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
I-2	ZRC	622.700	3.90	-	RRR	-	LLL	-	-	-	Gklsv	Licti	65-70	65	3.54%	3.585%	48.57844
C-1	CSS	39.798	1.72	-	LLL	-	XXX	-	-	-	Xrjwk	BNJV	25-30	23	2.68%	2.702%	57.85338
E	XMG	99.560	5.30	-	XJ	-	QQ	-	-	-	Lgxfm	Yfgjo	90-95	85	3.72%	3.756%	53.56221

Filings

Tranche Comments

C-1: Registration: 144B Hzkc; I-2: Registration: 144H Ksok; E: Registration: 144Z Iqpe;

Pricing Speed

12% MOZ kq 10% Mncc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2B	RBJ	335.283	-	-	XXX	-	YYY	-	-	-	Mcxue	Hqizh	75-80	75	2.810%	2.830%	71.86913
N-2N	BHF	27.600	-	-	BBB	-	III	-	-	-	Ekqoa	TTSA	25-30	25	1.870%	1.886%	68.27549
O	FVS	7.725	-	-	R	-	L	-	-	-	Hoslw	Ibfic	140-150	130	3.290%	3.318%	80.71887
G	RAS	53.132	-	-	UU	-	VV	-	-	-	Xiknm	Qerlu	100-110	95	2.950%	2.978%	31.51679
H-1	HJL	78.896	-	-	XXX	-	NNN	-	-	-	Kcwwdeyp	1oW	60-65	55	1pA+55	-	519.00000

Filings

Tranche Comments

H-1: Registration: 144T Itbs; N-2N: Registration: 144A Ldrp; K-2B: Registration: 144Q Xuhn; G: Registration: 144R Szsk; O: Registration: 144W Cnke;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-1	JOF	83.000	9.14	Vff	JJJ	-	LLL	-	-	-	Srmzq	OGLG	25-30	25	1.63%	1.637%	89.34289
V	BHG	9.255	9.98	Y2	MMM	-	R	-	-	-	Gywmy	Xxovm	180-190	175	3.61%	3.641%	29.28472
E	RHA	58.444	3.90	N1	D	-	DD	-	-	-	Lrqim	Bzufl	120-130	115	3.02%	3.039%	94.51466
C-2	MYX	803.151	4.70	Qbb	TTT	-	TTT	-	-	-	Ntxvv	Ktjuh	85-90	85	2.77%	2.790%	22.27741