|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
31-1772814
|
(State or other jurisdiction of incorporation
or organization of the issuing entity)
|
(I.R.S. Employer
Identification No.)
|
|
|
One Righter Parkway, Suite 100
Wilmington, Delaware
|
19803
|
(Address of principal executive offices of issuing entity)
|
(Zip Code)
|
|
|
|
|
||||
Title of Class
|
Registered/reporting pursuant to (check one)
|
Name of exchange
(If Section 12(b))
|
||
Section 12(b)
|
Section 12(g)
|
Section 15(d)
|
||
Series 2015-B, Class A, Class M, Class B, Class C and Class D |
£
|
£
|
S
|
|
Series 2016-A, Class A, Class M, Class B, Class C and Class D
|
£
|
£
|
S
|
|
Series 2017-A, Class A, Class M, Class B
|
£
|
£
|
S
|
|
Series 2017-C, Class A, Class M, Class B
|
£
|
£
|
S
|
|
Series 2018-A, Class A, Class M, Class B
|
£
|
£
|
S
|
|
Series 2018-B, Class A, Class M, Class B
|
£
|
£
|
S
|
|
Series 2018-C, Class A, Class M, Class B
|
£
|
£
|
S
|
|
Series 2019-A, Class A, Class M, Class B
|
£
|
£
|
S
|
|
Series 2019-B, Class A, Class M, Class B
|
£
|
£ | S | |
Series 2019-C, Class A, Class M, Class B
|
£
|
£ | S |
for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐ [Check]
Item 1.
|
Distribution and Pool Performance Information.
|
of credit card accounts included in the trust portfolio.
including any accounts that are inactive accounts and zero-balance accounts, which in some cases may be closed accounts that have not yet been removed from the originator’s computer system and from the trust portfolio. The
following information regarding the trust portfolio is as of November 30, 2019. Because the future composition of the trust portfolio will change over time, these tables are not indicative of the composition of the trust
portfolio at any subsequent time.
Trust Portfolio
Retailer Type
|
Percentage of Total
Principal Receivables
|
|
Soft goods
|
56.22%
|
|
Furniture
|
22.10%
|
|
Jewelry
|
13.46%
|
|
Department Store
|
7.63%
|
|
Other
|
0.58%
|
|
Total(1)
|
100.00%
|
credit card programs, that account for more than 7.5% of principal receivables balances in the trust portfolio as of November 30, 2019. Except for the retailer groups listed below, no other retailer group’s credit card
program, or group of credit card programs, accounts for more than 7.5% of the principal receivables in the trust portfolio as of November 30, 2019.
Trust Portfolio
Retailer Group(1)
|
Number of Accounts
|
Percentage
of Total Number of Accounts |
Principal Receivables
|
Percentage of Total Principal Receivables
|
||||||||||||
L Brands, Inc. Retail Group
|
14,038
|
22.28
|
%
|
$
|
$1,638,242
|
21.50
|
%
|
|||||||||
Signet Retail Group
|
2,817
|
4.47
|
%
|
940,599
|
12.34
|
%
|
||||||||||
Ascena Retail Group Inc.
|
7,322
|
11.62
|
%
|
720,925
|
9.46
|
%
|
||||||||||
Other(2)
|
38,835
|
61.63
|
%
|
4,321,030
|
56.70
|
%
|
||||||||||
Total(3)
|
63,011
|
100.00
|
%
|
$
|
$7,620,796
|
100.00
|
%
|
affiliated with a retailer group, irrespective of percentage.
Retailer
|
Number of Accounts
|
Percentage
of Total Number of Accounts |
Principal Receivables
|
Percentage of Total Principal Receivables
|
||||||||||||
Victoria's Secret PL
|
14,005
|
22.23
|
%
|
$
|
1,636,886
|
21.48
|
%
|
|||||||||
Wayfair PL
|
1,962
|
3.11
|
%
|
694,578
|
9.11
|
%
|
||||||||||
Kay Jewelers PL
|
2,053
|
3.26
|
%
|
635,846
|
8.34
|
%
|
||||||||||
Lane Bryant PL
|
2,753
|
4.37
|
%
|
375,779
|
4.93
|
%
|
||||||||||
Express PL
|
2,852
|
4.53
|
%
|
334,043
|
4.38
|
%
|
||||||||||
Pottery Barn PL
|
1,181
|
1.87
|
%
|
318,038
|
4.17
|
%
|
||||||||||
Jared PL
|
657
|
1.04
|
%
|
287,034
|
3.77
|
%
|
||||||||||
New York & Company PL
|
2,831
|
4.49
|
%
|
282,686
|
3.71
|
%
|
||||||||||
Ann Taylor PL
|
3,725
|
5.91
|
%
|
247,497
|
3.25
|
%
|
||||||||||
Torrid PL
|
1,165
|
1.85
|
%
|
246,402
|
3.23
|
%
|
||||||||||
Other Retailers(1)
|
29,827
|
47.34
|
%
|
2,562,009
|
33.62
|
%
|
||||||||||
Total(2)
|
63,011
|
100.00
|
%
|
$
|
7,620,796
|
100.00
|
%
|
the trust portfolio as of November 30, 2019.
Trust Portfolio
(Dollars in Thousands; Accounts in Thousands)
Account Balance Range
|
Number of Accounts
|
Percentage
of Total Number of Accounts |
Principal Receivables
|
Percentage of Total Principal Receivables
|
|||||||||||||
Credit Balance
|
286
|
0.45
|
%
|
$
|
(12,517
|
)
|
(0.16
|
)%
|
|||||||||
No Balance
|
49,082
|
77.89
|
%
|
-
|
-
|
||||||||||||
$0.01 - $50.00
|
1,589
|
2.52
|
%
|
46,303
|
0.61
|
%
|
|||||||||||
$50.01 - $100.00
|
1,804
|
2.86
|
%
|
135,109
|
1.77
|
%
|
|||||||||||
$100.01 - $150.00
|
1,371
|
2.18
|
%
|
170,031
|
2.23
|
%
|
|||||||||||
$150.01 - $250.00
|
1,982
|
3.15
|
%
|
390,551
|
5.12
|
%
|
|||||||||||
$250.01 - $350.00
|
1,184
|
1.88
|
%
|
351,321
|
4.61
|
%
|
|||||||||||
$350.01 - $500.00
|
1,223
|
1.94
|
%
|
515,727
|
6.77
|
%
|
|||||||||||
$500.01 - $1,000.00
|
2,300
|
3.65
|
%
|
1,659,615
|
21.78
|
%
|
|||||||||||
$1,000.01 - $1,500.00
|
1,036
|
1.64
|
%
|
1,261,502
|
16.55
|
%
|
|||||||||||
$1,500.01 or more
|
1,154
|
1.83
|
%
|
3,103,153
|
40.72
|
%
|
|||||||||||
Total (1)
|
63,011
|
100.00
|
%
|
$
|
7,620,796
|
100.00
|
%
|
Trust Portfolio
(Dollars in Thousands; Accounts in Thousands)
Credit Limit Range
|
Number of Accounts
|
Percentage
of Total Number of Accounts |
Principal Receivables
|
Percentage of Total
Principal Receivables
|
|||||||||||||
No Credit Limit
|
1,862
|
2.95
|
%
|
$
|
13,281
|
0.17
|
%
|
||||||||||
$0.01 - $100.00
|
813
|
1.29
|
%
|
13,023
|
0.17
|
%
|
|||||||||||
$100.01 - $250.00
|
4,802
|
7.62
|
%
|
158,980
|
2.09
|
%
|
|||||||||||
$250.01 - $350.00
|
1,942
|
3.08
|
%
|
98,720
|
1.30
|
%
|
|||||||||||
$350.01 - $500.00
|
3,905
|
6.20
|
%
|
223,809
|
2.94
|
%
|
|||||||||||
$500.01 - $750.00
|
8,729
|
13.85
|
%
|
414,881
|
5.44
|
%
|
|||||||||||
$750.01 - $1,000.00
|
13,805
|
21.91
|
%
|
577,186
|
7.57
|
%
|
|||||||||||
$1,000.01 - $1,250.00
|
3,504
|
5.56
|
%
|
489,619
|
6.42
|
%
|
|||||||||||
$1,250.01 - $1,500.00
|
4,819
|
7.65
|
%
|
556,993
|
7.31
|
%
|
|||||||||||
$1,500.01 - $2,000.00
|
5,208
|
8.27
|
%
|
1,001,091
|
13.14
|
%
|
|||||||||||
$2,000.01 - $2,500.00
|
1,938
|
3.08
|
%
|
700,494
|
9.19
|
%
|
|||||||||||
$2,500.01 or more
|
11,684
|
18.54
|
%
|
3,372,720
|
44.26
|
%
|
|||||||||||
Total (1)
|
63,011
|
100.00
|
%
|
$
|
$7,620,796
|
100.00
|
%
|
Trust Portfolio
(Dollars in Thousands; Accounts in Thousands)
Account Age Range
|
Number of Accounts
|
Percentage
of Total Number of Accounts |
Principal Receivables
|
Percentage of Total
Principal Receivables
|
||||||||||||
Not More than 12 Months
|
6,879
|
10.92
|
%
|
$
|
1,495,362
|
19.62
|
%
|
|||||||||
Over 12 Months to 24 Months
|
6,391
|
10.14
|
%
|
954,016
|
12.52
|
%
|
||||||||||
Over 24 Months to 36 Months
|
6,453
|
10.24
|
%
|
873,943
|
11.47
|
%
|
||||||||||
Over 36 Months to 48 Months
|
6,876
|
10.91
|
%
|
792,552
|
10.40
|
%
|
||||||||||
Over 48 Months to 60 Months
|
6,731
|
10.68
|
%
|
673,425
|
8.84
|
%
|
||||||||||
Over 60 Months
|
29,681
|
47.11
|
%
|
2,831,499
|
37.15
|
%
|
||||||||||
Total (1)
|
63,011
|
100.00
|
%
|
$
|
7,620,796
|
100.00
|
%
|
the District of Columbia and other U.S. territories, except for approximately 0.22% of the principal receivables balance for the trust for which cardholders had billing addresses located outside of the United States, the
District of Columbia or other U.S. territories. Except for the five states listed below, no state accounted for more than 5% of the number of accounts or 5% of the total principal receivables balances as of November 30,
2019.
Trust Portfolio
State
|
Percentage of Total
Number of Accounts
|
Percentage of Total
Principal Receivables |
||
Texas
|
8.47%
|
11.15%
|
||
California
|
9.11%
|
10.30%
|
||
Florida
|
7.52%
|
7.54%
|
||
New York
|
7.52%
|
7.03%
|
||
Illinois
|
4.60%
|
5.24%
|
underwriting process and for making credit decisions. The bank uses credit bureau scoring and a proprietary scoring model also for purposes of monitoring obligor credit quality. The bank’s proprietary scoring model is
based on historical data and requires the bank to make various assumptions about future performance. As a result, the bank’s proprietary model is not intended, and should not be relied upon, to forecast actual future
performance.
the probability of an account becoming 91 or more days past due or becoming charged off at any time within the next 12 months. Obligor credit quality is monitored at least monthly during the life of an account. The
information in the table below is based on the most recent information available for each account in the trust portfolio. Because the future composition of the trust portfolio will change over time, obligor credit quality
as shown in the table below is not indicative of obligor credit quality for the trust portfolio at any subsequent time. In addition, the bank’s assessment of obligor credit quality may change over time depending on the
conduct of the cardholder and changes in the proprietary scoring models used by the bank.
Trust Portfolio
(Dollars in Thousands)
Probability of an Account Becoming 91 or More
Days Past Due or Becoming Charged-off (within the next 12 months) |
Principal
Receivables |
Percentage of Total
Principal Receivables |
|||||||
No Score
|
$
|
69,806
|
0.92
|
%
|
|||||
27.1% and higher
|
763,964
|
10.02
|
%
|
||||||
17.1% – 27.0%
|
503,561
|
6.61
|
%
|
||||||
12.6% – 17.0%
|
502,063
|
6.59
|
%
|
||||||
3.7% – 12.5%
|
3,189,770
|
41.86
|
%
|
||||||
1.9% – 3.6%
|
1,275,236
|
16.73
|
%
|
||||||
Lower than 1.9%
|
1,316,396
|
17.27
|
%
|
||||||
Total (1)
|
$
|
7,620,796
|
100.00
|
%
|
rounding.
months ended November 30, 2019. The composition of the trust portfolio is expected to change over time, including as a result of the addition of new accounts and as a result of the removal of accounts under certain
circumstances. The future performance of the receivables in the trust portfolio may be different from the historical performance set forth below.
outstanding is the average of the principal receivables balances at the beginning of each month in the period indicated. Fees include late fees and return check fees.
credit card accounts in the trust portfolio for each of the dates or periods shown.
correlate with the general economy and unemployment rates. During the years that followed the global financial and economic crisis of 2008-2010, the trust portfolio experienced low levels of delinquencies and losses as the
global economy recovered from such crisis. Recent increased global economic volatility and cyclicality of the lending/credit markets may have an adverse effect on the trust portfolio. More specifically, increases in
delinquencies and charge-offs could occur, particularly if conditions in the general economy deteriorate.
will be similar to the historical experience set forth below.
Trust Portfolio
(Dollars in Thousands)
As of November 30,
|
||||||||
2019
|
||||||||
Principal Receivables
|
Percentage
of Total Principal Receivables
|
|||||||
Total Principal Receivables
|
7,620,796
|
|||||||
Principal Receivables Delinquent:
|
||||||||
31-60 Days
|
152,894
|
2.01
|
%
|
|||||
61-90 Days
|
115,592
|
1.52
|
%
|
|||||
91-120 Days
|
92,084
|
1.21
|
%
|
|||||
121-150 Days
|
76,720
|
1.01
|
%
|
|||||
151 or More Days
|
65,232
|
0.86
|
%
|
|||||
Total (1)
|
502,521
|
6.59
|
%
|
(1) Amounts and percentages may not add up to the total due to rounding.
Trust Portfolio
As of November 30,
|
||||||||
2019
|
||||||||
Total Active Accounts
|
Percentage of
Total Active Accounts |
|||||||
Total Active Accounts
|
13,928,863
|
|||||||
Active Accounts Delinquent: (1)
|
||||||||
31-60 Days
|
267,196
|
1.92
|
%
|
|||||
61-90 Days
|
193,482
|
1.39
|
%
|
|||||
91-120 Days
|
156,810
|
1.13
|
%
|
|||||
121-150 Days
|
131,499
|
0.94
|
%
|
|||||
151 or More Days
|
117,117
|
0.84
|
%
|
|||||
Total (2)
|
866,104
|
6.22
|
%
|
Trust Portfolio
(Dollars in Thousands)
Eleven
Months Ended
November 30,
|
||||
2019
|
||||
Average Receivables Outstanding
|
$
|
7,467,314
|
||
Gross Charge-Offs (1)
|
$
|
708,359
|
||
Recoveries (2)
|
$
|
105,678
|
||
Net Charge-Offs (3)(4)
|
$
|
602,681
|
||
Net Charge-Offs as a percentage of Average Receivables Outstanding (annualized) (5)
|
8.80
|
%
|
periods shown are set forth in the following table. The figures reflected in the following table represent balances before deductions for charge-offs, returned merchandise, and customer disputes or other expenses and
reductions due to fraud.
Trust Portfolio
(Dollars in Thousands)
Eleven
Months Ended
November 30,
|
||||
2019
|
||||
Average Receivables Outstanding
|
$
|
7,467,314
|
||
Total Finance Charges and Fees
|
$
|
2,349,684
|
||
Total Finance Charges and Fees as a percentage of Average Receivables Outstanding (annualized) (1)
|
34.33
|
%
|
Compliance with Underwriting Criteria
the Prospectus dated as of September 10, 2019 (and filed on September 12, 2019) has not materially changed.
demand to repurchase or replace for breach of the representations and warranties during the distribution period from November 1, 2019 to November 30, 2019.
distribution period or that have cumulatively become material over time? Yes £ No S
procedures? Yes £ No S
2019-A, Series 2019-B, and Series 2019-C is the applicable Portfolio Yield averaged over any three consecutive Monthly Periods less than the applicable Base Rate averaged over such period? Yes £ No S
Amount was less than the average Minimum Transferor Amount during any period of 30 consecutive days or (ii) the aggregate amount of principal receivables plus amounts in the Excess Funding Account was less than the
Required Principal Balance on any business day during the distribution period? Yes £ No S
Item 1A.
|
Asset-Level Information.
|
Item 1B.
|
Asset Representations Reviewer and Investor Communication.
|
Item 3.
|
Sales of Securities and Use of Proceeds.
|
Item 5.
|
Submission of Matters to a Vote of Security Holders.
|
Item 7.
|
Change in Sponsor Interest in the Securities.
|
Item 10.
|
Exhibits.
|
Exhibit
No.
|
Document Description
|
||
Monthly Noteholder’s Statement for World Financial Network Credit Card Master Note Trust, Series
2015-B, Series 2016-A, Series 2017-A, Series 2017-C, Series 2018-A, Series 2018-B, Series 2018-C, Series 2019-A, Series 2019-B, and Series 2019-C for the December 16, 2019 Payment Date. |
|
|
WFN Credit Company, LLC, as depositor
|
|
||
|
|
|
|
|
|
Dated: December 16, 2019 | By: |
/s/ Randy J. Redcay
|
|||
|
|
Name:
|
Randy J. Redcay
|
|
|
|
|
Title:
|
Chief Financial Officer
|
|
Exhibit
No.
|
Document Description
|
||
Monthly Noteholder’s Statement for World Financial Network
Credit Card Master Note Trust, Series 2015-B, Series 2016-A, Series 2017-A, Series 2017-C, Series 2018-A, Series 2018-B, Series 2018-C, Series 2019-A, Series 2019-B, and Series 2019-C for the December 16, 2019 Payment Date. |
2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
Pursuant to the Master Indenture, dated as of August
1, 2001, (as amended and supplemented, the "Indenture") between World Financial Network Credit Card Master Note Trust (the "Issuer") and MUFG Union Bank, N.A., as indenture trustee (the "Indenture Trustee"), the 2015-B Indenture Supplement, dated as of August 21, 2015, the 2016-A Indenture Supplement, dated as of July 27, 2016, the 2017-A Indenture Supplement, dated as of May 22, 2017, the 2017-C Indenture Supplement, dated as of November 15, 2017, the 2018-A Indenture Supplement, dated as of February 28, 2018, the 2018-B Indenture Supplement, dated as of September 27, 2018, the 2018-C Indenture Supplement, dated as of November 7, 2018, the 2019-A Indenture Supplement, dated as of February 20, 2019, the 2019-B Indenture Supplement, dated as of June 26, 2019, and the 2019-C Indenture Supplement, dated as of September 18, 2019 (each, an "Indenture Supplement"), Comenity Bank, as Servicer (the "Servicer") under the Transfer and Servicing Agreement, dated as of August 1, 2001 (as amended, the "Transferor and Servicing Agreement") between the Servicer, WFN Credit Company, LLC, as Transferor and the Issuer, is required to prepare certain information each month regarding current distributions to the Noteholders and the performance as of the Trust during the previous month. The information required to be prepared with respect to the Distribution Date of December 16, 2019 and with respect to the performance of the Trust during the month of November 2019 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplements. |
Monthly Period:
|
Nov-19
|
||
Determination Date:
|
12/12/2019
|
||
Distribution Date:
|
12/16/2019
|
||
Number of Days in Period:
|
31 |
||
Number of Days in Month:
|
30 |
||
Record Date:
|
11/30/2019
|
I. DEAL PARAMETERS
|
||||||||||||||||||||||||||||||||||||||||
|
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
||||||||||||||||||||||||||||||
(a) Class A Initial Note Principal Balance
|
$
|
475,000,000.00
|
$
|
650,000,000.00
|
$
|
400,000,000.00
|
$
|
550,000,000.00
|
$
|
525,000,000.00
|
$
|
300,000,000.00
|
$
|
300,000,000.00
|
$
|
500,000,000.00
|
$
|
350,000,000.00
|
$
|
600,000,000.00
|
||||||||||||||||||||
(b) Class M Initial Note Principal Balance
|
$
|
26,562,000.00
|
$
|
32,500,000.00
|
$
|
30,667,000.00
|
$
|
42,167,000.00
|
$
|
40,250,000.00
|
$
|
22,297,000.00
|
$
|
22,297,000.00
|
$
|
37,162,000.00
|
$
|
31,165,000.00
|
$
|
53,425,000.00
|
||||||||||||||||||||
(c) Class B Initial Note Principal Balance
|
$
|
26,562,000.00
|
$
|
41,166,000.00
|
$
|
20,000,000.00
|
$
|
27,500,000.00
|
$
|
26,250,000.00
|
$
|
15,203,000.00
|
$
|
15,203,000.00
|
$
|
25,338,000.00
|
$
|
17,980,000.00
|
$
|
30,822,000.00
|
||||||||||||||||||||
(d) Class C Initial Note Principal Balance
|
$
|
71,877,000.00
|
$
|
108,334,000.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(e) Class D Initial Note Principal Balance
|
$
|
25,001,000.00
|
$
|
34,667,000.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(f) Total Initial Note Principal Balance
|
$
|
625,002,000.00
|
$
|
866,667,000.00
|
$
|
450,667,000.00
|
$
|
619,667,000.00
|
$
|
591,500,000.00
|
$
|
337,500,000.00
|
$
|
337,500,000.00
|
$
|
562,500,000.00
|
$
|
399,145,000.00
|
$
|
684,247,000.00
|
||||||||||||||||||||
(g) Initial Excess Collateral Amount
|
$
|
21,260,000.00
|
$
|
23,750,000.00
|
$
|
93,557,000.00
|
$
|
133,767,000.00
|
$
|
127,700,000.00
|
$
|
67,906,000.00
|
$
|
67,906,000.00
|
$
|
113,176,000.00
|
$
|
80,309,000.00
|
$
|
137,672,000.00
|
||||||||||||||||||||
(h) Class A Initial Note Principal Balance %
|
73.50
|
%
|
73.00
|
%
|
73.50
|
%
|
73.00
|
%
|
73.00
|
%
|
74.00
|
%
|
74.00
|
%
|
74.00
|
%
|
73.00
|
%
|
73.00
|
%
|
||||||||||||||||||||
(i) Class M Initial Note Principal Balance %
|
4.11
|
%
|
3.65
|
%
|
5.63
|
%
|
5.60
|
%
|
5.60
|
%
|
5.50
|
%
|
5.50
|
%
|
5.50
|
%
|
6.50
|
%
|
6.50
|
%
|
||||||||||||||||||||
(j) Class B Initial Note Principal Balance %
|
4.11
|
%
|
4.62
|
%
|
3.67
|
%
|
3.65
|
%
|
3.65
|
%
|
3.75
|
%
|
3.75
|
%
|
3.75
|
%
|
3.75
|
%
|
3.75
|
%
|
||||||||||||||||||||
(k) Class C Initial Note Principal Balance %, if applicable
|
11.12
|
%
|
12.17
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||||||||||||||||
(l) Class D Initial Note Principal Balance %, if applicable
|
3.87
|
%
|
3.89
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||||||||||||||||
(m) Excess Collateral Amount %
|
3.29
|
%
|
2.67
|
%
|
17.19
|
%
|
17.75
|
%
|
17.76
|
%
|
16.75
|
%
|
16.75
|
%
|
16.75
|
%
|
16.75
|
%
|
16.75
|
%
|
||||||||||||||||||||
(n) Required Retained Transferor Percentage
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
4.00
|
%
|
||||||||||||||||||||
(o) Additional Minimum Transferor % (2% Nov-Jan; 0% otherwise)
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
||||||||||||||||||||
(p) LIBOR rate as of most recent reset day, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(q) Class A Note Interest Rate
|
2.55
|
%
|
2.03
|
%
|
2.12
|
%
|
2.31
|
%
|
3.07
|
%
|
3.46
|
%
|
3.55
|
%
|
3.14
|
%
|
2.49
|
%
|
2.21
|
%
|
||||||||||||||||||||
(r) Class A Swap Rate, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(s) Class A Swap Rate plus Spread, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(t) Class A Margin, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(u) Class A Margin plus Libor, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(v) Class M Note Interest Rate
|
0.00
|
%
|
2.33
|
%
|
2.30
|
%
|
2.66
|
%
|
3.17
|
%
|
3.81
|
%
|
3.95
|
%
|
3.61
|
%
|
3.04
|
%
|
2.71
|
%
|
||||||||||||||||||||
(w) Class M Swap Rate, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(x) Class M Swap Rate plus Spread, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(y) Class B Note Interest Rate
|
0.00
|
%
|
2.53
|
%
|
2.50
|
%
|
2.85
|
%
|
3.27
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||||||||||||||||
(z) Class B Swap Rate, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(aa) Class B Swap Rate plus Spread, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(ab) Class C Note Interest Rate, if applicable
|
0.00
|
%
|
2.83
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||||||||||||||||
(ac) Class C Swap Rate, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(ad) Class C Swap Rate plus Spread, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(ae) Class D Note Interest Rate, if applicable
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
0.00
|
%
|
||||||||||||||||||||
(af) Servicing Fee Percentage
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
2.00
|
%
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
II. COLLATERAL AMOUNTS AND ALLOCATION PERCENTAGES
|
||||||||||||||||||||||||||||||||||||||||
|
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
||||||||||||||||||||||||||||||
(a) Initial Collateral Amount
|
$
|
646,262,000.00
|
$
|
890,417,000.00
|
$
|
544,224,000.00
|
$
|
753,434,000.00
|
$
|
719,200,000.00
|
$
|
405,406,000.00
|
$
|
405,406,000.00
|
$
|
675,676,000.00
|
$
|
479,454,000.00
|
$
|
821,919,000.00
|
||||||||||||||||||||
(b) Initial Excess Collateral Amount
|
$
|
21,260,000.00
|
$
|
23,750,000.00
|
$
|
93,557,000.00
|
$
|
133,767,000.00
|
$
|
127,700,000.00
|
$
|
67,906,000.00
|
$
|
67,906,000.00
|
$
|
113,176,000.00
|
$
|
80,309,000.00
|
$
|
137,672,000.00
|
||||||||||||||||||||
(c) Principal Payments made to Noteholders
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(d) Principal Accumulation Account Balances
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(e) Unreimbursed Investor Charge-offs and Reallocated Principal Collections
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(f) Collateral Amount - End of Current Monthly Period
|
$
|
646,262,000.00
|
$
|
890,417,000.00
|
$
|
544,224,000.00
|
$
|
753,434,000.00
|
$
|
719,200,000.00
|
$
|
405,406,000.00
|
$
|
405,406,000.00
|
$
|
675,676,000.00
|
$
|
479,454,000.00
|
$
|
821,919,000.00
|
||||||||||||||||||||
(g) Excess Collateral Amount - End of Current Monthly Period
|
$
|
21,260,000.00
|
$
|
23,750,000.00
|
$
|
93,557,000.00
|
$
|
133,767,000.00
|
$
|
127,700,000.00
|
$
|
67,906,000.00
|
$
|
67,906,000.00
|
$
|
113,176,000.00
|
$
|
80,309,000.00
|
$
|
137,672,000.00
|
||||||||||||||||||||
(h) Required Excess Collateral Amount
|
$
|
21,260,000.00
|
$
|
23,750,000.00
|
$
|
93,557,000.00
|
$
|
133,767,000.00
|
$
|
127,700,000.00
|
$
|
67,906,000.00
|
$
|
67,906,000.00
|
$
|
113,176,000.00
|
$
|
80,309,000.00
|
$
|
137,672,000.00
|
||||||||||||||||||||
(i) Beginning Class A Note Principal Balance
|
$
|
475,000,000.00
|
$
|
650,000,000.00
|
$
|
400,000,000.00
|
$
|
550,000,000.00
|
$
|
525,000,000.00
|
$
|
300,000,000.00
|
$
|
300,000,000.00
|
$
|
500,000,000.00
|
$
|
350,000,000.00
|
$
|
600,000,000.00
|
||||||||||||||||||||
(j) Beginning Class M Note Principal Balance
|
$
|
26,562,000.00
|
$
|
32,500,000.00
|
$
|
30,667,000.00
|
$
|
42,167,000.00
|
$
|
40,250,000.00
|
$
|
22,297,000.00
|
$
|
22,297,000.00
|
$
|
37,162,000.00
|
$
|
31,165,000.00
|
$
|
53,425,000.00
|
||||||||||||||||||||
(k) Beginning Class B Note Principal Balance
|
$
|
26,562,000.00
|
$
|
41,166,000.00
|
$
|
20,000,000.00
|
$
|
27,500,000.00
|
$
|
26,250,000.00
|
$
|
15,203,000.00
|
$
|
15,203,000.00
|
$
|
25,338,000.00
|
$
|
17,980,000.00
|
$
|
30,822,000.00
|
||||||||||||||||||||
(l) Beginning Class C Note Principal Balance, if applicable
|
$
|
71,877,000.00
|
$
|
108,334,000.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(m) Beginning Class D Note Principal Balance, if applicable
|
$
|
25,001,000.00
|
$
|
34,667,000.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(n) Total Beginning Note Principal Balance
|
$
|
625,002,000.00
|
$
|
866,667,000.00
|
$
|
450,667,000.00
|
$
|
619,667,000.00
|
$
|
591,500,000.00
|
$
|
337,500,000.00
|
$
|
337,500,000.00
|
$
|
562,500,000.00
|
$
|
399,145,000.00
|
$
|
684,247,000.00
|
||||||||||||||||||||
(o) Ending Class A Note Principal Balance
|
$
|
475,000,000.00
|
$
|
650,000,000.00
|
$
|
400,000,000.00
|
$
|
550,000,000.00
|
$
|
525,000,000.00
|
$
|
300,000,000.00
|
$
|
300,000,000.00
|
$
|
500,000,000.00
|
$
|
350,000,000.00
|
$
|
600,000,000.00
|
||||||||||||||||||||
(p) Ending Class M Note Principal Balance
|
$
|
26,562,000.00
|
$
|
32,500,000.00
|
$
|
30,667,000.00
|
$
|
42,167,000.00
|
$
|
40,250,000.00
|
$
|
22,297,000.00
|
$
|
22,297,000.00
|
$
|
37,162,000.00
|
$
|
31,165,000.00
|
$
|
53,425,000.00
|
||||||||||||||||||||
(q) Ending Class B Note Principal Balance
|
$
|
26,562,000.00
|
$
|
41,166,000.00
|
$
|
20,000,000.00
|
$
|
27,500,000.00
|
$
|
26,250,000.00
|
$
|
15,203,000.00
|
$
|
15,203,000.00
|
$
|
25,338,000.00
|
$
|
17,980,000.00
|
$
|
30,822,000.00
|
||||||||||||||||||||
(r) Ending Class C Note Principal Balance, if applicable
|
$
|
71,877,000.00
|
$
|
108,334,000.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(s) Ending Class D Note Principal Balance, if applicable
|
$
|
25,001,000.00
|
$
|
34,667,000.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(t) Total Ending Note Principal Balance
|
$
|
625,002,000.00
|
$
|
866,667,000.00
|
$
|
450,667,000.00
|
$
|
619,667,000.00
|
$
|
591,500,000.00
|
$
|
337,500,000.00
|
$
|
337,500,000.00
|
$
|
562,500,000.00
|
$
|
399,145,000.00
|
$
|
684,247,000.00
|
||||||||||||||||||||
(u) Allocation Percentage- Finance Charges Collections and Default Amounts
|
8.73
|
%
|
12.03
|
%
|
7.35
|
%
|
10.18
|
%
|
9.72
|
%
|
5.48
|
%
|
5.48
|
%
|
9.13
|
%
|
6.48
|
%
|
11.11
|
%
|
||||||||||||||||||||
(v) Allocation Percentage- Principal Collections
|
8.73
|
%
|
12.03
|
%
|
7.35
|
%
|
10.18
|
%
|
9.72
|
%
|
5.48
|
%
|
5.48
|
%
|
9.13
|
%
|
6.48
|
%
|
11.10
|
%
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
III. RECEIVABLES IN THE TRUST
|
||||||||||||||||
(a) Beginning of the Month Principal Receivables
|
$
|
7,362,669,758.96
|
||||||||||||||
(b) Collection of Principal Receivables
|
$
|
889,422,198.30
|
||||||||||||||
(c) Defaulted Receivables (principal charge-offs):
|
$
|
67,729,572.25
|
||||||||||||||
(d) Dilution (Principal net of Debit Adjustments):
|
$
|
110,276,070.42
|
||||||||||||||
(e) Sales (principal receivables generated):
|
$
|
1,325,554,575.99
|
||||||||||||||
(f) Net (Removal)/Addition of Principal Receivables:
|
$
|
0.00
|
||||||||||||||
(g) End of Month Principal Receivables (a - b - c - d + e + f)
|
$
|
7,620,796,493.98
|
||||||||||||||
(h) Recoveries of previously Charged-off Receivables:
|
$
|
10,429,207.92
|
||||||||||||||
(i) Beginning of the Month Finance Charge Receivables
|
$
|
361,703,291.95
|
||||||||||||||
(j) End of the Month Finance Charge Receivables
|
$
|
359,182,168.31
|
||||||||||||||
IV.RECEIVABLES PERFORMANCE SUMMARY
|
||||||||||||||||
COLLECTIONS:
|
||||||||||||||||
(a) Collections of Principal Receivables
|
$
|
889,422,198.30
|
||||||||||||||
(b) Collections of Finance Charge Receivables
|
$
|
227,232,596.33
|
||||||||||||||
(c) Total Collections (a+b).
|
$
|
1,116,654,794.63
|
||||||||||||||
(d) Monthly Payment Rate (% of Beginning Principal Receivables)
|
15.17
|
%
|
||||||||||||||
DELINQUENCIES AND LOSSES:
|
PRINCIPAL
|
% OF PRINCIPAL
|
% OF
|
|||||||||||||
End of the month delinquencies:
|
RECEIVABLES
|
RECEIVABLES
|
ACCOUNTS
|
ACCOUNTS
|
||||||||||||
(e) 1-30 days delinquent (CA1)
|
$
|
413,919,792.77
|
5.43
|
%
|
767,617
|
1.22
|
%
|
|||||||||
(f) 31-60 days delinquent (CA2)
|
$
|
152,894,274.40
|
2.01
|
%
|
268,616
|
0.43
|
%
|
|||||||||
(g) 61-90 days delinquent (CA3)
|
$
|
115,591,794.32
|
1.52
|
%
|
194,053
|
0.31
|
%
|
|||||||||
(h) 91-120 days delinquent (CA4)
|
$
|
92,084,136.49
|
1.21
|
%
|
157,147
|
0.25
|
%
|
|||||||||
(i) 121-150 days delinquent (CA5)
|
$
|
76,719,659.02
|
1.01
|
%
|
131,789
|
0.21
|
%
|
|||||||||
(j) 151+ days delinquent (CA6)
|
$
|
65,231,606.74
|
0.86
|
%
|
117,297
|
0.19
|
%
|
|||||||||
(k) Total delinquencies (e +f + g + h + i + j)
|
$
|
916,441,263.74
|
12.03
|
%
|
1,636,519
|
2.59
|
%
|
|||||||||
(l) Total 60+ days delinquent
|
$
|
349,627,196.57
|
4.59
|
%
|
||||||||||||
(m) Lowest Delinquency Trigger (all series)
|
9.50
|
%
|
||||||||||||||
(n) Investor Requests for Communications
|
None
|
|||||||||||||||
CHARGE-OFFS:
|
||||||||||||||||
(o) Number of Charged-Off Accounts
|
123,853
|
|||||||||||||||
(p) Gross Charge-Offs (principal charge-offs):
|
$
|
67,729,572.25
|
||||||||||||||
(q) Number of Charged-Off Accounts with Recoveries
|
107,451
|
|||||||||||||||
(r) Recoveries (includes principal, finance charges and fees)
|
$
|
10,429,207.92
|
||||||||||||||
(s) Gross Principal Charge-Off Rate
(% of
Total Principal Receivables - End of Monthly Period) - annualized |
||||||||||||||||
(i) Current
|
10.66
|
%
|
||||||||||||||
(ii) Prior Monthly Period
|
10.97
|
%
|
||||||||||||||
(iii) Two Months Prior Monthly Period
|
9.29
|
%
|
||||||||||||||
(iv) Three Months Prior Monthly Period
|
9.58
|
%
|
||||||||||||||
(v) Three -Month Average
|
10.31
|
%
|
||||||||||||||
(vi) Four-Month Average
|
10.13
|
%
|
||||||||||||||
(t) Net Principal Charge-Offs (Gross Charge-Offs - recoveries)
|
$
|
57,300,364.33
|
||||||||||||||
(u) Net Principal Charge-Off Rate
(% of
Total Principal Receivables - End of Monthly Period) - annualized |
||||||||||||||||
(i) Current
|
9.02
|
%
|
||||||||||||||
(ii) Prior Monthly Period
|
9.39
|
%
|
||||||||||||||
(iii) Two Months Prior Monthly Period
|
7.80
|
%
|
||||||||||||||
(iv) Three Months Prior Monthly Period
|
8.16
|
%
|
||||||||||||||
(v) Three -Month Average
|
8.74
|
%
|
||||||||||||||
(vi) Four-Month Average
|
8.60
|
%
|
||||||||||||||
(v) Average Net Charge Off (net principal charge-offs/number of charged-off accounts)
|
$
|
462.65
|
||||||||||||||
V. TRANSFEROR INTEREST AND SELLER'S INTEREST
|
||||||||||||||||
(a) Required Retained Transferor Percentage
|
4.00
|
%
|
||||||||||||||
(b) Additional Minimum Transferor Percentage (2% Nov-Jan; 0% otherwise)
|
2.00
|
%
|
||||||||||||||
(c) Beginning Transferor's Amount
|
$
|
953,703,842.29
|
||||||||||||||
(d) Ending Transferor's Amount (including Excess Funding/Principal Accounts)
|
$
|
705,071,202.29
|
||||||||||||||
(e) Minimum Transferor's Amount
|
$
|
457,247,789.64
|
||||||||||||||
(f) Excess Funding Account Balance at end of Monthly Period
|
$
|
0.00
|
||||||||||||||
(g) Principal Accounts Balance at end of Monthly Period
|
-
|
|||||||||||||||
(h) Sum of Principal Receivables, Excess Funding and Principal Accounts
|
$
|
7,620,796,493.98
|
||||||||||||||
(i) Required Seller's Interst (as of the most recent RR measurement date)
|
$
|
276,154,800.00
|
||||||||||||||
(j) Seller's Interest (as of the most recent RR measurement date)
|
$
|
1,579,734,827.31
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
VI. TRUST ACCOUNT BALANCES AND EARNINGS
|
||||||||||||||||||||||||||||||||||||||||
|
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
||||||||||||||||||||||||||||||
BEGINNING ACCOUNT BALANCES:
|
||||||||||||||||||||||||||||||||||||||||
(a) Finance Charge Account
|
$
|
8,520,570.28
|
$
|
11,853,859.34
|
$
|
7,132,367.99
|
$
|
9,974,337.06
|
$
|
9,879,902.24
|
$
|
5,647,633.72
|
$
|
5,672,735.04
|
$
|
9,273,189.20
|
$
|
6,377,666.72
|
$
|
7,805,467.68
|
||||||||||||||||||||
(b) Cash Collateral Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(c) Spread Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(d) Reserve Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(e) Principal Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(f) Principal Accumulation Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
ENDING ACCOUNT BALANCES:
|
||||||||||||||||||||||||||||||||||||||||
(g) Finance Charge Account
|
$
|
9,961,122.42
|
$
|
13,838,645.87
|
$
|
8,345,472.04
|
$
|
11,653,781.24
|
$
|
11,483,037.02
|
$
|
6,551,305.14
|
$
|
6,576,406.46
|
$
|
10,779,306.71
|
$
|
7,446,395.01
|
$
|
12,610,525.20
|
||||||||||||||||||||
(h) Cash Collateral Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(i) Spread Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(j) Reserve Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(k) Principal Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(l) Principal Accumulation Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
INTEREST AND EARNINGS:
|
||||||||||||||||||||||||||||||||||||||||
(m) Interest and Earnings on Finance Charge Account
|
$
|
14,378.86
|
$
|
19,941.80
|
$
|
12,059.52
|
$
|
16,809.99
|
$
|
16,456.58
|
$
|
9,366.09
|
$
|
9,394.80
|
$
|
15,450.60
|
$
|
10,731.96
|
$
|
16,372.83
|
||||||||||||||||||||
(n) Interest and Earnings on Cash Collateral Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$ |
0.00
|
||||||||||||||||||||
(o) Interest and Earnings on Spread Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$ |
0.00
|
||||||||||||||||||||
(p) Interest and Earnings on Reserve Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$ |
0.00
|
||||||||||||||||||||
(q) Interest and Earnings on Principal Accumulation Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$ |
0.00
|
||||||||||||||||||||
(r) Interest and Earnings on Principal Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$ |
0.00
|
||||||||||||||||||||
(s) Interest and Earnings on Collection Account (allocated)
|
$
|
19.50
|
$
|
26.86
|
$
|
16.42
|
$
|
22.73
|
$
|
21.70
|
$
|
12.23
|
$
|
12.23
|
$
|
20.38
|
$
|
14.46
|
$
|
24.79
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
VII. ALLOCATION and APPLICATION of COLLECTIONS
|
||||||||||||||||||||||||||||||||||||||||
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
|||||||||||||||||||||||||||||||
APPLICATIONS OF FINANCE CHARGE COLLECTIONS:
|
||||||||||||||||||||||||||||||||||||||||
(a) Floating Allocation of Finance Charges
|
$
|
19,860,017.54
|
$
|
27,363,177.29
|
$
|
16,724,279.74
|
$
|
23,153,523.79
|
$
|
22,101,900.78
|
$
|
12,458,714.80
|
$
|
12,458,743.51
|
$
|
20,764,344.64
|
$
|
14,733,972.45
|
$
|
25,256,147.86
|
||||||||||||||||||||
(b) Class A Monthly Interest
|
$
|
1,009,375.00
|
$
|
1,099,583.33
|
$
|
706,666.67
|
$
|
1,058,750.00
|
$
|
1,343,125.00
|
$
|
865,000.00
|
$
|
887,500.00
|
$
|
1,308,333.33
|
$
|
726,250.00
|
$
|
1,105,000.00
|
||||||||||||||||||||
(c) Class A Swap Payment Due to (from) Swap Provider, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(d) Class M Monthly Interest
|
$
|
0.00
|
$
|
63,104.17
|
$
|
58,778.42
|
$
|
93,470.18
|
$
|
106,327.08
|
$
|
70,792.98
|
$
|
73,394.29
|
$
|
111,795.68
|
$
|
78,951.33
|
$
|
120,651.46
|
||||||||||||||||||||
(e) Class M Swap Payment Due to (from) Swap Provider, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(f) Class B Monthly Interest
|
$
|
0.00
|
$
|
86,791.65
|
$
|
41,666.67
|
$
|
65,312.50
|
$
|
71,531.25
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(g) Class B Swap Payment Due to (from) Swap Provider, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(h) Servicing Fee (Beginning Collateral Amount*2%/12)
|
$
|
1,077,103.33
|
$
|
1,484,028.33
|
$
|
907,040.00
|
$
|
1,255,723.33
|
$
|
1,198,666.67
|
$
|
675,676.67
|
$
|
675,676.67
|
$
|
1,126,126.67
|
$
|
799,090.00
|
$
|
1,369,865.00
|
||||||||||||||||||||
(i) Class C Monthly Interest
|
$
|
0.00
|
$
|
255,487.68
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(j) Class C Swap Payment Due to (from) Swap Provider, if applicable
|
||||||||||||||||||||||||||||||||||||||||
(k) Class D Monthly Interest
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(l) Investor Default Amounts
|
$
|
5,910,573.84
|
$
|
8,143,563.18
|
$
|
4,977,356.14
|
$
|
6,890,746.00
|
$
|
6,577,649.16
|
$
|
3,707,756.45
|
$
|
3,707,756.45
|
$
|
6,179,587.98
|
$
|
4,384,983.60
|
$
|
7,517,095.14
|
||||||||||||||||||||
(m) Uncovered Dilution Amounts
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(n) Unreimbursed Investor Chargeoffs & Reallocated Principal Collections
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(o) Required to be Deposited into Cash Collateral Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(p) Required Reserve Account Amount, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(q) Required to be Deposited into the Spread Account, if applicable
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(r) Required Payments and Deposits Relating to Interest Rate Swaps
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(s) Other Payments Required to be made
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(t) Excess Finance Charge Collections (a-b-c-d-e-f-g-h-i-j-k-l-m-n-o-p-q-r-s)
|
$
|
11,862,965.37
|
$
|
16,230,618.95
|
$
|
10,032,771.84
|
$
|
13,789,521.78
|
$
|
12,804,601.62
|
$
|
7,139,488.70
|
$
|
7,114,416.10
|
$
|
12,038,500.98
|
$
|
8,744,697.52
|
$
|
15,143,536.26
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
APPLICATION OF PRINCIPAL COLLECTIONS:
|
||||||||||||||||||||||||||||||||||||||||
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
|||||||||||||||||||||||||||||||
(u) Investor Principal Collections
|
$
|
77,660,133.99
|
$
|
106,999,798.11
|
$
|
65,398,412.34
|
$
|
90,538,799.11
|
$
|
86,424,961.34
|
$
|
48,716,904.72
|
$
|
48,716,904.72
|
$
|
81,194,761.09
|
$
|
57,615,118.76
|
$
|
98,768,517.51
|
||||||||||||||||||||
(v) Less Reallocated Principal Collections
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(w) Plus Shared Principal Collections from other Principal Sharing Series
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(x) Plus Aggregate amount of Finance Charge Collections applied to cover Defaults and Uncovered Dilution and
to be treated as Available Principal Collections |
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(y) Available Principal Collections (u+v+w+x)
|
$
|
77,660,133.99
|
$
|
106,999,798.11
|
$
|
65,398,412.34
|
$
|
90,538,799.11
|
$
|
86,424,961.34
|
$
|
48,716,904.72
|
$
|
48,716,904.72
|
$
|
81,194,761.09
|
$
|
57,615,118.76
|
$
|
98,768,517.51
|
||||||||||||||||||||
(z) Deposits to Principal Accumulation Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(aa) Monthly Principal applied for payments to the Class A Noteholders
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(ab) Monthly Principal applied for payments to the Class M Noteholders
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(ac) Monthly Principal applied for payments to the Class B Noteholders
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(ad) Monthly Principal applied for payments to the Class C Noteholders
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(ae) Shared Principal Collections applied to other Principal Sharing
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
VIII. INVESTOR CHARGE-OFFS
|
||||||||||||||||||||||||||||||||||||||||
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
|||||||||||||||||||||||||||||||
(a) Investor Defaults and Uncovered Dilution
|
$
|
5,910,573.84
|
$
|
8,143,563.18
|
$
|
4,977,356.14
|
$
|
6,890,746.00
|
$
|
6,577,649.16
|
$
|
3,707,756.45
|
$
|
3,707,756.45
|
$
|
6,179,587.98
|
$
|
4,384,983.60
|
$
|
7,517,095.14
|
||||||||||||||||||||
(b) Reimbursed from Available Funds
|
$
|
5,910,573.84
|
$
|
8,143,563.18
|
$
|
4,977,356.14
|
$
|
6,890,746.00
|
$
|
6,577,649.16
|
$
|
3,707,756.45
|
$
|
3,707,756.45
|
$
|
6,179,587.98
|
$
|
4,384,983.60
|
$
|
7,517,095.14
|
||||||||||||||||||||
(c) Reimbursed from Cash Collateral Account
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(d) Total reimbursed in respect of Investor Defaults and Dilution
|
$
|
5,910,573.84
|
$
|
8,143,563.18
|
$
|
4,977,356.14
|
$
|
6,890,746.00
|
$
|
6,577,649.16
|
$
|
3,707,756.45
|
$
|
3,707,756.45
|
$
|
6,179,587.98
|
$
|
4,384,983.60
|
$
|
7,517,095.14
|
||||||||||||||||||||
(e) Investor Charge-off (a - d)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
IX. YIELD and BASE RATE
|
||||||||||||||||||||||||||||||||||||||||
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
|||||||||||||||||||||||||||||||
Base Rate
|
||||||||||||||||||||||||||||||||||||||||
(Monthly interest, any net swap payments and monthly servicing fees divided by collateral amounts plus amounts on
deposit in the principal accumulation account) |
||||||||||||||||||||||||||||||||||||||||
(a) Base Rate (current month)
|
3.87
|
%
|
4.03
|
%
|
3.78
|
%
|
3.94
|
%
|
4.54
|
%
|
4.77
|
%
|
4.84
|
%
|
4.52
|
%
|
4.02
|
%
|
3.79
|
%
|
||||||||||||||||||||
(b) Base Rate (prior month)
|
3.87
|
%
|
4.03
|
%
|
3.78
|
%
|
3.94
|
%
|
4.54
|
%
|
4.77
|
%
|
4.84
|
%
|
4.52
|
%
|
4.02
|
%
|
3.33
|
%
|
||||||||||||||||||||
(c) Base Rate (2 months prior)
|
3.87
|
%
|
4.03
|
%
|
3.78
|
%
|
3.94
|
%
|
4.54
|
%
|
4.77
|
%
|
4.84
|
%
|
4.52
|
%
|
4.02
|
%
|
||||||||||||||||||||||
(d) 3 Month Average Base Rate
|
3.87
|
%
|
4.03
|
%
|
3.78
|
%
|
3.94
|
%
|
4.54
|
%
|
4.77
|
%
|
4.84
|
%
|
4.52
|
%
|
4.02
|
%
|
3.56
|
%
|
||||||||||||||||||||
Gross Portfolio Yield
|
||||||||||||||||||||||||||||||||||||||||
(Finance charge collections allocable to each series divided by collateral amounts plus amounts on deposit in
the principal accumulation account) |
||||||||||||||||||||||||||||||||||||||||
(e) Gross Portfolio Yield (current month)
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.88
|
%
|
36.87
|
%
|
||||||||||||||||||||
(f) Gross Portfolio Yield (prior month)
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
36.31
|
%
|
34.12
|
%
|
||||||||||||||||||||
(g) Gross Portfolio Yield (2 months prior)
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
36.47
|
%
|
||||||||||||||||||||||
(h) 3 Month Average Gross Portfolio Yield
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
36.55
|
%
|
35.49
|
%
|
||||||||||||||||||||
Net Portfolio Yield
|
||||||||||||||||||||||||||||||||||||||||
(Finance charge collections less defaults allocable to each series divided by collateral amounts plus amounts on
deposit in the principal accumulation account) |
||||||||||||||||||||||||||||||||||||||||
(i) Net Portfolio Yield (current month)
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
25.90
|
%
|
||||||||||||||||||||
(j) Net Portfolio Yield (prior month)
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
25.23
|
%
|
23.81
|
%
|
||||||||||||||||||||
(k) Net Portfolio Yield (2 months prior)
|
27.17
|
%
|
27.17
|
%
|
27.17
|
%
|
27.17
|
%
|
27.18
|
%
|
27.18
|
%
|
27.18
|
%
|
27.18
|
%
|
27.17
|
%
|
||||||||||||||||||||||
(l) 3 Month Average Net Portfolio Yield
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
26.10
|
%
|
24.86
|
%
|
||||||||||||||||||||
Excess Spread Percentage
|
||||||||||||||||||||||||||||||||||||||||
(Net Portfolio Yield less Base Rate)
|
||||||||||||||||||||||||||||||||||||||||
(m) Net Portfolio Adjusted Yield (current month)
|
22.03
|
%
|
21.87
|
%
|
22.12
|
%
|
21.96
|
%
|
21.36
|
%
|
21.13
|
%
|
21.06
|
%
|
21.38
|
%
|
21.89
|
%
|
22.11
|
%
|
||||||||||||||||||||
(n) Net Portfolio Adjusted Yield (prior month)
|
21.35
|
%
|
21.20
|
%
|
21.45
|
%
|
21.29
|
%
|
20.69
|
%
|
20.46
|
%
|
20.38
|
%
|
20.71
|
%
|
21.21
|
%
|
20.48
|
%
|
||||||||||||||||||||
(o) Net Portfolio Adjusted Yield (2 months prior)
|
23.30
|
%
|
23.15
|
%
|
23.39
|
%
|
23.24
|
%
|
22.64
|
%
|
22.41
|
%
|
22.33
|
%
|
22.65
|
%
|
23.16
|
%
|
||||||||||||||||||||||
(p) Net Portfolio Adjusted Yield (3 month average)
|
22.23
|
%
|
22.07
|
%
|
22.32
|
%
|
22.16
|
%
|
21.56
|
%
|
21.33
|
%
|
21.26
|
%
|
21.58
|
%
|
22.09
|
%
|
21.29
|
%
|
2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
X. PRINCIPAL ACCUMULATION ACCOUNT
|
||||||||||||||||||||||||||||||||||||||||
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
|||||||||||||||||||||||||||||||
(a) Cumulative Class A principal distributed to PAA (as of prior distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(b) Class A Principal deposited in the Principal Accumulation Account (PAA)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(c) Total Class A Principal deposited in the PAA (a + b)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(d) Cumulative Class M principal distributed to PAA (as of prior distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(e) Class M Principal deposited in the Principal Accumulation Account (PAA)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(f) Total Class M Principal deposited in the PAA (d +e)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(g) Cumulative Class B principal distributed to PAA (as of prior distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(h) Class B Principal deposited in the Principal Accumulation Account (PAA)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(i) Total Class B Principal deposited in the PAA (g + h)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(j) Cumulative Class C principal distributed to PAA (as of prior distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(k) Class C Principal deposited in the Principal Accumulation Account (PAA)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(l) Total Class C Principal deposited in the PAA (j + k)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(m) Cumulative Class D principal distributed to PAA (as of prior distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(n) Class D Principal deposited in the Principal Accumulation Account (PAA)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(o) Total Class D Principal deposited in the PAA (m + n)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(p) Ending PAA balance (c + f + i + l + o)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
SERIES 2017-C, SERIES 2018-A, SERIES 2018-B, SERIES 2018-C, SERIES 2019-A, SERIES 2019-B and SERIES 2019-C
XI. PRINCIPAL REPAYMENT
|
||||||||||||||||||||||||||||||||||||||||
Series 2015-B
|
Series 2016-A
|
Series 2017-A
|
Series 2017-C
|
Series 2018-A
|
Series 2018-B
|
Series 2018-C
|
Series 2019-A
|
Series 2019-B
|
Series 2019-C
|
|||||||||||||||||||||||||||||||
(a) Class A Principal Paid (as of prior distribution dates)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(b) Class A Principal Payments (to be paid on current distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(c) Total Class A Principal Paid (a + b)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(d) Class M Principal Paid (as of prior distribution dates)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(e) Class M Principal Payments (to be paid on current distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(f) Total Class M Principal Paid (d + e)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(g) Class B Principal Paid (as of prior distribution dates)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(h) Class B Principal Payments (to be made on current distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(i) Total Class B Principal Paid (g + h)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(j) Class C Principal Paid (as of prior distribution dates)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(k) Class C Principal Payments (to be made on current distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(l) Total Class C Principal Paid (j + k)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(m) Class D Principal Paid (as of prior distribution dates)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(n) Class D Principal Payments (to be made on current distribution date)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(o) Total Class D Principal Paid (m + n)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
||||||||||||||||||||
(o) Total Principal Paid (c + f + i + l + o)
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
$
|
0.00
|
Solely
with respect to the Series 2017-A, 2017-C, 2018-A, 2018-B and 2018-C Notes and
with respect to the Series 2019-A,
2019-B and 2019-C Notes and in each case with reference to the EU Retention Rules
in
effect and applicable on the date of issuance of the relevant Series of Notes:
Comenity
Bank (the “Bank”), as “originator” for the purposes of those EU Retention
Rules, will retain on an ongoing basis a material net economic interest that is
not less than five percent of the nominal value of the securitized exposures
with respect to the relevant Series of Notes, in the form of a first loss
tranche in accordance with the text of (in the case of the Series 2017-A,
2017-C, 2018-A, 2018-B and 2018-C Notes) option (d) of each of Article 405(1)
of the CRR (as supplemented by Article 8 of the CRR Delegated Regulation),
Article 51(1) of the AIFM Regulation and Article 254(2) of the Solvency II
Regulation or (in the case of the Series 2019-A, 2019-B and 2019-C Notes)
option (d) of Article 6(3) of the EU Securitization Regulation (as supplemented
by Article 8 of the CRR Delegated Regulation), by holding, through the
Transferor (its wholly-owned subsidiary), the right to receive distributions in
respect of the excess collateral amount relating to that Series of Notes (the
“Retained Interest”).
The
Bank will not allow the Retained Interest to be subject to any credit risk
mitigation or other credit risk hedge or to be sold or transferred if, as a
result, the bank would not retain a material net economic interest in an amount
that is not less than five percent of the nominal value of the securitized
exposures, except to the extent permitted in accordance with (in the case of
the Series 2017-A, 2017-C, 2018-A, 2018-B and 2018-C Notes) Article 405(1) of
the CRR (as supplemented by Article 12 of the CRR Delegated Regulation),
Article 51(1) of the AIFM Regulation and Article 254 of the Solvency II
Regulation or (in the case of the Series 2019-A,
2019-B and 2019-C Notes) option (d) of Article 6(1) of the EU Securitization
Regulation
(as supplemented by Article 12 of the CRR Delegated Regulation).
For
purposes of the foregoing: (i) “AIFM Regulation” means Commission Delegated
Regulation (EU) No. 231/2013, (ii) “CRR” means Regulation (EU) No. 575/2013 of
the European Parliament and of the Council of 26 June 2013, as supplemented by
the CRR Delegated Regulation, (iii) “CRR Delegated Regulation” means Commission
Delegated Regulation (EU) No. 625/2014 (in relation to the Series 2019-A, 2019-B and 2019-C
Notes), as and to the extent applicable on the date of issuance of the relevant
Series of Notes pursuant to Article 43(7) of the EU Securitization Regulation),
[references to CRR Delegated Regulation to be updated for Series issued after
adoption of final regulatory technical standards under Article 6(7) SR],
(iv) “EU Retention Rules” means (in relation to the Series 2017-A, 2017-C,
2018-A, 2018-B and 2018-C Notes) (a) Articles 404 – 410 (inclusive) of the CRR,
(b) Articles 50 – 56 (inclusive) of the AIFM Regulation, and (c) Articles 254 –
257 (inclusive) of the Solvency II Regulation, or (in relation to the Series
2019-A, 2019-B and 2019-C
Notes) Articles 5 and 6 of the EU Securitization Regulation, in each case, as
in effect and applicable on the date of issuance of the relevant Series of
Notes, together with any guidance published in relation thereto by the relevant
European Union supervisory authorities or the European Commission and any relevant regulatory and/or implementing
technical standards adopted by the European Commission in relation thereto or
to precedent legislation, in each case as in effect and applicable on the date
of issuance of the relevant Series of Notes, (v) “EU Securitization Regulation”
means Regulation (EU) 2017/2402 of the European Parliament and of the Council
of 12 December 2017, and (vi) “Solvency II Regulation” means Commission
Delegated Regulation (EU) No. 2015/35.
Comenity Bank, as Servicer
|
||
By:
|
/s/ Randy J. Redcay
|
|
Name:
|
Randy J. Redcay
|
|
Title:
|
Chief Financial Officer
|