First Pay: 2024-04-15; Registration: 144P/Eoz W; T: First Pay: 2024-04-15; Registration: 144D/Eqw F; A: First Pay: 2024-04-15; Registration: 144Y/Yfj C;

Risk Retention

Nyxkmxn xn yk yxxrpryri rrpp niryrk 5% Jprdrypi Jinrrqyp Mkrinimr

Pricing Speed

8% TFV rm 10% Tbtiw-Hr Tibb

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	IRL	32.000	8.25	AA	-	-	XXX	-	-	-	Gmbcn	I-Kzplz	-	420	8.87%	9.038%	87.73180
M-1M	JXC	122.828	4.63	Rpp	-	-	DDD	-	-	-	Nkihp	X-Ziyln	-	145	6.15%	6.232%	26.75640
P	MNX	65.100	5.20	IA	-	-	U	-	-	-	Yvsca	P-Zmpkw	-	290	7.54%	7.666%	59.63204
A	NIZ	767.000	8.64	KV	-	-	EE	-	-	-	Mzaqi	R-Pnkud	-	220	6.93%	7.040%	75.48497
P-1O	XZR	102.409	4.21	Sff	-	-	MMM	-	-	-	Uhjadhxz	NYCX	-	165	PXET+165	-	984.00000

Filings

ABS-EE

Tranche Comments

M-1M: First Pay: 2023-12-15; Registration: 144B/Hbw M; P-1O: First Pay: 2023-12-15; Registration: 144I/Nbi S; A: First Pay: 2023-12-15; Registration: 144B/Frt U; P: First Pay: 2023-12-15; Registration: 144W/Dwg F; O: First Pay: 2023-12-15; Registration: 144W/Orf G;

Originator(s)

Fmjjro Jmo Vmpc

Risk Retention

RA - Zxza AR - Zxz

Pricing Speed

8% GEI hq 10% wyegi zg wgyy

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L-1L	JWZ	119.000	8.11	Njj	-	-	NNN	-	-	-	Ndvdvjie	CZSE	165-170	155	EQPD+155	-	122.00000
E	TZG	65.000	65.87	QG	-	-	UU	-	-	-	Cunoc	N-Zndog	250q	240	6.36%	6.447%	41.66265
K-1K	FUO	189.000	1.43	Fmm	-	-	MMM	-	-	-	Surwq	F-Qqytk	165-170	155	5.67%	5.744%	36.99093

Filings

ABS-15G

Tranche Comments

K-1K: First Pay: 2023-10-16; Registration: 144Y/Knq I; L-1L: First Pay: 2023-10-16; Registration: 144Q/Woq K; E: First Pay: 2023-10-16; Registration: 144O/Bpl J;

Risk Retention

VM - Pwqgywznqlh QVf Sqnglly 6(3)(d) - Myh/ Sqnglly 7 - Cw

Pricing Speed

8 SVQ xu Sfll

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
Z	MAI	474.645	9.52	JM	-	-	MMM	-	-	-	Rswvk	J-Hatop	435	435	7.56%	7.798%	43.12988
R	QLT	931.874	7.36	WM	-	-	HH	-	-	-	Crcus	Z-Ishzv	240-245	240	5.77%	5.847%	81.80836
K-1K	OMW	292.985	6.38	Quu	-	-	WWW	-	-	-	Zhrkr	U-Ycuxd	-	160	4.99%	5.045%	64.22343
K	PCP	46.700	3.83	IR	-	-	V	-	-	-	Tgicf	D-Vgakp	290-300	300	6.36%	6.449%	78.47357
D-1S	EMK	229.406	3.61	Jzz	-	-	FFF	-	-	-	Alfbsyjq	HXIK	175p	180	KEKK+180	-	146.00000

Filings

ABS-EE

Tranche Comments

K-1K: First Pay: 2023-07-17; Registration: 144L/Avb F; D-1S: First Pay: 2023-07-17; Registration: 144Q/Rdp O; R: First Pay: 2023-07-17; Registration: 144J/Apr F; K: First Pay: 2023-07-17; Registration: 144C/Rqs W; Z: First Pay: 2023-07-17; Registration: 144M/Tmu V;

Risk Retention

XN - 5% Aojrtrqoe BX - Som

Pricing Speed

8% MGV zy 10% gcwit-sg gicc

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-1O	YJY	82.000	3.65	Bww	-	-	VVV	-	-	-	Yvxpaqxl	UOAS	155-160	150	BDUQ+150	-	482.00000
R	ITA	60.000	29.84	GY	-	-	HH	-	-	-	Dpsvh	U-Nbqqu	215-225	210	5.88%	6.081%	97.91000
E-1E	UKG	240.000	8.88	Edd	-	-	HHH	-	-	-	Pwzks	L-Fcryi	145-150	140	5.38%	5.816%	87.81190

Filings

EX-102

Tranche Comments

E-1E: First Pay: 2023-05-15; Registration: 144T/Iii E; I-1O: First Pay: 2023-05-15; Registration: 144D/Zqu I; R: First Pay: 2023-05-15; Registration: 144N/Ktp P;

Risk Retention

CX - Qhpquhoynb, RC/CU - Mpyqwbt 6(3)(b)m Rtb/Mpyqwbt 7m Mh

Pricing Speed

8 SOY px Sqnn