| | | | | | | | | | | | |
| | Cash Trapping Event | | | — | |
| | Rapid Amortization Event | | | — | |
| |
Priority of Payments during Quarterly Fiscal Period | | | | |
| |
| | Quarterly Fiscal Period | |
| | i. | | | | | | Indemnification Amounts, Release Prices, Asset Disposition Proceeds and Insurance/Condemnation Proceeds: | | | | |
| | | | | a. | | | Reimbursement of Advances first to the Trustee, then to the Servicer | | $ | — | |
| | | | | b. | | | Reimbursement of Manager Advances to the Manager | | $ | — | |
| | | | | c. | | | If the Variable Funding Notes have not been repaid after its Renewal Date, amounts to the Principal Payment Account necessary to prepay and | | $ | — | |
| | | | | | | | permanently reduce the commitments under all Variable Funding Notes | | | — | |
| | | | | d. | | | Amounts to the Principal Payment Account necessary to prepay the outstanding principal amount of all Senior Notes | | $ | — | |
| | | | | e. | | | Amounts to the Principal Payment Account necessary to prepay the outstanding principal amount of all Senior Subordinated Notes | | $ | — | |
| | | | | f. | | | Amounts to the Principal Payment Account necessary to prepay the outstanding principal amount of all Subordinated Notes | | $ | — | |
| | | | | | | | | | | | |
| | ii. | | | a. | | | Reimbursement of Advances first to the Trustee, then to the Servicer | | $ | — | |
| | | | | b. | | | Reimbursement of Manager Advances to the Manager | | $ | — | |
| | | | | c. | | | Servicing Fees, Liquidation Fees and Workout Fees to the Servicer | | $ | — | |
| | | | | | | | | | | | |
| | iii. | | | | | | Successor Manager Transition Expenses | | $ | — | |
| | | | | | | | | | | | |
| | iv. | | | | | | Weekly Management Fee to the Manager | | $ | — | |
| | | | | | | | | | | | |
| | v. | | | a. | | | Capped Securitization Operating Expense Amount to the Securitization Operating Expense Account | | $ | — | |
| | | | | b. | | | Post-Default Capped Trustee Expenses Amount to the Trustee | | $ | — | |
| | | | | | | | | | | | |
| | vi. | | | a. | | | Senior Notes Accrued Quarterly Interest Amount to the Interest Payment Account | | $ | — | |
| | | | | b. | | | Variable Funding Note Accrued Quarterly Commitment Fee Amount to the Class A-1 Notes Commitment Fees Account | | $ | — | |
| | | | | | | | | | | | |
| | vii. | | | | | | Capped Class A-1 Notes Administrative Expenses Amount to the Class A-1 Administrative Agent | | $ | — | |
| | | | | | | | | | | | |
| | viii. | | | | | | Senior Subordinated Accrued Quarterly Interest Amount to the Interest Payment Account | | $ | — | |
| | | | | | | | | | | | |
| | ix. | | | | | | Interest Reserve Account Deficit Amount to the Interest Reserve Account | | $ | — | |
| | | | | | | | | | | | |
| | x. | | | | | | Senior Notes Accrued Scheduled Principal Payments Amount to the Principal Payment Account (If the Series Non-Amortization Test is not satisfied for the applicable Senior Notes Outstanding) | | $ | — | |
| | | | | | | | Senior Notes Scheduled Principal Payment Deficiency Amount to the Principal Payment Account | | $ | — | |
| | | | | | | | | | | | |
| | xi. | | | | | | Supplemental Management Fee | | $ | — | |
| | | | | | | | | | | | |
| | xii. | | | | | | If the Variable Funding Notes have not been repaid after its Renewal Date, all amounts remaining in the Collection Account to the Senior Notes Principal Payment Account to | | $ | — | |
| | | | | | | | allocate to the Variable Funding Notes until the outstanding principal amount of the Variable Funding Notes will be reduced to zero on the next Quarterly Payment Date | | $ | — | |
| | | | | | | | | | | | |
| | xiii. | | | | | | If no Rapid Amortization Period has occurred and is continuing, and during a Cash Trapping Period, Cash Trapping Amount to the Cash Trap Reserve Account | | $ | — | |
| | | | | | | | | | | | |
| | xiv. | | | a. | | | If a Rapid Amortization Period has occurred and is continuing, all remaining in the Collection Account to the Principal Payment Account to Senior Notes, first to the Class A-1 Notes pro rata and then | | | — | |
| | | | | | | | second to each remaining Class of Senior Notes pro rata, until the outstanding principal amount of Senior Notes will be reduced to zero on the next Quarterly Payment Date | | $ | — | |
| | | | | b. | | | If a Rapid Amortization Period has occurred and is continuing, all remaining in the Collection Account to the Principal Payment Account to Senior Subordinated Notes | | | — | |
| | | | | | | | until the outstanding principal amount of Senior Subordinated Notes will be reduced to zero on the next Quarterly Payment Date | | $ | — | |
| | | | | | | | | | | | |
| | xv. | | | | | | If no Rapid Amortization Period has occurred and is continuing, Senior Subordinated Notes Accrued Scheduled Principal Payments Amount to the Principal Payment Account | | $ | — | |
| | | | | | | | If no Rapid Amortization Period has occurred and is continuing, Senior Subordinated Notes Scheduled Principal Payment Deficiency Amount to the Principal Payment Account | | $ | — | |
| | | | | | | | | | | | |
| | xvi. | | | | | | Subordinated Notes Accrued Quarterly Interest Amount to Interest Payment Account | | $ | — | |
| | | | | | | | | | | | |
| | xvii. | | | | | | If no Rapid Amortization Period has occurred and is continuing, Subordinated Notes Accrued Scheduled Principal Payments Amount to the Principal Payment Account | | $ | — | |
| | | | | | | | If no Rapid Amortization Period has occurred and is continuing, Subordinated Notes Scheduled Principal Payment Deficiency Amount to the Principal Payment Account | | $ | — | |
| | | | | | | | | | | | |
| | xviii. | | | | | | If a Rapid Amortization Period has occurred and is continuing, all remaining in the Collection Account to the Principal Payment Account to Subordinated Notes until the | | | — | |
| | | | | | | | outstanding principal amount of Subordinated Notes will be reduced to zero on the next Quarterly Payment Date | | $ | — | |
| | | | | | | | | | | | |
| | xix. | | | | | | Securitization Operating Expenses in excess of the Capped Securitization Operating Expense Amount to the Securitization Operating Expense Account | | $ | — | |
| | | | | | | | | | | | |
| | xx. | | | | | | Excess Class A-1 Notes Administrative Expenses Amounts to Class A-1 Administrative Agents | | $ | — | |
| | | | | | | | | | | | |
| | xxi. | | | | | | Class A-1 Notes Other Amounts to Class A-1 Administrative Agents | | $ | — | |
| | | | | | | | | | | | |
| | xxii. | | | | | | Senior Notes Post-ARD Accrued Additional Interest Amount to the Senior Notes Post-ARD Accrued Additional Interest Account | | $ | — | |
| | | | | | | | | | | | |
| | xxiii. | | | | | | Senior Subordinated Notes Post-ARD Accrued Additional Interest Amount to the Senior Subordinated Notes Post-ARD Additional Interest Account | | $ | — | |
| | | | | | | | | | | | |
| | xxiv. | | | | | | Subordinated Notes Post-ARD Accrued Additional Interest Amount to the Subordinated Notes Post-ARD Additional Interest Account | | $ | — | |
| | | | | | | | | | | | |
| | xxv. | | | | | | Unpaid premiums and make-whole prepayment premiums to the Principal Payment Account | | $ | — | |
| | | | | | | | | | | | |
| | xxvi. | | | | | | Residual Amount to the Issuer | | $ | — | |
| |
Allocations to Series of Notes Outstanding | | | | |
| |
| | Quarterly Fiscal Period | |
| | i. | | | | | | Indemnification Amounts, Release Prices, Asset Disposition Proceeds and Insurance/Condemnation Proceeds | | | | |
| | | | | | | | Allocated to Series 2015-1 Class A-1 Notes | | $ | — | |
| | | | | | | | Allocated to Series 2015-1 Class A-2 Notes | | $ | — | |
| | | | | | | | Allocated to Series 2016-1 Class A-2 Notes | | $ | — | |
| | ii. | | | | | | Senior Notes Accrued Quarterly Interest Amount | | | | |
| | | | | | | | Series 2015-1 Class A-1 Quarterly Interest | | $ | — | |
| | | | | | | | Series 2015-1 Class A-2 Quarterly Interest | | $ | — | |
| | | | | | | | Series 2016-1 Class A-2 Quarterly Interest | | $ | — | |
| | iii. | | | | | | Variable Funding Note Accrued Quarterly Commitment Fee Amount | | | | |
| | | | | | | | Series 2015-1 Class A-1 Quarterly Commitment Fees | | $ | — | |
| | iv. | | | | | | Capped Class A-1 Notes Administrative Expenses Amount | | | | |
| | | | | | | | Series 2015-1 Class A-1 Notes Administrative Expenses | | $ | — | |
| | v. | | | | | | Senior Notes Accrued Scheduled Principal Payments Amount | | | | |
| | | | | | | | Series 2015-1 Class A-2 Scheduled Principal Payments Amount | | $ | — | |
| | | | | | | | Series 2016-1 Class A-2 Scheduled Principal Payments Amount | | $ | — | |
| | vi. | | | | | | Allocation of funds for payment of principal on Series 2015-1 Class A-1 during Series 2015-1 Class A-1 Amortization Period | | | | |
| | | | | | | | Allocated to Series 2015-1 Class A-1 Notes | | $ | — | |
| | vii. | | | | | | Cash Trapping Amount | | | | |
| | | | | | | | Outstanding Series Cash Trapping Amount | | $ | — | |
| | viii. | | | | | | Allocation of funds for payment of principal on Senior Notes during Rapid Amortization Period | | | | |
| | | | | | | | Allocated to Series 2015-1 Class A-1 Notes | | $ | — | |
| | | | | | | | Allocated to Series 2015-1 Class A-2 Notes | | $ | — | |
| | | | | | | | Allocated to Series 2016-1 Class A-2 Notes | | $ | — | |
| | ix. | | | | | | Excess Class A-1 Administrative Expenses Amount | | | | |
| | | | | | | | Series 2015-1 Class A-1 Notes Administrative Expenses | | $ | — | |
| | x. | | | | | | Class A-1 Notes Other Amounts | | | | |
| | | | | | | | Series 2015-1 Class A-1 Other Amounts | | $ | — | |
| | xi. | | | | | | Senior Notes Post-ARD Accrued Additional Interest Amount | | | | |
| | | | | | | | Series 2015-1 Class A-1 Post-ARD Accrued Additional Interest Amount | | $ | — | |
| | | | | | | | Series 2015-1 Class A-2 Post-ARD Accrued Additional Interest Amount | | $ | — | |
| | | | | | | | Series 2016-1 Class A-2 Post-ARD Accrued Additional Interest Amount | | $ | — | |
| | xii. | | | | | | Senior Notes Unpaid Premiums and Make-Whole Prepayment Premiums | | | | |
| | | | | | | | Series 2015-1 Unpaid Premiums and Make-Whole Prepayment Premiums | | $ | — | |
| | | | | | | | Series 2016-1 Unpaid Premiums and Make-Whole Prepayment Premiums | | $ | — | |
| |
Reserve Accounts Related to Series of Notes Outstanding | | | | |
| |
| | Quarterly Fiscal Period | |
| | Available Senior Notes Interest Reserve Account Amount at beginning of Quarterly Fiscal Period | | $ | — | |
| | Less Withdrawals Related to: | |
| | i. | | | | | | Accrued and unpaid Senior Notes Quarterly Interest Amount on each Class of Senior Notes Outstanding to the extent that amounts on deposit in the Senior Notes Interest Payment Account are insufficient for such purpose | | $ | — | |
| | ii. | | | | | | Accrued and unpaid Variable Funding Note Commitment Fees Amount to the extent that amounts on deposit in the Variable Funding Note Commitment Fees Account are insufficient for such purpose, in each case with respect to such Quarterly Payment Date | | $ | — | |
| | iii. | | | | | | Release related to reduction in Senior Notes Interest Reserve Amount | | $ | — | |
| | iv. | | | | | | Withdrawal related to when Notes mature | | $ | — | |
| | | | | | | | Plus Deposits Related to: | | | | |
| | | | | | | | Interest Reserve Account Deficit Amount deposited pursuant to (ix) of Priority of Payments | | $ | — | |
| | | | | | | | | | | | |
| | Available Interest Reserve Account Amount at the end of Quarterly Fiscal Period | | $ | — | |
| | |
| | Cash Trapping Amounts on deposit in Cash Trap Reserve Account at beginning of Quarterly Fiscal Period | | $ | — | |
| | | | | | | | Less Withdrawals Related to: | | | | |
| | | | | | | | If Rapid Amortization Event, Event of Default, or VFN Renewal Date has not occurred and VFN has not been paid in full: | | | | |
| | | | | | | | Reimburse Advances | | $ | — | |
| | | | | | | | Reimburse Manager Advances | | $ | — | |
| | | | | | | | Pro rata, Class A-2 Notes (on any outstanding Series) Quarterly Interest Amounts, Series 2015-1 Class A-1 Notes Quarterly Interest Amounts and Class A-1 Commitment Fees Amounts | | $ | — | |
| | | | | | | | Senior Notes Scheduled Principal Payment Amounts | | $ | — | |
| | | | | | | | Any required payments of principal on the Variable Funding Notes | | $ | — | |
| | | | | | | | Cash Trapping Release Amount | | $ | — | |
| | | | | | | | Amount withdrawn following Rapid Amortization Event | | $ | — | |
| | | | | | | | Optional Prepayment of the Series 2015-1 Notes | | $ | — | |
| | | | | | | | Optional Prepayment of the Series 2016-1 Notes | | $ | — | |