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

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-2I	KTA	84.800	-	-	MMM	-	MMM	-	-	-	Zzsqi	IVJT	25-30	25	1.870%	1.886%	82.95034
L-1	GBA	33.231	-	-	DDD	-	EEE	-	-	-	Tbszehoe	1jB	60-65	55	1bT+55	-	386.00000
C-2C	GXK	726.759	-	-	RRR	-	VVV	-	-	-	Dwcly	Kwtqv	75-80	75	2.810%	2.830%	34.36792
H	MFN	2.467	-	-	H	-	R	-	-	-	Cbnlq	Gqcyc	140-150	130	3.290%	3.318%	58.92477
V	JZG	94.876	-	-	NN	-	MM	-	-	-	Vzpmq	Umxnx	100-110	95	2.950%	2.978%	78.15389

Filings

Tranche Comments

L-1: Registration: 144M Owvj; I-2I: Registration: 144K Xdxu; C-2C: Registration: 144V Euhe; V: Registration: 144J Vcmt; H: Registration: 144Q Upml;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-2	QEZ	850.436	4.60	Ohh	EEE	-	DDD	-	-	-	Mmrfw	Ulavq	85-90	85	2.77%	2.790%	52.75987
Z	BXQ	6.724	7.69	G2	RRR	-	C	-	-	-	Klyuz	Znmon	180-190	175	3.61%	3.641%	37.80649
P	RFL	85.239	5.80	Y1	G	-	GG	-	-	-	Ymnnx	Rlzvo	120-130	115	3.02%	3.039%	22.43897
F-1	BRZ	27.000	7.36	Znn	AAA	-	BBB	-	-	-	Kmjbu	OZOD	25-30	25	1.63%	1.637%	66.30502