0001144204-17-059205.txt : 20171115 0001144204-17-059205.hdr.sgml : 20171115 20171115060655 ACCESSION NUMBER: 0001144204-17-059205 CONFORMED SUBMISSION TYPE: 10-D PUBLIC DOCUMENT COUNT: 13 CONFORMED PERIOD OF REPORT: 20171031 0001226006 0001602566 FILED AS OF DATE: 20171115 DATE AS OF CHANGE: 20171115 ABS ASSET CLASS: Credit card FILER: COMPANY DATA: COMPANY CONFORMED NAME: Synchrony Credit Card Master Note Trust CENTRAL INDEX KEY: 0001290098 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 200268039 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-107495-02 FILM NUMBER: 171203787 BUSINESS ADDRESS: STREET 1: 777 LONG RIDGE RD,BUILDING B, 3RD FLOOR CITY: STAMFORD STATE: CT ZIP: 06902 BUSINESS PHONE: 2035852351 MAIL ADDRESS: STREET 1: 777 LONG RIDGE RD,BUILDING B, 3RD FLOOR CITY: STAMFORD STATE: CT ZIP: 06902 FORMER COMPANY: FORMER CONFORMED NAME: GE Capital Credit Card Master Note Trust DATE OF NAME CHANGE: 20040512 FILER: COMPANY DATA: COMPANY CONFORMED NAME: RFS HOLDING LLC CENTRAL INDEX KEY: 0001226006 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 571173164 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-D SEC ACT: 1934 Act SEC FILE NUMBER: 333-107495 FILM NUMBER: 171203786 BUSINESS ADDRESS: STREET 1: 777 LONG RIDGE RD,BUILDING B, 3RD FLOOR CITY: STAMFORD STATE: CT ZIP: 06902 BUSINESS PHONE: 2035856669 MAIL ADDRESS: STREET 1: 777 LONG RIDGE RD,BUILDING B, 3RD FLOOR CITY: STAMFORD STATE: CT ZIP: 06902 10-D 1 tv479146_10d.htm FORM 10-D

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
 
Washington, D.C. 20549
 
FORM 10-D
 
ASSET-BACKED ISSUER
DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934

 

 

 For the monthly distribution period from October 1, 2017 to October 31, 2017

 

 

 Commission File Number of issuing entity: 333-130030-01, 333-169151-01, 333-144945-01, 333-181466
Central Index Key Number of issuing entity: 0001290098



 

Synchrony Credit Card Master Note Trust
(Exact Name of issuing entity as specified in its charter)

 

 Commission File Number of depositor: 333-130030, 333-169151, 333-144945, 333-181466-01
Central Index Key Number of depositor: 0001226006



 

RFS Holding, L.L.C.
(Exact Name of Registrant as Specified in its Charter)

 

Synchrony Bank
(Exact Name of Sponsor as Specified in its Charter)
Central Index Key Number of Sponsor: 0001602566

 

Delaware
(State or Other Jurisdiction of Incorporation or organization of the issuing entity)

 

57-1173164 (RFS Holding, L.L.C.) 20-0268039 (Synchrony Credit Card Master Note Trust)
(I.R.S. Employer Identification No.)

 

c/o Synchrony Financial    
777 Long Ridge Rd, Building S, 3rd Floor    
Stamford, CT   06902
(Address of Principal Executive Office of the issuing entity)   (Zip Code)

 

 

(877) 441-5094
(Telephone Number, Including Area Code)

 

 

 
(Former Name or Former Address, if Changed Since Last Report)

 

 

Registered reporting pursuant to (check one)

 

 

  Section 12(b) Section 12(g) Section 15(d)     Name of Exchange
    (If Section 12(b))
Title of Class        
Series 2012-2, Class A |__| |__| |_X_|       ___________
Series 2012-7, Class A |__| |__| |_X_|       ___________
Series 2012-7, Class B |__| |__| |_X_|       ___________
Series 2013-1, Class A |__| |__| |_X_|       ___________
Series 2013-1, Class B |__| |__| |_X_|       ___________
Series 2014-1, Class A |__| |__| |_X_|       ___________
Series 2014-1, Class B |__| |__| |_X_|       ___________
Series 2014-1, Class C |__| |__| |_X_|       ___________
Series 2015-1, Class A |__| |__| |_X_|       ___________
Series 2015-1, Class B |__| |__| |_X_|       ___________
Series 2015-2, Class A |__| |__| |_X_|       ___________
Series 2015-3, Class A |__| |__| |_X_|       ___________
Series 2015-3, Class B |__| |__| |_X_|       ___________
Series 2015-4, Class A |__| |__| |_X_|       ___________
Series 2015-4, Class B |__| |__| |_X_|       ___________
Series 2016-1, Class A |__| |__| |_X_|       ___________
Series 2016-1, Class B |__| |__| |_X_|       ___________
Series 2016-2, Class A |__| |__| |_X_|       ___________
Series 2016-2, Class B |__| |__| |_X_|       ___________
Series 2016-3, Class A |__| |__| |_X_|       ___________
Series 2016-3, Class B |__| |__| |_X_|       ___________
Series 2017-1, Class A |__| |__| |_X_|       ___________
Series 2017-1, Class B |__| |__| |_X_|       ___________
Series 2017-1, Class C |__| |__| |_X_|       ___________

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such requirements for the past 90 days. Yes: [ X ] No: [__]

 

 

PART I - Distribution Information.

Item 1. Distribution and Pool Performance Information.

 

The response to Item 1 is set forth herein and in Exhibits 99.1, 99.2, 99.3, 99.4, 99.5, 99.6, 99.7, 99.8, 99.9, 99.10, 99.11, and 99.12.

 

Trust Performance                
   Oct-17   Sep-17   Aug-17   3-Month Avg 
Gross Trust Yield   25.83%   24.92%   25.63%   25.46%
Gross Charge-Off Rate   6.54%   5.25%   6.01%   5.93%
Gross Charge-Off Rate Excluding Fraud   6.33%   5.06%   5.84%   5.74%
Net Charge Off excluding Fraud   5.23%   4.16%   4.86%   4.75%
Trust excess spread percentage   15.61%   16.02%   15.98%   15.87%
Payment Rate   13.88%   13.44%   14.18%   13.83%
                     
Delinquency Data                    
1-29 Days Delinquent   2.94%   3.47%   3.09%   3.17%
30-59 Days Delinquent   0.97%   1.00%   0.92%   0.96%
60-89 Days Delinquent   0.71%   0.70%   0.66%   0.69%
90-119 Days Delinquent   0.57%   0.56%   0.54%   0.56%
120-149 Days Delinquent   0.50%   0.49%   0.47%   0.49%
150-179 Days Delinquent   0.41%   0.44%   0.35%   0.40%
180 or Greater Days Delinquent   0.00%   0.00%   0.00%   0.00%
                     
BOP Principal Receivables ($B)  $11.6   $11.7   $11.8   $11.7 

 

Charge-offs are executed on charge-off cycle dates which occur on various days during each distribution period. The number of different charge-off cycle dates in each distribution period varies based on such factors as the calendar and the timing of billing cycles. As a result, the amount of charged-off receivables can vary between distribution periods with no corresponding change in the performance of the trust portfolio. The following table sets forth the number of different charge-off cycle dates for each distribution period ending in the months indicated. Each distribution period ending in or prior to April 2017 began on the 22nd day of the previous calendar month and ended on the 21st day of the calendar month indicated below. The distribution period ending in May 2017 began on April 22, 2017 and ended on May 31, 2017. Each distribution period ending after May 2017 begins on the first calendar day and ends on the last calendar day of the calendar month indicated below.

 

   2016  2017
 January   28   26
 February   30   32
 March   26   25
 April   29   29
 May   26   38*
 June   30   27
 July   27   28
 August   28   28
 September   30   26
 October   26   30
 November   30   28
 December   27   28

 

* The May 2017 distribution period began on April 22, 2017 and ended on May 31, 2017.

 

No assets securitized by RFS Holding, L.L.C. (the “Securitizer”) and held by Synchrony Credit Card Master Note Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties during the distribution period October 1, 2017 through October 31, 2017. The most recent Form ABS-15G filed by the Securitizer was filed on February 13, 2017. The CIK number of the Securitizer is 0001226006.

 

 

ITEM 1A – Asset-Level Information.

Inapplicable.

 

ITEM 1B – Asset Representations Reviewer and Investor Communication.

Inapplicable.

 

PART II - Other Information

 

ITEM 2 – Legal Proceedings.

 

Nothing to report

 

ITEM 3 – Sales of Securities and Use of Proceeds.

Nothing to report.

 

ITEM 4 – Defaults Upon Senior Securities.

Nothing to report.

 

ITEM 5 – Submission of Matters to a Vote of Security Holders.

Nothing to report.

 

ITEM 6 – Significant Obligors of Pool Assets.

Nothing to report.

 

ITEM 7 – Change in Sponsor Interest in the Securities.

Nothing to report.

 

ITEM 8 – Significant Enhancement Provider Information.

Inapplicable.

 

ITEM 9 – Other Information.

Nothing to report.

 

 

 

ITEM 10 - Exhibits

 

Exhibit No. Document Description
99.1 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2012-2, for November 15, 2017 Payment Date.
99.2 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2012-7, for November 15, 2017 Payment Date.
99.3 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2013-1, for November 15, 2017 Payment Date.
99.4 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2014-1, for November 15, 2017 Payment Date.
99.5 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-1, for November 15, 2017 Payment Date.
99.6 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-2, for November 15, 2017 Payment Date.
99.7 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-3, for November 15, 2017 Payment Date.
99.8 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-4, for November 15, 2017 Payment Date.
99.9 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2016-1, for November 15, 2017 Payment Date.
99.10 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2016-2, for November 15, 2017 Payment Date.
99.11 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2016-3, for November 15, 2017 Payment Date.
99.12 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2017-1, for November 15, 2017 Payment Date.

 

 

 

 

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
     
            RFS Holding, L.L.C., as depositor
     
Dated: November 15, 2017           By: /s/ Andrew Lee
            Name: Andrew Lee
            Title: Vice President

 

 

 

 

INDEX TO EXHIBITS

 

Exhibit No. Document Description
99.1 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2012-2, for November 15, 2017 Payment Date.
99.2 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2012-7, for November 15, 2017 Payment Date.
99.3 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2013-1, for November 15, 2017 Payment Date.
99.4 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2014-1, for November 15, 2017 Payment Date.
99.5 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-1, for November 15, 2017 Payment Date.
99.6 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-2, for November 15, 2017 Payment Date.
99.7 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-3, for November 15, 2017 Payment Date.
99.8 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2015-4, for November 15, 2017 Payment Date.
99.9 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2016-1, for November 15, 2017 Payment Date.
99.10 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2016-2, for November 15, 2017 Payment Date.
99.11 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2016-3, for November 15, 2017 Payment Date.
99.12 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2017-1, for November 15, 2017 Payment Date.

 

 

EX-99.1 2 tv479146_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2012-2

 

Class A 2.2200% Notes

Class B 2.7600% Notes

Class C 3.6500% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2012-2 Indenture Supplement (the “Indenture Supplement”), dated as of February 02, 2012, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2012-2 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information

 

a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47

 

II. Investor Information (Sum of all Series)

 

a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

 Page 1 of 9 

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
       
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00

 

III. Trust Performance Data (Monthly Period)

 

a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

 Page 2 of 9 

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
       
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

 Page 3 of 9 

 

 

IV. Series Performance Data

 

a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 4.0658%
  ii. Prior Monthly Period 4.0658%
  iii. Two Months Prior Monthly Period 4.0658%
  iv. Three-Month Average 4.0658%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.2272%
  ii. Prior Monthly Period 15.6092%
  iii. Two Months Prior Monthly Period 15.5510%
  iv. Quarterly Excess Spread Percentage 15.4624%

 

V. Investor Information Regarding Distributions to Noteholders

 

a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.850000
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.850000
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 2.300000
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 2.300000
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 3.041667
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 3.041667
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000

 

VI. Investor Information

 

a. Class A Note Initial Principal Balance 600,000,000.00
b. Class B Note Initial Principal Balance 75,709,779.00
c. Class C Note Initial Principal Balance 51,104,101.00
d. Initial Excess Collateral Amount (As of Payment Date) 109,423,054.00
e. Initial Collateral Amount (As of Payment Date) 836,236,934.00
     
f. Class A Note Principal Balance  
  i. Beginning of Interest Period 600,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 600,000,000.00
     
g. Class B Note Principal Balance  
  i. Beginning of Interest Period 75,709,779.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 75,709,779.00

 

 Page 4 of 9 

 

 

h. Class C Note Principal Balance  
  i. Beginning of Interest Period 51,104,101.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 51,104,101.00
     
i. Excess Collateral Amount  
  i. Beginning of Interest Period 109,423,054.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 109,423,054.00
     
j. Collateral Amount  
  i. Beginning of Interest Period 836,236,934.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs  0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 836,236,934.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 7.2622%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
     
k. Required Excess Collateral Amount (As of Payment Date) 109,423,054.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections

(Section references relate to Indenture Supplement)

 

a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00

 

VIII. Investor Percentages - BOP Balance and Series Account Information

 

a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 836,236,934.00
b. Allocation Percentage Numerator - for Principal Collections 836,236,934.00
c. Allocation Percentage Denominator  

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71

 

d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
   
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
   
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 7.2354%
   
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 7.2354%
   
h. Series Allocation Percentage 8.0818%

 

 Page 5 of 9 

 

 

IX. Collections and Allocations Trust   Series
       
a. Finance Charge Collections 238,212,962.46   17,235,670.20
b. Recoveries 10,611,409.04   767,778.30
c. Principal Collections 1,604,658,563.81   116,103,529.90
d. Default Amount 63,007,636.34   4,558,857.03
e. Dilution 100,701,663.87   7,286,172.22
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 17,235,670.20
  ii. Excess Finance Charge Collections allocable to Series 2012-2 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 767,778.30
       
i. Available Finance Charge Collections (Sum of h.i through h.vii) 18,003,448.50
j. Total Collections (c.Series + i.) 134,106,978.40
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,439,602.42

 

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement

 

a. Available Finance Charge Collections 18,003,448.50
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 28.29
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,393,728.22
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,393,728.22
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 1,110,000.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 174,132.49
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 155,441.64
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00
       
vi. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 4,558,857.03
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
vii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
viii. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00

 

 Page 6 of 9 

 

 

ix. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
x. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xi. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
xii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiii. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 10,611,260.83
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 10,611,260.83
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2012_2 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

XI. Excess Finance Charge Collections (Group One)

 

a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2012-2 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2012-2 0.00

 

XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)

 

a. Investor Principal Collections 116,103,529.90
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 4,558,857.03
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge 0.00
  Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii)  
     
g. Available Principal Collections (Deposited to Principal Account) 120,662,386.93
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 120,662,386.93
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 120,662,386.93
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
  vi. Total Principal Collections Available to Share (Inclusive of Series 2012-2) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

 Page 7 of 9 

 

 

XIII. Series 2012-2 Accumulation

 

a. Controlled Accumulation Period Length in months (scheduled) 1
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  

  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00

 

XIV. Reserve Account Funding (Section references relate to Indenture Supplement)

 

a. Reserve Account Funding Date (scheduled) 10/15/2018
b. Required Reserve Account Amount (Reduced to 0% due to the reduction of Controlled Accumulation Period to 1 month) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

XV. Spread Account Funding (Section references relate to Indenture Supplement)

 

a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class C Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

 Page 8 of 9 

 

 

XVI. Series Early Amortization Events

 

a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 4.0658%
  iii. Three month Average Excess Spread 15.4624%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 01/15/2019
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

 Page 9 of 9 

EX-99.2 3 tv479146_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2012-7

 

Class A 1.7600% Notes

Class B 2.2100% Notes

Class C 3.0000% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2012-7 Indenture Supplement (the “Indenture Supplement”), dated as of October 17, 2012, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2012-7 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.6520%
  ii. Prior Monthly Period 3.6520%
  iii. Two Months Prior Monthly Period 3.6520%
  iv. Three-Month Average 3.6520%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.6410%
  ii. Prior Monthly Period 16.0230%
  iii. Two Months Prior Monthly Period 15.9648%
  iv. Quarterly Excess Spread Percentage 15.8763%
     
V. Investor Information Regarding Distributions to Noteholders  
     
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.466667
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.466667
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.841667
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.841667
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.500000
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.500000
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
VI. Investor Information  
   
a. Class A Note Initial Principal Balance 500,000,000.00
b. Class B Note Initial Principal Balance 63,091,483.00
c. Class C Note Initial Principal Balance 42,586,750.00
d. Initial Excess Collateral Amount (As of Payment Date) 88,766,212.00
e. Initial Collateral Amount (As of Payment Date) 694,444,445.00
     
f. Class A Note Principal Balance  
  i. Beginning of Interest Period 500,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 500,000,000.00
     
g. Class B Note Principal Balance  
  i. Beginning of Interest Period 63,091,483.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 63,091,483.00

 

Page 4 of 9

 

 

h. Class C Note Principal Balance  
  i. Beginning of Interest Period 42,586,750.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 42,586,750.00
     
i. Excess Collateral Amount  
  i. Beginning of Interest Period 88,766,212.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 88,766,212.00
     
j. Collateral Amount  
  i. Beginning of Interest Period 694,444,445.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 694,444,445.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 6.0308%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
     
k. Required Excess Collateral Amount (As of Payment Date) 88,766,212.00
     
VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 694,444,445.00
b. Allocation Percentage Numerator - for Principal Collections 694,444,445.00
c. Allocation Percentage Denominator  
     
  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 6.0086%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 6.0086%
     
h. Series Allocation Percentage 6.7114%

 

Page 5 of 9

 

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   14,313,185.44
b. Recoveries 10,611,409.04   637,593.63
c. Principal Collections 1,604,658,563.81   96,416,984.95
d. Default Amount 63,007,636.34   3,785,856.06
e. Dilution 100,701,663.87   6,050,726.93
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 14,313,185.44
  ii. Excess Finance Charge Collections allocable to Series 2012-7 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 637,593.63
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 14,950,779.07
j. Total Collections (c.Series + i.) 111,367,764.02
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 956,017.18
       
X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
     
a. Available Finance Charge Collections 14,950,779.07
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 23.49
     
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,157,407.41
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,157,407.41
     
iii. On a pari passu basis:  
  a. Class A Monthly Interest 733,333.33
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
     
iv. On a pari passu basis:  
  a. Class B Monthly Interest 116,193.48
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
     
v. On a pari passu basis:  
  a. Class C Monthly Interest 106,466.88
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00
     
vi. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 3,785,856.06
  b. Aggregate Investor Uncovered Dilution Amount 0.00
     
vii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
     
viii. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00

 

Page 6 of 9

 

 

 

ix. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
x. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xi. On a pari passu basis:  
       
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
     
xii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiii. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 9,051,498.42
       
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 9,051,498.42
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2012_7 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00
       
XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2012-7 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2012-7 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 96,416,984.95
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 3,785,856.06
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge 0.00
  Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii)  
     
g. Available Principal Collections (Deposited to Principal Account) 100,202,841.01
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 100,202,841.01
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 100,202,841.01
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
  vi. Total Principal Collections Available to Share (Inclusive of Series 2012-7) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

Page 7 of 9

 

 

XIII. Series 2012-7 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 2
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 06/17/2019
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00
   
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class C Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

Page 8 of 9

 

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.6520%
  iii. Three month Average Excess Spread 15.8763%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 09/16/2019
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.3 4 tv479146_ex99-3.htm EXHIBIT 99.3

 

Exhibit 99.3

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2013-1

 

Class A 1.3500% Notes

Class B 1.6900% Notes

Class C 1.9400% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2013-1 Indenture Supplement (the “Indenture Supplement”), dated as of March 26, 2013, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2013-1 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.2532%
  ii. Prior Monthly Period 3.2532%
  iii. Two Months Prior Monthly Period 3.2532%
  iv. Three-Month Average 3.2532%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 16.0398%
  ii. Prior Monthly Period 16.4218%
  iii. Two Months Prior Monthly Period 16.3636%
  iv. Quarterly Excess Spread Percentage 16.2751%
     
V. Investor Information Regarding Distributions to Noteholders  
     
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.125000
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.125000
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.408333
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.408333
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 1.616667
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 1.616667
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
VI. Investor Information  
   
a. Class A Note Initial Principal Balance 800,000,000.00
b. Class B Note Initial Principal Balance 100,946,372.00
c. Class C Note Initial Principal Balance 68,138,802.00
d. Initial Excess Collateral Amount (As of Payment Date) 134,363,102.00
e. Initial Collateral Amount (As of Payment Date) 1,103,448,276.00
     
f. Class A Note Principal Balance  
  i. Beginning of Interest Period 800,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 800,000,000.00
     
g. Class B Note Principal Balance  
  i. Beginning of Interest Period 100,946,372.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 100,946,372.00

 

Page 4 of 9

 

 

h. Class C Note Principal Balance  
  i. Beginning of Interest Period 68,138,802.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 68,138,802.00
     
i. Excess Collateral Amount  
  i. Beginning of Interest Period 134,363,102.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 134,363,102.00
     
j. Collateral Amount  
  i. Beginning of Interest Period 1,103,448,276.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 1,103,448,276.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 9.5828%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
     
k. Required Excess Collateral Amount (As of Payment Date) 134,363,102.00
     
VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 1,103,448,276.00
b. Allocation Percentage Numerator - for Principal Collections 1,103,448,276.00
c. Allocation Percentage Denominator  
     
  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 9.5474%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 9.5474%
     
h. Series Allocation Percentage 10.6642%

 

Page 5 of 9

 

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   22,743,158.67
b. Recoveries 10,611,409.04   1,013,114.30
c. Principal Collections 1,604,658,563.81   153,203,268.00
d. Default Amount 63,007,636.34   6,015,594.85
e. Dilution 100,701,663.87   9,614,396.69
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 22,743,158.67
  ii. Excess Finance Charge Collections allocable to Series 2013-1 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 1,013,114.30
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 23,756,272.97
j. Total Collections (c.Series + i.) 176,959,540.97
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,152,361.19
       
X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
     
a. Available Finance Charge Collections 23,756,272.97
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 37.32
     
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,839,080.46
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,839,080.46
     
iii. On a pari passu basis:  
  a. Class A Monthly Interest 900,000.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
     
iv. On a pari passu basis:  
  a. Class B Monthly Interest 142,166.14
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
     
v. On a pari passu basis:  
  a. Class C Monthly Interest 110,157.73
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00
     
vi. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 6,015,594.85
  b. Aggregate Investor Uncovered Dilution Amount 0.00
     
vii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
     
viii. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00

 

Page 6 of 9

 

 

 

ix. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
x. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xi. On a pari passu basis:  
       
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
     
xii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiii. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 14,749,236.47
       
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 14,749,236.47
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2013_1 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00
       
XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2013-1 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2013-1 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 153,203,268.00
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 6,015,594.85
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge 0.00
  Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii)  
     
g. Available Principal Collections (Deposited to Principal Account) 159,218,862.85
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 159,218,862.85
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 159,218,862.85
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
  vi. Total Principal Collections Available to Share (Inclusive of Series 2013-1) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

Page 7 of 9

 

 

XIII. Series 2013-1 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
a. Reserve Account Funding Date (scheduled) N/A
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00
   
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class C Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

Page 8 of 9

 

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.2532%
  iii. Three month Average Excess Spread 16.2751%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 03/15/2018
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.4 5 tv479146_ex99-4.htm EXHIBIT 99.4

 

Exhibit 99.4

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust
Series 2014-1

 

Class A 1.6100% Notes

Class B 1.8100% Notes

Class C 1.9100% Notes

Class D 2.3600% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2014-1 Indenture Supplement (the “Indenture Supplement”), dated as of November 20, 2014, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2014-1 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.6365%
  ii. Prior Monthly Period 3.6365%
  iii. Two Months Prior Monthly Period 3.6365%
  iv. Three-Month Average 3.6365%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.6564%
  ii. Prior Monthly Period 16.0384%
  iii. Two Months Prior Monthly Period 15.9803%
  iv. Quarterly Excess Spread Percentage 15.8917%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1,001.341667
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.341667
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 1,000.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1,001.508333
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.508333
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 1,000.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 1,001.591667
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 1.591667
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 1,000.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 1,001.966667
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 1.966667
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 1,000.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 700,000,000.00
b. Class B Note Initial Principal Balance 68,055,555.00
c. Class C Note Initial Principal Balance 58,333,334.00
d. Class D Note Initial Principal Balance 97,222,222.00
e. Initial Excess Collateral Amount (As of Payment Date) 48,611,112.00
f. Initial Collateral Amount (As of Payment Date) 972,222,223.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 700,000,000.00
  ii. Principal Payment 700,000,000.00
  iii. As of Payment Date 0.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 68,055,555.00
  ii. Principal Payment 68,055,555.00
  iii. As of Payment Date 0.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 58,333,334.00
  ii. Principal Payment 58,333,334.00
  iii. As of Payment Date 0.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 97,222,222.00
  ii. Principal Payment 97,222,222.00
  iii. As of Payment Date 0.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 48,611,112.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 48,611,112.00
  iv. As of Payment Date 0.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 972,222,223.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 48,611,112.00
  vi. Principal Accumulation Account Deposit 923,611,111.00
  vii. As of Payment Date 0.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 0.0000%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount 0.00
       
m. Required Excess Collateral Amount (As of Payment Date) 0.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 972,222,223.00
b. Allocation Percentage Numerator - for Principal Collections 972,222,223.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 8.4120%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 8.4120%
     
h. Series Allocation Percentage 9.3960%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   20,038,460.13
b. Recoveries 10,611,409.04   892,631.10
c. Principal Collections 1,604,658,563.81   134,983,782.12
d. Default Amount 63,007,636.34   5,300,198.61
e. Dilution 100,701,663.87   8,471,017.90
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 20,038,460.13
  ii. Excess Finance Charge Collections allocable to Series 2014-1 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 892,631.10
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 20,931,091.23
j. Total Collections (c.Series + i.) 155,914,873.35
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,325,900.94
       

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 20,931,091.23
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 32.89
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,620,370.37
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,620,370.37
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 939,166.67
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 102,650.46
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 92,847.22
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 191,203.70
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 5,300,198.61
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 12,684,621.31
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 12,684,621.31
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2014_1 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2014-1 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2014-1 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 134,983,782.12
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 783,327,130.27
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 5,300,198.61
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 923,611,111.00
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 0.00
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 0.00
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 700,000,000.00
    b. Principal paid to Class B Noteholders 68,055,555.00
    c. Principal paid to Class C Noteholders 58,333,334.00
    d. Principal paid to Class D Noteholders

97,222,222.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2014-1) 1,352,738,011.45
  vii. Series Principal Shortfall 783,327,130.27
  viii. Shared Principal Collections allocated to this Series from other Series 783,327,130.27

 

XIII. Series 2014-1 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 1
b. Controlled Accumulation Amount 923,611,111.00
c. Controlled Deposit Amount 923,611,111.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date 10/16/2017
b. Required Reserve Account Amount (Reduced to 0% due to the reduction of Controlled Accumulation Period to 1 month) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.6365%
  iii. Three month Average Excess Spread 15.8917%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 11/15/2017
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.5 6 tv479146_ex99-5.htm EXHIBIT 99.5

 

Exhibit 99.5

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2015-1

 

Class A 2.3700% Notes

Class B 2.6400% Notes

Class C 2.7400% Notes

Class D 3.1300% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2015-1 Indenture Supplement (the “Indenture Supplement”), dated as of March 17, 2015, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2015-1 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 4.3686%
  ii. Prior Monthly Period 4.3686%
  iii. Two Months Prior Monthly Period 4.3686%
  iv. Three-Month Average 4.3686%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 14.9243%
  ii. Prior Monthly Period 15.3063%
  iii. Two Months Prior Monthly Period 15.2482%
  iv. Quarterly Excess Spread Percentage 15.1596%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.975000
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.975000
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 2.200000
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 2.200000
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.283333
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.283333
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.608333
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.608333
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 750,000,000.00
b. Class B Note Initial Principal Balance 72,916,666.00
c. Class C Note Initial Principal Balance 62,500,000.00
d. Class D Note Initial Principal Balance 104,166,667.00
e. Initial Excess Collateral Amount (As of Payment Date) 52,083,334.00
f. Initial Collateral Amount (As of Payment Date) 1,041,666,667.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 750,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 750,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 72,916,666.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 72,916,666.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 62,500,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 62,500,000.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 104,166,667.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 104,166,667.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 52,083,334.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 52,083,334.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 1,041,666,667.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 1,041,666,667.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 9.0463%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 52,083,334.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 1,041,666,667.00
b. Allocation Percentage Numerator - for Principal Collections 1,041,666,667.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 9.0129%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 9.0129%
     
h. Series Allocation Percentage 10.0671%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   21,469,779.40
b. Recoveries 10,611,409.04   956,390.47
c. Principal Collections 1,604,658,563.81   144,625,485.43
d. Default Amount 63,007,636.34   5,678,784.42
e. Dilution 100,701,663.87   9,076,090.91
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 21,469,779.40
  ii. Excess Finance Charge Collections allocable to Series 2015-1 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 956,390.47
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 22,426,169.87
j. Total Collections (c.Series + i.) 167,051,655.30
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 2,056,111.62
       

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 22,426,169.87
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 35.23
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,736,111.11
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,736,111.11
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 1,481,250.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 160,416.67
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 142,708.33
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 271,701.39
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 5,678,784.42
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 12,955,162.72
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 12,955,162.72
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2015_1 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2015-1 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2015-1 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 144,625,485.43
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 5,678,784.42
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 150,304,269.85
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 150,304,269.85
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 150,304,269.85
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2015-1) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2015-1 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 10/15/2019
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 4.3686%
  iii. Three month Average Excess Spread 15.1596%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 03/16/2020
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.6 7 tv479146_ex99-6.htm EXHIBIT 99.6

 

Exhibit 99.6

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2015-2

 

Class A 1.6000% Notes

Class B 1.8400% Notes

Class C 1.9900% Notes

Class D 2.3900% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2015-2 Indenture Supplement (the “Indenture Supplement”), dated as of May 12, 2015, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2015-2 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.6392%
  ii. Prior Monthly Period 3.6392%
  iii. Two Months Prior Monthly Period 3.6392%
  iv. Three-Month Average 3.6392%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.6537%
  ii. Prior Monthly Period 16.0357%
  iii. Two Months Prior Monthly Period 15.9776%
  iv. Quarterly Excess Spread Percentage 15.8890%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.333333
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.333333
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.533333
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.533333
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 1.658333
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 1.658333
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 1.991667
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 1.991667
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 750,000,000.00
b. Class B Note Initial Principal Balance 72,916,666.00
c. Class C Note Initial Principal Balance 62,500,000.00
d. Class D Note Initial Principal Balance 104,166,667.00
e. Initial Excess Collateral Amount (As of Payment Date) 52,083,334.00
f. Initial Collateral Amount (As of Payment Date) 1,041,666,667.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 750,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 750,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 72,916,666.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 72,916,666.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 62,500,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 62,500,000.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 104,166,667.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 104,166,667.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 52,083,334.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 52,083,334.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 1,041,666,667.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 1,041,666,667.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 9.0463%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 52,083,334.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 1,041,666,667.00
b. Allocation Percentage Numerator - for Principal Collections 1,041,666,667.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 9.0129%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 9.0129%
     
h. Series Allocation Percentage 10.0671%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   21,469,779.40
b. Recoveries 10,611,409.04   956,390.47
c. Principal Collections 1,604,658,563.81   144,625,485.43
d. Default Amount 63,007,636.34   5,678,784.42
e. Dilution 100,701,663.87   9,076,090.91
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 21,469,779.40
  ii. Excess Finance Charge Collections allocable to Series 2015-2 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 956,390.47
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 22,426,169.87
j. Total Collections (c.Series + i.) 167,051,655.30
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,422,951.89
       

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 22,426,169.87
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 35.23
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,736,111.11
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,736,111.11
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 1,000,000.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 111,805.55
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 103,645.83
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 207,465.28
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 5,678,784.42
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 13,588,322.45
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 13,588,322.45
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2015_2 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2015-2 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2015-2 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 144,625,485.43
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 5,678,784.42
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 150,304,269.85
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 150,304,269.85
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 150,304,269.85
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2015-2) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2015-2 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 11/15/2017
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.6392%
  iii. Three month Average Excess Spread 15.8890%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 04/16/2018
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.7 8 tv479146_ex99-7.htm EXHIBIT 99.7

 

Exhibit 99.7

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust
Series 2015-3

 

Class A 1.7400% Notes

Class B 1.9400% Notes

Class C 2.1400% Notes

Class D 2.5800% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2015-3 Indenture Supplement (the “Indenture Supplement”), dated as of September 30, 2015, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2015-3 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.7666%
  ii. Prior Monthly Period 3.7666%
  iii. Two Months Prior Monthly Period 3.7666%
  iv. Three-Month Average 3.7666%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.5263%
  ii. Prior Monthly Period 15.9083%
  iii. Two Months Prior Monthly Period 15.8502%
  iv. Quarterly Excess Spread Percentage 15.7616%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.450000
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.450000
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.616667
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.616667
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 1.783333
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 1.783333
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.150000
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.150000
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 325,000,000.00
b. Class B Note Initial Principal Balance 31,164,384.00
c. Class C Note Initial Principal Balance 26,712,328.00
d. Class D Note Initial Principal Balance 40,068,493.00
e. Initial Excess Collateral Amount (As of Payment Date) 22,260,275.00
f. Initial Collateral Amount (As of Payment Date) 445,205,480.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 325,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 325,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 31,164,384.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 31,164,384.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 26,712,328.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 26,712,328.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 40,068,493.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 40,068,493.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 22,260,275.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 22,260,275.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 445,205,480.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 445,205,480.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 3.8663%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 22,260,275.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 445,205,480.00
b. Allocation Percentage Numerator - for Principal Collections 445,205,480.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 3.8521%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 3.8521%
     
h. Series Allocation Percentage 4.3027%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   9,176,125.29
b. Recoveries 10,611,409.04   408,758.68
c. Principal Collections 1,604,658,563.81   61,812,539.05
d. Default Amount 63,007,636.34   2,427,097.01
e. Dilution 100,701,663.87   3,879,096.57
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 9,176,125.29
  ii. Excess Finance Charge Collections allocable to Series 2015-3 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 408,758.68
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 9,584,883.97
j. Total Collections (c.Series + i.) 71,397,423.02
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 655,431.72

 

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 9,584,883.97
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 15.06
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 742,009.13
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 742,009.13
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 471,250.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 50,382.42
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 47,636.98
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 86,147.26
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 2,427,097.01
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 5,760,346.11
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 5,760,346.11
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2015_3 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2015-3 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2015-3 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 61,812,539.05
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 2,427,097.01
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 64,239,636.06
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 64,239,636.06
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 64,239,636.06
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2015-3) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2015-3 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 04/16/2018
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.7666%
  iii. Three month Average Excess Spread 15.7616%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 09/17/2018
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.8 9 tv479146_ex99-8.htm EXHIBIT 99.8

 

Exhibit 99.8

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2015-4

 

Class A 2.3800% Notes

Class B 2.6200% Notes

Class C 2.8200% Notes

Class D 3.2600% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2015-4 Indenture Supplement (the “Indenture Supplement”), dated as of September 30, 2015, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2015-4 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 4.3834%
  ii. Prior Monthly Period 4.3834%
  iii. Two Months Prior Monthly Period 4.3834%
  iv. Three-Month Average 4.3834%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 14.9095%
  ii. Prior Monthly Period 15.2916%
  iii. Two Months Prior Monthly Period 15.2334%
  iv. Quarterly Excess Spread Percentage 15.1448%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.983333
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.983333
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 2.183333
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 2.183333
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.350000
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.350000
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.716667
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.716667
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 275,000,000.00
b. Class B Note Initial Principal Balance 26,369,863.00
c. Class C Note Initial Principal Balance 22,602,739.00
d. Class D Note Initial Principal Balance 33,904,110.00
e. Initial Excess Collateral Amount (As of Payment Date) 18,835,617.00
f. Initial Collateral Amount (As of Payment Date) 376,712,329.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 275,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 275,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 26,369,863.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 26,369,863.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 22,602,739.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 22,602,739.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 33,904,110.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 33,904,110.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 18,835,617.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 18,835,617.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 376,712,329.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 376,712,329.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 3.2715%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 18,835,617.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 376,712,329.00
b. Allocation Percentage Numerator - for Principal Collections 376,712,329.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 3.2594%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 3.2594%
     
h. Series Allocation Percentage 3.6407%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   7,764,413.35
b. Recoveries 10,611,409.04   345,872.71
c. Principal Collections 1,604,658,563.81   52,302,915.20
d. Default Amount 63,007,636.34   2,053,697.36
e. Dilution 100,701,663.87   3,282,312.32
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 7,764,413.35
  ii. Excess Finance Charge Collections allocable to Series 2015-4 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 345,872.71
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 8,110,286.06
j. Total Collections (c.Series + i.) 60,413,201.26
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 748,226.22
       

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 8,110,286.06
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 12.74
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 627,853.88
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 627,853.88
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 545,416.67
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 57,574.20
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 53,116.44
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 92,106.17
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 2,053,697.36
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 4,680,508.60
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 4,680,508.60
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2015_4 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2015-4 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2015-4 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 52,302,915.20
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 2,053,697.36
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 54,356,612.56
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 54,356,612.56
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 54,356,612.56
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2015-4) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2015-4 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 04/15/2020
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 4.3834%
  iii. Three month Average Excess Spread 15.1448%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 09/15/2020
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.9 10 tv479146_ex99-9.htm EXHIBIT 99.9

 

Exhibit 99.9

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust
Series 2016-1

 

Class A 2.0400% Notes

Class B 2.3900% Notes

Class C 2.8800% Notes

Class D 3.3800% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2016-1 Indenture Supplement (the “Indenture Supplement”), dated as of March 18, 2016, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2016-1 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 4.1335%
  ii. Prior Monthly Period 4.1335%
  iii. Two Months Prior Monthly Period 4.1335%
  iv. Three-Month Average 4.1335%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.1594%
  ii. Prior Monthly Period 15.5414%
  iii. Two Months Prior Monthly Period 15.4833%
  iv. Quarterly Excess Spread Percentage 15.3947%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.700000
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.700000
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.991667
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.991667
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.400000
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.400000
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.816667
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.816667
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 750,000,000.00
b. Class B Note Initial Principal Balance 71,917,808.00
c. Class C Note Initial Principal Balance 61,643,836.00
d. Class D Note Initial Principal Balance 92,465,753.00
e. Initial Excess Collateral Amount (As of Payment Date) 51,369,864.00
f. Initial Collateral Amount (As of Payment Date) 1,027,397,261.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 750,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 750,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 71,917,808.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 71,917,808.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 61,643,836.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 61,643,836.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 92,465,753.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 92,465,753.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 51,369,864.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 51,369,864.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 1,027,397,261.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 1,027,397,261.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 8.9223%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 51,369,864.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 1,027,397,261.00
b. Allocation Percentage Numerator - for Principal Collections 1,027,397,261.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 8.8894%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 8.8894%
     
h. Series Allocation Percentage 9.9292%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   21,175,672.13
b. Recoveries 10,611,409.04   943,289.22
c. Principal Collections 1,604,658,563.81   142,644,309.78
d. Default Amount 63,007,636.34   5,600,992.65
e. Dilution 100,701,663.87   8,951,760.63
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 21,175,672.13
  ii. Excess Finance Charge Collections allocable to Series 2016-1 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 943,289.22
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 22,118,961.35
j. Total Collections (c.Series + i.) 164,763,271.13
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,826,661.46

 

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 22,118,961.35
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 34.75
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,712,328.77
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,712,328.77
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 1,275,000.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 143,236.30
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 147,945.21
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 260,445.20
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 5,600,992.65
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 12,978,978.47
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 12,978,978.47
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2016_1 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2016-1 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2016-1 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 142,644,309.78
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 5,600,992.65
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 148,245,302.43
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 148,245,302.43
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 148,245,302.43
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2016-1) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2016-1 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 10/15/2018
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 4.1335%
  iii. Three month Average Excess Spread 15.3947%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 03/15/2019
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.10 11 tv479146_ex99-10.htm EXHIBIT 99.10

 

Exhibit 99.10

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust
Series 2016-2

 

Class A 2.2100% Notes

Class B 2.5500% Notes

Class C 2.9500% Notes

Class D 3.6400% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2016-2 Indenture Supplement (the “Indenture Supplement”), dated as of May 26, 2016, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2016-2 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 4.2964%
  ii. Prior Monthly Period 4.2964%
  iii. Two Months Prior Monthly Period 4.2964%
  iv. Three-Month Average 4.2964%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 14.9965%
  ii. Prior Monthly Period 15.3785%
  iii. Two Months Prior Monthly Period 15.3204%
  iv. Quarterly Excess Spread Percentage 15.2318%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.841667
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.841667
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 2.125000
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 2.125000
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.458333
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.458333
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 3.033333
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 3.033333
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 600,000,000.00
b. Class B Note Initial Principal Balance 57,534,246.00
c. Class C Note Initial Principal Balance 49,315,069.00
d. Class D Note Initial Principal Balance 73,972,603.00
e. Initial Excess Collateral Amount (As of Payment Date) 41,095,891.00
f. Initial Collateral Amount (As of Payment Date) 821,917,809.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 600,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 600,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 57,534,246.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 57,534,246.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 49,315,069.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 49,315,069.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 73,972,603.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 73,972,603.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 41,095,891.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 41,095,891.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 821,917,809.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 821,917,809.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 7.1379%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 41,095,891.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 821,917,809.00
b. Allocation Percentage Numerator - for Principal Collections 821,917,809.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 7.1115%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 7.1115%
     
h. Series Allocation Percentage 7.9434%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   16,940,538.65
b. Recoveries 10,611,409.04   754,631.39
c. Principal Collections 1,604,658,563.81   114,115,454.21
d. Default Amount 63,007,636.34   4,480,794.35
e. Dilution 100,701,663.87   7,161,408.89
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 16,940,538.65
  ii. Excess Finance Charge Collections allocable to Series 2016-2 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 754,631.39
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 17,695,170.04
j. Total Collections (c.Series + i.) 131,810,624.25
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,572,904.51

 

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 17,695,170.04
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 27.80
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,369,863.02
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,369,863.02
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 1,105,000.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 122,260.27
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 121,232.88
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 224,383.56
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 4,480,794.35
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 10,271,608.16
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 10,271,608.16
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2016_2 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2016-2 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2016-2 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 114,115,454.21
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 4,480,794.35
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 118,596,248.56
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 118,596,248.56
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 118,596,248.56
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2016-2) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2016-2 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 12/15/2020
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 4.2964%
  iii. Three month Average Excess Spread 15.2318%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 05/17/2021
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.11 12 tv479146_ex99-11.htm EXHIBIT 99.11

 

Exhibit 99.11

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust

Series 2016-3

 

Class A 1.5800% Notes

Class B 1.9100% Notes

Class C 2.3000% Notes

Class D 2.9500% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2016-3 Indenture Supplement (the “Indenture Supplement”), dated as of September 22, 2016, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2016-3 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.6906%
  ii. Prior Monthly Period 3.6906%
  iii. Two Months Prior Monthly Period 3.6906%
  iv. Three-Month Average 3.6906%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.6023%
  ii. Prior Monthly Period 15.9843%
  iii. Two Months Prior Monthly Period 15.9262%
  iv. Quarterly Excess Spread Percentage 15.8376%

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.316667
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.316667
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.591667
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.591667
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 1.916667
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 1.916667
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.458333
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.458333
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 700,000,000.00
b. Class B Note Initial Principal Balance 67,123,287.00
c. Class C Note Initial Principal Balance 57,534,247.00
d. Class D Note Initial Principal Balance 86,301,370.00
e. Initial Excess Collateral Amount (As of Payment Date) 47,945,206.00
f. Initial Collateral Amount (As of Payment Date) 958,904,110.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 700,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 700,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 67,123,287.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 67,123,287.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 57,534,247.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 57,534,247.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 86,301,370.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 86,301,370.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 47,945,206.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 47,945,206.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 958,904,110.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 958,904,110.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 8.3275%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 47,945,206.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 958,904,110.00
b. Allocation Percentage Numerator - for Principal Collections 958,904,110.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 8.2968%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 8.2968%
     
h. Series Allocation Percentage 9.2673%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   19,763,960.16
b. Recoveries 10,611,409.04   880,403.22
c. Principal Collections 1,604,658,563.81   133,134,685.92
d. Default Amount 63,007,636.34   5,227,593.00
e. Dilution 100,701,663.87   8,354,976.38
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 19,763,960.16
  ii. Excess Finance Charge Collections allocable to Series 2016-3 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 880,403.22
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 20,644,363.38
j. Total Collections (c.Series + i.) 153,779,049.30
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,350,968.51
       

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 20,644,363.38
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 32.44
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,598,173.52
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,598,173.52
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 921,666.67
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 106,837.90
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 110,273.97
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 212,157.53
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 5,227,593.00
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 12,467,628.35
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 12,467,628.35
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2016_3 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2016-3 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2016-3 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 133,134,685.92
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 5,227,593.00
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 138,362,278.92
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 138,362,278.92
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 138,362,278.92
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2016-3) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2016-3 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 04/15/2019
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.6906%
  iii. Three month Average Excess Spread 15.8376%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 09/16/2019
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9

EX-99.12 13 tv479146_ex99-12.htm EXHIBIT 99.12

 

Exhibit 99.12

 

Monthly Noteholder’s Statement

Synchrony Credit Card Master Note Trust
Series 2017-1

 

Class A 1.9300% Notes

Class B 2.1900% Notes

Class C 2.5600% Notes

Class D 2.9500% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the “Indenture”) between Synchrony Credit Card Master Note Trust (the “Issuer”) and Deutsche Bank Trust Company Americas, as indenture trustee (the “Indenture Trustee”), as supplemented by the Series 2017-1 Indenture Supplement (the “Indenture Supplement”), dated as of June 16, 2017, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2017-1 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of November 15, 2017, and with respect to the performance of the Trust during the Monthly Period ended October 31, 2017 is set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 10/31/2017
Monthly Period Beginning: 10/01/2017
Monthly Period Ending: 10/31/2017
Previous Payment Date: 10/16/2017
Payment Date: 11/15/2017
Interest Period Beginning: 10/16/2017
Interest Period Ending: 11/14/2017
Days in Interest Period: 30
Days in Monthly Period: 31
Loss Cycles in Period: 30
Is there a Reset Date? No

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 15,064,329
b. Number of Accounts Ending 14,876,844
c. Average Account Balance (q / b) 774.01
     
d. BOP Principal Receivables 11,557,571,434.72
e. BOP Finance Charge Receivables 431,528,975.14
f. BOP Total Receivables 11,989,100,409.86
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,624,985,830.91
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 241,350,058.14
k. Increase in Total Receivables 1,866,335,889.05
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,667,666,200.15
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 242,362,301.84
p. Decrease in Total Receivables 1,910,028,501.99
     
q. EOP Aggregate Principal Receivables 11,514,891,065.48
r. EOP Finance Charge Receivables 430,516,731.44
s. EOP Total Receivables 11,945,407,796.92
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 10,347,219,462.00
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 633,319,008.60
w. Free Equity Amount (EOP Principal Receivables - EOP Collateral Amount) 2,091,282,714.48
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller’s Interest (as of EOP) 481,450,629.85
  ii. Seller’s Interest (as of EOP) 1,885,878,468.47
     
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance  
  i. Beginning of Interest Period 9,629,012,597.00

 

Page 1 of 9

 

 

  ii. Increase in Note Principal Balance due to New Issuance / Additional draws 976,027,397.00
  iii. Decrease in Note Principal Balance due to Principal Paid and Notes Retired 923,611,111.00
  iv. As of Payment Date 9,681,428,883.00
       
b. Excess Collateral Amount  
  i. Beginning of Interest Period 718,206,865.00
  ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 51,369,864.00
  iv. Reductions in Required Excess Collateral Amount 48,611,112.00
  v. Increase in Unreimbursed Investor Charge-Off 0.00
  vi. Decrease in Unreimbursed Investor Charge-Off 0.00
  vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
  viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
  ix. As of Payment Date 720,965,617.00
     
c. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 923,611,111.00
  iii. Withdrawal for Principal Payment 923,611,111.00
  iv. As of Payment Date 0.00
       
d. Collateral Amount  
  i. End of Prior Monthly Period 10,347,219,462.00
  ii. Beginning of Interest Period 10,347,219,462.00
  iii. As of Payment Date 10,402,394,500.00
       
III. Trust Performance Data (Monthly Period)  
       
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)  
  i. Current 25.8349%
  ii. Prior Monthly Period 24.9209%
  iii. Two Months Prior Monthly Period 25.6251%
  iv. Three-Month Average 25.4603%
       
b. Payment Rate (Principal Collections / BOP Principal Receivables)  
  i. Current 13.8840%
  ii. Prior Monthly Period 13.4375%
  iii. Two Months Prior Monthly Period 14.1784%
  iv. Three-Month Average 13.8333%
       
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
  i. Current 6.3328%
  ii. Prior Monthly Period 5.0583%
  iii. Two Months Prior Monthly Period 5.8433%
  iv. Three Months Prior Monthly Period 5.7534%
  v. Three-Month Average 5.7448%
  vi. Four-Month Average 5.7469%
       
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
  i. Current 6.5420%
  ii. Prior Monthly Period 5.2459%
  iii. Two Months Prior Monthly Period 6.0082%
  iv. Three Months Prior Monthly Period 5.9166%
  v. Three-Month Average 5.9320%
  vi. Four-Month Average 5.9282%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
  i. Current 5.2311%
  ii. Prior Monthly Period 4.1559%
  iii. Two Months Prior Monthly Period 4.8579%
  iv. Three Months Prior Monthly Period 4.7312%
  v. Three-Month Average 4.7483%
  vi. Four-Month Average 4.7440%
       
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
  i. Current 5.4402%
  ii. Prior Monthly Period 4.3436%
  iii. Two Months Prior Monthly Period 5.0229%
  iv. Three Months Prior Monthly Period 4.8945%
  v. Three-Month Average 4.9356%
  vi. Four-Month Average 4.9253%
     
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 15.6106%
     
h. Default Amount for Defaulted Accounts 63,007,636.34
     
i. Recovery Amount 10,611,409.04
     
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 52,396,227.30
     
k. Number of Accounts Charged Off 30,608
     
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,711.85
     
m. Collections  
  i. Total Trust Finance Charge Collections 238,212,962.46
  ii. Total Trust Principal Collections 1,604,658,563.81
  iii. Total Trust Collections 1,842,871,526.27

 

n. Delinquency Data   Accounts   Pctg. of Tot. Accts.   Total Receivables   Pctg. of Tot. Recv.
  i. 1-29 Days Delinquent   220,402   1.4815%   351,557,216.17   2.9430%
  ii. 30-59 Days Delinquent   55,222   0.3712%   116,136,843.60   0.9722%
  iii. 60-89 Days Delinquent   33,745   0.2268%   84,556,393.84   0.7079%
  iv. 90-119 Days Delinquent   25,341   0.1703%   68,677,796.92   0.5749%
  v. 120-149 Days Delinquent   21,101   0.1418%   59,631,650.11   0.4992%
  vi. 150-179 Days Delinquent   16,580   0.1114%   49,043,514.77   0.4106%
  vii. 180 or Greater Days Delinquent   0   0.0000%   0.00   0.0000%
    Total   372,391   2.5032%   729,603,415.41   6.1078%

 

Page 3 of 9

 

 

IV. Series Performance Data  
     
a. Portfolio Yield (Finance Charge Collections + Recoveries - Aggregate Investor Default Amount + PAA Inv Proceeds / BOP Collateral)  
  i. Current 19.2930%
  ii. Prior Monthly Period 19.6750%
  iii. Two Months Prior Monthly Period 19.6168%
  iv. Three-Month Average 19.5283%
     
b. Base Rate (Noteholder Servicing Fee + Admin Fee + Monthly Interest + Swap Payments - Swap Receipts / BOP Collateral)  
  i. Current 3.9813%
  ii. Prior Monthly Period 3.9813%
  iii. Two Months Prior Monthly Period 3.9813%
  iv. Three-Month Average 3.9813%
     
c. Excess Spread Percentage (Portfolio Yield - Base Rate)  
  i. Current 15.3116%
  ii. Prior Monthly Period 15.6936%
  iii. Two Months Prior Monthly Period N/A
  iv. Quarterly Excess Spread Percentage N/A

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 1.608333
     
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 1.608333
     
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
     
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 1.825000
     
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 1.825000
     
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
     
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.133333
     
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.133333
     
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
     
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.458333
     
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.458333
     
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000

 

Page 4 of 9

 

 

VI. Investor Information  
   
a. Class A Note Initial Principal Balance 750,000,000.00
b. Class B Note Initial Principal Balance 71,917,808.00
c. Class C Note Initial Principal Balance 61,643,836.00
d. Class D Note Initial Principal Balance 92,465,753.00
e. Initial Excess Collateral Amount (As of Payment Date) 51,369,864.00
f. Initial Collateral Amount (As of Payment Date) 1,027,397,261.00
     
g. Class A Note Principal Balance  
  i. Beginning of Interest Period 750,000,000.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 750,000,000.00
       
h. Class B Note Principal Balance  
  i. Beginning of Interest Period 71,917,808.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 71,917,808.00
       
i. Class C Note Principal Balance  
  i. Beginning of Interest Period 61,643,836.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 61,643,836.00
       
j. Class D Note Principal Balance  
  i. Beginning of Interest Period 92,465,753.00
  ii. Principal Payment 0.00
  iii. As of Payment Date 92,465,753.00
       
k. Excess Collateral Amount  
  i. Beginning of Interest Period 51,369,864.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Reduction in Excess Collateral Amount 0.00
  iv. As of Payment Date 51,369,864.00
       
l. Collateral Amount  
  i. Beginning of Interest Period 1,027,397,261.00
  ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
  iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
  iv. Increase/Decrease in Reallocated Principal Collections 0.00
  v. Reduction in Excess Collateral Amount 0.00
  vi. Principal Accumulation Account Deposit 0.00
  vii. As of Payment Date 1,027,397,261.00
  viii. Collateral Amount as a Percentage of Note Trust Principal Balance 8.9223%
  ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
       
m. Required Excess Collateral Amount (As of Payment Date) 51,369,864.00

 

VII. Investor Charge-Offs and Reallocated Principal Collections
(Section references relate to Indenture Supplement)
 
     
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
     
VIII. Investor Percentages - BOP Balance and Series Account Information  
     
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 1,027,397,261.00
b. Allocation Percentage Numerator - for Principal Collections 1,027,397,261.00
c. Allocation Percentage Denominator  
       

Page 5 of 9

 

 

  i. Aggregate Principal Receivables Balance as of Prior Monthly Period 11,557,571,434.71
  ii. Number of Days at Balance 31
  iii. Average Principal Balance 11,557,571,434.71
     
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 10,347,219,462.00
     
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 10,347,219,462.00
     
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount (a. / greater of c.iii. or d.) 8.8894%
     
g. Average Daily Allocation Percentage, Principal Collections (b. / greater of c.iii. or e.) 8.8894%
     
h. Series Allocation Percentage 9.9292%

 

IX. Collections and Allocations Trust   Series
         
a. Finance Charge Collections 238,212,962.46   21,175,672.13
b. Recoveries 10,611,409.04   943,289.22
c. Principal Collections 1,604,658,563.81   142,644,309.78
d. Default Amount 63,007,636.34   5,600,992.65
e. Dilution 100,701,663.87   8,951,760.63
f. Investor Uncovered Dilution Amount 0.00   0.00
g. Dilution including Fraud Amount 102,716,022.18    

 

h. Available Finance Charge Collections  
  i. Investor Finance Charge Collections 21,175,672.13
  ii. Excess Finance Charge Collections allocable to Series 2017-1 0.00
  iii. Principal Accumulation Account Investment Proceeds 0.00
  iv. Investment earnings in the Reserve Account 0.00
  v. Reserve Account Draw Amount 0.00
  vi. Net Swap Receipts N/A
  vii. Recoveries 943,289.22
     
i. Available Finance Charge Collections (Sum of h.i through h.vii) 22,118,961.35
j. Total Collections (c.Series + i.) 164,763,271.13
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 1,696,353.24
       

X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 22,118,961.35
     
i. On a pari passu basis:  
  a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
  b. Payment to the Trustee, to a maximum of $25,000 0.00
  c. Payment to the Administrator, to a maximum of $25,000 34.75
       
ii. To the Servicer:  
  a. Noteholder Servicing Fee 1,712,328.77
  b. Noteholder Servicing Fee previously due but not paid 0.00
  c. Total Noteholder Servicing Fee 1,712,328.77
       
iii. On a pari passu basis:  
  a. Class A Monthly Interest 1,206,250.00
  b. Class A Deficiency Amount 0.00
  c. Class A Additional Interest 0.00
  d. Class A Additional Interest not paid on prior Payment Date 0.00
       
iv. On a pari passu basis:  
  a. Class B Monthly Interest 131,250.00
  b. Class B Deficiency Amount 0.00
  c. Class B Additional Interest 0.00
  d. Class B Additional Interest not paid on prior Payment Date 0.00
       
v. On a pari passu basis:  
  a. Class C Monthly Interest 131,506.85
  b. Class C Deficiency Amount 0.00
  c. Class C Additional Interest 0.00
  d. Class C Additional Interest not paid on prior Payment Date 0.00

 

Page 6 of 9

 

 

vi. On a pari passu basis:  
  a. Class D Monthly Interest 227,311.64
  b. Class D Deficiency Amount 0.00
  c. Class D Additional Interest 0.00
  d. Class D Additional Interest not paid on prior Payment Date 0.00
       
vii. To be treated as Available Principal Collections  
  a. Aggregate Investor Default Amount 5,600,992.65
  b. Aggregate Investor Uncovered Dilution Amount 0.00
       
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
  a. Investor Charge-offs 0.00
  b. Reallocated Principal Collections 0.00
       
ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread Account or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
     
xii. On a pari passu basis:  
     
  a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
       
  b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
       
  c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
       
  d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
       
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 13,109,286.69
     
  a. Unless an Early Amortization Event has occurred, to the Transferor; and or 13,109,286.69
       
  b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2017-1 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
     
a. Total Excess Finance Charge Collections in Group One 132,908,458.58
b. Finance Charge Shortfall for Series 2017-1 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2017-1 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
     
a. Investor Principal Collections 142,644,309.78
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vi) 5,600,992.65
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xii) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 148,245,302.43
  i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 148,245,302.43
  ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i),(ii) 0.00
  iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c) 0.00
  iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 148,245,302.43
  v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
    a. Principal paid to Class A Noteholders 0.00
    b. Principal paid to Class B Noteholders 0.00
    c. Principal paid to Class C Noteholders 0.00
    d. Principal paid to Class D Noteholders

0.00

  vi. Total Principal Collections Available to Share (Inclusive of Series 2017-1) 1,352,738,011.45
  vii. Series Principal Shortfall 0.00
  viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

XIII. Series 2017-1 Accumulation  
     
a. Controlled Accumulation Period Length in months (scheduled) 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
e. Principal Accumulation Account Balance  
  i. Beginning of Interest Period 0.00
  ii. Controlled Deposit Amount 0.00
  iii. Withdrawal for Principal Payment 0.00
  iv. As of Payment Date 0.00
     
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
   
a. Reserve Account Funding Date (scheduled) 01/15/2020
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00

 

Page 8 of 9

 

       
XV. Spread Account Funding (Section references relate to Indenture Supplement)  
     
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00

 

XVI. Series Early Amortization Events  
       
a. The Free Equity Amount is less than the Minimum Free Equity Amount Free Equity: No
  i. Free Equity Amount 2,091,282,714.48
  ii. Minimum Free Equity Amount 633,319,008.60
  iii. Excess Free Equity Amount 1,457,963,705.88
       
b. The Note Trust Principal Balance is less than the Required Principal Balance Note Trust Principal Balance: No
  i. Note Trust Principal Balance 11,514,891,065.48
  ii. Required Principal Balance 10,347,219,462.00
  iii. Excess Principal Balance 1,167,671,603.48
       
c. The three-month average Portfolio Yield is less than three-month average Base Rate Portfolio Yield: No
  i. Three month Average Portfolio Yield 19.5283%
  ii. Three month Average Base Rate 3.9813%
  iii. Three month Average Excess Spread 15.5469%
       
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
  i. Expected Principal Payment Date 06/15/2020
  ii. Current Payment Date 11/15/2017
       
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder’s Statement as of the 9th day of November 2017.

 

  Synchrony Financial, as Servicer
     
  By: /s/ Brian Doubles
  Name: Brian Doubles
  Title: Chief Financial Officer

 

Page 9 of 9