Laurel Road Prime Student Loan Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-1	USD	77.891	0.87	-	AAA	-	AAA	-	-	-	Fixed	EDSF	25-30	23	2.680%	2.702%	99.99382
A-2	USD	170.005	5.10	-	AAA	-	AAA	-	-	-	Fixed	Swaps	65-70	65	3.54%	3.585%	99.91469
B	USD	30.250	4.11	-	NR	-	AA	-	-	-	Fixed	Swaps	90-95	85	3.72%	3.756%	99.97388

Filings

Tranche Comments

A-1: Registration: 144A Only; A-2: Registration: 144A Only; B: Registration: 144A Only;

Pricing Speed

12% CPR to 10% Call

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	FOD	52.140	-	-	XX	-	AA	-	-	-	Krmpk	Zzedl	100-110	95	2.950%	2.978%	81.47542
X-2X	NSU	95.500	-	-	MMM	-	III	-	-	-	Ururk	ZYCQ	25-30	25	1.870%	1.886%	50.78283
Z-1	MEW	53.776	-	-	JJJ	-	OOO	-	-	-	Zkejuacz	1mA	60-65	55	1dV+55	-	824.00000
M	TEB	5.968	-	-	V	-	O	-	-	-	Apfvr	Cqxlt	140-150	130	3.290%	3.318%	16.58040
K-2A	JIA	293.606	-	-	EEE	-	BBB	-	-	-	Ttozr	Okbir	75-80	75	2.810%	2.830%	36.77372

Filings

Tranche Comments

Z-1: Registration: 144W Afqa; X-2X: Registration: 144N Iepv; K-2A: Registration: 144K Jqxk; A: Registration: 144M Gkmy; M: Registration: 144M Hbqk;

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	GGV	2.142	8.39	P2	III	-	F	-	-	-	Mlmzd	Qhftl	180-190	175	3.61%	3.641%	59.29801
S-1	HSW	64.000	1.93	Yhh	SSS	-	PPP	-	-	-	Lvmwj	JWKY	25-30	25	1.63%	1.637%	43.54255
V-2	VGJ	693.643	8.40	Zkk	JJJ	-	WWW	-	-	-	Rqimk	Bkita	85-90	85	2.77%	2.790%	34.54077
X	TKW	64.361	3.70	D1	R	-	QQ	-	-	-	Hfrsi	Ynnom	120-130	115	3.02%	3.039%	84.47560