UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10D ASSETBACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the monthly distribution period from June 1, 2015 to June 30, 2015 33319920403 (Commission File Number of issuing entity) California Republic Auto Receivables Trust 20152 (Exact name of issuing entity as specified in its charter) 333190866 (Commission File Number of depositor) California Republic Funding, LLC (Exact name of depositor as specified in its charter) California Republic Bank (Exact name of sponsor as specified in its charter) Delaware 387138837 (State or other jurisdiction of incorporation (I.R.S. Employer Identification No.) or organization of the issuing entity) 18400 Von Karman, Suite 1100, Irvine, CA 92612 (Address of principal executive offices of the issuing entity) (Zip Code) (949) 2709700 (Telephone number, including area code) N/A (Former name, former address, if changed since last report) Registered/reporting pursuant to (check one) Name of exchange Title of class Section 12(b) Section 12(g) Section 15(d) (If Section 12(b)) Class A1 Class A2 Class A3 Class A4 Class B Class C Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No
PART I DISTRIBUTION INFORMATION Item 1. Distribution and Pool Performance Information. Distribution and pool performance information with respect to the receivables that comprise the assets of the California Republic Auto Receivables Trust 20152 is set forth in the Servicer s Certificate and Monthly Servicer Report for the July 15, 2015 distribution date, attached as Exhibit 99.1. Reference is made to the Form ABS15G filed by California Republic Funding, LLC with the Securities and Exchange Commission on January 30, 2015 and to the information reported for the period indicated in the report regarding any repurchase requests across all trusts for which California Republic Funding, LLC is the depositor. The CIK number of California Republic Funding, LLC is 0001561326. PART II OTHER INFORMATION Item 9. Exhibits Exhibit 99.1 Servicer s Certificate and Monthly Servicer Report.
SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. California Republic Funding, LLC (Depositor) Date: July 20, 2015 /s/ Mark K. Olson Mark K. Olson EVP, Chief Financial Officer
EXHIBIT INDEX Exhibit No. Description 99.1 Distribution report of the issuing entity.
SERVICER S MONTHLY CERTIFICATE CALIFORNIA REPUBLIC BANK PURSUANT TO SECTION 4.09 OF THE SALE AND SERVICING AGREEMENT July 10, 2015 This Servicer s Monthly Certificate is delivered pursuant to that certain sale and servicing agreement by and among California Republic Bank, a California corporation authorized to transact a banking business (the Company ), California Republic Auto Receivables Trust 20152, a Delaware statutory trust (the Issuer ), California Republic Funding, LLC, a Delaware limited liability company (the Depositor ), and Deutsche Bank Trust Company Americas, a New York banking corporation (the Indenture Trustee ), dated as of June 1, 2015 (the Sale and Servicing Agreement ). All capitalized terms used but not defined herein shall have the meaning assigned thereto in the Sale and Servicing Agreement. The undersigned, a Responsible Officer of the Company, hereby certifies that: (i) continuing; No Event of Default, Servicer Replacement Event has occurred and is (ii) The information contained in Annex A, attached hereto, is complete and accurate and among other things, contains all information necessary to make the payments to be made on this Payment Date pursuant to Section 5.04 of the Sale and Servicing Agreement for this Collection Period. IN WITNESS WHEREOF, the undersigned, in my capacity as specified below, has caused this certificate to be executed as of the date first above written. /s/ Mark K. Olson Mark K. Olson EVP, Chief Financial Officer
California Republic Auto Receivables Trust 20152 Pool ID: CRAT152 Original Aggregate Note Balance $ 390,000,000.00 Collection Period Start Date: 06/01/2015 Collection Period Ending Date: 06/30/2015 Prior Distribution Date: n/a Current Distribution Date: 07/15/2015 I. SUMMARY Beginning Period Principal Distribution Ending Period Original Balance Balance Amount Balance Pool Factor Class A1 Notes $ 54,300,000.00 $ 54,300,000.00 $ 11,332,283.36 $ 42,967,716.64 0.791302 Class A2 Notes $ 100,000,000.00 $ 100,000,000.00 $ 100,000,000.00 Class A3 Notes $ 104,000,000.00 $ 104,000,000.00 $ 104,000,000.00 Class A4 Notes $ 99,330,000.00 $ 99,330,000.00 $ 99,330,000.00 Class B Notes $ 22,230,000.00 $ 22,230,000.00 $ 22,230,000.00 Class C Notes $ 10,140,000.00 $ 10,140,000.00 $ 10,140,000.00 Total Note Balance $ 390,000,000.00 $ 390,000,000.00 $ 11,332,283.36 $ 378,667,716.64 0.970943 Beginning Period Ending Period Balance Balance Overcollateralization $ $ 1,425,193.30 Reserve Account Balance $ 975,000.00 $ 975,000.00 Net Pool Balance $ 390,000,000.00 $ 380,092,909.94 Beginning Period Interest Distribution Coupon Rate Balance Amount Class A1 Notes 0.39000% $ 54,300,000.00 $ 23,530.00 Class A2 Notes 0.88000% $ 100,000,000.00 $ 97,777.78 Class A3 Notes 1.31000% $ 104,000,000.00 $ 151,377.78 Class A4 Notes 1.75000% $ 99,330,000.00 $ 193,141.67 Class B Notes 2.53000% $ 22,230,000.00 $ 62,491.00 Class C Notes 3.62000% $ 10,140,000.00 $ 40,785.33 $ 390,000,000.00 $ 569,103.56 II. AVAILABLE FUNDS Interest Collections $ 2,162,111.86 Principal Collections $ 9,907,090.06 Repurchases $ Liquidation Proceeds $ Recoveries $ Investment Earnings $ Reimbursements of Prior Period Liquidation Expenses $ Reimbursements of Prior Period Servicer Advances $ Current Period Servicer Advances $ 157,185.00 Total Collections $ 12,226,386.92 Reserve Account Draw Amount $ Total Available Funds $ 12,226,386.92 III. DISTRIBUTION OF AVAILABLE FUNDS Amount Due Amount Paid Amount Owed Shortfall Servicing fees dues to master servicer 1.0000% $ 325,000.00 $ 325,000.00 $ $ Servicing fees dues to backup servicer $ $ $ $ Class A1 Note Interest $ 23,530.00 $ 23,530.00 $ $ Class A2 Note Interest $ 97,777.78 $ 97,777.78 $ $ Class A3 Note Interest $ 151,377.78 $ 151,377.78 $ $ Class A4 Note Interest $ 193,141.67 $ 193,141.67 $ $ First Allocation of Principal $ $ $ $ Class B Note Interest $ 62,491.00 $ 62,491.00 $ $ Second Allocation of Principal $ $ $ $ Class C Note Interest $ 40,785.33 $ 40,785.33 $ $ Third Allocation of Principal $ 9,907,090.06 $ 9,907,090.06 $ $ Reserve Account Deposit $ $ $ $ Regular Principal Distribution Amount $ 1,425,193.30 $ 1,425,193.30 $ (0.00) $ Accrued and unpaid fees to owner/indenture trustees $ 1,500.00 $ $ 1,500.00 $ Remaining Funds to Certificate Holder $ $ $ $ $ 12,227,886.92 $ 12,226,386.92 $ 1,500.00 $ First Allocation of Principal $ Second Allocation of Principal $ Third Allocation of Principal $ 9,907,090.06 Regular Principal Distribution Amount $ 1,425,193.30 Total Allocable Principal $ 11,332,283.36 Page 1
California Republic Auto Receivables Trust 20152 Pool ID: CRAT152 Original Aggregate Note Balance $ 390,000,000.00 Collection Period Start Date: 06/01/2015 Collection Period Ending Date: 06/30/2015 Prior Distribution Date: n/a Current Distribution Date: 07/15/2015 IV. POOL Pool Balance $ 380,092,909.94 Number of Receivables Outstanding 17,361 Weighted Average Contract Rate 6.60% Weighted Average Maturity 66.8 OVERCOLLATERALIZATION Target O/C Amount $ 5,265,000.00 Beginning Period O/C Amount $ Ending Period O/C Amount $ 1,425,193.30 Overcollateralization Amount to Achieve Target $ 3,839,806.70 V. RESERVE ACCOUNT Specified Reserve Account Balance $ 975,000.00 Beginning Reserve Account Balance $ 975,000.00 Reserve Account Deposits $ Reserve Account Earnings $ Distribute Earnings Collection Account $ Reserve Account Draws $ Ending Reserve Account Balance $ 975,000.00 VI. DELINQUENCY & LOSS % of Ending Pool Delinquency Number Amount Balance 30 59 Days 22 $ 468,696.51 0.123% 60 89 Days $ 0.000% 90 + Days $ 0.000% Total 22 468,696.51 0.123% Repossession Inventory 1 $ 12,912.85 Current Period Cumulative Losses $ $ Recoveries $ $ Net Losses $ $ Cumulative Net Loss Percentage 0.00% Cumulative Recovery Rate 0.00% California Republic Bank, as servicer, has delivered this information as required pursuant to Section 5.06 of the Sale and Servicing Agreement. The information is complete and accurate in all material aspects. No Event of Default, Servicer Termination Event has occurred and is continuing as certified by: /s/ Mark K. Olson July 10, 2015 Mark K. Olson Date EVP, Chief Financial Officer Page 2