SUNRISE Srl Serie 20152 Investor's Report Payment Date: 27/10/2017 Reporting Period 01/09/2017 30/09/2017
Issuer Available Funds Interest Available Funds Principal Available Funds (a) Interests on the Issuer Accounts and Net proceeds from Eligible Investments (a) Collections of Principal received during the Reference Period 21.850.296,08 (b) Collections of Interests and Collections of Fees 4.186.499,45 (b) Any amount received by the Issuer under any commingling Guarantee or any amount drawn out the Commingling Account (c) Any amount due and payable by Hedging counterparties (c) Portion of the Positive Price Adjustment and/or Partial Purchase Option Purchase Price up to the OA of the (d) Recoveries including any purchase price for the sale of the Defaulted Receivables under clause 16 of the Master Transfer Agreement 100.181,16 (d) Any amount to be paid by Agos pursuant to Clause 4 of the Warranty and Indemnity Agrrement (e) Portion of purchase price under clause 16 of the Master Transfer Agreement in excess of the Notes (e) Purchase Price (clause 16 of the Transer Agreement) corresponding to the Notes Principal Amount Outstanding (f) Portion of the Positive Price Adjustment and/or Partial Purchase Option Purchase Price in excess of the OA of the Receivables which are not Defaulted Receivables (g) Positive Price Adjustment and/or Partial Purchase Option Purchase Price for Defaulted Receviables (h) Positive balance of the Cash Reserve Account (without considering Interest Accrued) if senior notes still outstanding 32.170.094,00 (f) Amounts credited to the Defaulted Account (g) (h) 1.418.101,58 Any amount credited to the Cash Reserve Account but not in excess of the amount credited on the Isssue Date (after Senior Notes totally redeemed) Any amount credited to the Payment Interruption Risk Reserve Account (after Senor Notes totally redeemed) (i) Positive balance of the Payment Interruption Risk Reserve Account (without considering Interest Accrued) if senior notes still outstanding 10.723.364,74 (j) Positive balance of the Rata Posticipata Cash Reserve Account (without considering Interest Accrued) (k) Any other amount (*) 55.062,63 (l) Any amount credited to the Cash Reserve Account (after on the PD on which the senior notes will be redeemed in full) in excess item i of the Principal Available Funds) (*) including eur 97.259,69 as excess cash available on expenses account Total Interest Available Funds 47.125.076,72 Total Principal Available Funds 23.268.397,66
Order of Priority in respect of the Interest Available Funds Amounts Due Amounts Paid Amounts carried forward 1 Taxes and Expenses 22.151,58 22.151,58 2 Interest and Expenses Component to the Servicer (on a Cancellation Date) 3 Remuneration to Representative of Noteholders (including costs and expenses) 4 (a) Remuneration to Calculation Agent, Cash Manager, Account Bank, Paying Agents, Corporate Servicer, Programme Administrator, Depositary Bank, Securitisation Administrator, the BUS Facilitator and the BUS (to the extent 4.699,57 4.699,57 4 (b) Expenses Required Amount to the Expenses Account 5 Any amount due and payable to Hedging Counterparties under Hedging Agreement 152.791,90 152.791,90 6 Servicing Fee to the Servicer or to the SubServicer 230.241,78 230.241,78 7 (a) Interests on Class A Notes 27.001,25 27.001,25 7 (b) Interests on Class M1 Notes 34.300,00 34.300,00 8 Interests on Class M2 Notes 149.205,00 149.205,00 9 Payment Interruption Risk Reserve Account up to Payment Interruption Reserve Required Amount 10.723.364,74 10.723.364,74 10 Defaulted Interest Amount 11 Principal Amount Outstanding of the Receivables which have become Defaulted Receivables to the Defaulted 1.418.101,58 1.418.101,58 12 Cash Reserve Required Amount to the Cash Reserve Account (if and where applicable) 32.170.094,00 32.170.094,00 13 Amounts due and payable to Hedging Counterparties upon early termination of the Hedging Agreement 14 Rata Posticipata Cah Reserve Account up to the Interest Components not collected by the Issuer 15 Any amounts due the Joint Arrangers and Joint Lead Managers 16 Payments due to Originator under clause 6 of the Warranty and Indemnity Agreement 17 Payments due to Junior Subscriberr under clause [9] of the Junior Notes Subscription Agreement 18 Class J Base Interest(*) 727.500,00 727.500,00 19 Class J Additional Interest 1.465.625,32 1.465.625,32 (*)
Order of Priority in respect of the Principal Available Funds Amounts Due Amounts Paid Amounts carried forward 1 2 3 4 5 6 7 8 Defaulted Interest Amount Following the commencement of the Amortisation Period, to pay Class A principal amount During the Purchase Period, the Purchase Price of any Subsequent Portfolio purchased on such Payment Date Class M1/M2 principal amount Principal Component to the Servicer (on a Cancellation Date) Negative Price Adjustment Principal of Class J Notes (after the Class M1/M2 Notes are totally redeemed) Additional Interest to Class J Notes 23.268.397,66 23.268.397,08 0,58
The 20152 Series Notes : Amortisation Amounts Principal Available for redeem 23.268.397,66 Class A Notes Initial Outstanding Principal 67.644.046,50 RATING DBRS AAA (sf) RATING FITCH AA+ Class A Redeemed Amount 23.268.397,66 principal paid on Class A Notes 23.268.397,08 Class A Notes Residual Outstanding Principal 44.375.649,42 Interest Payment Amount due and paid on Class A 27.001,25 Interest Payment Date 27/10/2017 Interest Period 27/09/2017 27/10/2017 Interest amount 27.001,25 Class M1 Notes Initial Outstanding Principal 40.000.000,00 RATING DBRS A (high) RATING FITCH A+ Class M1 Redeemed Amount principal paid on Class M1 Notes Class M1 Notes Residual Outstanding Principal 40.000.000,00 Interest Payment Amount due and paid on Class M1 34.300,00 Interest Payment Date 27/10/2017 Interest Period 27/09/2017 27/10/2017 Interest amount 34.300,00 Class M2 Notes Initial Outstanding Principal 174.000.000,00 RATING DBRS A (high) RATING FITCH A+ Class M2 Redeemed Amount principal paid on Class M2 Notes Class M2 Notes Residual Outstanding Principal 174.000.000,00 Interest Payment Amount due and paid on Class M2 149.205,00 Interest Payment Date 27/10/2017 Interest Period 27/09/2017 27/10/2017 Interest amount 149.205,00 Class J Notes Initial Outstanding Principal 291.000.000,00 Class J Redeemed Amount principal paid on Class J Notes Class J Notes Residual Outstanding Principal 291.000.000,00 Interest Payment Amount due and paid on Class J 2.193.125,32 Interest Payment Date 27/10/2017 Interest Period 27/09/2017 27/10/2017 Interest amount from coupon 727.500,00 Interest amount from variable return 1.465.625,32
Portfolio Performance CURRENT PREVIOUS Receivables Eligible Outstanding Principal of the Portfolio at Calculation Date 511.712.083,49 534.980.481,15 Maximum Purchase Amount Subsequent Porfolio Other portfolio details Principal Amount Outstanding 536.872.934,25 558.913.975,33 Number of Receivables 447.840,00 447.840,00 Current number of Receivables 92.127,00 97.987,00 Average age (seasoning) of the Portfolio (in months) 34,00 33,00 Weighted average remaining term to maturity of the Portfolio (in months) 57,00 57,00 Rate of Return of the Portfolio 9,19 9,18 Collateral Pool Performance (end of Reference Period) Late Installments for 1 month 2 months 3 months 4 months 5 months 6 months 7 months 8 months Principal Amount Outstanding (including any Accrual of Interest) 10.553.486,75 5.041.402,49 3.351.755,47 2.642.195,82 2.449.498,25 1.726.849,80 1.156.877,12 216.413,80 Principal Installments due but unpaid 250.930,75 202.749,88 178.274,43 189.368,86 191.329,08 156.746,43 109.908,24 16.184,03 Insterest Installments due but unpaid 93.919,10 87.146,15 85.860,69 89.397,95 104.213,55 87.222,65 70.286,15 14.785,88 Others Installments due but unpaid 219.802,17 152.816,86 128.424,45 105.588,08 90.244,32 65.745,05 38.973,90 3.826,62 Number of Receivables 2.238 865 499 391 279 202 136 16 Defaults new defaults cumulated gross defaults (a) of which Cumulated Written off new recoveries cumulated recoveries Cumulated including those deriving defaults net of from repurchases of def. recovered amounts (ab) rec. (b) Principal Amount Outstanding (including any Accrual of Interest) 1.418.101,58 27.206.057,52 923.025,22 74.424,95 1.113.556,90 25.169.475,40 Number of Receivables 226,00 5.127,00 517,00 1.333,00 Pool concentration (including subsequent portfolio to be offered) current previous Pool of the New Vehicles 5,46% 5,51% Pool of the Used Vehicles 7,01% 7,16% Pool of the Personal Loans 82,70% 82,25% Pool of the Furniture Loans (Mobili) 4,51% 4,69% Pool of the Special Purpose Loans (Altro Finalizzato) 0,33% 0,38% Number of Receivables 447.840,00 447.840,00 Current Number of Receivables 92.127,00 97.987,00 Weighted Average age (seasoning) of the Portfolio (in months) 34,00 33,00 Weighted average remaining term to maturity of the Portfolio (in months) 57,00 57,00 Weighted average Rate of Return of the Portfolio 9,19 9,18 Number of loans in the Ref. Period that allows a "rata posticipata" 64.763,00 66.074,00 Principal Amount Outstanding of loans, in the Ref. Period, that allows a "rata posticipata" 347.218.633,29 360.958.536,82 Number of loans in the Ref. Period for which the Debtors have excercised a "rata posticipata" 123,00 172,00 Principal Amount Outstanding of loans, in the Ref. Period, for which the Debtors have excercised a "rata posticipata" 1.502.729,32 2.231.004,63 Amount of the Instalment in the Ref. Period in interest not paid by the Debtors following a "rata posticipata" 17.444,69 28.522,91 Amount of the Instalment in the Ref. Period in principal not paid by the Debtors following a "rata posticipata" 25.760,54 39.117,50 Extra UE debtors (%) 1,21 1,21 Coborrowers (%) 41,78 41,51
Reserves Calculation Cash Reserve Required Amount 32.170.094,00 Balance of the Cash Reserve Account (current) 32.170.094,00 Balance of the Cash Reserve Account (previous) 32.170.094,00 Rata Posticipata Cash Reserve Account if on the two immediately preceding CD the PAO of the Flexible Receivables in relation to which the relevant Debtors have exercised, during the relevant Reference Period, the option to postpone the payment of the relevant Installments is higher than 5% of the PAO of all the Flexible Receivables as of the CutOff Date preceding each CD Principal Amount Outstanding of the Flexible Receivables CD1 62,12% Principal Amount Outstanding of the Flexible Receivables that have excercised CD1 0,43% Principal Amount Outstanding of the Flexible Receivables CD2 62,07% Principal Amount Outstanding of the Flexible Receivables that have excercised CD2 0,62% Commingling Reserve Required Amount 21.446.729,49 Balance of the Commingling Reserve Account (current) 21.446.729,49 Balance of the Commingling Reserve Account (previous) 21.446.729,49 Payment Interruption Risk Reserve Required Amount 10.723.364,74 Balance of the Payment Interruption Risk Reserve Account (current) 10.723.364,74 Balance of the Payment Interruption Risk Reserve Account (previous) 10.723.364,74
Asset & Liabilities Reconciliation Asset Amount MM Size (% of assets) Liabilities Amount MM Size (% of assets) Receivables 511.712.083 93,15% Class A 44.375.649 8,08% Payment Interruption Risk Reserve 10.723.365 1,95% Class M1 40.000.000 7,28% Commingling Reserve 21.446.729 3,90% Class M2 174.000.000 31,67% Cash Reserve 5.443.431 0,99% Class J 291.000.000 52,97% Subsequent Portfolio 0,00% TOTAL 549.325.609 TOTAL 549.375.649 Principal Amount Outstanding of the Receivables which have become Defaulted Receivables to the Defaulted Account since Inception Amount Due 27.206.057,52 Amount Paid 27.206.057,52 Replenishment Amount N.A
CRR statement Class A (Public Placement) 44.375.649,42 Class A Notes privatelyplaced with investors which are not in the Originator Group 0,00% Class A Notes retained by a member of the Originator Group 0,00% Class A Notes publiclyplaced with investor's which are not in the Originator Group 100,00% Class M1 40.000.000,00 Class M1 Notes privatelyplaced with investors which are not in the Originator Group 0,00% Class M1 Notes retained by a member of the Originator Group 0,00% Class M1 Notes publiclyplaced with investor's which are not in the Originator Group 100,00% Class M2 (Self Retained) 174.000.000,00 Class M2 Notes privatelyplaced with investors which are not in the Originator Group 0,00% Class M2 Notes retained by a member of the Originator Group 100,00% Class M2 Notes publiclyplaced with investor's which are not in the Originator Group 0,00% Class J (Self Retained) 291.000.000,00 Notes Residual Total Outstanding Amount as of Payment Date 27/10/2017 549.375.649,42 Notes with the Originator 84,64% Agos Ducato, as originator, confirms to maintain a material net economic interest of at least 5% in the securitisation in accordance with Article 405, par. 2, letter (d) of Regulation (EU) 2013/575 (referred to as the Capital Requirements Regulation, CRR) and Article 51, par. 1, letter (d) of Regulation (EU) 2013/231 (referred to as the Alternative Investment Fund Manager Regulation, AIFMR)'
Trigger Events Trigger Notice Breach of R&W by the Issuer Breach of Obligations by the Issuer Insolvency of the Issuer Windingup of the Issuer Unlawfulness of the Issuer Breach of Rep&Warranties by the Originator Breach of Obligations of the Originator Insolvency of the Originator Renegotiations of the Originator WindingUp/Liquidation of the Originator Invalidity of the Transaction Documents Revoking of the Servicer Breach of Delinquent Relevant Threshold Breach of Default Relevant Threshold Cash Reserve shortfall Balance of General Account higher than 110,000,000.00 Default Account not credited Compliance with the Concentration Limits Excess Spread > = 7% Single Debtor concentration < = 0,008% of total portfolio Personal Loans: max 75% of total portfolio Used Vehicles: max 8% of total portfolio Average size of Personal loans < = Eur 15,000 Payments by postal bulletin: max 5% of total portfolio Flexible loans: max 75% of total portfolio Insurance Premia <= 10% ADDITIONAL TERMINATION EVENTS (Hedging Agreement) Fitch Rating Event First Level Fitch Required Ratings N.A. N.A. F2 or above and A or above, for so long as the highest ranking Notes have a rating of "AA+sf" or lower (but higher than "A+sf") by Fitch Subsequent Fitch Downgrade N.A. N.A. DBRS RATING EVENT Dbrs First Rating Event N.A. N.A. First Rating Threshold entity's longterm "A" Dbrs Second Rating Event N.A. N.A. Second Rating Threshold entity's longterm "BBB"
Contact Information Name of contact Doriana Bettini phone number +39 02 72 303 528 email Name of contact doriana.bettini@cacib.com Marta Elia phone number +39 02 72 303 235 email marta.elia@cacib.com Larisa Mocellin +39 02 72 303 235 Larisa.MOCELLIN@cacib.com)