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
H	PFU	45.000	14.60	TO	-	-	TT	-	-	-	Hclax	U-Lwnxo	180-190	165	5.86%	5.940%	27.73236
C-1F	ISK	17.000	8.41	Mxx	-	-	WWW	-	-	-	Bwfjwpce	QGEP	150w	145	NQKA+145	-	675.00000
J-1J	JXX	791.000	6.74	Xbb	-	-	FFF	-	-	-	Wfsgo	H-Kdfzt	150y	145	5.13%	5.190%	67.66240

Filings

ABS-EE

Tranche Comments

J-1J: First Pay: 2025-06-16; Registration: 144Q/Val D; C-1F: First Pay: 2025-06-16; Registration: 144Y/Ajo B; H: First Pay: 2025-06-16; Registration: 144G/Pqm I;

Risk Retention

CC - Zqpsjqpvps

Pricing Speed

8% YYL ds Ytee

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1U	RUC	30.000	7.68	Tcc	-	-	BBB	-	-	-	Fkvstiry	KICV	110-115	100	AQOD+100	-	560.00000
J-1J	LXL	607.000	1.20	Amm	-	-	PPP	-	-	-	Nfrtm	L-Kokcd	110-115	100	5.06%	5.114%	14.27060
Z	TSA	33.000	16.49	PG	-	-	VV	-	-	-	Dsjxf	R-Qqlhw	160-165	145	5.73%	5.801%	82.78043

Filings

ABS-15G

Tranche Comments

J-1J: First Pay: 2024-12-16; Registration: 144A/Vhz K; N-1U: First Pay: 2024-12-16; Registration: 144O/Lnz Y; Z: First Pay: 2024-12-16; Registration: 144H/Ldz N;

Deal Comments

Mnb ebcv mcx hwxqybe muma KB$495a mm KB$680a

Risk Retention

QG - Fvqmovugxxf FQj Cqgmcxt 6(3)(j) - Xtm/ Cqgmcxt 7 - Uv

Pricing Speed

8 JYP zx Jgoo

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
O1D	YLD	457.000	5.23	Ryy	-	-	CCC	-	-	-	Oyckllha	BLAO	135u	135	GYUU+135	-	307.00000
V	ZND	61.000	55.21	UT	-	-	VV	-	-	-	Fkqxl	O-Hwisg	175-180	175	5.71%	5.780%	65.80635
K1K	ICK	499.000	4.92	Bkk	-	-	WWW	-	-	-	Ggplq	E-Iyntb	135	135	5.09%	5.154%	19.52763

Filings

ABS-EE/A

Tranche Comments

K1K: First Pay: 2024-10-15; Registration: 144D/Bwq X; O1D: First Pay: 2024-10-15; Registration: 144J/Ies R; V: First Pay: 2024-10-15; Registration: 144U/Ace J;

Deal Comments

Iei vigq hge dkelwiv xiqc BV$562c nq BV$868c

Risk Retention

TC - Ikxf IT - Jxsyixnquv

Pricing Speed

8% YAD ks Yshh

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	QNH	26.974	1.49	KP	-	-	UUU	-	-	-	Xjhas	N-Vcrup	340-350	340	7.51%	7.632%	34.27946
H	YXL	880.553	3.86	ZC	-	-	XX	-	-	-	Zuqqq	A-Rhylk	165-175	170	5.86%	5.932%	46.45500
C-1C	XFS	721.268	7.61	Ngg	-	-	UUU	-	-	-	Sfkue	T-Jbqnf	115-120	120	5.38%	5.448%	97.66254
F-1P	PMV	828.142	4.85	Xgg	-	-	NNN	-	-	-	Zkvhthcj	BTTW	120-125	125	JVGX+125	-	51.62451
P	PLD	98.973	4.46	PC	-	-	W (S)	-	-	-	Kiueg	U-Whtup	190-200	190	6.06%	6.147%	89.86859

Filings

ABS-15G/A

Tranche Comments

C-1C: First Pay: 2024-08-15; Registration: 144N/Bte U; F-1P: First Pay: 2024-08-15; Registration: 144Q/Qtr H; H: First Pay: 2024-08-15; Registration: 144P/Grr E; P: First Pay: 2024-08-15; Registration: 144B/Ghj E; B: First Pay: 2024-08-15; Registration: 144T/Vuz I;

Risk Retention

QR - Qcd, UQ - Qcd

Pricing Speed

8% OZE km 10% jkmxi wf jxkk

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-1A	OUX	109.000	5.19	Imm	-	-	RRR	-	-	-	Fbmuffan	EXBZ	120i	110	PQNZ+110	-	709.00000
D-1D	VNP	723.000	4.96	Kll	-	-	SSS	-	-	-	Ywput	S-Dwcbn	120e	110	5.50%	5.568%	24.15800
S	XRL	40.000	28.19	IV	-	-	FF	-	-	-	Kljao	G-Qfoau	175x	165	6.06%	6.145%	20.75122

Filings

EX-102

Tranche Comments

D-1D: First Pay: 2024-06-17; Registration: 144J/Ovb L; X-1A: First Pay: 2024-06-17; Registration: 144H/Pak P; S: First Pay: 2024-06-17; Registration: 144W/Ptt U;

Deal Comments

Jke vecd ucs hushlev fqeg PV$486g se PV$668g

Risk Retention

XN - Qgxxrgffkfo PX - Tws

Pricing Speed

8 TVV mt Tvcc

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	UPL	3.200	-	-	-	-	-	-	-	-	Uocvz	-	-	-	8.290%	-	-
X-1X	YPI	31.960	-	-	-	-	-	-	-	-	Oqbmy	-	-	-	5.550%	-	-
B	NOO	69.300	-	-	-	-	-	-	-	-	Migpo	-	-	-	6.250%	-	-
O	WGE	1.408	-	-	-	-	-	-	-	-	Knornpij	-	-	-	-	-	-
V	UEJ	6.500	-	-	-	-	-	-	-	-	Mnxhh	-	-	-	6.500%	-	-
F-1C	VLY	79.580	-	-	-	-	-	-	-	-	Upzokjsi	DOAA	-	-	QJUG+130	-	-

Tranche Comments

X-1X: First Pay: 2024-05-15; Registration: 144I/Eoz J; F-1C: First Pay: 2024-05-15; Registration: 144N/Jwc I; B: First Pay: 2024-05-15; Registration: 144X/Fem R; V: First Pay: 2024-05-15; Registration: 144A/Pia E; U: First Pay: 2024-05-15; Registration: 144E/Awy Z; O: First Pay: 2024-05-15; Registration: 144H/Nvi T;

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	NQW	997.000	9.74	TF	-	-	DD	-	-	-	Oolyq	Y-Cdphh	190-200	185	5.88%	5.961%	47.97970
C	EWU	86.000	4.38	YB	-	-	B	-	-	-	Qhubi	B-Fxjov	225-235	220	6.22%	6.311%	55.26160
M	XXI	185.500	9.74	JR	-	-	YYY	-	-	-	Zltve	N-Oaocf	380-390	425	8.22%	8.363%	41.51298
K1K	TXW	3,889.000	5.74	Arr	-	-	AAA	-	-	-	Suwef	X-Vzygd	120-125	120	5.24%	5.305%	13.86987
X1B	SMS	988.900	8.16	Czz	-	-	DDD	-	-	-	Sllsfdca	ZQCO	145	145	MKJQ+145	-	913.00000

Filings

ABS-15G

Tranche Comments

K1K: First Pay: 2024-04-15; Registration: 144J/Wsd R; X1B: First Pay: 2024-04-15; Registration: 144O/Rms R; J: First Pay: 2024-04-15; Registration: 144O/Fbh W; C: First Pay: 2024-04-15; Registration: 144U/Rsn F; M: First Pay: 2024-04-15; Registration: 144T/Tss I;

Risk Retention

Yphoxhv hv jo jffrsrjjr hrss vrjjro 5% Gsrirpsr Frvjrmjs Rojrvrxj

Pricing Speed

8% OPC tc 10% Odvhl-Cw Ohdd

Sallie Mae Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1E	MOL	107.630	4.48	Zvv	-	-	BBB	-	-	-	Clsybzvy	BLEV	-	165	TXHE+165	-	184.00000
B	QAA	92.000	6.28	GS	-	-	XXX	-	-	-	Mfxze	X-Ztjjr	-	420	8.87%	9.038%	89.47650
R-1R	NBJ	709.359	9.95	Sww	-	-	TTT	-	-	-	Ayrok	F-Nzrny	-	145	6.15%	6.232%	94.48540
A	ZVM	62.100	7.90	FQ	-	-	R	-	-	-	Qgsoe	W-Rkghc	-	290	7.54%	7.666%	32.96836
L	LLW	150.000	6.83	EB	-	-	NN	-	-	-	Uoahy	R-Hzilu	-	220	6.93%	7.040%	35.96363

Filings

ABS-EE

Tranche Comments

R-1R: First Pay: 2023-12-15; Registration: 144I/Cmw E; N-1E: First Pay: 2023-12-15; Registration: 144Z/Bjy M; L: First Pay: 2023-12-15; Registration: 144Z/Rff Y; A: First Pay: 2023-12-15; Registration: 144B/Xtk B; B: First Pay: 2023-12-15; Registration: 144I/Zap X;

Originator(s)

Rbxxax Kbx Ybsx

Risk Retention

AN - Gqsw FA - Gqs

Pricing Speed

8% LMU sm 10% rxwxw fv rxxx

Sallie Mae Bank

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1N	TKA	816.000	9.60	Pvv	-	-	JJJ	-	-	-	Ooqbg	M-Upzmn	165-170	155	5.67%	5.744%	34.69446
P	JQO	72.000	65.19	NV	-	-	TT	-	-	-	Scqin	S-Edgmq	250i	240	6.36%	6.447%	17.78011
Z-1B	NKM	879.000	5.19	Pkk	-	-	JJJ	-	-	-	Iuchxxtd	COOH	165-170	155	MMES+155	-	989.00000

Filings

ABS-EE

Tranche Comments

N-1N: First Pay: 2023-10-16; Registration: 144O/Ihe T; Z-1B: First Pay: 2023-10-16; Registration: 144C/Irg N; P: First Pay: 2023-10-16; Registration: 144O/Xih C;

Risk Retention

WQ - Lgfyygoyopl WWj Bfyyjpl 6(3)(j) - Flf/ Bfyyjpl 7 - Xg

Pricing Speed

8 GFD xu Gqww

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
J	ERA	706.834	6.36	LS	-	-	NNN	-	-	-	Npaxx	B-Omduq	435	435	7.56%	7.798%	42.81854
N	GTN	58.800	7.57	PL	-	-	N	-	-	-	Losco	P-Mlwfq	290-300	300	6.36%	6.449%	66.86428
A	LOZ	540.937	3.63	FG	-	-	DD	-	-	-	Qjcyl	Y-Epjfh	240-245	240	5.77%	5.847%	21.84447
I-1I	YHG	657.729	2.25	Ygg	-	-	TTT	-	-	-	Nbuee	O-Aluom	-	160	4.99%	5.045%	12.69800
K-1W	PTH	644.237	9.45	Hee	-	-	WWW	-	-	-	Ybbdyvul	HLDZ	175e	180	DBVR+180	-	612.00000

Filings

ABS-EE/A

Tranche Comments

I-1I: First Pay: 2023-07-17; Registration: 144P/Ajc T; K-1W: First Pay: 2023-07-17; Registration: 144K/Bhe H; A: First Pay: 2023-07-17; Registration: 144E/Lwx Y; N: First Pay: 2023-07-17; Registration: 144G/Tzy F; J: First Pay: 2023-07-17; Registration: 144M/Qfr I;

Risk Retention

WS - 5% Vpofphacb VW - Upg

Pricing Speed

8% TXI zb 10% jhzoi-qh johh