SMB Private Education Loan Trust 2024-D

885,115,000 Class A-1A Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 5.38%
144A CUSIP: 83207QAA7
Reg S CUSIP: U8308QAA9

476,601,000 Class A-1B Private Education Loan-Backed Notes 
Security Details:

30-Day Average SOFR Rate + 1.10%
144A CUSIP: 83207QAB5
Reg S CUSIP: U8308QAB7

201,577,000 Class B Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 5.86%
144A CUSIP: 83207QAC3
Reg S CUSIP: U8308QAC5

15,508,000 Class C Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 6.06%
144A CUSIP: 83207QAD1
Reg S CUSIP: U8308QAD3

98,675,000 Class D Private Education Loan-Backed Notes 
Security Details:

Fixed Rate: 7.51%
144A CUSIP: 83207QAE9
Reg S CUSIP: U8308QAE1

72,000,000 Class E Private Education Loan-Backed Notes 
Security Details:

Principal Only
144A CUSIP: 83207QAF6
Reg S CUSIP: U8308QAF8

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

Variable Rate
144A CUSIP: 83207QAG4
Reg S CUSIP: U8308QAG6

Date of Issue: June 28, 2024

Issue Amount: $ 1,749,576,000

Servicer: 
Sallie Mae Bank

Indenture Trustee: 
UMB Bank, N.A.

Administrator: 
Sallie Mae Bank

Underwriters: 
Bank of America Securities, Inc.