SMB Private Education Loan Trust 2024-B

85,650,000 Class A-1A Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 5.55%
144A CUSIP: 78450CAA2
Reg S CUSIP: U83010AA3

85,650,000 Class A-1B Private Education Loan-Backed Notes 
Security Details:

30-Day Average SOFR Rate + 1.30%
144A CUSIP: 78450CAB0
Reg S CUSIP: U83010AB1

15,600,000 Class B Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 6.25%
144A CUSIP: 78450CAC8
Reg S CUSIP: U83010AC9

5,700,000 Class C Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 6.50%
144A CUSIP: 78450CAD6
Reg S CUSIP: U83010AD7

6,100,000 Class D Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 8.29%
144A CUSIP: 78450CAE4
Reg S CUSIP: U83010AE5

3,999,390 Class R Private Education Loan-Backed Notes 
Security Details:

Variable Rate
144A CUSIP: 78450CAF1
Reg S CUSIP: U83010AF2

Date of Issue: April 11, 2024

Issue Amount: $ 202,699,390

Servicer: 
Sallie Mae Bank

Indenture Trustee: 
UMB Bank, N.A.

Administrator: 
Sallie Mae Bank

Underwriters: 
Goldman Sachs & Co. LLC