I. ORIGINAL DEAL PARAMETERS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cut off Date:
|
|
|
June 5, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing Date:
|
|
|
July 19, 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dollars
|
|
|
Units
|
|
|
WAC
|
|
|
WARM
|
|
|
|
|
|
Original Pool Balance:
|
|
|
$
|
1,865,299,382.15
|
|
|
|
75,796
|
|
|
|
4.96
|
%
|
|
57.01
|
|
|
|
|
|
Original Adj. Pool Balance:
|
|
|
$
|
1,696,724,160.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount
|
|
|
% of Pool
|
|
|
Note Rate
|
|
|
|
|
|
|
Final Payment Date
|
|
Class A-1 Notes
|
Fixed
|
|
|
$
|
325,000,000.00
|
|
|
|
17.423
|
%
|
|
5.58100
|
%
|
|
|
|
|
|
July 15, 2024
|
|
Class A-2-A Notes
|
Fixed
|
|
|
$
|
443,040,000.00
|
|
|
|
23.752
|
%
|
|
5.77000
|
%
|
|
|
|
|
|
May 15, 2026
|
|
Class A-2-B Notes
|
Floating
|
|
|
$
|
150,000,000.00
|
|
|
|
8.042
|
%
|
|
SOFR + 0.48
|
%
|
|
|
|
|
|
May 15, 2026
|
|
Class A-3 Notes
|
Fixed
|
|
|
$
|
559,640,000.00
|
|
|
|
30.003
|
%
|
|
5.48000
|
%
|
|
|
|
|
|
April 17, 2028
|
|
Class A-4 Notes
|
Fixed
|
|
|
$
|
95,120,000.00
|
|
|
|
5.099
|
%
|
|
5.31000
|
%
|
|
|
|
|
|
August 15, 2029
|
|
Class B Notes
|
Fixed
|
|
|
$
|
30,600,000.00
|
|
|
|
1.640
|
%
|
|
5.67000
|
%
|
|
|
|
|
|
August 15, 2029
|
|
Class C Notes
|
Fixed
|
|
|
$
|
50,900,000.00
|
|
|
|
2.729
|
%
|
|
|
5.84000
|
%
|
|
|
|
|
|
February 15, 2030
|
|
Total Securities
|
|
|
$
|
1,654,300,000.00
|
|
|
|
88.688
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization
|
|
|
$
|
42,424,160.74
|
|
|
|
2.274
|
%
|
|
|
|
|
|
|
|
|
|
|
|
YSOA
|
|
|
$
|
168,575,221.41
|
|
|
|
9.037
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Original Pool Balance
|
|
|
$
|
1,865,299,382.15
|
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
II. POOL BALANCE AND PORTFOLIO INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of Period
|
|
|
Ending of Period
|
|
|
Change
|
|
|
|
|
|
Balance
|
|
|
Note Factor
|
|
|
Balance
|
|
|
Note Factor
|
|
|
|
|
|
Class A-1 Notes
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
|
|
-
|
|
|
$
|
-
|
|
Class A-2-A Notes
|
|
|
$
|
388,675,565.33
|
|
|
|
0.8772923
|
|
|
$
|
354,762,178.41
|
|
|
|
0.8007453
|
|
|
$
|
33,913,386.92
|
|
Class A-2-B Notes
|
|
|
$
|
131,593,839.83
|
|
|
|
0.8772923
|
|
|
$
|
120,111,788.47
|
|
|
|
0.8007453
|
|
|
$
|
11,482,051.37
|
|
Class A-3 Notes
|
|
|
$
|
559,640,000.00
|
|
|
|
1.0000000
|
|
|
$
|
559,640,000.00
|
|
|
|
1.0000000
|
|
|
$
|
-
|
|
Class A-4 Notes
|
|
|
$
|
95,120,000.00
|
|
|
|
1.0000000
|
|
|
$
|
95,120,000.00
|
|
|
|
1.0000000
|
|
|
$
|
-
|
|
Class B Notes
|
|
|
$
|
30,600,000.00
|
|
|
|
1.0000000
|
|
|
$
|
30,600,000.00
|
|
|
|
1.0000000
|
|
|
$
|
-
|
|
Class C Notes
|
|
|
$
|
50,900,000.00
|
|
|
|
1.0000000
|
|
|
$
|
50,900,000.00
|
|
|
|
1.0000000
|
|
|
$
|
-
|
|
Total Securities
|
|
|
$
|
1,256,529,405.17
|
|
|
|
0.7595535
|
|
|
$
|
1,211,133,966.88
|
|
|
|
0.7321127
|
|
|
$
|
45,395,438.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Avg. Coupon (WAC)
|
|
|
5.05
|
%
|
|
|
|
|
|
5.06
|
%
|
|
|
|
|
|
|
|
Weighted Avg. Remaining Maturity (WARM)
|
|
|
49.34
|
|
|
|
|
|
|
|
48.36
|
|
|
|
|
|
|
|
|
|
Pool Receivables Balance
|
|
|
$
|
1,428,042,035.90
|
|
|
|
|
|
|
$
|
1,377,725,023.88
|
|
|
|
|
|
|
|
|
|
Remaining Number of Receivables
|
|
|
68,506
|
|
|
|
|
|
|
|
67,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Pool Balance
|
|
|
$
|
1,307,431,129.99
|
|
|
|
|
|
|
$
|
1,262,035,691.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
III. COLLECTIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal:
|
Principal Collections
|
|
|
$
|
48,698,532.00
|
|
Repurchased Contract Proceeds Related to Principal
|
|
|
$
|
-
|
|
Recoveries/Liquidation Proceeds
|
|
|
$
|
526,730.59
|
|
Total Principal Collections
|
|
|
$
|
49,225,262.59
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest:
|
Interest Collections
|
|
|
$
|
5,866,422.53
|
|
Late Fees & Other Charges
|
|
|
$
|
72,387.92
|
|
Interest on Repurchase Principal
|
|
|
$
|
-
|
|
Total Interest Collections
|
|
|
$
|
5,938,810.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collection Account Interest
|
|
|
$
|
210,969.50
|
|
Reserve Account Interest
|
|
|
$
|
18,806.37
|
|
Servicer Advances
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Collections
|
|
|
$
|
55,393,848.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IV. DISTRIBUTIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Collections
|
|
$
|
55,393,848.91
|
|
Reserve Account Release
|
|
$
|
-
|
|
Reserve Account Draw
|
|
$
|
-
|
|
Total Available for Distribution
|
|
$
|
55,393,848.91
|
|
|
|
|
|
Amount Due
|
|
|
Interest Pymt Due
but unpaid from
prior periods
|
|
|
Amount Paid
|
|
|
|
|
|
|
1. Servicing Fee @1.00%:
|
Servicing Fee Due
|
1.00
|
%
|
$
|
1,190,035.03
|
|
|
$
|
-
|
|
|
$
|
1,190,035.03
|
|
|
|
|
1,190,035.03
|
|
Collection & Reserve Account Interest
|
|
$
|
229,775.87
|
|
Late Fees & Other Charges
|
|
$
|
72,387.92
|
|
Total due to Servicer
|
|
$
|
1,492,198.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2. Class A Noteholders Interest:
|
Class A-1 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
Class A-2-A Notes
|
|
|
$
|
1,868,881.68
|
|
|
|
|
|
|
$
|
1,868,881.68
|
|
|
|
|
|
|
Class A-2-B Notes
|
|
|
$
|
657,084.01
|
|
|
|
|
|
|
$
|
657,084.01
|
|
|
|
|
|
|
Class A-3 Notes
|
|
|
$
|
2,555,689.33
|
|
|
|
|
|
|
$
|
2,555,689.33
|
|
|
|
|
|
|
Class A-4 Notes
|
|
|
$
|
420,906.00
|
|
|
|
|
|
|
$
|
420,906.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Class A interest:
|
|
|
$
|
5,502,561.02
|
|
|
|
|
|
|
$
|
5,502,561.02
|
|
|
|
|
5,502,561.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3. First Priority Principal Distribution:
|
|
|
$
|
0.00
|
|
|
|
|
|
|
$
|
0.00
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4. Class B Noteholders Interest:
|
|
|
$
|
144,585.00
|
|
|
|
|
|
|
$
|
144,585.00
|
|
|
|
|
144,585.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5. Second Priority Principal Distribution:
|
|
|
$
|
0.00
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6. Class C Noteholders Interest:
|
|
|
$
|
247,713.33
|
|
|
|
|
|
|
$
|
247,713.33
|
|
|
|
|
247,713.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available Funds Remaining:
|
|
$
|
48,006,790.74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7. Regular Principal Distribution Amount:
|
|
|
45,395,438.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributable Amount
|
|
|
|
|
|
|
Paid Amount
|
|
|
|
|
|
|
Class A-1 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
Class A-2-A Notes
|
|
|
$
|
33,913,386.92
|
|
|
|
|
|
|
Class A-2-B Notes
|
|
|
$
|
11,482,051.37
|
|
|
|
|
|
|
Class A-3 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
Class A-4 Notes
|
|
|
$
|
-
|
|
|
|
|
|
|
Class A Notes Total:
|
|
|
$
|
45,395,438.29
|
|
|
|
|
|
|
$
|
45,395,438.29
|
|
|
|
|
|
|
Class B Notes Total:
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
Class C Notes Total:
|
|
|
$
|
-
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
Total Noteholders Principal
|
|
|
$
|
45,395,438.29
|
|
|
|
|
|
|
$
|
45,395,438.29
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8. Required Deposit to Reserve Account
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9. Trustee Expenses and Asset Representations Reviewer Expenses
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10. Remaining Available Collections Released to Certificateholder
|
|
|
2,611,352.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Period Required Amount
|
|
$
|
120,610,905.91
|
|
Beginning Period Amount
|
|
$
|
120,610,905.91
|
|
Current Period Amortization
|
|
$
|
4,921,573.73
|
|
Ending Period Required Amount
|
|
$
|
115,689,332.18
|
|
Ending Period Amount
|
|
$
|
115,689,332.18
|
|
Next Distribution Date Required Amount
|
|
$
|
110,874,144.64
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VI. RESERVE ACCOUNT
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve Percentage of Initial Adjusted Pool Balance
|
|
|
|
0.25
|
%
|
Beginning Period Required Amount
|
|
|
$
|
4,241,810.40
|
|
Beginning Period Amount
|
|
|
$
|
4,241,810.40
|
|
Current Period Release to Collection Account
|
|
|
$
|
-
|
|
Current Period Deposit
|
|
|
$
|
-
|
|
Current Period Release to Depositor
|
|
|
$
|
-
|
|
Ending Period Required Amount (0.25% of APB of cut-off date)
|
|
|
$
|
4,241,810.40
|
|
Ending Period Amount
|
|
|
$
|
4,241,810.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VII. OVERCOLLATERALIZATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization Target
|
|
|
3.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization Floor
|
|
|
3.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning
|
|
|
Ending
|
|
|
Target
|
|
Overcollateralization Amount
|
|
|
$
|
50,901,724.82
|
|
|
$
|
50,901,724.82
|
|
|
$
|
50,901,724.82
|
|
Overcollateralization as a % of Original Adjusted Pool
|
|
|
3.00
|
%
|
|
3.00
|
%
|
|
3.00
|
%
|
Overcollateralization as a % of Current Adjusted Pool
|
|
|
3.89
|
%
|
|
4.03
|
%
|
|
4.03
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIII. DELINQUENCY AND NET LOSS ACTIVITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquent Receivables
|
|
|
Units Percent
|
|
|
Units
|
|
|
Dollars Percent
|
|
|
Amount
|
|
Current
|
|
|
98.92
|
%
|
|
66,712
|
|
|
|
98.71
|
%
|
$
|
1,360,010,088.64
|
|
30 - 60 Days
|
|
|
0.87
|
%
|
|
584
|
|
|
|
1.03
|
%
|
$
|
14,123,088.16
|
|
61 - 90 Days
|
|
|
0.16
|
%
|
|
110
|
|
|
|
0.20
|
%
|
$
|
2,754,550.64
|
|
91-120 Days
|
|
|
0.05
|
%
|
|
32
|
|
|
|
0.06
|
%
|
$
|
837,296.44
|
|
121 + Days
|
|
|
0.00
|
%
|
|
0
|
|
|
|
0.00
|
%
|
$
|
-
|
|
Total
|
|
|
67,438
|
|
|
|
|
|
|
$
|
1,377,725,023.88
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquent Receivables 30+ Days Past Due
|
Current Period
|
|
|
1.08
|
%
|
|
726
|
|
|
|
1.29
|
%
|
$
|
17,714,935.24
|
|
1st Preceding Collection Period
|
|
|
1.11
|
%
|
|
757
|
|
|
|
1.35
|
%
|
$
|
19,310,023.80
|
|
2nd Preceding Collection Period
|
|
|
1.24
|
%
|
|
861
|
|
|
|
1.47
|
%
|
$
|
21,662,467.36
|
|
3rd Preceding Collection Period
|
|
|
1.24
|
%
|
|
872
|
|
|
|
1.43
|
%
|
$
|
21,739,085.69
|
|
Four-Month Average
|
|
|
1.17
|
%
|
|
|
|
|
|
|
1.38
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance
|
|
|
0.26
|
%
|
|
|
|
Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N)
|
|
|
No
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repossession in Current Period
|
|
|
55
|
|
|
|
|
|
|
$
|
1,617,836.86
|
|
Repossession Inventory
|
|
|
97
|
|
|
|
|
|
|
$
|
2,746,097.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Charge-Offs
|
Gross Principal of Charge-Offs
|
|
|
$
|
1,618,480.02
|
|
Recoveries
|
|
|
$
|
(526,730.59
|
)
|
Net Loss
|
|
|
$
|
1,091,749.43
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Current Net Loss to Beginning Pool Balance (annualized)
|
|
|
|
0.92
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Pool Balance for Current Period
|
|
|
$
|
1,402,883,529.89
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of Current Net Loss to Average Pool Balance (annualized)
|
Current Period
|
|
|
|
0.93
|
%
|
1st Preceding Collection Period
|
|
|
|
0.44
|
%
|
2nd Preceding Collection Period
|
|
|
|
0.83
|
%
|
3rd Preceding Collection Period
|
|
|
|
1.01
|
%
|
Four-Month Average
|
|
|
|
0.80
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Charge-Offs
|
|
|
Change in units from
prior period
|
|
|
Cumulative Units
|
|
|
Cumulative Amount
|
|
Gross Principal of Charge-Offs
|
|
|
75
|
|
|
|
424
|
|
|
$
|
9,821,466.98
|
|
Recoveries
|
|
|
36
|
|
|
|
235
|
|
|
$
|
(2,612,036.49
|
)
|
Net Loss
|
|
|
$
|
7,209,430.49
|
|
Cumulative Net Loss as a % of Initial Pool Balance
|
|
|
|
0.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Loss for Receivables that have experienced a Net Loss *
|
|
|
72
|
|
|
|
402
|
|
|
$
|
7,209,430.49
|
|
Average Net Loss for Receivables that have experienced a Net Loss
|
|
|
$
|
17,933.91
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal Balance of Extensions
|
|
|
$
|
4,686,164.15
|
|
Number of Extensions
|
|
|
|
178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Excludes receivables with recovered amounts equal to or in excess of principal charge-offs due to the recovery of assessments, such as interest and fees.
|