Golden Bar (Securitisation) S.R.L

Transcription

1 External Parties Servicer & Originator Santander Consumer Bank S.p.A Rating Agency DBRS, Inc. Moody's Investors Service, Inc. Account Bank Banco Santander S.A AG, London Branch Table of Contents Page 1. Notes Payment Details 2 2. Collection Summary 3 3. Pre-Trigger Priority of Payments 4 4. Reserve Accounts 6 5. Post-Trigger Priority of Payments 7 6. Portfolio Information 8 Representative of Noteholders Deutsche Trustee Co. Limited Total Number of Pages 9 Dates Contacts Original Closing Date October 09, 2015 First Distribution Date January 20, 2016 Distribution Date July 20, 2017 Next Distribution Date October 20, 2017 Legal Maturity Date October 20, 2031 Distribution Frequency Quarterly Anna Maria Pettinelli Relationship Manager Phone: Fax: annamaria.pettinelli@db.com Address: Via Turati, 25/ Milano, Italy Period[Start] Period[End] Accrual Number of Days April 20, 2017 July 19, Page 1 of 9

2 Notes Payment Details Current Period Distributions Class ISIN Ccy Original Balance Beginning Balance Total Distribution Beginning Pool Factor Ending Pool Factor Ending Balance (1) (2) (3) (4)=(2)+(3) (5) (6) (7)=(1)-(3) A IT ,000,00 825,000,00 3,126,75 3,126, ,000,00 B IT ,000,00 65,000,00 312,00 312, ,000,00 C IT ,000,00 110,000,00 12,155, ,155, ,000,00 Total 1,000,000,00 1,000,000,00 15,594, ,594, ,000,000,00 Accrual Detail Class DaysMethod Index Margin Rate (1) (2) (3) = (1) + (2) Beginning Balance Prior Unpaid (4) Accrued (5) Total Due (6) = (4) + (5) Paid (7) Current Unpaid (8) = (6) - (7) A Act/360 N/A N/A % 825,000,00 3,126,75 3,126,75 3,126,75 B Act/360 N/A N/A % 65,000,00 312,00 312,00 312,00 C Act/360 N/A N/A 000% 110,000,00 12,155, Total 1,000,000,00 3,438,75 3,438,75 15,594, Deficiency Ledger Class Beginning Ledger Balance Increase of Debit on Ledger this Period Reduction of Debit on Ledger this Period Closing Ledger Balance A B C ,128, ,128, Ratings Detail Class ISIN Code DBRS Moody's A IT A A1 B IT BBB Baa2 C IT Not Rated Not Rated Page 2 of 9

3 Collection Summary Pool cut-off Date June 30, 2017 Available Funds 43,602, (i) Components received by the Issuer 18,295, (ii) Amount deriving from the Eligible Investments (Made From Collection Account ) (iii) Cash Reserve Amount 25,000,00 (iv) Amount deriving from the Eligible Investments(Made From Cash Reserve Account ) (v) Set-Off Reserve (vi) Amount deriving from the Set-Off Reserve Account following Liquidiation Date (vii) Accrued on Accounts (viii) Payments made to the Issuer by other party (ix) Revenue Eligible Investments Amount preceding Liquidation Date (x) Any Recoveries attributes from 306, (xi) Any other amount standing to the credit of the Collection Account (xii) Any amount transferred from Available Funds (xiii) Drawdown from subordinated loan Available Funds 113,386, (i) Components received by the Issuer 109,467, (ii) Amount deriving from the Eligible Investments following Liquidiation Date (iii) Deficiency Ledger Amount calculated in respect of such Calculation Date 2,128, (iv) Amount retained on the preceding Payment Date 1,037, (v) Payment made to the Issuer by the Seller (vi) Purchase Price received 753, (vii) Balance standing credit of the Expenses Account (viii) Any amount transferred from Available Funds (ix)additional Subscription Payment NOTE: 300 mio increased pool factor has been set-off Page 3 of 9

4 Pre-Trigger Priority of Payments Pre-Trigger Priority of Payments Available Funds 43,602, (i) Payment of Fees, Costs, libilities and any other expenses (A) Taxes (B) Expenses not sufficient to pay from Expenses Account (ii) Payment of any Fees and Expenses (A) Payment of fees and expenses in order ot preserve the corporate existence of the Issuer 20, (B) Payment of fees and expenses in connection with the listing, deposit or rating of the Notes (C) Payment of fees and expenses to any other parties (D) Payment of fees and expenses in connection with Representative of Noteholders 1,25 (E) Replenish the Expenses Account up to the Retention Amount (iii) Payment of fees and expenses to third parties (A) Paying Agent (B) Italian Paying Agent (C) Listing Agent (D) Luxembourg Paying Agent (E) Agent Bank (F) Computation Agent 2,50 (G) Corporate Services Provider (H) Stichtingen Corporate Services Provider (I) Account Bank 47, (J) Other Issuer Creditors (iv) Payment of Servicing Fees 320, (v) Payment of Class A Amount 3,126,75 (vi) Payment of Class A Notes Deficiency Ledger (vii) Payment of Class B Amount 312,00 (viii) Payment of Class B Notes Deficiency Ledger (ix) If Servicer Report Delivery failure Event, retain all the amounts into the Collection Account (x) Payment of Junior Notes Deficiency Ledger 2,128, (xi) Payment to Cash Reserve Account to the extent of Target Cash Reserve Amount 25,000,00 (xii) Delivery of a Set-Off Reserve Trigger Notice, credit Set-Off Reserve Account to the extent of Target Set-Off Reserve Amount (xiii) Payment towards Available Funds Page 4 of 9

5 (xiv) Payment to the Subscriber under the Underwriting Agreement (xv) Payment of interest to the Subordinate Loan Provider (xvi) Payment of principal to the Subordinate Loan Provider (xvii) Payment to the Santander Consumer Bank in respect of the Seller Claims 487, (xviii) Payment due to the Servicer (A) Servicer Advance (B) Insurance Premium (xix) Payment of any fees, cost, liabilities and other expenses (xx) Payment of Junior Notes Amount 12,155, Available Funds 113,386, (i) If Servicer Report Delivery Failure Event, retain all the amounts into the Collection Account (ii) Payment towards provision (i) to (viii) of the Pre-Trigger Priority of Payments to the extent not paid (iii) During Programme Period (A) Payment to the Seller of the amount due as Purchase Price Amount 112,077, (B) Retain in reminder of the Available Funds into the Collection Account 1,309, (iv) During Amortising Period, Payment of to Class A Notes (v) During Amortising Period, Payment of to Class B Notes (vi) Payment of the Subscriber to the extent not paid (vii) Payment of principal to the Subordinate Loan Provider (viii) During Amortising Period, Payment of to Junior Notes until EUR 30,000 (ix) On the Cancellation Date, Payment to the Junior Notes (x) Payment of Junior Notes Additional Remuneration Page 5 of 9

6 Reserve Accounts Reserve Accounts Cash Reserve Account Beginning Balance 25,000,00 Withdrawal 25,000,00 Deposit 25,000,00 Ending Balance 25,000,00 Target Cash Reserve Amount 25,000,00 Set-Off Reserve Account Beginning Balance Withdrawal Deposit Ending Balance Target Set-Off Reserve Amount Page 6 of 9

7 Post-Trigger Priority of Payments Post-Trigger Priority of Payments (i) Payment of Fees, Costs, libilities and any other expenses (A) Taxes (B) Expenses not sufficient to pay from Expenses Account (ii) Payment of any Fees and Expenses (A) Payment of fees and expenses in order ot preserve the corporate existence of the Issuer (B) Payment of fees and expenses in connection with the listing, deposit or rating of the Notes (C) Payment of fees and expenses in connection with Representative of Noteholders (D) Replenish the Expenses Account up to the Retention Amount (iii) Payment of fees and expenses to third parties (A) Paying Agent (B) Italian Paying Agent (C) Listing Agent (D) Luxembourg Paying Agent (E) Agent Bank (F) Computation Agent (G) Corporate Services Provider (H) Stichtingen Corporate Services Provider (I) Account Bank (J) Other Issuer Creditors (K) Servicer (iv) Payment of Class A Amount (v) Payment of Class A Amount (vi) Payment of Class B Amount (vii) Payment of Class B Amount (viii) Payment to the Subscriber under the Underwriting Agreement (ix) Payment to the Santander Consumer Bank in respect of the Seller Claims (x) Payment due to the Servicer (A) Servicer Advance (B) Insurance Premium (xi) Payment of interest to the Subordinate Loan Provider (xii) Payment of principal to the Subordinate Loan Provider (xiii) Payment of to Junior Notes until EUR 30,000 (xiv) On the Cancellation Date, Payment to the Junior Notes (xv) Payment of Junior Notes Amount Page 7 of 9

8 Portfolio Information Portfolio Information Page 8 of 9

9 Page 9 of 9