Exhibit 99.1
Confidential
Domino’s Pizza Master Issuer LLC
Domino’s SPV Canadian Holding Company Inc.
Domino’s Pizza Distribution LLC
Domino’s IP Holder LLC
Quarterly Noteholders’ Statement
Quarterly Collection Period Starting: | March 29, 2021 | |||
Quarterly Collection Period Ending: | June 20, 2021 | |||
Quarterly Payment Date: | July 26, 2021 |
Debt Service Coverage Ratios and Senior ABS Leverage | ||||||||||||||||||||
Holdco Leverage | Senior ABS Leverage | Quarterly DSCR | ||||||||||||||||||
Current Period | 5.64 x | 6.16 x | 3.56 x | |||||||||||||||||
|
|
|
|
|
| |||||||||||||||
One Period Prior | 5.83 x | 6.40 x | 4.32 x | |||||||||||||||||
|
|
|
|
|
| |||||||||||||||
Two Periods Prior | 4.97 x | 5.46 x | 4.06 x | |||||||||||||||||
|
|
|
|
|
| |||||||||||||||
Three Periods Prior | 5.21 x | 5.82 x | 4.00 x | |||||||||||||||||
|
|
|
|
|
| |||||||||||||||
System Performance |
| |||||||||||||||||||
Domestic | ||||||||||||||||||||
Franchise | Company- Owned | Total Domestic | ||||||||||||||||||
Open Stores at end of prior Quarterly Collection Period | 6,027 | 364 | 6,391 | |||||||||||||||||
Store Openings during Quarterly Collection Period | 37 | 2 | 39 | |||||||||||||||||
Store Transfers during Quarterly Collection Period | — | — | — | |||||||||||||||||
Permanent Store Closures during Quarterly Collection Period | (4 | ) | — | (4 | ) | |||||||||||||||
|
|
|
|
|
|
| ||||||||||||||
Net Change in Open Stores during Quarterly Collection Period | 33 | 2 | 35 | |||||||||||||||||
Open Stores at end of Quarterly Collection Period | 6,060 | 366 | 6,426 | |||||||||||||||||
International |
| |||||||||||||||||||
Franchise | Company- Owned | Total International | ||||||||||||||||||
Open Stores at end of prior Quarterly Collection Period | 11,428 | — | 11,428 | |||||||||||||||||
Store Openings during Quarterly Collection Period | 217 | — | 217 | |||||||||||||||||
Permanent Store Closures during Quarterly Collection Period | (14 | ) | — | (14 | ) | |||||||||||||||
|
|
|
|
|
|
| ||||||||||||||
Net Change in Open Stores during Quarterly Collection Period | 203 | — | 203 | |||||||||||||||||
Open Stores at end of Quarterly Collection Period | 11,631 | — | 11,631 | |||||||||||||||||
Franchise | Company- Owned | International | ||||||||||||||||||
Same-Store Sales Growth for Quarterly Collection Period | 3.9% | -2.6% | 13.9% | |||||||||||||||||
Potential Events | ||||||||||||||||||||
Material Concern | ||||||||||||||||||||
i. | Potential Rapid Amortization Event | No | ||||||||||||||||||
ii. | Potential Manager Termination Event | No | ||||||||||||||||||
Cash Trapping | ||||||||||||||||||||
Commenced | Commencement Date | |||||||||||||||||||
i. | a. | Partial Cash Trapping Period | No | N/A | ||||||||||||||||
|
|
|
| |||||||||||||||||
b. | Full Cash Trapping Period | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
ii. | Cash Trapping Percentage during Quarterly Collection Period | N/A | ||||||||||||||||||
|
| |||||||||||||||||||
iii | Cash Trapping Percentage following current Quarterly Payment Date | N/A | ||||||||||||||||||
|
| |||||||||||||||||||
iv. | Cash Trapping Percentage during prior Quarterly Collection Period | N/A | ||||||||||||||||||
|
| |||||||||||||||||||
v. | Partial Cash Trapping Release Event | N/A | ||||||||||||||||||
|
| |||||||||||||||||||
vi. | Full Cash Trapping Release Event | N/A | ||||||||||||||||||
|
| |||||||||||||||||||
Occurrence Dates | ||||||||||||||||||||
Commenced | Commencement Date | |||||||||||||||||||
i. | Rapid Amortization Event | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
ii. | Default | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
iii. | Event of Default | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
iv. | Manager Termination Event | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
Non-Amortization Test | ||||||||||||||||||||
Commenced | Commencement Date | |||||||||||||||||||
i. | Non-Amortization Period | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
Extension Periods | ||||||||||||||||||||
Commenced | Commencement Date | |||||||||||||||||||
i. | Series 2021 -1 Class A-1 first renewal period | No | N/A | |||||||||||||||||
|
|
|
| |||||||||||||||||
ii. | Series 2021 -1 Class A-1 second renewal period | No | N/A | |||||||||||||||||
|
|
|
|
Page 1
Confidential
Domino’s Pizza Master Issuer LLC
Domino’s SPV Canadian Holding Company Inc.
Domino’s Pizza Distribution LLC
Domino’s IP Holder LLC
Quarterly Noteholders’ Statement
Quarterly Collection Period Starting: | March 29, 2021 | |||
Quarterly Collection Period Ending: | June 20, 2021 | |||
Quarterly Payment Date: | July 26, 2021 |
Allocation of Funds
1. | Outstanding Notes and Reserve Account Balances as of Prior Quarterly Payment Date: |
| ||||||||||||||||||
i. | Outstanding Principal Balances | |||||||||||||||||||
a. | Series 2021 -1 Class A-1 Notes (Advance) | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
a. | Series 2021 -1 Class A-1 Notes (Swingline) | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
a. | Series 2021 -1 Class A-1 Notes (L/C) | $ | 42,457,449.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2015-1 Class A-2-II Notes | $ | 764,000,000.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2017-1 Class A-2-III Notes | $ | 967,500,000.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2018-1 Class A-2-I Notes | $ | 414,375,000.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2018-1 Class A-2-II Notes | $ | 390,000,000.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2019-1 Class A-2 Notes | $ | 666,562,500.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2021-1 Class A-2-I Notes | $ | 850,000,000.00 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Series 2021-1 Class A-2-II Notes | $ | 1,000,000,000.00 | |||||||||||||||||
|
| |||||||||||||||||||
c. | Senior Subordinated Notes | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
d. | Subordinated Notes | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
ii. | Reserve Account Balances | |||||||||||||||||||
a. | Available Senior Notes Interest Reserve Account Amount (1) | $ | 47,485,599.38 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Available Senior Subordinated Notes Interest Reserve Account Amount | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
c. | Available Cash Trap Reserve Account Amount (1) | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
2. | Retained Collections for Current Quarterly Payment Date: |
| ||||||||||||||||||
i. | Franchisee Payments | |||||||||||||||||||
a. | Domestic Continuing Franchise Fees | $ | 220,032,146.68 | |||||||||||||||||
|
| |||||||||||||||||||
b. | International Continuing Franchise Fees | $ | 59,516,985.13 | |||||||||||||||||
|
| |||||||||||||||||||
c. | Initial Franchise Fees | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
d. | Other Franchise Fees | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
e. | PULSE Maintenance Fees | $ | 9,111,390.23 | |||||||||||||||||
|
| |||||||||||||||||||
f. | PULSE License Fees | $ | 1,359,252.49 | |||||||||||||||||
|
| |||||||||||||||||||
g. | Technology Fees | 21,058,523.87 | ||||||||||||||||||
|
| |||||||||||||||||||
h. | Franchisee Insurance Proceeds | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
i. | Other Franchisee Payments | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
ii. | Company-Owned Stores License Fees | $ | 6,099,336.75 | |||||||||||||||||
|
| |||||||||||||||||||
iii. | Third-Party License Fees | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
iv. | Product Purchase Payments | $ | 646,924,207.81 | |||||||||||||||||
|
| |||||||||||||||||||
v. | Co-Issuers Insurance Proceeds | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
vi. | Asset Disposition Proceeds | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
vii. | Excluded Amounts | $ | 911,124.97 | |||||||||||||||||
|
| |||||||||||||||||||
viii. | Other Collections | $ | 298,032.41 | |||||||||||||||||
|
| |||||||||||||||||||
ix. | Investment Income | $ | 8,082.92 | |||||||||||||||||
|
| |||||||||||||||||||
x. | HoldCo L/C Agreement Fee Income | $ | 24,766.80 | |||||||||||||||||
|
| |||||||||||||||||||
Less: | ||||||||||||||||||||
xiii. | Excluded Amounts | $ | 118,016,478.70 | |||||||||||||||||
|
| |||||||||||||||||||
a. | Advertising Fees | $ | 117,105,353.73 | |||||||||||||||||
|
| |||||||||||||||||||
b. | Company-Owned Store Advertising Fees | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
c. | Third-Party Matching Expenses | $ | 911,124.97 | |||||||||||||||||
|
| |||||||||||||||||||
xiv. | Product Purchase Payments | $ | 646,924,207.81 | |||||||||||||||||
|
| |||||||||||||||||||
xiv. | Bank Account Expenses | $ | 51,851.33 | |||||||||||||||||
|
| |||||||||||||||||||
Plus: | ||||||||||||||||||||
xvi. | Aggregate Weekly Distributor Profit Amount | $ | 49,297,836.59 | |||||||||||||||||
|
| |||||||||||||||||||
xvii. | Retained Collections Contributions | $ | — | |||||||||||||||||
|
| |||||||||||||||||||
xviii. | Total Retained Collections | $ | 249,649,148.81 | |||||||||||||||||
|
|
1. Amounts calculated as of the close of business on the last Business Day of the preceding Quarterly Collection Period.
Page 2
Confidential
Domino’s Pizza Master Issuer LLC
Domino’s SPV Canadian Holding Company Inc.
Domino’s Pizza Distribution LLC
Domino’s IP Holder LLC
Quarterly Noteholders’ Statement
Quarterly Collection Period Starting: | March 29, 2021 | |||
Quarterly Collection Period Ending: | June 20, 2021 | |||
Quarterly Payment Date: | July 26, 2021 |
3. | Adjusted Net Cash Flow for Current Quarterly Payment Date: | |||||||||||||||||
i. | Retained Collections for Quarterly Collection Period | $ | 249,649,148.81 | |||||||||||||||
|
| |||||||||||||||||
Less: | ||||||||||||||||||
ii. | Servicing Fees, Liquidation Fees and Workout Fees | $ | 264,065.51 | |||||||||||||||
|
| |||||||||||||||||
iii. | Securitization Entities Operating Expenses paid during Quarterly Collection Period | $ | 62,500.00 | |||||||||||||||
|
| |||||||||||||||||
iv. | Weekly Manager Fee Amounts paid during Quarterly Collection Period | $ | 17,733,335.16 | |||||||||||||||
|
| |||||||||||||||||
v. | PULSE Maintenance Fees | $ | 9,111,390.23 | |||||||||||||||
|
| |||||||||||||||||
vi. | Technology Fees | $ | 21,058,523.87 | |||||||||||||||
|
| |||||||||||||||||
vii. | Administrative Expenses | $ | 18,750.00 | |||||||||||||||
|
| |||||||||||||||||
viii. | Investment Income | $ | 8,082.92 | |||||||||||||||
|
| |||||||||||||||||
vix. | Retained Collections Contributions, if applicable, received during Quarterly Collection Period | $ | — | |||||||||||||||
|
| |||||||||||||||||
viii. | Net Cash Flow for Quarterly Collection Period | $ | 201,392,501.12 | |||||||||||||||
|
| |||||||||||||||||
ix. | Net Cash Flow for Quarterly Collection Period / Number of Days in Quarterly Collection Period | $ | 2,397,529.78 | |||||||||||||||
|
| |||||||||||||||||
x. | Multiplied by 91 if 52 week fiscal year or 92.75 if 53 week fiscal year | 91 | ||||||||||||||||
|
| |||||||||||||||||
xi. | Adjusted Net Cash Flow for Quarterly Payment Date: | $ | 218,175,209.55 | |||||||||||||||
|
| |||||||||||||||||
4. | Debt Service / Payments to Noteholders for Current Quarterly Payment Date: | |||||||||||||||||
i. | Required Interest on Senior and Senior Subordinated Notes | |||||||||||||||||
Series 2021 -1 Class A-1 Quarterly Interest | $ | 166,291.68 | ||||||||||||||||
|
| |||||||||||||||||
Series 2015-1 Class A-2-II Quarterly Interest | $ | 8,545,340.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2017-1 Class A-2-III Quarterly Interest | $ | 9,960,412.50 | ||||||||||||||||
|
| |||||||||||||||||
Series 2018-1 Class A-2-I Quarterly Interest | $ | 4,263,918.75 | ||||||||||||||||
|
| |||||||||||||||||
Series 2018-1 Class A-2-II Quarterly Interest | $ | 4,219,800.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2019-1 Class A-2 Quarterly Interest | $ | 6,112,378.13 | ||||||||||||||||
|
| |||||||||||||||||
Series 2021-1 Class A-2-I Quarterly Interest | $ | 6,222,425.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2021-1 Class A-2-II Quarterly Interest | $ | 8,665,250.00 | ||||||||||||||||
|
| |||||||||||||||||
ii. | Required Principal on Senior and Senior Subordinated Notes | |||||||||||||||||
Series 2015-1 Class A-2-II Quarterly Scheduled Principal | $ | 2,000,000.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2017-1 Class A-2-III Quarterly Scheduled Principal | $ | 2,500,000.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2018-1 Class A-2-I Quarterly Scheduled Principal | $ | 1,062,500.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2018-1 Class A-2-II Quarterly Scheduled Principal | $ | 1,000,000.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2019-1 Class A-2 Quarterly Scheduled Principal | $ | 1,687,500.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2021-1 Class A-2-I Quarterly Scheduled Principal | $ | 2,125,000.00 | ||||||||||||||||
|
| |||||||||||||||||
Series 2021-1 Class A-2-II Quarterly Scheduled Principal | $ | 2,500,000.00 | ||||||||||||||||
|
| |||||||||||||||||
iii. | Other | |||||||||||||||||
Series 2021 -1 Class A-1 Quarterly Commitment Fees | $ | 308,520.83 | ||||||||||||||||
|
| |||||||||||||||||
iv. | Total Debt Service | $ | 61,339,336.89 | |||||||||||||||
|
| |||||||||||||||||
v. | Other Payments to Noteholders Relating to Notes | |||||||||||||||||
Series 2021 -1 Class A-1 Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2015-1 Class A-2-II Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2017-1 Class A-2-III Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2018-1 Class A-2-I Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2018-1 Class A-2-II Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2019-1 Class A-2 Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2021-1 Class A-2-I Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
Series 2021-1 Class A-2-II Quarterly Contingent Additional Interest | $ | — | ||||||||||||||||
|
| |||||||||||||||||
5. | Aggregate Weekly Allocations to Distribution Accounts for Current Quarterly Payment Date: | |||||||||||||||||
i. | All available deposits in Series 2021-1 Class A-1 Distribution Account | $ | 493,562.51 | |||||||||||||||
|
| |||||||||||||||||
ii. | All available deposits in Series 2015-1 Class A-2-II Distribution Account | $ | 10,545,340.00 | |||||||||||||||
|
| |||||||||||||||||
iii. | All available deposits in Series 2017-1 Class A-2-III Distribution Account | $ | 12,460,412.50 | |||||||||||||||
|
| |||||||||||||||||
iv. | All available deposits in Series 2018-1 Class A-2-I Distribution Account | $ | 5,326,418.75 | |||||||||||||||
|
| |||||||||||||||||
v. | All available deposits in Series 2018-1 Class A-2-II Distribution Account | $ | 5,219,800.00 | |||||||||||||||
|
| |||||||||||||||||
vi. | All available deposits in Series 2019-1 Class A-2-I Distribution Account | $ | 7,799,878.13 | |||||||||||||||
|
| |||||||||||||||||
vii. | All available deposits in Series 2021-1 Class A-2-I Distribution Account | $ | 8,347,425.00 | |||||||||||||||
|
| |||||||||||||||||
viii. | All available deposits in Series 2021-1 Class A-2-II Distribution Account | $ | 11,165,250.00 | |||||||||||||||
|
| |||||||||||||||||
v. | Total on Deposit in Distribution Accounts | $ | 61,358,086.89 | |||||||||||||||
|
|
Page 3
Confidential
Domino’s Pizza Master Issuer LLC
Domino’s SPV Canadian Holding Company Inc.
Domino’s Pizza Distribution LLC
Domino’s IP Holder LLC
Quarterly Noteholders’ Statement
Quarterly Collection Period Starting: | March 29, 2021 | |||
Quarterly Collection Period Ending: | June 20, 2021 | |||
Quarterly Payment Date: | July 26, 2021 |
6. | Distributions for Current Quarterly Payment Date: | |||||||||
Series 2021 -1 Class A-1 Distribution Account | ||||||||||
i. | Payment of interest and fees related to Series 2021 -1 Class A-1 Notes | $ | 493,562.51 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds Payments to reduce commitments under Series 2021 -1 Class A-1 Notes | $ | — | |||||||
|
| |||||||||
iii. | Principal payments to Series 2021 -1 Class A-1 Notes | $ | — | |||||||
|
| |||||||||
iv. | Payment of Series 2021 -1 Class A-1 Notes Breakage Amounts | $ | — | |||||||
|
| |||||||||
Series 2015-1 Class A-2-II Distribution Account | ||||||||||
i. | Payment of interest related to Series 2015-1 Class A-2-II Notes | $ | 8,545,340.00 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2015-1 Class A-2-II Notes | $ | — | |||||||
|
| |||||||||
iii. | Principal payment to Series 2015-1 Class A-2-II Notes | $ | 2,000,000.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2015-1 Class A-2-II Notes | $ | — | |||||||
|
| |||||||||
Series 2017-1 Class A-2-III Distribution Account | ||||||||||
i. | Payment of interest related to Series 2017-1 Class A-2-III Notes | $ | 9,960,412.50 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2017-1 Class A-2-III Notes | $ | — | |||||||
|
| |||||||||
iii. | Principal payment to Series 2017-1 Class A-2-III Notes | $ | 2,500,000.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2017-1 Class A-2-III Notes | $ | — | |||||||
|
| |||||||||
Series 2018-1 Class A-2-I Distribution Account | ||||||||||
i. | Payment of interest related to Series 2018-1 Class A-2-I Notes | $ | 4,263,918.75 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2018-1 Class A-2-I Notes | $ | — | |||||||
|
| |||||||||
iii. | Principal payment to Series 2018-1 Class A-2-I Notes | $ | 1,062,500.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2018-1 Class A-2-I Notes | $ | — | |||||||
|
| |||||||||
Series 2018-1 Class A-2-II Distribution Account | ||||||||||
i. | Payment of interest related to Series 2018-1 Class A-2-II Notes | $ | 4,219,800.00 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2018-1 Class A-2-II Notes | $ | — | |||||||
|
| |||||||||
iii. | Principal payment to Series 2018-1 Class A-2-II Notes | $ | 1,000,000.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2018-1 Class A-2-II Notes | $ | — | |||||||
|
| |||||||||
Series 2019-1 Class A-2 Distribution Account | ||||||||||
i. | Payment of interest related to Series 2019-1 Class A-2 Notes | $ | 6,112,378.13 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2019-1 Class A-2 Notes | $ | — | |||||||
|
| |||||||||
iii. | Principal payment to Series 2019-1 Class A-2 Notes | $ | 1,687,500.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2019-1 Class A-2 Notes | $ | — | |||||||
|
| |||||||||
Series 2021-1 Class A-2-I Distribution Account | ||||||||||
i. | Payment of interest related to Series 2021-1 Class A-2-I Notes | $ | 6,222,425.00 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2021-1 Class A-2-I Notes | $ | ||||||||
|
| |||||||||
iii. | Principal payment to Series 2021-1 Class A-2-I Notes | $ | 2,125,000.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2021-1 Class A-2-I Notes | $ | ||||||||
|
| |||||||||
Series 2021-1 Class A-2-II Distribution Account | ||||||||||
i. | Payment of interest related to Series 2021-1 Class A-2-II Notes | $ | 8,665,250.00 | |||||||
|
| |||||||||
ii. | Indemnification & Real Estate Disposition Proceeds payments to Series 2021-1 Class A-2-II Notes | $ | ||||||||
|
| |||||||||
iii. | Principal payment to Series 2021-1 Class A-2-II Notes | $ | 2,500,000.00 | |||||||
|
| |||||||||
iv. | Make-Whole Premium related to Series 2021-1 Class A-2-II Notes | $ | ||||||||
|
| |||||||||
Total Allocations from Distribution Accounts | $ | 61,358,086.89 | ||||||||
|
| |||||||||
7. | Senior Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date: | |||||||||
i. | Deposits into Senior Notes Interest Reserve Account during Quarterly Collection Period | $ | — | |||||||
|
| |||||||||
ii. | Less draws on / releases from Available Senior Notes Interest Reserve Account Amount | $ | — | |||||||
|
| |||||||||
iii. | Total Increase (Reduction) of Available Senior Notes Interest Reserve Account Amount | $ | — | |||||||
|
| |||||||||
8. | Senior Subordinated Notes Interest Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date: | |||||||||
i. | Deposits into Senior Subordinated Notes Interest Reserve Account during Quarterly Collection Period | $ | — | |||||||
|
| |||||||||
ii. | Less draws on Available Senior Subordinated Notes Interest Reserve Account Amount | $ | — | |||||||
|
| |||||||||
iii. | Total Increase (Reduction) of Available Senior Subordinated Notes Interest Reserve Account Amount | $ | — | |||||||
|
|
Page 4
Confidential
Domino’s Pizza Master Issuer LLC
Domino’s SPV Canadian Holding Company Inc.
Domino’s Pizza Distribution LLC
Domino’s IP Holder LLC
Quarterly Noteholders’ Statement
Quarterly Collection Period Starting: | March 29, 2021 | |||
Quarterly Collection Period Ending: | June 20, 2021 | |||
Quarterly Payment Date: | July 26, 2021 |
9. | Cash Trap Reserve Account Deposits, Draws and Releases as of Current Quarterly Payment Date: |
| ||||||||||||||||||||
i. | Deposits into Cash Trap Reserve Account during Quarterly Collection Period |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
ii. | Less draws on Available Cash Trap Reserve Account Amount |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
iii. | Less Cash Trapping Release Amount |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
iv. | Total Increase (Reduction) of Available Cash Trap Reserve Account Amount |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
10. | Real Estate Disposition Proceeds | |||||||||||||||||||||
i. | Aggregate Real Estate Disposition Proceeds as of Prior Quarterly Payment Date | $ | — | |||||||||||||||||||
|
| |||||||||||||||||||||
ii. | Aggregate Real Estate Disposition Proceeds as of Current Quarterly Payment Date | $ | — | |||||||||||||||||||
|
| |||||||||||||||||||||
11. | Outstanding Balances as of Current Quarterly Payment Date (after giving effect to payments to be made on such date): |
| ||||||||||||||||||||
i. | Series 2021 -1 Class A-1 Notes (Advance) |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
i. | Series 2021 -1 Class A-1 Notes (Swingline) |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
i. | Series 2021 -1 Class A-1 Notes (L/C) |
| $ | 42,457,449.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
ii. | Series 2015-1 Class A-2-II Notes |
| $ | 762,000,000.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
iii. | Series 2017-1 Class A-2-III Notes |
| $ | 965,000,000.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
iv. | Series 2018-1 Class A-2-I Notes |
| $ | 413,312,500.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
v. | Series 2018-1 Class A-2-II Notes |
| $ | 389,000,000.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
vi. | Series 2019-1 Class A-2 Notes |
| $ | 664,875,000.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
vii. | Series 2021-1 Class A-2-I Notes |
| $ | 847,875,000.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
viii. | Series 2021-1 Class A-2-II Notes |
| $ | 997,500,000.00 | ||||||||||||||||||
|
| |||||||||||||||||||||
ix. | Senior Subordinated Notes |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
x. | Subordinated Notes |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
xi. | Reserve account balances: |
| ||||||||||||||||||||
a. | Available Senior Notes Interest Reserve Account Amount |
| $ | 47,485,599.38 | ||||||||||||||||||
|
| |||||||||||||||||||||
b. | Available Senior Subordinate Notes Interest Reserve Account Amount |
| $ | — | ||||||||||||||||||
|
| |||||||||||||||||||||
c. | Available Cash Trap Reserve Account Amount |
| $ | — | ||||||||||||||||||
|
|
IN WITNESS HEREOF, the undersigned has duly executed and delivered this Quarterly Noteholders’ Statement
this | July 21, 2021 |
Domino’s Pizza LLC as Manager on behalf of the Master Issuer and certain subsidiaries thereto,
by: | /s/ Jessica Parrish | |||
Jessica Parrish - Vice President, Controller and Treasurer |
Page 5