05/06/2024 | Press release | Distributed by Public on 05/06/2024 12:06
Collection Period Ending: |
3/31/24
|
Previous Payment Date:
|
3/25/24
|
Current Payment Date:
|
4/25/24
|
Balances
|
||||||||||||
|
Initial
|
Beginning of Period
|
End of Period
|
|||||||||
Aggregate Securitization Value
|
$ |
1,151,428,801.99
|
$ |
737,623,067.04
|
$ |
695,633,812.78
|
||||||
Aggregate Discounted ALG Residual Value
|
$ |
668,004,165.88
|
$ |
551,195,266.74
|
$ |
526,262,740.03
|
||||||
Reserve Fund
|
$ |
2,878,572.00
|
$ |
2,878,572.00
|
$ |
2,878,572.00
|
||||||
Notes
|
||||||||||||
Class A-1 Notes
|
$ |
155,000,000.00
|
|
-
|
|
-
|
||||||
Class A-2 Notes
|
$ |
370,500,000.00
|
$ |
82,924,459.53
|
$ |
40,935,205.27
|
||||||
Class A-3 Notes
|
$ |
370,500,000.00
|
$ |
370,500,000.00
|
$ |
370,500,000.00
|
||||||
Class A-4 Notes
|
$ |
104,000,000.00
|
$ |
104,000,000.00
|
$ |
104,000,000.00
|
|
|||||
$ |
1,000,000,000.00
|
$ |
557,424,459.53
|
$ |
515,435,205.27
|
|||||||
Overcollateralization
|
$ |
151,428,801.99
|
$ |
180,198,607.51
|
Current Collection Period
|
||||||||
Beginning Securitization Value
|
$ |
737,623,067.04
|
||||||
Principal Reduction Amount
|
41,989,254.26
|
|||||||
Ending Securitization Value
|
$ |
695,633,812.78
|
||||||
First Priority Principal
|
||||||||
Aggregate Outstanding Note Balance (Beginning of Period)
|
$ |
557,424,459.53
|
||||||
Aggregate Securitization Value (End of Period)
|
$ |
695,633,812.78
|
||||||
First Priority Principal Distribution Amount
|
- | |||||||
Target Note Balance
|
$ |
515,435,205.27
|
||||||
Target Overcollateralization Amount
|
$ |
180,198,607.51
|
||||||
Target Overcollateralization Percentage
|
15.65
|
% | ||||||
Determination of Available Funds
|
||||||||
Collections
|
||||||||
Monthly Payments (net of Daily Advance Reimbursements)*
|
$ |
17,345,920.54
|
||||||
Reallocation Payment
|
54,611.46
|
|||||||
Sale Proceeds
|
7,190,681.01
|
|
||||||
Termination Proceeds
|
29,756,548.23
|
|||||||
Recovery Proceeds
|
24,636.28
|
|||||||
Total Collections
|
$ |
54,372,397.52
|
||||||
Advances
|
|
|||||||
Monthly Payment Advance
|
$ |
1,169,111.30
|
||||||
Sales Proceeds Advance
|
- | |||||||
Total Advances
|
$ |
1,169,111.30
|
||||||
Optional Purchase Price
|
0.00 | |||||||
Net Investment Earnings on SUBI Collection Account
|
- | |||||||
Total Available Funds
|
$ |
55,541,508.82
|
Collection Account
|
||||||||
Total Available Funds
|
$ |
55,541,508.82
|
||||||
Withdrawals from SUBI Collection Account
|
|
|||||||
Payment Date Advance Reimbursement
|
1,320,939.66
|
|||||||
Servicing Fees
|
614,685.89
|
|||||||
Note Distribution Account (Interest Due)
|
2,396,726.58
|
|||||||
Note Distribution Account (First Priority Principal Distribution Amount)
|
- |
|||||||
Reserve Fund Deposit
|
- |
|||||||
Note Distribution Account (Regular Principal Distribution Amount)
|
41,989,254.26
|
|||||||
Amounts paid to Indenture Trustee, Owner Trustee and Asset Representations Reviewer (subject to annual cap)
|
|
3,000.00 | ||||||
Amounts paid to Indenture Trustee, Owner Trustee and Asset Representations Reviewer (not subject to annual cap)
|
- |
|||||||
Certificate Distribution Account (any remaining payments)
|
9,216,902.43
|
|||||||
Total Distributions from SUBI Collection Account
|
$ |
55,541,508.82
|
Servicer Advance Amounts
|
||||||||
Beginning Period Unreimbursed Servicer Advance
|
$ |
1,509,843.08
|
||||||
Current Period Monthly Payment Advance
|
|
1,169,111.30
|
||||||
Current Period Sales Proceeds Advance
|
- | |||||||
Current Reimbursement of Previous Servicer Advance
|
1,320,939.66
|
|||||||
Ending Period Unreimbursed Previous Servicer Advances
|
$ |
1,358,014.72
|
Note Distribution Account
|
||||||||
|
||||||||
Amount Deposited from the Collection Account
|
$ |
44,385,980.84
|
||||||
Amount Deposited from the Reserve Fund
|
- | |||||||
Amount Paid to Noteholders
|
$ |
44,385,980.84
|
Payments to Indenture Trustee, Owner Trustee and Asset Representations Reviewer
|
||||||||
Indenture Trustee
|
||||||||
Amount due and payable to Indenture Trustee before giving effect to payments on current Payment Date:
|
$ |
3,000.00
|
||||||
Amount due and payable to Indenture Trustee after giving effect to payments on current Payment Date:
|
-
|
|||||||
Owner Trustee
|
||||||||
Amount due and payable to Owner Trustee before giving effect to payments on current Payment Date:
|
|
- | ||||||
Amount due and payable to Owner Trustee after giving effect to payments on current Payment Date:
|
- | |||||||
Asset Representations Reviewer Trustee
|
||||||||
Amount due and payable to Asset Representations Reviewer before giving effect to payments on current Payment Date:
|
|
-
|
||||||
Amount due and payable to Asset Representations Reviewer after giving effect to payments on current Payment Date:
|
- |
Distributions
|
||||||||||||||||||||||||
Priority Principal
|
||||||||||||||||||||||||
Aggregate Outstanding Note Principal
|
$ |
557,424,459.53
|
||||||||||||||||||||||
Monthly Principal Distributable Amount
|
First Priority Principal
|
Current Payment
|
Total Payment
|
Ending Balance
|
Per $1,000
|
Note Factor
|
||||||||||||||||||
Class A-1 Notes
|
- |
|
-
|
|
-
|
|
-
|
- |
-
|
|||||||||||||||
Class A-2 Notes
|
- |
$ |
41,989,254.26
|
$ |
41,989,254.26
|
$ |
40,935,205.27
|
113 |
0.11 |
|||||||||||||||
Class A-3 Notes
|
- |
|
-
|
|
-
|
$ |
370,500,000.00
|
- | 1.00 | |||||||||||||||
Class A-4 Notes
|
- | - | - | $ |
104,000,000.00
|
- | 1.00 | |||||||||||||||||
- | $ |
41,989,254.26
|
$ |
41,989,254.26
|
$ |
515,435,205.27
|
||||||||||||||||||
Interest Distributable Amount
|
Interest Rate
|
Current Payment
|
Per $1,000
|
|||||||||||||||||||||
Class A-1 Notes
|
4.83100
|
% |
|
-
|
0.00
|
|||||||||||||||||||
Class A-2 Notes
|
5.27000
|
% |
$ |
364,176.58
|
0.98
|
|||||||||||||||||||
Class A-3 Notes
|
5.16000
|
% | $ |
1,593,150.00
|
4.30
|
|||||||||||||||||||
Class A-4 Notes
|
5.07000
|
% | $ |
439,400.00
|
4.23
|
|||||||||||||||||||
$ |
2,396,726.58
|
Carryover Shortfalls
|
||||||||||||
Prior Period Carryover
|
Current Payment
|
Current Period Carryover
|
||||||||||
Class A-1 Interest Carryover Shortfall
|
- | - | - | |||||||||
Class A-2 Interest Carryover Shortfall
|
- | - | - | |||||||||
Class A-3 Interest Carryover Shortfall
|
- | - | - | |||||||||
Class A-4 Interest Carryover Shortfall
|
- | - | - |
Reserve Fund
|
||||||||
Beginning Period Required Amount
|
$ |
2,878,572.00
|
||||||
Beginning Period Amount
|
2,878,572.00
|
|||||||
Current Period Deposit
|
- | |||||||
Net Investment Earnings
|
12,830.91
|
|||||||
Reserve Fund Draw Amount
|
- | |||||||
Release to Certificateholder
|
12,830.91
|
|||||||
Ending Period Required Amount
|
2,878,572.00
|
|||||||
Ending Period Amount
|
$ |
2,878,572.00
|
Pool Characteristics
|
||||||||||||
Initial
|
End of Period
|
|||||||||||
Number of Specified Leases
|
26,919
|
18,410
|
||||||||||
Weighted Average Remaining Term
|
24.00
|
11.66
|
||||||||||
Weighted Average Original Term
|
36.00
|
35.98
|
||||||||||
Weighted Average Seasoning
|
12.00
|
24.32
|
||||||||||
Units
|
Securitization Value
|
|||||||||||
Early Terminations
|
144
|
$ |
5,210,644.03
|
|||||||||
Scheduled Terminations
|
848
|
$ |
24,981,605.96
|
|||||||||
Residual Value Losses for the Current Period
|
Beginning
|
Current Period
|
Cumulative
|
|||||||||
Sales and Termination Proceeds
|
$
|
260,631,275.13
|
$ |
35,354,665.34
|
$ |
295,985,940.47
|
||||||
ALG Residual Values
|
198,875,012.90
|
29,556,668.15
|
228,431,681.05
|
|||||||||
Residual Value Loss / (Gain)
|
|
$ |
(5,797,997.19
|
) | $ |
(67,554,259.42
|
) | |||||
Cumulative Residual Value Loss / (Gain) as of the end of the prior period
|
$ |
(61,756,262.23
|
) |
|||||||||
Cumulative Residual Value Loss / (Gain) as of the end of the 2nd preceding period
|
$ |
(57,512,210.54
|
) |
|||||||||
Cumulative Residual Value Loss / (Gain) as of the end of the 3rd preceding period
|
$ |
(52,258,728.28
|
) |
|||||||||
Delinquencies as of the end of the current period
|
Units
|
Securitization Value
|
Percentage
|
|||||||||
31-60 Days Delinquent
|
92 |
3,714,318.79
|
0.53
|
% | ||||||||
61-90 Days Delinquent
|
25 |
991,230.83
|
0.14
|
% | ||||||||
91-120 Days Delinquent
|
9 |
346,139.27
|
0.05
|
% | ||||||||
121 - 150 Days Delinquent
|
9 |
394,606.18
|
0.06
|
% | ||||||||
151 Days or More Delinquent
|
0 |
0.00
|
0.00
|
% | ||||||||
Total 30+ Days Past Due as of the end of the current period
|
135 | $ |
5,446,295.07
|
0.78
|
% | |||||||
Total 60+ Days Past Due as of the end of the current period |
43 |
$ |
1,731,976.29
|
0.25
|
% | |||||||
Delinquencies as of the end of prior periods
|
||||||||||||
Total 30+ Days Past Due as of the end of the prior period
|
0.65
|
% | ||||||||||
Total 30+ Days Past Due as of the end of the 2nd preceding period
|
0.69
|
% | ||||||||||
Total 30+ Days Past Due as of the end of the 3rd preceding period
|
0.68
|
% | ||||||||||
Credit Losses as of the end of the current period
|
Units
|
Dollar Amount
|
||||||||||
Gross Credit Losses
|
8 |
105,263.08
|
||||||||||
Recoveries
|
2 |
2,934.31
|
||||||||||
|
||||||||||||
Net Credit Losses
|
|
102,328.77
|
|
|||||||||
Cumulative Net Credit Losses
|
29 | $ |
381,222.12
|
|
||||||||
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.05
|
% | ||||||||||
Charge Off Rate ***
|
0.03
|
% | ||||||||||
Average of Net Credit Losses ****
|
$ |
13,145.59
|
Historical Loss Information
|
|||||||||
Credit Losses as of the end of the prior period
|
Units
|
Dollar Amount
|
|||||||
Gross Credit Losses
|
5 |
|
132,271.14
|
||||||
Recoveries
|
1 |
500.00
|
|
||||||
Net Credit Losses
|
131,771.14
|
|
|||||||
Cumulative Net Credit Losses
|
21 |
$ |
278,893.35
|
||||||
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.04
|
% | |||||||
Charge Off Rate ***
|
0.02
|
% | |||||||
Average of Net Credit Losses ****
|
|
13,280.64
|
|||||||
Credit Losses as of the end of the 2nd preceding period
|
Units
|
Dollar Amount
|
|||||||
Gross Credit Losses
|
4 |
15,736.36
|
|||||||
Recoveries
|
0 |
-
|
|||||||
Net Credit Losses
|
15,736.36
|
|
|||||||
Cumulative Net Credit Losses
|
16 |
$ |
147,122.21
|
||||||
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.02
|
% | |||||||
Charge Off Rate ***
|
0.01
|
% | |||||||
Average of Net Credit Losses ****
|
9,195.14
|
||||||||
Credit Losses as of the end of the 3rd preceding period
|
Units
|
Dollar Amount
|
|||||||
Gross Credit Losses
|
4 | 14,628.62 | |||||||
Recoveries
|
0 |
-
|
|||||||
Net Credit Losses
|
14,628.62
|
|
|||||||
Cumulative Net Credit Losses
|
12 |
$ |
131,385.85
|
||||||
Ratio of Cumulative Net Credit Losses to Aggregate Securitization Value **
|
0.02
|
% | |||||||
Charge Off Rate ***
|
0.01
|
% | |||||||
Average of Net Credit Losses ****
|
10,948.82
|