07-Aug-2019
Distribution Date:
Telephone:
Page 1
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Certificateholder Distribution Summary
This report is compiled by Wells Fargo Bank, N.A. from information provided by third parties. Wells Fargo Bank, N.A. has not independently confirmed the accuracy of the information.
All Record Dates are based upon the governing documents and logic set forth as of closing.
Totals
CumulativeRealizedLossesClass
07/31/2019 0.00000 % 12,233,758,657.76 165,818,188.53 0.00 12,067,940,469.23 165,818,188.53 0.00 0.00 08/23/2019 3.76600 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 07/31/2019 0.00000 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 08/23/2019 7.26600 % 420,053,059.62 6,950,835.67 0.00 413,102,223.95 9,663,818.36 2,712,982.69 0.00 07/31/2019 0.00000 % 22,108,098.19 365,834.16 0.00 21,742,264.03 365,834.16 0.00 0.00 07/31/2019 0.00000 % 101,825,884.01 0.00 141,460.26 101,684,423.75 0.00 0.00 11,324,184.25 07/31/2019 0.00000 % 8,009,223,504.23 142,474,626.22 0.00 7,866,748,878.00 142,474,626.22 0.00 0.00 08/23/2019 3.76600 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 07/31/2019 0.00000 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00 08/23/2019 7.26600 % 242,957,457.07 6,713,715.82 0.00 236,243,741.25 8,282,897.05 1,569,181.23 0.00 07/31/2019 0.00000 % 12,787,592.45 353,363.35 0.00 12,434,229.10 353,363.35 0.00 0.00 07/31/2019 0.00000 % 146,591,009.97 0.00 199,077.12 146,391,932.85 0.00 0.00 14,201,374.15
21,189,305,263.30 322,676,563.75 4,282,163.92 340,537.38 20,866,288,162.16 326,958,727.67 25,525,558.40
TotalDistribution
EndingCertificateBalance
PrincipalDistributionCUSIP
1A-H1M-1
1M-1H1M-2
1M-2H1B-H2A-H2M-1
2M-1H2M-2
2M-2H2B-H
CurrentRealized
LossInterest
Distribution
NA30711XBA1
NA30711XBB9
NANANA
30711XBC7NA
30711XBD5NANA
BeginningCertificateBalance
CertificatePass-Through
Rate
RecordDate
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 2
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Principal Distribution Statement
143,536,168.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
6,009,581.82 0.00 0.00 316,294.39 0.00 0.00
0.00 0.00 141,460.26 128,360,563.93 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00
6,040,160.03 0.00 0.00 317,912.06 0.00 0.00
0.00 0.00 199,077.12
284,580,680.81 0.00 340,537.38
Accretion
UnscheduledPrincipal
Distribution
1A-H 12,233,758,657.76 22,282,019.95 165,818,188.53 12,067,940,469.23 165,818,188.53 0.44379345 1M-1 0.00 0.00 0.00 0.00 0.00 0.00000000
1M-1H 0.00 0.00 0.00 0.00 0.00 0.00000000 1M-2 420,053,059.62 941,253.86 6,950,835.67 413,102,223.95 6,950,835.67 0.64131470
1M-2H 22,108,098.19 49,539.77 365,834.16 21,742,264.03 365,834.16 0.64131470 1B-H 101,825,884.01 0.00 141,460.26 101,684,423.75 0.00 0.89979361 2A-H 8,009,223,504.23 14,114,062.29 142,474,626.22 7,866,748,878.00 142,474,626.22 0.40927861 2M-1 0.00 0.00 0.00 0.00 0.00 0.00000000
2M-1H 0.00 0.00 0.00 0.00 0.00 0.00000000 2M-2 242,957,457.07 673,555.79 6,713,715.82 236,243,741.25 6,713,715.82 0.58990294
2M-2H 12,787,592.45 35,451.30 353,363.35 12,434,229.10 353,363.35 0.58990294 2B-H 146,591,009.97 0.00 199,077.12 146,391,932.85 0.00 0.91156933
48,326,315,223.00 21,189,305,263.30 38,095,882.96 323,017,101.13 20,866,288,162.16 322,676,563.75 0.43177900
TotalPrincipal
Distribution
ScheduledPrincipal
Distribution
27,192,696,144.00 254,975,000.00 13,420,442.00
644,149,000.00 33,902,644.00
113,008,608.00 19,221,011,441.00
257,451,000.00 13,550,205.00
400,479,000.00 21,078,432.00
160,593,307.00
EndingCertificatePercentage
BeginningCertificateBalance
Totals
EndingCertificateBalance
OriginalFace
Amount
TotalPrincipalReductionClass
RealizedLoss
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 3
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Principal Distribution Factors Statement
NOTE: All classes per $1,000 denomination.
0.44379345 443.79345120 6.09789436 0.00000000 0.00000000 5.27848242 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.64131470 641.31470196 10.79072648 0.00000000 0.00000000 9.32949026 0.64131470 641.31470189 10.79072653 0.00000000 0.00000000 9.32949035 0.89979361 899.79361351 1.25176535 1.25176535 0.00000000 0.00000000 0.40927861 409.27861170 7.41244167 0.00000000 0.00000000 6.67813785 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 0.58990294 589.90294435 16.76421440 0.00000000 0.00000000 15.08233897 0.58990294 589.90294439 16.76421425 0.00000000 0.00000000 15.08233914 0.91156933 911.56932742 1.23963522 1.23963522 0.00000000 0.00000000
TotalPrincipal
Distribution
TotalPrincipalReduction
RealizedLoss Accretion
6.09789436 0.81941194 449.89134556 27,192,696,144.00 0.00000000 0.00000000 0.00000000 254,975,000.00 0.00000000 0.00000000 0.00000000 13,420,442.00
10.79072648 1.46123624 652.10542843 644,149,000.00 10.79072653 1.46123618 652.10542841 33,902,644.00 0.00000000 0.00000000 901.04537886 113,008,608.00 7.41244167 0.73430383 416.69105337 19,221,011,441.00 0.00000000 0.00000000 0.00000000 257,451,000.00 0.00000000 0.00000000 0.00000000 13,550,205.00
16.76421440 1.68187543 606.66715875 400,479,000.00 16.76421425 1.68187558 606.66715864 21,078,432.00 0.00000000 0.00000000 912.80896264 160,593,307.00
EndingCertificatePercentage
UnscheduledPrincipal
Distribution
BeginningCertificateBalance
OriginalFace
Amount
1A-H1M-1
1M-1H1M-2
1M-2H1B-H2A-H2M-1
2M-1H2M-2
2M-2H2B-H
EndingCertificateBalance
ScheduledPrincipal
DistributionClass
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 4
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Interest Distribution Statement
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00
RemainingUnpaidInterest
Shortfall(1)
TotalInterest
Distribution
Non-Supported
InterestShortfallClass
N/A1A-HN/A1M-1N/A1M-1H
07/25/19 - 08/25/191M-2N/A1M-2HN/A1B-HN/A2A-HN/A2M-1N/A2M-1H
07/25/19 - 08/25/192M-2N/A2M-2HN/A2B-H
Totals
0.00 12,067,940,469.23 0.00 0.00 0.00 12,233,758,657.76 0.00000 % 0.00 0.00 0.00 0.00 0.00 0.00 3.76600 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00000 %
2,712,982.69 413,102,223.95 0.00 2,712,982.69 0.00 420,053,059.62 7.26600 % 0.00 21,742,264.03 0.00 0.00 0.00 22,108,098.19 0.00000 % 0.00 101,684,423.75 0.00 0.00 0.00 101,825,884.01 0.00000 % 0.00 7,866,748,878.00 0.00 0.00 0.00 8,009,223,504.23 0.00000 % 0.00 0.00 0.00 0.00 0.00 0.00 3.76600 % 0.00 0.00 0.00 0.00 0.00 0.00 0.00000 %
1,569,181.23 236,243,741.25 0.00 1,569,181.23 0.00 242,957,457.07 7.26600 % 0.00 12,434,229.10 0.00 0.00 0.00 12,787,592.45 0.00000 % 0.00 146,391,932.85 0.00 0.00 0.00 146,591,009.97 0.00000 %
0.00 0.00 4,282,163.92 0.00
EndingCertificate/NotionalBalance
CurrentInterest
Shortfall(1)
4,282,163.92
Payment ofUnpaidInterest
Shortfall(1)Accrual
Days
CurrentAccruedInterest
N/AN/AN/A32
N/AN/AN/AN/AN/A32
N/AN/A
BeginningCertificate/NotionalBalanceAccrual Dates
CurrentCertificate
Rate
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 5
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Interest Distribution Factors Statement
(1) Amount also includes Coupon Cap or Basis Risk Shortfalls, if applicable.
NOTE: All classes per $1,000 denomination.
Non-Supported
InterestShortfall
0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 3.76600 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 7.26600 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 3.76600 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 7.26600 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000 0.00000000 0.00000 % 0.00000000 0.00000000
CurrentInterest
Shortfall(1)
Payment ofUnpaidInterest
Shortfall(1)
CurrentAccruedInterestClass
1A-H1M-1
1M-1H1M-2
1M-2H1B-H2A-H2M-1
2M-1H2M-2
2M-2H2B-H
0.00000000 0.00000000 0.00000000 443.79345120 27,192,696,144.00 449.89134556 0.00000000 0.00000000 0.00000000 0.00000000 254,975,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 13,420,442.00 0.00000000 4.21173159 4.21173159 0.00000000 641.31470196 644,149,000.00 652.10542843 0.00000000 0.00000000 0.00000000 641.31470189 33,902,644.00 652.10542841 0.00000000 0.00000000 0.00000000 899.79361351 113,008,608.00 901.04537886 0.00000000 0.00000000 0.00000000 409.27861170 19,221,011,441.00 416.69105337 0.00000000 0.00000000 0.00000000 0.00000000 257,451,000.00 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 13,550,205.00 0.00000000 3.91826096 3.91826096 0.00000000 589.90294435 400,479,000.00 606.66715875 0.00000000 0.00000000 0.00000000 589.90294439 21,078,432.00 606.66715864 0.00000000 0.00000000 0.00000000 911.56932742 160,593,307.00 912.80896264
EndingCertificate/NotionalBalance
RemainingUnpaidInterest
Shortfall(1)
BeginningCertificate/NotionalBalance
TotalInterest
Distribution
CurrentCertificate
Rate
OriginalFace
Amount
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 6
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
Certificateholder Account Statement
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
0.00 0.00
0.00
PREPAYMENT/CURTAILMENT INTEREST SHORTFALL
Total Prepayment/Curtailment Interest ShortfallServicing Fee Support
Non-Supported Prepayment/Curtailment Interest Shortfall
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
0.00
17,965,882.07
0.00
0.00 0.00
0.00
19,166.66
17,946,715.41
CERTIFICATE ACCOUNT
Beginning Balance
DepositsPayments of Interest and Principal
Reserve Funds and Credit Enhancements
Proceeds from Repurchased LoansGains & Subsequent Recoveries (Realized Losses)
Total Deposits
WithdrawalsReserve Funds and Credit Enhancements
Total Administration Fees
Payment of Interest and Principal
Total Withdrawals (Pool Distribution Amount)
Ending Balance
17,965,882.07
17,965,882.07
0.00
*Servicer Payees include: FEDERAL NATIONAL MORTGAGE ASSOCIATION
0.00 19,166.66
0.00
ADMINISTRATION FEES
Total Administration Fees 19,166.66
Gross Servicing Fee*Global Agent FeeSupported Prepayment/Curtailment Interest Shortfall
07-Aug-2019
Distribution Date:
Telephone:
Page 7
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Additional Reporting - Deal Level
2.266000%
Informational Reporting
LIBOR
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 8
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Additional Reporting - Group Level
Group 1
Group 2
Group 1
173,276,318.62 15,647,682,457.09
23,272,813.58 1,509,919,363.30
149,862,044.78 14,126,795,115.58
165,818,188.53 7,316,669.83 1,273,142.39
141,460.260.00
149,740,782.52 11,812,344,603.79
14,823,069.38 1,020,416,293.92
134,718,636.02 10,777,726,935.72
142,474,626.22 7,067,079.18 1,791,693.96
199,077.120.00
Cash Reporting
Informational Reporting
Total Principal Reduction Current
Total Principal Reduction Cumulative
Scheduled Principal Current
Scheduled Principal Cumulative
Unscheduled Principal Current
Unscheduled Principal Cumulative
Senior Reduction Amount
Subordinate Reduction Amount
Calculated Recovery Principal Amount
Calculated Tranche Write-Down Amount
Calculated Tranche Write-Up Amount
Total Principal Reduction Current
Total Principal Reduction Cumulative
Scheduled Principal Current
Scheduled Principal Cumulative
Unscheduled Principal Current
Unscheduled Principal Cumulative
Senior Reduction Amount
Subordinate Reduction Amount
Calculated Recovery Principal Amount
Calculated Tranche Write-Down Amount
Calculated Tranche Write-Up Amount
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 9
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Additional Reporting - Group Level
Group 1
Group 2
132457
70822
817
70005
28,884,393,000.00
28,252,151,838.03
12,604,469,380.94
807
61775
141,137,642.66
13,508,961,734.15
7,836,087.76
0
9
0.00
1,095,438.20
10
636
1,414,602.65
112,146,407.95
0
32
0.00
6,771,920.39
0
9
0.00
1,272,856.57
1,414,602.65
113,241,846.15
327
58,355,282.16
Informational Reporting
At Issuance Loan Count
Period Beginning Loan Count
Period Reference Pool Removal Loan Count
Period Ending Loan Count
UPB at Origination
UPB at Issuance
UPB Actual Current
Period PIF Loan Count Current
PIF Loan Count Cumulative
Period PIF Loan UPB Current
PIF Loan UPB Cumulative
Period Partial Prepayment Amount
Non-D180 Credit Event Loan Count Curr
Non-D180 Credit Event Loan Count Cum
Non-D180 Credit Event Actual Balance Cur
Non-D180 Credit Event Actual Balance Cum
D180 Credit Event Loan Count Current
D180 Credit Event Loan Count Cumulative
D180 Credit Event Actual Balance Curr
D180 Credit Event Actual Balance Cum
Repurchase Prior CE Loan Count Curr
Repurchase Prior CE Loan Count Cum
Repurchase Prior Credit Event UPB Curr
Repurchase Prior Credit Event UPB Cum
Reversed Credit Event Loan Count Current
Reversed Credit Event Loan Count Cumulative
Reversed Credit Event Amount Current
Reversed Credit Event Amount Cumulative
Credit Event Amount Current
Credit Event Amount Cumulative
Total Active Modified Loan Count
Total Active Modified Loan UPB
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 10
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Additional Reporting - Group Level
Group 2
Group 1
93492
46099
697
45402 20,461,154,000.00 20,074,163,385.29 8,261,818,781.50
687
47365 129,707,732.98
10,457,868,657.65 3,536,530.13
0
13
0.00 2,708,604.68
10
695 1,990,771.08
139,305,139.09 0
16
0.00 3,004,563.11
0
8
0.00 1,289,888.94 1,990,771.08
142,013,747.68 370
75,711,584.28
Informational Reporting
Structural Reporting
At Issuance Loan Count
Period Beginning Loan Count
Period Reference Pool Removal Loan Count
Period Ending Loan Count
UPB at Origination
UPB at Issuance
UPB Actual Current
Period PIF Loan Count Current
PIF Loan Count Cumulative
Period PIF Loan UPB Current
PIF Loan UPB Cumulative
Period Partial Prepayment Amount
Non-D180 Credit Event Loan Count Curr
Non-D180 Credit Event Loan Count Cum
Non-D180 Credit Event Actual Balance Cur
Non-D180 Credit Event Actual Balance Cum
D180 Credit Event Loan Count Current
D180 Credit Event Loan Count Cumulative
D180 Credit Event Actual Balance Curr
D180 Credit Event Actual Balance Cum
Repurchase Prior CE Loan Count Curr
Repurchase Prior CE Loan Count Cum
Repurchase Prior Credit Event UPB Curr
Repurchase Prior Credit Event UPB Cum
Reversed Credit Event Loan Count Current
Reversed Credit Event Loan Count Cumulative
Reversed Credit Event Amount Current
Reversed Credit Event Amount Cumulative
Credit Event Amount Current
Credit Event Amount Cumulative
Total Active Modified Loan Count
Total Active Modified Loan UPB
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 11
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Additional Reporting - Group Level
Group 1
Group 2
95.742699%
4.257301%
0.005007%
0.000000%
0.000000%
10.000000%
0.400826%
0.395819%
YES
0
0.00
95.216867%
4.783133%
0.009917%
0.000000%
0.000000%
10.000000%
0.707445%
0.697528%
YES
0
0.00
Structural Reporting
Senior Percentage
Subordinate Percentage
10% Severity Tier % [0-1%]
20% Severity Tier % [1-2%]
40% Severity Tier % [Over 2%]
Applicable Severity Percentage
Cumulative Net Credit Event Percentage
Prior Cum Net Credit Event Percentage
Minimum Credit Enhancement Test Pass?
Loan Count Credit Event Subject To Forbearance
UPB of Credit Event Subject To Forbearance
Senior Percentage
Subordinate Percentage
10% Severity Tier % [0-1%]
20% Severity Tier % [1-3%]
25% Severity Tier % [Over 3%]
Applicable Severity Percentage
Cumulative Net Credit Event Percentage
Prior Cum Net Credit Event Percentage
Minimum Credit Enhancement Test Pass?
Loan Count Credit Event Subject To Forbearance
UPB of Credit Event Subject To Forbearance
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
Connecticut Avenue Securities
Customer Service - CTSLinkWells Fargo Bank, N.A.Securities Administration Services
Frederick, MD 21701-47478480 Stagecoach Circle
www.ctslink.com
Fax: 240-586-8675
CONNECTICUT AVENUE SECURITIES
Distribution Date: 26-Aug-2019
Contact:
Telephone: 1-866-846-4526
Credit-Linked Notes
Credit-Linked Notes
Series 2015-C038/7/2019
Additional Reporting - Deal Level
Reference Tranche Performance
Class Original Beginning Period Ending Period
Tranche Credit Support
Write-down Amount Write-up Amount
Calculated Calculated
0.00 0.00 3.750000% 4.260000% 4.260000%1A-H
0.00 0.00 2.800000% 4.260000% 4.260000%1M-1
0.00 0.00 2.800000% 4.260000% 4.260000%1M-1H
0.00 0.00 0.400000% 0.800000% 0.810000%1M-2
0.00 0.00 0.400000% 0.800000% 0.810000%1M-2H
141,460.26 0.00 0.000000% 0.000000% 0.000000%1B-H
0.00 0.00 4.250000% 4.780000% 4.780000%2A-H
0.00 0.00 2.900000% 4.780000% 4.780000%2M-1
0.00 0.00 2.900000% 4.780000% 4.780000%2M-1H
0.00 0.00 0.800000% 1.740000% 1.770000%2M-2
0.00 0.00 0.800000% 1.740000% 1.770000%2M-2H
199,077.12 0.00 0.000000% 0.000000% 0.000000%2B-H
Connecticut Avenue Securities
Customer Service - CTSLinkWells Fargo Bank, N.A.Securities Administration Services
Frederick, MD 21701-47478480 Stagecoach Circle
www.ctslink.com
Fax: 240-586-8675
CONNECTICUT AVENUE SECURITIES
Distribution Date: 26-Aug-2019
Contact:
Telephone: 1-866-846-4526
Credit-Linked Notes
Credit-Linked Notes
Series 2015-C038/7/2019
Additional Reporting - Deal Level
Rep and Warranty Settlement Reporting
0
0.00
0.00
0
0.00
0.00
Original Current
Origination Rep and Warranty Settlement Loan Count
Origination Rep and Warranty Settlement Amount
Origination Rep and Warranty Settlement UPB
Group 1
0
0.00
0.00
0
0.00
0.00
Original Current
Origination Rep and Warranty Settlement Loan Count
Origination Rep and Warranty Settlement Amount
Origination Rep and Warranty Settlement UPB
Group 2
Connecticut Avenue Securities
Customer Service - CTSLinkWells Fargo Bank, N.A.Securities Administration Services
Frederick, MD 21701-47478480 Stagecoach Circle
www.ctslink.com
Fax: 240-586-8675
CONNECTICUT AVENUE SECURITIES
Distribution Date: 26-Aug-2019
Contact:
Telephone: 1-866-846-4526
Credit-Linked Notes
Credit-Linked Notes
Series 2015-C038/7/2019
Delinquency Status - MBA Delinquency Calculation Method
DELINQUENCY
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No. of
Loans UPB
692
124
53
39
18
14
124,057,943.42
21,195,261.93
8,721,928.62
8,073,256.10
3,033,720.86
2,145,757.70
0.988501%
0.177130%
0.075709%
0.055710%
0.025712%
0.019999%
0.984238%
0.168157%
0.069197%
0.064051%
0.024069%
0.017024%
% of
Loans UPB
1.342761% 1.326735%940 167,227,868.63
DELINQUENCY
30 Days
60 Days
90 Days
120 Days
150 Days
180+ Days
No. of
Loans UPB
601
148
38
25
33
12
112,131,309.41
27,037,251.75
7,008,409.84
5,812,558.50
6,510,984.97
2,608,837.78
1.323730%
0.325977%
0.083697%
0.055064%
0.072684%
0.026431%
1.357223%
0.327255%
0.084829%
0.070354%
0.078808%
0.031577%
% of
Loans UPB
1.887582% 1.950047%857 161,109,352.25
Group 2
Group 1
Connecticut Avenue Securities
Customer Service - CTSLinkWells Fargo Bank, N.A.Securities Administration Services
Frederick, MD 21701-47478480 Stagecoach Circle
www.ctslink.com
Fax: 240-586-8675
CONNECTICUT AVENUE SECURITIES
Distribution Date: 26-Aug-2019
Contact:
Telephone: 1-866-846-4526
Credit-Linked Notes
Credit-Linked Notes
Series 2015-C038/7/2019
Realized Loss Report - Collateral
Group 1
Summary
SDA
Current Month
3 Month Average
12 Month Average 0.361%
0.223%
0.369%
MDR
Current Month 0.011%
0.018%
0.018%
3 Month Average
12 Month Average
CDR
Current Month
3 Month Average
12 Month Average
0.133%
0.221%
0.216%
Calculation Methodology:
Monthly Default Rate (MDR): Sum(Beg Scheduled Balance of Liquidated Loans) / Sum(Beg Scheduled Balance)
Condit ional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumption: If WAS ≤ 30 then CDR / (WAS * 0.02) else if 30 < WAS ≤ 60 then CDR / 0.6 else if 60 < WAS ≤ 120 then CDR / (0.6 - ((WAS - 60) * 0.0095))
else if WAS > 120 then CDR / 0.03
Weighted Average Seasoning (WAS): sum for each loan ((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))
Connecticut Avenue Securities
Customer Service - CTSLinkWells Fargo Bank, N.A.Securities Administration Services
Frederick, MD 21701-47478480 Stagecoach Circle
www.ctslink.com
Fax: 240-586-8675
CONNECTICUT AVENUE SECURITIES
Distribution Date: 26-Aug-2019
Contact:
Telephone: 1-866-846-4526
Credit-Linked Notes
Credit-Linked Notes
Series 2015-C038/7/2019
Group 2
Realized Loss Report - Collateral
Summary
SDA
Current Month
3 Month Average
12 Month Average 0.549%
0.476%
0.568%
MDR
Current Month 0.024%
0.028%
0.027%
3 Month Average
12 Month Average
CDR
Current Month
3 Month Average
12 Month Average
0.284%
0.340%
0.329%
Calculation Methodology:
Monthly Default Rate (MDR): Sum(Beg Scheduled Balance of Liquidated Loans) / Sum(Beg Scheduled Balance)
Condit ional Default Rate (CDR): 1-((1-MDR)^12)
SDA Standard Default Assumpt ion: If WAS ≤ 30 then CDR / (WAS * 0.02) else if 30 < WAS ≤ 60 then CDR / 0.6 else if 60 < WAS ≤ 120 then CDR / (0.6 - ((WAS - 60) * 0.0095))
else if WAS > 120 then CDR / 0.03
Weighted Average Seasoning (WAS): sum for each loan ((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))
07-Aug-2019
Distribution Date:
Telephone:
Page 12
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Realized Loss Detail Report - Loans with Losses during Current Period
10 141,460.26 141,460.27 0.001 % 0 0.000 %0.000.00 10 141,460.26 141,460.27 0.001 %10 199,077.12 199,077.12 0.002 % 0 0.000 %0.000.00 10 199,077.12 199,077.12 0.002 %
20 340,537.38 340,537.39 0.002 % 0 0.000 %0.000.00 20 340,537.38 340,537.39 0.002 %
Group 1Group 2
Total
RealizedLoss/(Gain)
Amount
Inactive Active Totals
# Loans with
Losses
LiquidatedActual
Balance
CurrentLoss
Percentage
# Loans with
Losses
EndingActual
Balance
Liquidated or Ending Actual
Balance
RealizedLoss/(Gain)
Amount
RealizedLoss/(Gain)
Amount
CurrentLoss
Percentage
# Loans with
LossesGroup
CurrentLoss
Percentage
Realized Loss Loan Detail Report - Loans with Losses during Current Period
Realized Loss/(Gain) value may include Interest Loss, Principal Loss, and Expense amounts.
* This data is currently not provided for reporting.
** The current loss for this loan is associated with a modification; for further detail please see the Modification section.
CumulativeRealized
Loss/(Gain)
Group 1 0028548731 0.000 % OR 80.00 360 12,349.40 12,349.40 136,000.00 12,349.40 Group 1 0028551255 0.000 % IL 80.00 360 4,761.91 4,761.91 52,000.00 4,761.91 Group 1 0028580612 0.000 % NC 75.00 360 7,661.21 7,661.21 83,000.00 7,661.21 Group 1 0028583882 0.000 % CA 75.00 360 38,959.44 38,959.44 431,000.00 38,959.44 Group 1 0028608561 0.000 % CA 70.00 360 31,978.63 31,978.63 355,000.00 31,978.63 Group 1 0028610170 0.000 % GA 80.00 360 8,062.04 8,062.04 87,000.00 8,062.04 Group 1 0028622589 0.000 % SC 75.00 360 8,383.80 8,383.80 90,000.00 8,383.80 Group 1 0028653963 0.000 % TX 80.00 360 8,469.93 8,469.93 91,000.00 8,469.92 Group 1 0028661111 0.000 % OH 80.00 360 10,352.98 10,352.98 112,000.00 10,352.98 Group 1 0028667741 0.000 % NC 80.00 360 10,480.93 10,480.93 113,000.00 10,480.93 Group 2 0028455637 0.000 % UT 95.00 360 31,449.99 31,449.99 342,000.00 31,449.99 Group 2 0028458956 0.000 % SC 95.00 360 13,872.81 13,872.81 152,000.00 13,872.81 Group 2 0028459141 0.000 % IN 95.00 360 5,582.09 5,582.09 61,000.00 5,582.09 Group 2 0028491334 0.000 % IL 90.00 360 27,987.56 27,987.56 304,000.00 27,987.56 Group 2 0028495824 0.000 % CA 93.00 360 21,981.79 21,981.79 240,000.00 21,981.79 Group 2 0028495896 0.000 % TX 95.00 360 25,813.05 25,813.05 279,000.00 25,813.05 Group 2 0028499780 0.000 % OH 90.00 360 6,616.93 6,616.93 72,000.00 6,616.93 Group 2 0028526928 0.000 % NM 95.00 360 21,714.41 21,714.41 241,000.00 21,714.41 Group 2 0028530715 0.000 % AR 95.00 360 14,368.12 14,368.12 157,000.00 14,368.12 Group 2 0028541464 0.000 % MN 95.00 360 29,690.37 29,690.37 322,000.00 29,690.37
LoanNumber
OriginalTerm
OriginalPrincipalBalance
RealizedLoss/(Gain)
CurrentNote Rate StateGroup
LTV atOrigination
07/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/201907/31/2019
Liquidated orEnding Actual
Balance
LiquidationEffective
Date
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 13
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Prepayment Rates
SMM CPR PSA
SMM CPR PSA
Sep-1
8
Oct-18
Nov-1
8
Dec-1
8
Jan-
19
Feb-1
9
Mar
-19
Apr-1
9
May
-19
Jun-
19
Jul-1
9
Aug-1
90.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
14.00%
16.00%
Current CPR
12mo Average CPR
CPR: Current vs 12mo Average
Sep-1
8
Oct-18
Nov-1
8
Dec-1
8
Jan-
19
Feb-1
9
Mar
-19
Apr-1
9
May
-19
Jun-
19
Jul-1
9
Aug-1
90.00%
40.00%
80.00%
120.00%
160.00%
200.00%
240.00%
280.00%
Current PSA
12mo Average PSA
PSA: Current vs. 12mo Average
Sep-1
8
Oct-18
Nov-1
8
Dec-1
8
Jan-
19
Feb-1
9
Mar
-19
Apr-1
9
May
-19
Jun-
19
Jul-1
9
Aug-1
90.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
14.00%
16.00%
Current CPR
12mo Average CPR
CPR: Current vs 12mo Average
Sep-1
8
Oct-18
Nov-1
8
Dec-1
8
Jan-
19
Feb-1
9
Mar
-19
Apr-1
9
May
-19
Jun-
19
Jul-1
9
Aug-1
90.00%
40.00%
80.00%
120.00%
160.00%
200.00%
240.00%
Current PSA
12mo Average PSA
PSA: Current vs. 12mo Average
Summary
Group 1
1.347 %
1.309 %
1.029 %
15.019 %
14.621 %
11.639 %
250.323 %
243.678 %
193.976 %
1.176 %
1.175 %
0.965 %
13.235 %
13.224 %
10.956 %
220.583 %
220.398 %
182.592 %
Current Month
3 Month Average
12 Month Average 12 Month Average
3 Month Average
Current Month
12 Month Average
3 Month Average
Current Month
Current Month
3 Month Average
12 Month Average 12 Month Average
3 Month Average
Current Month
12 Month Average
3 Month Average
Current Month
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 14
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Calculation Methodology:
Prepayment Rates
Single Month Mortality (SMM): (Partial and full prepayments + Repurchases) / (Beginning Scheduled Balance - Scheduled Principal)
Conditional PrePayment Rate (CPR): 1 - ((1 - SMM)^12)
SMM CPR PSA
Sep-1
8
Oct-18
Nov-1
8
Dec-1
8
Jan-
19
Feb-1
9
Mar
-19
Apr-1
9
May
-19
Jun-
19
Jul-1
9
Aug-1
90.00%
4.00%
8.00%
12.00%
16.00%
20.00%
Current CPR
12mo Average CPR
CPR: Current vs 12mo Average
Sep-1
8
Oct-18
Nov-1
8
Dec-1
8
Jan-
19
Feb-1
9
Mar
-19
Apr-1
9
May
-19
Jun-
19
Jul-1
9
Aug-1
90.00%
40.00%
80.00%
120.00%
160.00%
200.00%
240.00%
280.00%
320.00%
Current PSA
12mo Average PSA
PSA: Current vs. 12mo Average
Group 2
1.607 %
1.512 %
1.127 %
17.666 %
16.694 %
12.654 %
294.426 %
278.238 %
210.907 %
Current Month
3 Month Average
12 Month Average 12 Month Average
3 Month Average
Current Month
12 Month Average
3 Month Average
Current Month
PSA Standard Prepayment Model: 100 * CPR / (0.2 * MIN(30,WAS))Weighted Average Seasoning (WAS): sum((Original Term - Remaining Term)*(Current Scheduled Balance/Deal Scheduled Principal Balance))
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 15
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Modified Payment
Modifications
BeginningScheduledBalance
Current Scheduled Balance
PriorRate
ModifiedRate
Prior Payment
No Modifications this Period
LoanNumber
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 16
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Loan Number
Current Rate
Current Payment
Loan Number
Current Rate
Current Payment
Current ScheduledBalance
Loans Repurchased
CurrentScheduled Balance
Loans Substituted
Substitutions
No Substitutions this Period
Repurchases Due to Breaches
Loan Number
Current Rate
No Repurchases Due to Breaches this Period
BeginningScheduledBalance
Current Payment
PayoffBalance
Repurchases Due To Other
Loan Number
No Repurchases Due to Other this Period
Beginning ScheduledBalance
Current Rate
Current Payment
Payoff
Balance
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com
07-Aug-2019
Distribution Date:
Telephone:
Page 17
Credit-Linked Notes
Connecticut Avenue Securities
26-Aug-2019
Customer Service - CTSLink
Securities Administration Services
1-866-846-452603:43:52 PM
Contact:
Series 2015-C03
8480 Stagecoach Circle
Wells Fargo Bank, N.A.Credit-Linked Notes
Supplemental Reporting
Business Day
means a day other than (i) a Saturday or Sunday or (ii) a day on which the Corporate Trust Offices of the Global Agent (currently located at 9062 Old Annapolis Road, Columbia, Maryland 21045, Attention: Client Manager - CONN-AVE 2015-C03), DTC, the Federal Reserve Bank of New York or banking institutions in the City of New York are authorized or obligated by law or executive order to be closed.
Closing Date
means July 22, 2015.
Cut-off Date
means the close of business on May 31, 2015.
LIBOR Adjustment Date
means, with respect to any Payment Date, the second business day before the related Accrual Period begins. For this purpose, a "business day" is a day on which banks are open for dealing in foreign currency and exchange in London, New York City and Washington, D.C.
Maturity Date
means the Payment Date in July 2025.
Record Date
means, with respect to any Payment Date, (i) the Business Day immediately preceding such Payment Date, with respect to Notes issued in global form, and (ii) the last Business Day of the calendar month preceding the calendar month of such Payment Date, with respect to definitive Notes.
Payment Date
means the 25th day of each calendar month (or, if not a Business Day, the following Business Day), commencing in August 2015.
Accrual Period
means, with respect to each Payment Date, the period beginning on and including the prior Payment Date (or, in the case of the first Payment Date, the Closing Date) and ending on and including the day preceding such Payment Date.
Connecticut Avenue Securities
Frederick, MD 21701-4747www.ctslink.com