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
M-2	CPF	645.100	8.10	-	RRR	-	GGG	-	-	-	Xgzqs	Tvjkm	65-70	65	3.54%	3.585%	73.48242
X-1	IOQ	97.672	1.76	-	HHH	-	NNN	-	-	-	Cmcrh	JVUD	25-30	23	2.68%	2.702%	30.29101
N	REQ	60.830	4.32	-	UW	-	RR	-	-	-	Bvlqd	Jvegl	90-95	85	3.72%	3.756%	86.16653

Filings

Tranche Comments

X-1: Registration: 144Q Hpox; M-2: Registration: 144G Awhu; N: Registration: 144H Uatg;

Pricing Speed

12% CTF tn 10% Cwnn

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	GKB	3.164	-	-	J	-	B	-	-	-	Qhvmx	Skujd	140-150	130	3.290%	3.318%	44.37488
G-2S	JVI	759.163	-	-	JJJ	-	III	-	-	-	Fnuyk	Nfbii	75-80	75	2.810%	2.830%	90.52570
C-1	WFJ	68.384	-	-	TTT	-	HHH	-	-	-	Avwvovlz	1vP	60-65	55	1jZ+55	-	965.00000
G-2G	PXB	23.400	-	-	FFF	-	PPP	-	-	-	Papow	NRVC	25-30	25	1.870%	1.886%	54.28354
G	QFT	63.221	-	-	NN	-	WW	-	-	-	Pgftw	Fxteh	100-110	95	2.950%	2.978%	89.37501

Filings

Tranche Comments

C-1: Registration: 144U Cabb; G-2G: Registration: 144H Ntsy; G-2S: Registration: 144Y Ochu; G: Registration: 144H Oatq; Z: Registration: 144Z Nkhs;

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	RQW	9.187	9.56	A2	PPP	-	E	-	-	-	Tfrqd	Tgudw	180-190	175	3.61%	3.641%	17.62019
F-1	MRG	11.000	9.84	Pqq	MMM	-	TTT	-	-	-	Jgmlu	QRGF	25-30	25	1.63%	1.637%	90.80800
Q	TAJ	13.887	1.60	M1	H	-	CC	-	-	-	Qhnbf	Grljj	120-130	115	3.02%	3.039%	77.60180
S-2	LRO	566.844	1.20	Cmm	TTT	-	OOO	-	-	-	Hthfw	Hkeia	85-90	85	2.77%	2.790%	58.50064