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
V-1	LOW	31.849	5.40	-	AAA	-	AAA	-	-	-	Xzwnc	GWMK	25-30	23	2.68%	2.702%	44.57164
E	FKH	13.900	7.80	-	PQ	-	XX	-	-	-	Uguwd	Xzzxj	90-95	85	3.72%	3.756%	74.70677
L-2	RZI	626.100	2.90	-	TTT	-	PPP	-	-	-	Orvuu	Yenbi	65-70	65	3.54%	3.585%	46.48065

Filings

Tranche Comments

V-1: Registration: 144M Eviv; L-2: Registration: 144P Yafw; E: Registration: 144C Hkqv;

Pricing Speed

12% NSV sg 10% Nznn

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O-1	UUC	25.244	-	-	EEE	-	III	-	-	-	Gdbbvyet	1oY	60-65	55	1qO+55	-	535.00000
O	SXS	3.461	-	-	Z	-	F	-	-	-	Xvftz	Mzukp	140-150	130	3.290%	3.318%	40.25119
U-2U	RYX	51.300	-	-	OOO	-	QQQ	-	-	-	Rfuzz	IWAR	25-30	25	1.870%	1.886%	46.21926
Z-2C	APR	877.491	-	-	PPP	-	RRR	-	-	-	Knhve	Eblfk	75-80	75	2.810%	2.830%	52.79837
J	ZIA	74.361	-	-	JJ	-	BB	-	-	-	Jnoyf	Ywgxv	100-110	95	2.950%	2.978%	79.16546

Filings

Tranche Comments

O-1: Registration: 144N Ursu; U-2U: Registration: 144H Stba; Z-2C: Registration: 144M Ibpq; J: Registration: 144N Gwgq; O: Registration: 144I Krlu;

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-1	HVA	47.000	4.57	Ldd	VVV	-	UUU	-	-	-	Yayjt	XTRV	25-30	25	1.63%	1.637%	19.92283
B	RQO	4.469	9.22	I2	WWW	-	D	-	-	-	Cpbwr	Bgjjx	180-190	175	3.61%	3.641%	99.10318
F	ZAG	14.267	8.70	I1	P	-	EE	-	-	-	Vvoho	Hnref	120-130	115	3.02%	3.039%	19.25469
L-2	ULR	265.300	9.30	Kff	FFF	-	BBB	-	-	-	Cmyvp	Oblwf	85-90	85	2.77%	2.790%	65.16580