UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-D

 

 

ASSET-BACKED ISSUER DISTRIBUTION REPORT

PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934.

For the monthly distribution period from November 1, 2022 to November 30, 2022

Commission File Number of issuing entity: 333-263473-01

Central Index Key Number of issuing entity: 0001903763

 

 

Carvana Auto Receivables Trust 2022-P1

(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor: 333-263473

Central Index Key Number of depositor: 0001770373

Carvana Receivables Depositor LLC

(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor: 0001576462

Carvana, LLC

(Exact name of sponsor as specified in its charter)

 

 

Mike McKeever, President and Chief Executive Officer, (480) 719-8809

(Name and telephone number, including area code, of the person to contact in connection with this filing)

Delaware

(State or other jurisdiction of incorporation or organization of the issuing entity)

87-6527266

(I.R.S. Employer Identification No.)

300 East Rio Salado Parkway, Tempe, AZ 85281

(Address, including zip code, of principal executive offices of the issuing entity)

(480) 719-8809

(Telephone number, including area code, of the issuing entity)

Former name or former address, if changed since last report: Not applicable.

 

 

 

     Registered/reporting pursuant to
(check one):
   Name of
exchange

(If Section 12(b))

Title of class

   Section 12(b)    Section 12(g)    Section 15(d)

Asset Backed Notes, Class A-1

           

Asset Backed Notes, Class A-2

           

Asset Backed Notes, Class A-3

           

Asset Backed Notes, Class A-4

           

Asset Backed Notes, Class B

           

Asset Backed Notes, Class C

           

Asset Backed Notes, Class D

           

 

 

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 asset pool of Carvana Auto Receivables Trust 2022-P1 (the “Issuing Entity”) for the reporting period covered by this Form 10-D (the “Reporting Period”) is set forth in the Servicer’s Certificate, attached hereto as Exhibit 99.1 and incorporated by reference into this Item 1.

No assets held by Issuing Entity were the subject of a demand to repurchase or replace for breach of the representations and warranties during the Reporting Period.

Carvana Receivables Depositor LLC (Central Index Key Number: 0001770373), as securitizer, most recently filed a Form ABS-15G on January 14, 2022, with the Securities and Exchange Commission (the “Commission”) with respect to all asset-backed securities sponsored by it.

 

Item 1A.

Asset-Level Information.

Asset level data for the Reporting Period is included in Exhibit 102 to the Form ABS-EE filed by the Issuing Entity with the Commission on the date hereof (the “Form ABS-EE”) and is incorporated by reference into this Item 1A.

Additional asset level information or explanatory language is included in Exhibit 103 to each Form ABS-EE and is also incorporated by reference into this Item 1A.

 

Item 1B.

Asset Representations Reviewer and Investor Communication.

None.

PART II – OTHER INFORMATION

 

Item 2.

Legal Proceedings.

None.

 

Item 3.

Sales of Securities and Use of Proceeds.

None.

 

Item 4.

Defaults Upon Senior Securities.

None.

 

Item 5.

[Reserved.]

 

Item 6.

Significant Obligors of Pool Assets.

None.

 

Item 7.

Change in Sponsor Interest in the Securities.

None.

 

Item 8.

Significant Enhancement Provider Information.

None.

 

Item 9.

Other Information.

On December 14, 2022, Carvana, LLC, as seller, and Carvana Receivables Depositor, as buyer entered into an amendment (the “Amendment”) to the Receivables Purchase Agreement dated as of March 30, 2022. The Amendment amends the definition of “Charged-Off Receivable.” The Amendment is attached hereto as Exhibit 10.1.


Item 10.

Exhibits.

 

10.1    Amendment to the Receivables Purchase Agreement, dated December 14, 2022.
99.1    Servicer’s Certificate relating to the Reporting Period.
102    Asset Data File for the Reporting Period (incorporated by reference to Exhibit 102 to the Form ABS-EE).
103    Asset Related Document for the Reporting Period (incorporated by reference to Exhibit 103 to the Form ABS-EE).


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 thereunto duly authorized.

 

    By:   CARVANA RECEIVABLES DEPOSITOR LLC
      (Depositor)
Date: December 15, 2022      

/s/ Mike McKeever

      Mike McKeever
      President and Chief Executive Officer

Exhibit 10.1

FIRST AMENDMENT TO

RECEIVABLES PURCHASE AGREEMENT

This First Amendment to Receivables Purchase Agreement, dated as of December 14, 2022 (this “Amendment”), is by and among Carvana, LLC, an Arizona limited liability company (“Carvana”), as the seller (the “Seller”), and Carvana Receivables Depositor LLC, a Delaware limited liability company (the “Depositor”), as the purchaser (the “Purchaser”).

WHEREAS, Seller and Purchaser are parties to that certain Receivables Purchase Agreement, dated as of March 30, 2022 (as amended, supplemented and modified from time to time, the “Receivables Purchase Agreement”);

WHEREAS, the Seller and the Purchaser desire to amend the Receivables Purchase Agreement as set forth herein;

NOW, THEREFORE, for good and valuable consideration, the receipt and sufficiency of which are hereby acknowledged, the parties hereby agree as follows:

SECTION 1. Definitions. Capitalized terms used in this Amendment and not otherwise defined herein shall have the meanings assigned thereto in Part I of Appendix A of the Receivables Purchase Agreement, as amended hereby.

SECTION 2. Amendments. Effective as of December 31, 2022, the Receivables Purchase Agreement is hereby amended as follows:

The definition of “Charged-Off Receivable” set forth in Part I of Appendix A of the Receivables Purchase Agreement is hereby amended and restated in full to read as follows:

Charged-Off Receivable: A Receivable which has been charged off by the Servicer at the earlier of (a) the date on which the Servicer has repossessed and liquidated the Financed Vehicle, (b) the end of the calendar month in which more than 10% of a Scheduled Payment is 120 days or more past due from the scheduled due date for such payment or (c) the date on which the Servicer has charged-off in full the related Principal Balance or has determined that such Principal Balance should be charged-off in full on the servicing records of the Servicer in accordance with its Customary Servicing Practices.”

SECTION 3. Receivables Purchase Agreement in Full Force and Effect as Amended. Except as specifically amended hereby, all provisions of the Receivables Purchase Agreement shall remain in full force and effect. After this Amendment becomes effective, all references to the “Agreement,” the “Receivables Purchase Agreement,” “hereof,” “herein,” or words of similar effect referring to the Receivables Purchase Agreement shall be deemed to mean the Receivables Purchase Agreement as amended hereby. This Amendment shall not constitute a novation of the Receivables Purchase Agreement, but shall constitute an amendment thereof. This Amendment shall not be deemed to expressly or impliedly waive, amend or supplement any provision of the Receivables Purchase Agreement other than as expressly set forth herein.

 

    CRVNA 2022-P1: Amendment to
    Receivables Purchase Agreement


SECTION 4. Conditions to Effectiveness. This Amendment shall become effective as of December 31, 2022, subject to:

(a) the mutual receipt by each of the Seller and the Purchaser of the executed counterparts to this Amendment;

(b) the receipt by the Purchaser of an Opinion of Counsel to the effect that this Amendment shall not materially and adversely affect the interests of the Noteholders or Unaffiliated Certificateholders; and

(c) the receipt by the Purchaser, the Grantor Trust Trustee and the Owner Trustee of an Opinion of Counsel to the effect that this Amendment would not cause the Grantor Trust or the Issuing Entity to fail to qualify as a grantor trust for United States federal income tax purposes.

SECTION 5. Miscellaneous.

(a) Governing Law; Consent to Jurisdiction; Waiver of Objection to Venue. THIS AMENDMENT SHALL BE GOVERNED BY, AND CONSTRUED IN ACCORDANCE WITH, THE LAWS OF THE STATE OF NEW YORK (WITHOUT REFERENCE TO ITS CONFLICT OF LAWS PROVISIONS (OTHER THAN §§ 5-1401 AND 5-1402 OF THE NEW YORK GENERAL OBLIGATIONS LAW)). EACH OF THE PARTIES HERETO HEREBY AGREES TO THE JURISDICTION OF THE COURTS OF THE STATE OF NEW YORK, LOCATED IN THE BOROUGH OF MANHATTAN AND THE FEDERAL COURTS LOCATED WITHIN THE STATE OF NEW YORK IN THE BOROUGH OF MANHATTAN. EACH OF THE PARTIES HERETO HEREBY WAIVES ANY OBJECTION BASED ON FORUM NON CONVENIENS, AND ANY OBJECTION TO VENUE OF ANY ACTION INSTITUTED HEREUNDER IN ANY OF THE AFOREMENTIONED COURTS AND CONSENTS TO THE GRANTING OF SUCH LEGAL OR EQUITABLE RELIEF AS IS DEEMED APPROPRIATE BY SUCH COURT.

(b) Waiver of Jury Trial. TO THE EXTENT PERMITTED BY APPLICABLE LAW, EACH OF THE PARTIES HERETO WAIVES ANY RIGHT TO HAVE A JURY PARTICIPATE IN RESOLVING ANY DISPUTE, WHETHER SOUNDING IN CONTRACT, TORT OR OTHERWISE BETWEEN THE PARTIES HERETO ARISING OUT OF, CONNECTED WITH, RELATED TO, OR INCIDENTAL TO THE RELATIONSHIP BETWEEN ANY OF THEM IN CONNECTION WITH THIS AMENDMENT OR THE TRANSACTIONS CONTEMPLATED HEREBY. INSTEAD, ANY SUCH DISPUTE RESOLVED IN COURT WILL BE RESOLVED IN A BENCH TRIAL WITHOUT A JURY.

(c) Severability of Provisions. If any one or more of the covenants, agreements, provisions or terms of this Amendment shall for any reason whatsoever be held invalid, then such covenants, agreements, provisions or terms shall be deemed severable from the remaining covenants, agreements, provisions and terms of this Amendment and shall in no way affect the validity or enforceability of the other covenants, agreements, provisions or terms of this Amendment.

 

  2   CRVNA 2022-P1: Amendment to
    Receivables Purchase Agreement


(d) No Waiver; Cumulative Remedies. No failure to exercise and no delay in exercising, on the part of the Purchaser or the Seller, any right, remedy, power or privilege hereunder shall operate as a waiver thereof; nor shall any single or partial exercise of any right, remedy, power or privilege hereunder preclude any other or further exercise thereof or the exercise of any other right, remedy, power or privilege. The rights, remedies, powers and privileges herein provided are cumulative and not exhaustive of any rights, remedies, powers and privileges provided by law.

(e) Counterparts. This Amendment may be executed in two (2) or more counterparts (and by different parties on separate counterparts), each of which shall be an original, but all of which together shall constitute one and the same instrument. Delivery of an executed counterpart of this Amendment by email or facsimile shall be effective as delivery of a manually executed counterpart of this Amendment. This Amendment shall be valid, binding, and enforceable against a party when executed and delivered by an authorized individual on behalf of the party by means of (i) an original manual signature; (ii) a faxed, scanned, or photocopied manual signature, or (iii) any other electronic signature permitted by the federal Electronic Signatures in Global and National Commerce Act, state enactments of the Uniform Electronic Transactions Act, and/or any other relevant electronic signatures law, including any relevant provisions of the Uniform Commercial Code (collectively, “Signature Law”), in each case to the extent applicable. Each faxed, scanned, or photocopied manual signature, or other electronic signature, shall for all purposes have the same validity, legal effect, and admissibility in evidence as an original manual signature. Each party hereto shall be entitled to conclusively rely upon, and shall have no liability with respect to, any faxed, scanned, or photocopied manual signature, or other electronic signature, of any other party and shall have no duty to investigate, confirm or otherwise verify the validity or authenticity thereof. For the avoidance of doubt, original manual signatures shall be used for execution or indorsement of writings when required under the UCC or other Signature Law due to the character or intended character of the writings.

[Signatures follow]

 

  3   CRVNA 2022-P1: Amendment to
    Receivables Purchase Agreement


IN WITNESS WHEREOF, the parties hereto have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

 

CARVANA, LLC, as Seller
By:  

/s/ Paul W. Breaux

Name:   Paul W. Breaux
Title:   Vice President, Secretary
CARVANA RECEIVABLES DEPOSITOR LLC, as Purchaser

 

By:

 

 

/s/ Paul W. Breaux

Name:   Paul W. Breaux
Title:   Vice President, Secretary

 

  S-1   CRVNA 2022-P1: Amendment to
    Receivables Purchase Agreement

Exhibit 99.1

CRVNA 2022-P1 Servicer Report

 

   Distribution Date:    12/12/2022         
   Collection Period:    11/1/2022    Through    11/30/2022                            
   Accrual Period:    11/10/2022    Through    12/11/2022   

 

  

Principal Balance Rollforward of Receivables and Additional Collection Activity

      
         Principal          Unit
Reconciliation
    Principal
Reconciliation
 

(1)

  

Beginning Pool Balance

     (1     35,999       814,579,744.60  

(2)

  

Collateral Pledged (Subsequent Receivables Acquired in Collection Period)

     (2     0       0.00  

(3)

  

Collateral Takeout & Unwinds

     (3     6       139,630.87  

(4)

  

Principal Collections

     (4    

(5)

  

Total collections allocable to principal & Units Paid in Full

     (5     411       20,321,932.10  

(6)

  

Purchased Receivables & receivables purchased pursuant to section 6.1

     (6     0       0.00  

(7)

  

Charged-Off Losses (Gross)

     (7    

(8)

  

Charged-off Losses (system current period)

     (8     47       861,928.96  
       

 

 

   

 

 

 

(9)

  

Ending Pool Balance

     (9     35,535       793,256,252.67  
       

 

 

   

 

 

 
       Interest, Fees and Recoveries       

(10)

  

Collections allocable to interest

     (10       5,095,453.14  

(11)

  

Collections from Recoveries (prior charge-offs)

     (11       342,481.41  

(12)

  

All other amounts and fees received and not allocable to principal

     (12       11,721.04  
         

 

 

 

(13)

  

Total non-Principal Collections

     (13       5,449,655.59  
   Principal Balance Roll-Forward of Notes       

(14)

  

Original Pool Balance as of Cutoff Date

       (14     1,039,515,050.84  

(15)

  

The Pool Factor as of the close of business on the last day set forth above {(9)/(14)}

       (15     76.31

(16)

  

Original Class A-1 Note Balance

       (16     146,000,000.00  

(17)

  

Beginning Class A-1 Note Balance

       (17     0.00  

(18)

  

Class A-1 Monthly Parity Deficit Amount

       (18     0.00  

(19)

  

Class A-1 Regular Principal Payment Amount

       (19     0.00  
         

 

 

 

(20)

  

Class A-1 Note Balance after Class A-1 Monthly Principal Payment

       (20     0.00  

(21)

  

Class A-1 Pool Factor {(20)/(16)}

       (21     0.00

(22)

  

Original Class A-2 Note Balance

       (22     324,000,000.00  

(23)

  

Beginning Class A-2 Note Balance

       (23     234,677,988.74  

(24)

  

Class A-2 Monthly Parity Deficit Amount

       (24     3,651,736.07  

(25)

  

Class A-2 Regular Principal Payment Amount

       (25     17,671,755.86  
         

 

 

 

(26)

  

Class A-2 Note Balance after Class A-2 Monthly Principal Payment

       (26     213,354,496.81  

(27)

  

Class A-2 Pool Factor {(26)/(22)}

       (27     65.85

(28)

  

Original Class A-3 Note Balance

       (28     324,000,000.00  

(29)

  

Beginning Class A-3 Note Balance

       (29     324,000,000.00  

(30)

  

Class A-3 Monthly Parity Deficit Amount

       (30     0.00  

(31)

  

Class A-3 Regular Principal Payment Amount

       (31     0.00  
         

 

 

 

(32)

  

Class A-3 Note Balance after Class A-3 Monthly Principal Payment

       (32     324,000,000.00  

(33)

  

Class A-3 Pool Factor {(32)/(28)}

       (33     100.00

(34)

  

Original Class A-4 Note Balance

       (34     149,350,000.00  

(35)

  

Beginning Class A-4 Note Balance

       (35     149,350,000.00  

(36)

  

Class A-4 Monthly Parity Deficit Amount

       (36     0.00  

(37)

  

Class A-4 Regular Principal Payment Amount

       (37     0.00  
         

 

 

 

(38)

  

Class A-4 Note Balance after Class A-4 Monthly Principal Payment

       (38     149,350,000.00  

(39)

  

Class A-4 Pool Factor {(38)/(34)}

       (39     100.00

(40)

  

Original Class B Note Balance

       (40     31,710,000.00  

(41)

  

Beginning Class B Note Balance

       (41     31,710,000.00  

(42)

  

Class B Monthly Parity Deficit Amount

       (42     0.00  

(43)

  

Class B Regular Principal Payment Amount

       (43     0.00  
         

 

 

 

(44)

  

Class B Note Balance after Class B Monthly Principal Payment

       (44     31,710,000.00  

(45)

  

Class B Pool Factor {(44)/(40)}

       (45     100.00

(46)

  

Original Class C Note Balance

       (46     32,230,000.00  

(47)

  

Beginning Class C Note Balance

       (47     32,230,000.00  

(48)

  

Class C Monthly Parity Deficit Amount

       (48     0.00  

(49)

  

Class C Regular Principal Payment Amount

       (49     0.00  
         

 

 

 

(50)

  

Class C Note Balance after Class C Monthly Principal Payment

       (50     32,230,000.00  

(51)

  

Class C Pool Factor {(50)/(46)}

       (51     100.00

(52)

  

Original Class D Note Balance

       (52     24,940,000.00  

(53)

  

Beginning Class D Note Balance

       (53     24,940,000.00  

(54)

  

Class D Monthly Parity Deficit Amount

       (54     0.00  

(55)

  

Class D Regular Principal Payment Amount

       (55     0.00  
         

 

 

 

(56)

  

Class D Note Balance after Class D Monthly Principal Payment

       (56     24,940,000.00  

(57)

  

Class D Pool Factor {(56)/(52)}

       (57     100.00

(58)

  

Original Class N Note Balance

       (58     16,250,000.00  

(59)

  

Beginning Class N Note Balance

       (59     8,224,015.56  

(60)

  

Class N Regular Principal Payment Amount

       (60     1,730,950.91  
         

 

 

 

(61)

  

Class N Note Balance after Class N Monthly Principal Payment

       (61     6,493,064.64  

(62)

  

Class N Pool Factor {(61)/(58)}

       (62     39.96
   Overcollateralization & Principal Payment Calculation       

(63)

  

Overcollateralization in Dollars

       (63     17,671,755.86  

(64)

  

Overcollateralization Target Amount

       (64     17,671,755.86  

(65)

  

Total Available Cash

       (65     25,917,283.62  

(66)

  

Distributions in priority to Regular PDA

       (66     (6,484,764.79
         

 

 

 

(67)

  

Cash available to principal

       (67     19,432,518.84  

(68)

  

Beginning of Period AAA through BBB Note Balance {sum of (17,23,29,35,41, 47, 53)}

     (68       796,907,988.74  

(69)

  

Ending Collateral Balance {(9)}

     (69     793,256,252.67    

(70)

  

OC Target Amount {(64)}

     (70     17,671,755.86    
       

 

 

   

(71)

  

Required ProForma Note Balance

     (71       775,584,496.81  
         

 

 

 

(72)

  

Excess

     (72       21,323,491.93  

(73)

  

Regular PDA {lesser of (67) and (72)}

     (73       17,671,755.86  


 

Reserve Account & Class N Reserve Account Reconciliation

           
  (a)    Reserve Account Rollforward

 

        

(74)

     Specified Reserve Account Amount {(14) * 0.6%}

 

         (74     6,237,090.00  

(75)

     Aggregate Note Balance after all distributions {sum of (20,26,32,38,44,50,56)}

 

      (75     775,584,496.81  

(76)

     Specified Reserve Amount {Lesser of (74),(75)}

 

         (76     6,237,090.00  

(77)

     Beginning of Period Reserve Account Balance

 

         (77     6,237,090.00  

(78)

    

Amount withdrawn from the Reserve Account

 

         (78     0.00  

(79)

    

Amount deposited to the Reserve Account

 

         (79     0.00  
                

 

 

 

(80)

     Ending Reserve Account Balance             (80     6,237,090.00  
  (b)    Class N Reserve Account Rollforward

 

        

(81)

     Specified Class N Reserve Account Amount

 

         (81     3,118,545.00  

(82)

     Aggregate Class N Note Balance after all distributions

 

         (82     6,493,064.64  

(83)

     Specified Class N Reserve Amount

 

         (83     3,118,545.00  

(84)

     Beginning of Period Class N Reserve Account Balance

 

         (84     3,118,545.00  

(85)

    

Amount withdrawn from the Reserve Account

 

      (85     0.00  

(86)

    

Amount deposited to the Reserve Account

 

      (86     0.00  
                

 

 

 

(87)

     Ending Class N Reserve Account Balance

 

         (87     3,118,545.00  
  Performance Data for the Collection Period

 

        
  Loss Data

 

        
  (a)    Gross Losses            

(88)

    

Aggregate Gross Charged-Off Receivables losses as of the last day of the previous Collection Period

 

         (88     4,025,934  

(89)

     Gross Charged-Off Receivables losses occurring in current Collection Period {(7)}

 

    (89     861,929  
                

 

 

 

(90)

    

Aggregate Gross Charged-Off Receivables losses as of the last day of the current Collection Period

 

      (90     4,887,863  
  (b)    Liquidation Proceeds

 

        

(91)

     The aggregate amount of Liquidation Proceeds as of the last day of the previous Collection Period

 

    (91     1,085,912  

(92)

     Gross Liquidation Proceeds occurring in the current Collection Period {(11)}

 

    (92     342,481  

(93)

     Less Liquidation Expenses incurred in the current Collection Period

 

      (93     (23,060
                

 

 

 

(94)

     The aggregate amount of Liquidation Proceeds as of the last day of the current Collection Period

 

    (94     1,405,333  
  (c)    Net Losses            

(95)

    

The aggregate amount of Net Charged-Off Receivables losses as of the last day of the previous Collection Period

 

    (95     2,940,022  

(96)

    

Net Charged-Off Receivables losses occurring in current Collection Period {(7)-(11)-(93)}

 

    (96     542,507  
                

 

 

 

(97)

    

The aggregate amount of Net Charged-Off Receivables losses as of the last day of the current Collection Period

 

    (97     3,482,529  
  (d)    Historical Net Loss Data

 

     
                      Average Principal
Balance
    Net Loss
Amount
    Net Loss
Percentage
 
     Net Losses in Third Preceding Collection Period

 

    875,831,789       304,380       0.03
     Net Losses in Second Preceding Collection Period

 

    849,998,310       667,125       0.08
     Net Losses in First Preceding Collection Period

 

    826,130,685       895,435       0.11
     Net Losses in Current Collection Period

 

    803,917,999       542,507       0.07
 

Delinquency Data

 

        
  (d)   

The number of Receivables and the aggregate principal balance for which Obligors are delinquent as of the last day of the Collection Period

 

     
                           Current Collection Period                             9  
                      Delinquency
Bucket
    No. of
Receivables
    Principal
Balance
 

(98)

             (98     31-60       311       6,724,892.81  

(99)

             (99     61-90       103       1,974,368.01  

(100)

             (100     91-120       31       451,622.98  
              

 

 

   

 

 

 

(101)

             (101    
Total
Delinquencies
 
 
    445       9,150,883.80  
              

 

 

   

 

 

 

(102)

     Receivables greater than 60 days delinquent at end of Collection Period

 

     (102         0.31

(103)

     Delinquency Trigger Level (based on Current Collection Period)

 

     (103         2.00
  Statistical Data

 

        
  (e)   

Pool Statistics in the Collection Period

 

 

       Original       Prev. Month       Current  

(104)

     Weighted Average APR of the Receivables

 

     (104     7.62     7.57     7.57

(105)

     Weighted Average Remaining Term of the Receivables

 

     (105     70.00       63.32       62.35  

(106)

     Weighted Average Original Term of the Receivables

 

     (106     71.00       70.95       70.97  

(107)

     Average Principal Balance

 

     (107   $ 25,213     $ 22,628     $ 22,323  

(108)

     Net Losses in Period {(96)}

 

     (108     0.00       895,435.32       542,507.40  

(109)

     Aggregate Realized Losses {(97)}

 

     (109     0.00       2,940,021.94       3,482,529.34  

(110)

     Aggregate Realized Loss percentage {(97)/(14)}

 

     (110     0.00     0.28     0.34

(111)

     Number of Receivables at End of Collection Period

 

     (111     41,229       35,999       35,535  
  Extension Data

 

        
  (f)    Collection Period Extension Data

 

        

(112)

     Number of receivables extended in Collection Period (A)

 

      (112     92  

(113)

     Principal Balance of receivables extended in Collection Period (B)

 

      (113     2,242,950.63  

(114)

     Total number of receivables in Grantor Trust at beginning of Collection Period (C)

 

      (114     35,999  

(115)

     Pool Balance as of the beginning of the Collection Period (D)

 

      (115     814,579,744.60  

(116)

     Ratio of (A) over (C)

 

         (116     0.26

(117)

     Ratio of (B) over (D)

 

         (117     0.28
  Amounts Deposited into the Collection Account

 

        
     Available Principal

 

        

(118)

    

Collections allocable to principal {(5)}

 

         (118     20,321,932.10  

(119)

    

Current Period Liquidation Proceeds Gross of Servicer Liquidation Reimbursements {(11)}

 

    (119     342,481.41  

(120)

    

Purchase Amount of Receivables (Purchased Receivables & receivables purchased pursuant to section 6.1)

 

    (120     0.00  

(121)

    

Purchase Amount for Collateral Takeout & Unwinds

 

    (121     145,695.93  
                

 

 

 

(122)

     Total Collected Principal

 

         (122     20,810,109.44  
     Collected Interest and Supplemental Servicing Fees

 

        

(123)

    

Collections allocable to interest {(10)}

 

      (123     5,095,453.14  

(124)

    

Collections allocable to Supplemental Servicing Fees {(12)}

 

      (124     11,721.04  
                

 

 

 

(125)

     Total Collected Interest and Supplemental Servicing Fees

 

         (125     5,107,174.18  

(126)

     Excess amount withdrawn from Reserve Account {(78)}

 

         (126     0.00  

(127)

     Amount deposited to Collection Account

 

         (127     25,917,283.62  
                

 

 

 


  

Calculation and Allocation of Priority PDA

 

       
    

Class

   Note Balance      Pool Balance      PDA Required      Cash Available      Cash Allocated to PDA            Priority PDA Payment  
(128)    Class A-1      0.00        793,256,252.67        0.00        23,351,922.40        0.00          0.00  
(129)    Class A-2      234,677,988.74        793,256,252.67        0.00        23,351,922.40        0.00          3,651,736.07  
(130)    Class A-3      558,677,988.74        793,256,252.67        0.00        23,351,922.40        0.00          0.00  
(131)    Class A-4      708,027,988.74        793,256,252.67        0.00        23,351,922.40        0.00          0.00  
(132)    Class B      739,737,988.74        793,256,252.67        0.00        23,272,647.40        0.00          0.00  
(133)    Class C      771,967,988.74        793,256,252.67        0.00        23,184,014.90        0.00          0.00  
(134)    Class D      796,907,988.74        793,256,252.67        3,651,736.07        23,084,254.90        3,651,736.07          0.00  


   Calculation of Interest Distributable Amount

 

        
         

Class

   BOM Note Bal.      Interest Carryover      Note Interest Rates     Days     Days Basis Rate            Calculated Interest  

(135)

      Class A-1      0.00        0        1.21833     32       8.89        0.00  

(136)

      Class A-2      234,677,988.74        0        2.57     30       8.33        502,602.03  

(137)

      Class A-3      324,000,000.00        0        3.35     30       8.33        904,500.00  

(138)

      Class A-4      149,350,000.00        0        3.52     30       8.33        438,093.33  

(139)

      Class B      31,710,000.00        0        3.00     30       8.33        79,275.00  

(140)

      Class C      32,230,000.00        0        3.30     30       8.33        88,632.50  

(141)

      Class D      24,940,000.00        0        4.80     30       8.33        99,760.00  

(142)

      Class N      8,224,015.56        0        4.35     30       8.33        29,812.06  
   Cash Distributions for Activity in Collection Period (Waterfall)

 

        
                                         Pursuant to  
                                         Paid per
Indent 2.7(b)
    Shortfall      Change from
Prior Period
 
     

Total Deposited to Collection Account

 

      25,917,283.62       0.00        -5.4
     

Supplemental Servicing Fees

 

      11,721.04       0.00        -1.6
     

Unpaid Supplemental Servicing Fees from prior Distribution Date

 

      0.00       0.00        0.0
     

Servicer Liquidation Reimbursements

 

      23,059.85       0.00        0.0
     

Unpaid Servicer Liquidation Reimbursements from prior Distribution Date

 

      0.00       0.00        0.0
     

Available Funds

 

      25,882,502.73       0.00        -5.4
                  

 

 

   

 

 

    

 

 

 
   1    Serv. Strip Amount to Pay Servicing Fee (Excess Distributed to Class XS Notes)

 

    1.00     678,816.45       0.00        -2.8
     

Servicing Fee Payable from Servicing Strip Amount

 

    0.61     414,078.04       0.00        -2.8
     

Servicing Strip Amount distributed to Class XS Notes

 

    0.39     264,738.42       0.00        -2.8
     

Unpaid Serv. Strip Amount to Pay Servicing Fee (Excess Distributed to Class XS Notes)

 

      0.00       0.00        0.0
   2   

Indemnity amounts due to Backup Servicer as successor servicer

 

      0.00       0.00        0.0
     

Fees due to:

 

        
      Indenture Trustee           1,500.00       0.00        0.0
     

Owner Trustee

 

      0.00       0.00        0.0
     

Grantor Trust Trustee

 

      0.00       0.00        0.0
     

Administrator

 

      83.33       0.00        0.0
     

Regulatory Filing Fees

 

      0.00       0.00        -100.0
     

Collateral Custodian

 

      2,235.19       0.00        -13.5
     

Asset Representations Reviewer

 

      0.00       0.00        0.0
     

Rating Agency

 

      0.00       0.00        0.0
     

Independent Accountant Fees

 

      0.00       0.00        0.0
   3   

Backup Servicer Fee

 

      2,750.00       0.00        0.0
   4   

Class A Interest Distributable Amount

 

      1,845,195.36       0.00        -2.6
   5   

First Priority PDA

 

      0.00       0.00        0.0
   6   

Class B Interest Distributable Amount

 

      79,275.00       0.00        0.0
   7   

Second Priority PDA

 

      0.00       0.00        0.0
   8   

Class C Interest Distributable Amount

 

      88,632.50       0.00        0.0
   9   

Third Priority PDA

 

      0.00       0.00        0.0
   10   

Class D Interest Distributable Amount

 

      99,760.00       0.00        0.0
   11   

Fourth Priority PDA

 

      3,651,736.07       0.00        -32.8
   12   

Reserve Account (amount required to fund Reserve Account to required amount)

 

      0.00       0.00        0.0
   13   

Regular PDA (other than Class N and Class XS Notes)

 

      17,671,755.86       0.00        0.0
   14   

Class N interest Distributable Amount

 

      29,812.06       0.00        -14.1
   15   

Class N Reserve Account (amount required to fund Class N Reserve Account to req. amount)

 

      0.00       0.00        0.0
   16   

Class N Principal Distribution Amount (until paid-in-full)

 

      1,730,950.91       0.00        28.6
   17   

Unpaid indemnity amounts due to Backup Servicer as successor servicer

 

      0.00       0.00        0.0
     

Unpaid Fees due to:

 

        
     

Indenture Trustee

 

      0.00       0.00        0.0
     

Owner Trustee

 

      0.00       0.00        0.0
     

Grantor Trust Trustee

 

      0.00       0.00        0.0
     

Administrator

 

      0.00       0.00        0.0
     

Collateral Custodian

 

      0.00       0.00        0.0
     

Asset Representations Reviewer

 

      0.00       0.00        0.0
     

Rating Agency

 

      0.00       0.00        0.0
     

Backup Servicer

 

      0.00       0.00        0.0
   18   

To holders of the certificates, any remaining amounts

 

      0.00       0.00        0.0