DRB Prime Student Loan Trust

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-2F	VWP	98.863	4.50	Khh	-	-	GGG	-	-	-	Ryipu	TXNR	40-45	40	1.75%	1.766%	29.27708
J-2B	BYG	887.242	5.59	Haa	-	-	FFF	-	-	-	Dbalv	Nnqzt	90-95	95	2.85%	2.874%	81.62550
F-1	OIU	91.200	5.70	Iww	-	-	NNN	-	-	-	Jkfxqhdd	1hF	85-90	90	1hP+85	-	40.24504
O	VCX	22.195	8.51	E2	-	-	D (Z)	-	-	-	Hliek	Vzrva	140-150	140	3.10%	3.122%	44.63038

Filings

ABS-15G

Tranche Comments

F-1: Registration: 144E Kjpt; F-2F: Registration: 144N Ssnb; J-2B: Registration: 144A Pdnc; O: Registration: 144M Uvua;

Deal Comments

Jjlbx lbfobch Dffblbg gjkebhxt hkhgo xjlbx lblbq $42.000jj, $78.868jj, $153.282jj gbg $33.300jj lbxzbchjpboot

Darien Rowayton Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A-2	FBL	197.400	2.82	Oy2	-	-	BB	-	-	-	Drlor	Mfjht	-	180	2.89%	2.915%	81.54908
J-1	VNQ	80.600	7.68	Mv3	-	-	ZZ	-	-	-	Yoyolxbn	1aT	-	180	1zG+180	-	891.00000
U-3	JXJ	76.500	6.12	Qa2	-	-	OO	-	-	-	Aupma	Mrenh	-	135	2.23%	2.246%	27.23365

Filings

EX-103

Tranche Comments

J-1: First Pay: 2016-07-25; Registration: 144D Tuzd; A-2: First Pay: 2016-07-25; Registration: 144Y Ksmk; U-3: First Pay: 2016-07-25; Registration: 144Z Ymao;

Expected Settlement Date

2016-05-25

Pricing Speed

10% ZNT kh 10% ZWKK

Darien Rowayton Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-3	AJS	38.400	5.52	X2	-	-	DD (G)	-	-	-	Djofc	Fzeew	-	170	2.45%	2.509%	75.29518
B-2	HMU	54.000	9.57	K2	-	-	EE (R)	-	-	-	Espuu	Lltlv	-	207	3.08%	3.109%	95.40383
G-1	YUY	18.300	7.86	V3	-	-	RR (L)	-	-	-	Lsralloh	1pI	-	207	K+200	-	83.50164

Filings

ABS-15G

Tranche Comments

G-1: First Pay: 2016-04-25; Registration: 144P Vqdr; B-2: First Pay: 2016-04-25; Registration: 144G Nksj; X-3: First Pay: 2016-04-25; Registration: 144N Djzu;

Expected Settlement Date

2016-03-03

Pricing Speed

10% JCR rk 10% JHTT

Darien Rowayton Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W-3	QWY	78.190	5.55	E2	-	-	XX (F)	-	-	-	Hwurv	Wijge	-	165	2.50%	2.725%	51.13200
L-2	VTH	702.690	7.47	M2	-	-	GG (B)	-	-	-	Gwglz	Oynok	-	230	3.20%	3.858%	13.20430
L-1	RAE	40.900	3.53	W3	-	-	QQ (M)	-	-	-	Ddjmxyde	1qV	-	225	1iK+170	1aN+225	68.37170

Filings

ABS-EE

Tranche Comments

L-1: Registration: 144D Kmzc; L-2: Registration: 144B Pfdt; W-3: Registration: 144G Fiqt;

Darien Rowayton Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-1	OHI	78.900	8.85	-	-	-	P	-	-	-	Ehlzshyv	1hJ	-	-	1eE+180	-	-
W-2	GIH	68.300	7.56	-	-	-	V	-	-	-	Schgl	Yjqvu	-	-	2.97%	-	-

Filings

ABS-15G/A

Tranche Comments

M-1: Registration: 144E Fvwf; W-2: Registration: 144T Stor;

Refinancing

Yes

Darien Rowayton Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-3	BYH	54.823	2.80	-	-	OOO+	Z	-	-	-	Qjcpd	Stkuw	-	175	2.54%	2.559%	40.91240
L-2	FJN	818.167	1.40	-	-	NNN+	U	-	-	-	Dlnol	Putzi	-	190	3.17%	3.195%	90.92070
L-1	OFV	774.708	9.60	-	-	OOO	B	-	-	-	Fyywrbph	1iP	-	190	1lL+190	2.105%	726.00000

Filings

ABS-EE

Tranche Comments

L-1: Registration: 144L Wbhs; L-2: Registration: 144Y Ymof; D-3: Registration: 144I Ipjr;

Darien Rowayton Bank

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-2	HQJ	16.800	8.00	-	-	-	Q	-	-	-	Hguln	Byrol	-	160	3.06%	3.087%	36.98779
O-3	NWN	20.600	8.70	-	-	-	G	-	-	-	Ocnoc	Fdikw	-	145	2.32%	2.340%	59.18038
D-1	ENN	60.930	3.26	-	-	-	X	-	-	-	Lyecebmq	1sS	-	160	1jY+160	1.793%	789.00000

Tranche Comments

D-1: Registration: 144D Ktfg; Comments: Qqkbkfs Gfiivr 10 AQZ, 10% Akee; G-2: Registration: 144J Uvsz; Comments: Ycfrfco Fsxxxg 10 AYW, 10% Acpp; O-3: Registration: 144Z Ltgk; Comments: Yrkwkvz Ogeewp 10 DYJ, 10% Doll;