FR EA
1024-00004 · Client 1024 · Transaction Documents
collateral-administration-agreement.docx DOCUMENT M&A / Corporate
31 / 38 ← → ✕
Contract analysis Extract to table

COLLATERAL ADMINISTRATION AGREEMENT

Dated as of August 22, 2023

among

DRIFTWOOD CLO 2023-I, LTD.

as Issuer

DRIFTWOOD CREDIT MANAGEMENT LLC

as Collateral Manager

and

IRONCLAD TRUST COMPANY, N.A.

as Collateral Administrator

Reference is hereby made to the Indenture dated as of August 22, 2023, among Driftwood CLO 2023-I, Ltd., as Issuer, Driftwood CLO 2023-I, LLC, as Co-Issuer, and Ironclad Trust Company, N.A., as Trustee

Right-click to update Table of Contents

PREAMBLE

This COLLATERAL ADMINISTRATION AGREEMENT (this "Agreement") is dated as of August 22, 2023, and entered into among:

DRIFTWOOD CLO 2023-I, LTD., an exempted company incorporated with limited liability under the laws of the Cayman Islands (the "Issuer"), having its registered office at PO Box 4927, Windward House, 3rd Floor, George Town, Grand Cayman KY1-1306, Cayman Islands;

DRIFTWOOD CREDIT MANAGEMENT LLC, a Delaware limited liability company (the "Collateral Manager"), having its principal office at 200 Brickell Avenue, Suite 3100, Miami, FL 33131, duly registered with the U.S. Securities and Exchange Commission as an investment adviser under the Investment Advisers Act of 1940, as amended (CRD #182447); and

IRONCLAD TRUST COMPANY, N.A., a national banking association organized and existing under the laws of the United States of America (the "Collateral Administrator"), having its principal corporate trust office at 100 Wall Street, Suite 1650, New York, NY 10005.

Each of the foregoing is sometimes referred to herein individually as a "Party" and collectively as the "Parties."

RECITALS

WHEREAS:

A. The Issuer and Driftwood CLO 2023-I, LLC, a Delaware limited liability company (the "Co-Issuer"), with its registered agent at National Registered Agents Inc., 1209 Orange Street, Wilmington, Delaware 19801 (Delaware Secretary of State File No. 7429831), have entered into an Indenture dated as of August 22, 2023 (as supplemented by the First Supplemental Indenture dated September 8, 2023, and as may be further amended, supplemented, restated, or otherwise modified from time to time, the "Indenture") with the Collateral Administrator acting in its capacity as Trustee thereunder, pursuant to which the Issuer and the Co-Issuer have issued Four Hundred Million Dollars ($400,000,000) in aggregate principal amount of secured notes and subordinated notes;

B. The capital structure of the Issuer's secured notes and subordinated notes issued pursuant to the Indenture consists of the following classes: (i) Class A-1 Notes in the aggregate principal amount of $256,000,000; (ii) Class A-2 Notes in the aggregate principal amount of $40,000,000; (iii) Class B Notes in the aggregate principal amount of $28,000,000; (iv) Class C Notes in the aggregate principal amount of $24,000,000; (v) Class D Notes in the aggregate principal amount of $16,000,000; and (vi) Subordinated Notes in the aggregate principal amount of $36,000,000;

C. The Issuer and the Collateral Manager have entered into a Collateral Management Agreement dated as of August 22, 2023 (as may be amended, supplemented, restated, or otherwise modified from time to time, the "Collateral Management Agreement"), pursuant to which the Collateral Manager has agreed to manage the portfolio of collateral obligations on behalf of the Issuer in accordance with the terms and conditions set forth therein and in the Indenture;

D. The Parties wish to set forth the terms and conditions upon which the Collateral Administrator will provide certain collateral administration services in connection with the Indenture and the collateral obligations pledged thereunder, including the preparation of compliance reports, monthly reports, portfolio data maintenance, interest calculations, and payment waterfall calculations; and

E. The collateral portfolio consists primarily of broadly syndicated first-lien senior secured leveraged loans (with obligors predominantly domiciled in the United States), with a target portfolio par amount of Four Hundred Million Dollars ($400,000,000), all as more particularly described in the Indenture.

NOW, THEREFORE, in consideration of the mutual covenants, agreements, representations, and warranties set forth herein, and for other good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the Parties agree as follows:

ARTICLE I — DEFINITIONS AND INTERPRETATION

Section 1.1 — Defined Terms

Capitalized terms used but not otherwise defined in this Agreement shall have the meanings assigned to such terms in the Indenture dated as of August 22, 2023, as supplemented by the First Supplemental Indenture dated September 8, 2023, among the Issuer, the Co-Issuer, and the Collateral Administrator (in its capacity as Trustee). To the extent of any conflict between a defined term set forth in this Agreement and the corresponding defined term set forth in the Indenture, the definition set forth in the Indenture shall control.

In addition to the terms defined elsewhere in this Agreement, the following terms shall have the meanings set forth below:

"Aggregate Collateral Balance" means, as of any date of determination, the aggregate outstanding principal balance (or, in the case of collateral obligations purchased at a discount, the lesser of par amount and the applicable adjusted par amount as determined in accordance with the Indenture) of all collateral obligations included in the collateral portfolio as of such date. The target Aggregate Collateral Balance is $400,000,000.

"CCC Obligations" means collateral obligations that are rated CCC+ or below by either Rating Agency (or the equivalent rating category, as applicable). The maximum CCC bucket shall not exceed 7.5% of the aggregate collateral par amount (i.e., $30,000,000 based on the target Aggregate Collateral Balance of $400,000,000).

"Class A O/C Ratio" means the ratio of the Adjusted Collateral Principal Amount (as defined in the Indenture) to the aggregate outstanding principal amount of the Class A-1 Notes and the Class A-2 Notes, expressed as a percentage, with a minimum trigger level of 128.00%.

"Class B O/C Ratio" means the ratio of the Adjusted Collateral Principal Amount (as defined in the Indenture) to the aggregate outstanding principal amount of the Class A-1 Notes, the Class A-2 Notes, and the Class B Notes, expressed as a percentage, with a minimum trigger level of 118.00%.

"Class C O/C Ratio" means the ratio of the Adjusted Collateral Principal Amount (as defined in the Indenture) to the aggregate outstanding principal amount of the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, and the Class C Notes, expressed as a percentage, with a minimum trigger level of 110.00%.

"Class D O/C Ratio" means the ratio of the Adjusted Collateral Principal Amount (as defined in the Indenture) to the aggregate outstanding principal amount of the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, the Class C Notes, and the Class D Notes, expressed as a percentage, with a minimum trigger level of 105.50%.

"Class A I/C Ratio" means the ratio of the Interest Proceeds Available (as defined in the Indenture) available to pay interest on the Class A-1 Notes and the Class A-2 Notes to the scheduled interest payable on the Class A-1 Notes and the Class A-2 Notes, expressed as a percentage, with a minimum trigger level of 120.00%.

"Class B I/C Ratio" means the ratio of the Interest Proceeds Available (as defined in the Indenture) available to pay interest on the Class A-1 Notes, the Class A-2 Notes, and the Class B Notes to the scheduled interest payable on the Class A-1 Notes, the Class A-2 Notes, and the Class B Notes, expressed as a percentage, with a minimum trigger level of 115.00%.

"Class C I/C Ratio" means the ratio of the Interest Proceeds Available (as defined in the Indenture) available to pay interest on the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, and the Class C Notes to the scheduled interest payable on the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, and the Class C Notes, expressed as a percentage, with a minimum trigger level of 110.00%.

"Class D I/C Ratio" means the ratio of the Interest Proceeds Available (as defined in the Indenture) available to pay interest on the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, the Class C Notes, and the Class D Notes to the scheduled interest payable on the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, the Class C Notes, and the Class D Notes, expressed as a percentage, with a minimum trigger level of 105.00%.

"Closing Date" means September 12, 2023.

"Collateral Quality Tests" means the tests set forth in the Indenture for measuring the quality and composition of the collateral portfolio, including (i) the Minimum Weighted Average Spread Test (minimum: 350 basis points), (ii) the Maximum Weighted Average Life Test (maximum: 7.5 years), (iii) the Minimum Diversity Score Test (minimum: 60), (iv) the Minimum Weighted Average Recovery Rate Test (minimum: 45.0%), and (v) the Minimum Weighted Average Rating Factor Test (minimum: 2,850, calculated per the Brindoval rating factor scale).

"Compliance Report" has the meaning assigned to such term in Section 3.1 of this Agreement.

"Coverage Tests" means, collectively, the Overcollateralization Tests (the Class A O/C Ratio, the Class B O/C Ratio, the Class C O/C Ratio, and the Class D O/C Ratio) and the Interest Coverage Tests (the Class A I/C Ratio, the Class B I/C Ratio, the Class C I/C Ratio, and the Class D I/C Ratio), as defined in the Indenture.

"Determination Date" means, with respect to each Payment Date, the date that is five (5) Business Days prior to such Payment Date.

"Effective Date" means the date on which the Effective Date conditions set forth in the Indenture have been satisfied, which date shall occur no later than December 12, 2023 (the "Effective Date Deadline"), being ninety (90) days after the pricing date of the notes.

"Effective Date Deadline" means December 12, 2023.

"Fixed-Rate Obligations" means collateral obligations that bear interest at a fixed rate of interest. The maximum Fixed-Rate Obligations bucket shall not exceed 10.0% of the aggregate collateral par amount (i.e., $40,000,000 based on the target Aggregate Collateral Balance of $400,000,000).

"Indenture" means the Indenture dated as of August 22, 2023, as supplemented by the First Supplemental Indenture dated September 8, 2023, among the Issuer, the Co-Issuer, and the Collateral Administrator (in its capacity as Trustee), as may be further amended, supplemented, restated, or otherwise modified from time to time.

"Monthly Report" has the meaning assigned to such term in Section 3.2 of this Agreement.

"Payment Date" means the 15th day of January, April, July, and October of each year, commencing January 15, 2024, or, if any such day is not a Business Day, the next succeeding Business Day, subject to the provisions of the Indenture.

"Record Date" means the 15th calendar day preceding each Payment Date (or, if such day is not a Business Day, the immediately preceding Business Day).

"Reference Rate" means Compounded SOFR (the Secured Overnight Financing Rate), as calculated in accordance with the 26253 fallback convention set forth in the Indenture, including any applicable benchmark replacement provisions.

"Reinvestment Period" means the period from and including the Closing Date (September 12, 2023) to and including September 12, 2028.

"Second-Lien Obligations" means collateral obligations that are secured by a second-priority lien on the assets of the underlying obligor. The maximum Second-Lien Obligations bucket shall not exceed 5.0% of the aggregate collateral par amount (i.e., $20,000,000 based on the target Aggregate Collateral Balance of $400,000,000).

"Stated Maturity" means October 15, 2036.

"WARF" means the Weighted Average Rating Factor, calculated in accordance with the methodology and rating factor scale prescribed by Brindoval Analytical Services Inc.

Section 1.2 — Rules of Construction

In this Agreement, unless the context otherwise requires:

(a) Headings and captions are included for convenience of reference only and shall not affect the interpretation or construction of any provision of this Agreement.

(b) The word "including" (and words of similar import, such as "include" and "includes") shall be deemed to be followed by the phrase "without limitation" and shall not be construed to limit any general statement preceding it to the specific or similar items or matters immediately following it.

(c) Words in the singular shall include the plural and vice versa, and words denoting any gender shall include all genders.

(d) References to any agreement, instrument, or document shall be deemed to refer to such agreement, instrument, or document as amended, supplemented, restated, or otherwise modified from time to time, unless otherwise expressly stated.

(e) References to any law, statute, regulation, or rule shall be deemed to include any amendments, modifications, re-enactments, or successor provisions thereto and all rules, regulations, and guidance issued thereunder.

(f) References to "Business Day" shall have the meaning set forth in the Indenture.

(g) All references to dollar amounts are to the lawful currency of the United States of America.

(h) The words "herein," "hereof," "hereunder," and words of similar import refer to this Agreement as a whole, and not to any particular article, section, or provision hereof, unless the context otherwise requires.

(i) If any action or obligation is required to be taken or performed on a day that is not a Business Day, such action or obligation shall be taken or performed on the next succeeding Business Day, unless otherwise provided herein or in the Indenture.

Section 1.3 — Incorporation of Indenture Provisions

Except as expressly modified herein, all terms used but not defined in this Agreement shall have the respective meanings given to such terms in the Indenture. In the event of any conflict between a provision of this Agreement and a provision of the Indenture, the provision of the Indenture shall control. The Parties acknowledge and agree that the Indenture is incorporated herein by reference to the extent necessary to give effect to the provisions of this Agreement.

ARTICLE II — APPOINTMENT AND AUTHORITY OF COLLATERAL ADMINISTRATOR

Section 2.1 — Appointment

The Issuer and the Collateral Manager hereby appoint Ironclad Trust Company, N.A. as the Collateral Administrator under this Agreement, and the Collateral Administrator hereby accepts such appointment, effective as of the Closing Date (September 12, 2023). The Collateral Administrator shall provide the collateral administration services described in this Agreement in connection with the collateral obligations pledged under the Indenture and the portfolio of assets held by the Issuer from time to time.

The appointment of the Collateral Administrator hereunder is non-exclusive, and the Issuer reserves the right, with the prior written consent of the Collateral Administrator (such consent not to be unreasonably withheld, conditioned, or delayed), to retain one or more additional service providers to perform administrative, accounting, or similar services in connection with the Issuer, the collateral obligations, or the notes. Any such appointment of additional service providers shall not relieve the Collateral Administrator of its duties and obligations under this Agreement, nor shall it entitle the Collateral Administrator to any reduction in its duties or fees, unless otherwise agreed in writing by the Parties.

Section 2.2 — Authority and Capacity

The Parties acknowledge and agree that the Collateral Administrator acts solely in an administrative and ministerial capacity in performing its duties under this Agreement. The Collateral Administrator does not exercise, and shall not be deemed to exercise, any investment discretion with respect to the acquisition, disposition, or management of the collateral obligations. All investment decisions with respect to the collateral obligations shall be made exclusively by the Collateral Manager in accordance with the Collateral Management Agreement and the Indenture.

The Collateral Administrator is not responsible for, and shall not be deemed to have any duty or obligation to verify, the accuracy, completeness, or timeliness of any data, information, or instructions provided by the Collateral Manager, the Issuer, or any other party in connection with the collateral obligations or the notes. The Collateral Administrator's role is limited to the preparation and delivery of the reports, calculations, and other administrative services expressly set forth in this Agreement, based upon the information provided to it by the Collateral Manager and the Issuer.

The Parties further acknowledge and agree that the Collateral Administrator also serves as the Trustee under the Indenture. In performing the collateral administration services set forth in this Agreement, the Collateral Administrator acts in a separate and distinct capacity from its role as Trustee under the Indenture, and shall not be deemed to be acting in a fiduciary capacity (except to the extent expressly required under the Indenture in its capacity as Trustee). The duties and obligations of the Collateral Administrator hereunder are contractual in nature and shall be interpreted and applied accordingly.

Section 2.3 — Reliance on Collateral Manager Information

The Collateral Administrator may conclusively rely on all information, data, certifications, instructions, directions, and notices received from the Collateral Manager (Driftwood Credit Management LLC) or any authorized officer or representative thereof, including, without limitation, David Hwan (Managing Director, Structured Credit), Marcus Sorensen (Founder & CIO), and Elena Voss (President & COO), without any independent investigation, verification, or audit. The Collateral Administrator shall be entitled to assume the accuracy and completeness of all such information and shall have no obligation to confirm or validate the same.

The Collateral Administrator shall have no liability whatsoever for any errors, omissions, or inaccuracies in reports, calculations, or other work product prepared or delivered by the Collateral Administrator to the extent that such errors, omissions, or inaccuracies are attributable to inaccurate, incomplete, or untimely information provided by the Collateral Manager or any other party. The foregoing limitation shall apply regardless of whether the Collateral Administrator could have discovered such errors through the exercise of reasonable diligence, except to the extent that the Collateral Administrator acted with willful misconduct, bad faith, or gross negligence.

Section 2.4 — Authorized Representatives

The authorized contacts and representatives for each Party for purposes of day-to-day communication and the delivery and receipt of information, data, instructions, and notices under this Agreement shall be as follows, unless and until a Party provides written notice of a change in its authorized representatives to the other Parties:

(a) For the Collateral Administrator:

Catherine Nowak Vice President, Corporate Trust Ironclad Trust Company, N.A. 100 Wall Street, Suite 1650 New York, New York 10005 Telephone: (212) 555-4800

Email: cnowak@ironcladtrust.com

(b) For the Collateral Manager:

David Hwan Managing Director, Structured Credit Driftwood Credit Management LLC 200 Brickell Avenue, Suite 3100 Miami, Florida 33131 Telephone: (305) 555-7200

Email: dhwan@driftwoodcredit.com

(c) For the Issuer:

As set forth in the Indenture, with notices directed to the registered office of the Issuer at PO Box 4927, Windward House, 3rd Floor, George Town, Grand Cayman KY1-1306, Cayman Islands, and with a copy to the Collateral Manager at 200 Brickell Avenue, Suite 3100, Miami, Florida 33131 (Attention: Marcus Sorensen / David Hwan).

A complete list of all authorized representatives for each Party, together with specimen signatures and contact information, is set forth in Schedule II hereto. Each Party shall promptly notify the other Parties in writing of any changes to its authorized representatives.

ARTICLE III — DUTIES AND RESPONSIBILITIES OF THE COLLATERAL ADMINISTRATOR

Section 3.1 — Compliance Reports (Payment Date Reports)

On or prior to each Determination Date (being the date that is five (5) Business Days prior to each Payment Date), the Collateral Administrator shall prepare and deliver to the Issuer, the Collateral Manager, the Trustee (in its capacity as Trustee under the Indenture, to the extent the Collateral Administrator and the Trustee are the same entity, by internal notation and file), and each Rating Agency (Brindoval Analytical Services Inc. and Ridgeline Credit Ratings LLC) a compliance report (each, a "Compliance Report" or "Payment Date Report"), substantially in the form attached hereto as Exhibit A, setting forth the following information as of the relevant Determination Date:

(a) Overcollateralization Test Calculations. The Collateral Administrator shall calculate and report the following Overcollateralization Ratios, together with a statement as to whether each such ratio satisfies the applicable minimum trigger level:

(i) The Class A O/C Ratio (minimum trigger: 128.00%);

(ii) The Class B O/C Ratio (minimum trigger: 118.00%);

(iii) The Class C O/C Ratio (minimum trigger: 110.00%); and

(iv) The Class D O/C Ratio (minimum trigger: 105.50%).

(b) Interest Coverage Test Calculations. The Collateral Administrator shall calculate and report the following Interest Coverage Ratios, together with a statement as to whether each such ratio satisfies the applicable minimum trigger level:

(i) The Class A I/C Ratio (minimum trigger: 120.00%);

(ii) The Class B I/C Ratio (minimum trigger: 115.00%);

(iii) The Class C I/C Ratio (minimum trigger: 110.00%); and

(iv) The Class D I/C Ratio (minimum trigger: 105.00%).

(c) Collateral Quality Test Results. The Collateral Administrator shall calculate and report the results of each Collateral Quality Test, together with a statement as to whether the collateral portfolio satisfies each such test, including:

(i) Weighted Average Spread (minimum: 350 basis points);

(ii) Weighted Average Life (maximum: 7.5 years);

(iii) Diversity Score (minimum: 60);

(iv) Weighted Average Recovery Rate (minimum: 45.0%); and

(v) Weighted Average Rating Factor (minimum: 2,850, calculated per the Brindoval rating factor scale).

(d) Concentration Limitations Compliance. The Collateral Administrator shall calculate and report whether the collateral portfolio complies with the following concentration limitations:

(i) CCC Bucket: the aggregate principal balance of CCC Obligations does not exceed 7.5% of the aggregate collateral par amount (i.e., $30,000,000 based on the target Aggregate Collateral Balance of $400,000,000);

(ii) Second-Lien Bucket: the aggregate principal balance of Second-Lien Obligations does not exceed 5.0% of the aggregate collateral par amount (i.e., $20,000,000 based on the target Aggregate Collateral Balance of $400,000,000); and

(iii) Fixed-Rate Bucket: the aggregate principal balance of Fixed-Rate Obligations does not exceed 10.0% of the aggregate collateral par amount (i.e., $40,000,000 based on the target Aggregate Collateral Balance of $400,000,000).

(e) Portfolio Summary. A summary of the collateral obligations included in the collateral portfolio, including the aggregate par balance, the number of distinct obligors, and the weighted average characteristics of the portfolio (including weighted average spread, weighted average life, weighted average rating factor, weighted average recovery rate, and diversity score).

(f) Payment Waterfall Calculations. The Collateral Administrator shall calculate and report the amounts distributable to each class of notes and other payees on the upcoming Payment Date, in accordance with the priority of payments waterfall set forth in the Indenture, including:

(i) Taxes and governmental fees;

(ii) Trustee fees and expenses (Trustee Fee: $25,000 per annum; Trustee Expense Cap: $50,000 per Payment Date);

(iii) Collateral Administrator fees (to the extent constituting a separate line item from the Trustee Fee, as applicable);

(iv) Senior Collateral Management Fee (0.15% per annum on the Aggregate Collateral Balance, equivalent to approximately $600,000 per year based on the target Aggregate Collateral Balance);

(v) Class A-1 Note interest;

(vi) Class A-2 Note interest;

(vii) Class B Note interest;

(viii) Class C Note interest;

(ix) Class D Note interest;

(x) Coverage Test cure payments, if applicable;

(xi) Subordinate Collateral Management Fee (0.35% per annum on the Aggregate Collateral Balance, equivalent to approximately $1,400,000 per year based on the target Aggregate Collateral Balance, payable only after Class D interest and senior expenses);

(xii) Incentive Management Fee (as applicable); and

(xiii) Subordinated Note distributions (residual).

In each case, the amounts distributable shall be calculated in accordance with and subject to the priority of payments and other terms and conditions established in the Indenture.

(g) Test Failures and Diversion Mechanics. Identification of any failure of any Overcollateralization Test or Interest Coverage Test, together with a description of the resulting waterfall diversion mechanics, including any amounts required to be diverted from subordinate distributions to the payment or redemption of senior notes or the replenishment of reserve accounts, all as set forth in the Indenture.

(h) Defaulted and Deferred Interest Obligations. A listing of any collateral obligations that are in default or that have deferred interest payments, together with the aggregate principal balance and accrued interest of such obligations and the impact of such obligations on the Coverage Tests and Collateral Quality Tests.

(i) Trading Activity Summary. A summary of all trading activity (purchases, sales, credit-risk trades, and workout transactions) with respect to collateral obligations since the prior Payment Date, including trade dates, settlement dates, counterparties, and the par amounts and prices of such transactions.

The Compliance Report shall be prepared based on information and data provided to the Collateral Administrator by the Collateral Manager and shall incorporate such additional information as may be available to the Collateral Administrator from its records. The Collateral Administrator shall not be responsible for the accuracy of the Compliance Report to the extent that such report is based on inaccurate or incomplete information provided by the Collateral Manager.

Section 3.2 — Monthly Reports

On or prior to the fifteenth (15th) Business Day of each calendar month, the Collateral Administrator shall prepare and deliver to the Issuer, the Collateral Manager, and each Rating Agency (Brindoval Analytical Services Inc. and Ridgeline Credit Ratings LLC) a monthly report (each, a "Monthly Report"), substantially in the form attached hereto as Exhibit B, containing the following information as of the last day of the preceding calendar month:

(a) Portfolio Composition and Summary Statistics. A summary of the composition and characteristics of the collateral portfolio, including the number of collateral obligations, the aggregate par balance, and key weighted average metrics.

(b) Updated Coverage Test Results. Indicative calculations of each of the Overcollateralization Ratios and Interest Coverage Ratios, based on month-end data, together with a statement as to whether each such ratio would satisfy the applicable minimum trigger level as of such month-end date. Such calculations shall be identified as indicative and shall not be binding for purposes of determining test compliance on any Payment Date.

(c) Updated Collateral Quality Test Results. Indicative calculations of each Collateral Quality Test, based on month-end data, including the Weighted Average Spread, Weighted Average Life, Diversity Score, Weighted Average Recovery Rate, and Weighted Average Rating Factor.

(d) Collateral Obligation Detail. A complete list of all collateral obligations included in the collateral portfolio as of the last day of the preceding calendar month, including, for each such obligation, the obligor name, CUSIP and/or ISIN, par amount, purchase price (if applicable), coupon rate, maturity date, current rating by each Rating Agency (Brindoval and Ridgeline), Moody's industry classification code, and floating/fixed-rate indicator.

(e) Portfolio Changes. Identification of any collateral obligations newly added to, or removed from, the collateral portfolio during the preceding calendar month, together with the relevant trade details (trade date, settlement date, par amount, and price).

(f) Credit Risk Metrics and Watchlist. A summary of credit risk metrics and any watchlist items as identified and reported by the Collateral Manager, including any collateral obligations that have been downgraded, placed on negative watch, or identified by the Collateral Manager as presenting elevated credit risk.

(g) Collections Summary. A summary of all principal and interest collections received by the Issuer during the preceding calendar month, separately identifying scheduled principal payments, prepayments, interest payments, default recoveries, and any other collections.

Section 3.3 — Effective Date Report

Not later than five (5) Business Days after the Effective Date (which must occur no later than December 12, 2023, being the Effective Date Deadline), the Collateral Administrator shall prepare and deliver to the Issuer, the Collateral Manager, the Trustee (in its capacity as Trustee under the Indenture), and each Rating Agency (Brindoval Analytical Services Inc. and Ridgeline Credit Ratings LLC) a report (the "Effective Date Report"), substantially in the form attached hereto as Exhibit C, confirming the following:

(a) That the aggregate principal balance of collateral obligations included in the collateral portfolio equals or exceeds the target portfolio par amount of Four Hundred Million Dollars ($400,000,000);

(b) That the collateral portfolio is in compliance with all Collateral Quality Tests as of the Effective Date, including the Minimum Weighted Average Spread Test (350 basis points), the Maximum Weighted Average Life Test (7.5 years), the Minimum Diversity Score Test (60), the Minimum Weighted Average Recovery Rate Test (45.0%), and the Minimum Weighted Average Rating Factor Test (2,850);

(c) That the collateral portfolio is in compliance with all Coverage Tests as of the Effective Date, including the Class A O/C Ratio (128.00%), the Class B O/C Ratio (118.00%), the Class C O/C Ratio (110.00%), the Class D O/C Ratio (105.50%), the Class A I/C Ratio (120.00%), the Class B I/C Ratio (115.00%), the Class C I/C Ratio (110.00%), and the Class D I/C Ratio (105.00%); and

(d) That the collateral portfolio is in compliance with all Concentration Limitations, including the CCC Bucket (7.5%), the Second-Lien Bucket (5.0%), and the Fixed-Rate Bucket (10.0%).

If the Effective Date conditions set forth in the Indenture have not been satisfied by the Effective Date Deadline of December 12, 2023, the consequences set forth in the Indenture (including, without limitation, the application of Effective Date failure provisions) shall apply. The Collateral Administrator shall promptly notify the Issuer, the Collateral Manager, and each Rating Agency if it becomes aware that the Effective Date conditions have not been or are unlikely to be satisfied by the Effective Date Deadline.

Section 3.4 — Portfolio Data Maintenance

The Collateral Administrator shall maintain a comprehensive database and ongoing records with respect to the collateral portfolio, including the following:

(a) Collateral Obligation Detail. For each collateral obligation, the CUSIP and/or ISIN, obligor name, par amount, purchase price, settlement date, coupon rate (including spread over Reference Rate, if applicable), maturity date, current rating from each Rating Agency (Brindoval Analytical Services Inc. and Ridgeline Credit Ratings LLC), industry classification, lien position (first lien or second lien), and floating/fixed-rate indicator.

(b) Trading Records. All trades (purchases, sales, and credit-risk/workout trades) instructed by the Collateral Manager, including trade date, settlement date, counterparty, par amount, purchase or sale price, and gain or loss on sale.

(c) Cash Collections. All principal payments (scheduled and unscheduled), interest payments, and other collections received with respect to the collateral obligations.

(d) Credit Events. All defaults, credit impairment events, restructurings, forbearance agreements, and recovery amounts with respect to any collateral obligation.

(e) Reinvestment Activity. During the Reinvestment Period (from the Closing Date through September 12, 2028), records of all reinvestment activity undertaken by the Collateral Manager, including the acquisition of additional collateral obligations with principal proceeds.

(f) Post-Reinvestment Period Compliance. Following the expiration of the Reinvestment Period, monitoring and recording of the Collateral Manager's compliance with the post-Reinvestment Period trading constraints set forth in the Indenture, including restrictions on the use of sale proceeds and principal proceeds.

The Collateral Administrator shall make such records and data available to the Collateral Manager and the Issuer upon reasonable request, during normal business hours, and in such format and medium as may be reasonably agreed upon by the Parties. The Collateral Administrator shall retain all records maintained pursuant to this Section 3.4 for a period of not less than seven (7) years following the date of creation of such records, or such longer period as may be required by applicable law or regulation.

Section 3.5 — Interest Calculations

The Collateral Administrator shall calculate the amount of interest due and payable on each class of notes on each Payment Date, based on the following terms and conventions:

(a) Reference Rate. Compounded SOFR (the Secured Overnight Financing Rate), determined in accordance with the 26253 fallback convention set forth in the Indenture. In the event that SOFR is unavailable or has been permanently discontinued, the applicable benchmark replacement rate shall be determined in accordance with the benchmark transition provisions of the Indenture.

(b) Day Count Convention. Actual/360, calculated on the basis of the actual number of days elapsed in the applicable interest accrual period divided by 360.

(c) Applicable Spreads. The applicable spread over the Reference Rate for each class of rated notes shall be as follows:

(i) Class A-1 Notes: SOFR + 155 basis points per annum;

(ii) Class A-2 Notes: SOFR + 190 basis points per annum;

(iii) Class B Notes: SOFR + 230 basis points per annum;

(iv) Class C Notes: SOFR + 310 basis points per annum; and

(v) Class D Notes: SOFR + 625 basis points per annum.

(d) Subordinated Notes. The Subordinated Notes do not bear a stated rate of interest and are entitled only to residual cash flow remaining after all senior obligations (including interest on all classes of rated notes, fees, expenses, and all other amounts ranking senior to the Subordinated Notes in the priority of payments waterfall) have been paid in full in accordance with the Indenture.

The Collateral Administrator shall include all interest calculations in the Compliance Report delivered on each Determination Date and shall reconcile such calculations with the records of the paying agent under the Indenture.

Section 3.6 — Waterfall Calculations

On each Determination Date, the Collateral Administrator shall calculate the priority of payments waterfall in accordance with the terms and conditions of the Indenture and shall determine the amounts distributable to each payee and each class of notes on the related Payment Date. The priority of payments waterfall shall be applied in the following order of priority (as set forth in the Indenture), subject to available Interest Proceeds and Principal Proceeds:

(a) First, to the payment of taxes and governmental fees due and owing by the Issuer;

(b) Second, to the payment of the Trustee Fee ($25,000 per annum, payable quarterly in arrears) and the reimbursement of reasonable, documented out-of-pocket expenses of the Trustee, subject to the Trustee Expense Cap of $50,000 per Payment Date;

(c) Third, to the payment of the Collateral Administrator Fee (to the extent constituting a separate line item from the Trustee Fee, as applicable);

(d) Fourth, to the payment of the Senior Collateral Management Fee (0.15% per annum on the Aggregate Collateral Balance, equivalent to approximately $600,000 per year based on the target Aggregate Collateral Balance of $400,000,000);

(e) Fifth, to the payment of interest on the Class A-1 Notes, the Class A-2 Notes, the Class B Notes, the Class C Notes, and the Class D Notes, in the order of priority and in accordance with the terms established by the Indenture;

(f) Sixth, to the extent of any failure of any Overcollateralization Test or Interest Coverage Test, to the payment of Coverage Test cure amounts, applied in accordance with the cure mechanics set forth in the Indenture (including, as applicable, the application of Interest Proceeds to the repayment of principal on the most senior outstanding class of notes until the applicable test is restored to compliance);

(g) Seventh, to the payment of the Subordinate Collateral Management Fee (0.35% per annum on the Aggregate Collateral Balance, equivalent to approximately $1,400,000 per year based on the target Aggregate Collateral Balance of $400,000,000), which fee is payable only after all interest on the Class D Notes and all senior expenses have been paid in full;

(h) Eighth, to the payment of the Incentive Management Fee (equal to 20% of excess residual interest proceeds remaining after the holders of the Subordinated Notes have received distributions sufficient to achieve a 12% internal rate of return on their investment); and

(i) Ninth, to the holders of the Subordinated Notes, as a residual distribution.

The Collateral Administrator shall apply Interest Proceeds and Principal Proceeds separately in accordance with the Indenture and shall not commingle such proceeds except as expressly permitted by the Indenture. All waterfall calculations shall be included in the Compliance Report delivered on the applicable Determination Date.

Section 3.7 — Rating Agency Notifications and Information Sharing

The Collateral Administrator shall provide copies of all Compliance Reports (Payment Date Reports), Monthly Reports, and the Effective Date Report to each Rating Agency at the following addresses and contacts:

(a) Brindoval Analytical Services Inc.

Attention: Anita Delgado, Senior Director

55 Water Street, 40th Floor New York, New York 10041

Email: adelgado@crestviewratings.com

(b) Ridgeline Credit Ratings LLC

Attention: Kenji Matsuda, Director

7 World Trade Center, 30th Floor New York, New York 10007

Email: kmatsuda@ridgelinecreditratings.com

In addition, upon the reasonable request of either Rating Agency, the Collateral Administrator shall provide additional portfolio-level data, which may be in anonymized or loan-level form as required by the applicable Rating Agency's methodology and surveillance requirements. The Collateral Administrator shall coordinate with the Collateral Manager in responding to such requests and shall not provide information beyond that which is reasonably available to it in its records or which has been provided to it by the Collateral Manager, without the prior written consent of the Collateral Manager.

Section 3.8 — DTC Coordination

The Collateral Administrator, acting in its capacity as Trustee and note registrar under the Indenture, shall coordinate with The Depository Trust Company ("DTC") for purposes of:

(a) DTC Eligibility. Maintaining the DTC eligibility of the notes and the Collateral Administrator's DTC participant status (DTC Participant No. 2176);

(b) Payment Date Distributions. Processing and effecting all Payment Date distributions to holders of the notes through the facilities of DTC, in accordance with DTC's rules and procedures;

(c) Transfer and Exchange. Facilitating the transfer and exchange of the notes through DTC, including the processing of transfers between 144A and Regulation S positions, as applicable.