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
B-1	MOO	69.184	9.14	-	ZZZ	-	III	-	-	-	Myvrx	XQZP	25-30	23	2.68%	2.702%	24.97928
V-2	UUZ	998.300	3.30	-	PPP	-	KKK	-	-	-	Lsozk	Nvgep	65-70	65	3.54%	3.585%	71.68945
H	CGM	97.820	8.43	-	SD	-	II	-	-	-	Zpord	Pthnt	90-95	85	3.72%	3.756%	12.51829

Filings

Tranche Comments

B-1: Registration: 144Y Mdhf; V-2: Registration: 144G Ohco; H: Registration: 144F Pwnx;

Pricing Speed

12% KBU gn 10% Khxx

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	IMQ	42.860	-	-	II	-	RR	-	-	-	Dbxah	Nejut	100-110	95	2.950%	2.978%	21.27874
C-2J	OTY	925.804	-	-	KKK	-	FFF	-	-	-	Rhqoh	Mzeoq	75-80	75	2.810%	2.830%	44.91171
Q	HCP	2.560	-	-	R	-	I	-	-	-	Mtlzc	Kfaxe	140-150	130	3.290%	3.318%	10.23224
H-2H	BXZ	86.900	-	-	JJJ	-	MMM	-	-	-	Pubji	EPBJ	25-30	25	1.870%	1.886%	17.51899
V-1	JAL	50.509	-	-	YYY	-	MMM	-	-	-	Vehjkalf	1qS	60-65	55	1aH+55	-	109.00000

Filings

Tranche Comments

V-1: Registration: 144M Wpda; H-2H: Registration: 144A Moxv; C-2J: Registration: 144M Bbep; J: Registration: 144S Oqdd; Q: Registration: 144Z Mwqn;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	LHY	4.784	4.48	D2	NNN	-	Q	-	-	-	Xgatp	Qhbrw	180-190	175	3.61%	3.641%	22.20051
N-1	AUV	34.000	3.21	Tzz	WWW	-	CCC	-	-	-	Ltren	QRUN	25-30	25	1.63%	1.637%	92.26397
M-2	ZLH	522.967	2.80	Axx	KKK	-	PPP	-	-	-	Eunvq	Pvbpa	85-90	85	2.77%	2.790%	96.65973
W	EVI	86.864	4.10	H1	J	-	QQ	-	-	-	Pkplp	Qiyop	120-130	115	3.02%	3.039%	91.63978