|
Harley-Davidson Motorcycle Trust 2023-B
|
|
$91,000,000.00 5.67300% Motorcycle Contract Backed Notes, Class A-1
|
$207,100,000.00 5.92% Motorcycle Contract Backed Notes, Class A-2
|
$180,780,000.00 5.69% Motorcycle Contract Backed Notes, Class A-3
|
$47,450,000.00 5.78% Motorcycle Contract Backed Notes, Class A-4
|
Monthly Report
|
For the November 15, 2024 Distribution Date
|
Capitalized terms are defined in the Sale and Servicing Agreement dated as of September 1, 2023, as filed with the Securities and Exchange Commission as Exhibit 10.2 to the Current Report on Form 8-K filed on September 21, 2023
|
Beginning of Due Period
|
10/1/2024
|
End of Due Period
|
10/31/2024
|
Determination Date
|
11/6/2024
|
Record Date
|
11/14/2024
|
Distribution Date
|
11/15/2024
|
Number of days in Interest Period (ACT/360 basis)
|
31
|
Number of days in Interest Period (30/360 basis)
|
30
|
|
Purchases
|
Number of
Contracts
|
Cut-Off
Date
|
Closing Date
|
Initial
Pool Balance
|
|
Initial Contracts
|
30,043
|
8/31/2023
|
9/27/2023
|
$575,994,033.59
|
Subsequent Contracts
|
N/A
|
N/A
|
N/A
|
N/A
|
|
Total
|
30,043
|
$
|
575,994,033.59
|
|
I. POOL BALANCE CALCULATION
|
|
Aggregate Principal Balance at beginning of Due Period
|
$359,216,236.40
|
|
Monthly principal amounts
|
Principal collections on Contracts
|
$
|
14,190,608.26
|
Balance of Contracts liquidated during Due Period
|
611,672.85
|
Balance of Contracts purchased by Seller or Servicer during Due Period
|
-
|
Other adjustments
|
242.44
|
|
Decline in Aggregate Principal Balance
|
14,802,523.55
|
|
Aggregate Principal Balance at end of Due Period
|
$344,413,712.85
|
Pool factor
|
0.5979467
|
Yield Supplement Overcollaterilzation Amount
|
10,290,131.11
|
Adjusted Principal Balance at end of Due Period
|
334,123,581.74
|
1
|
II. NOTE PRINCIPAL BALANCE CALCULATION
|
|
Class A-1
|
Class A-2
|
Class A-3
|
Class A-4
|
Total
|
Original Note balance
|
$91,000,000.00
|
$207,100,000.00
|
$180,780,000.00
|
$47,450,000.00
|
$526,330,000.00
|
|
Note balance as of prior Distribution Date
|
-
|
93,717,537.67
|
180,780,000.00
|
47,450,000.00
|
321,947,537.67
|
|
Principal Distributable Amount *
|
-
|
14,071,813.27
|
-
|
-
|
14,071,813.27
|
|
Note balance at end of Due Period
|
-
|
79,645,724.40
|
180,780,000.00
|
47,450,000.00
|
307,875,724.40
|
|
Note Pool Factor at beginning of Due Period
|
-
|
0.4525231
|
1.0000000
|
1.0000000
|
|
Note Pool Factor at end of Due Period
|
-
|
0.3845762
|
1.0000000
|
1.0000000
|
|
* Equals the aggregate Note balance as of prior Distribution Date minus (the Adjusted Principal Balance at end of Due Period less the Overcollateralization Target Amount)
|
|
III. NOTE INTEREST DISTRIBUTABLE CALCULATION
|
|
Class
|
Note Balance at Beginning of Due Period
|
Note Interest Carryover Shortfall at Beginning of Due Period
|
Interest Rate
|
Days
|
Interest Accrual Basis
|
Note Monthly Interest Distributable Amount
|
Note Interest Carryover Shortfall at End of Due Period
|
Note Interest Distributable Amount
|
|
A-1
|
0.00
|
-
|
5.67300%
|
31
|
ACT/360
|
0.00
|
-
|
0.00
|
A-2
|
93,717,537.67
|
-
|
5.92%
|
30
|
30/360
|
462,339.85
|
-
|
462,339.85
|
A-3
|
180,780,000.00
|
-
|
5.69%
|
30
|
30/360
|
857,198.50
|
-
|
857,198.50
|
A-4
|
47,450,000.00
|
-
|
5.78%
|
30
|
30/360
|
228,550.83
|
-
|
228,550.83
|
Totals
|
$321,947,537.67
|
$1,548,089.18
|
-
|
$1,548,089.18
|
2
|
IV. CALCULATION OF AVAILABLE MONIES AND DISTRIBUTIONS
|
|
Available Monies:
|
|
Principal collections on Contracts during Due Period
|
$ 14,042,601.59
|
Interest collections on Contracts during Due Period
|
2,668,042.91
|
Net Liquidation Proceeds
|
241,302.89
|
Aggregate of Purchase Price for Contracts required to be purchased by Seller or Servicer
|
-
|
Advances made by Servicer
|
126,187.95
|
Amounts paid by Seller in connection with the optional repurchase of the Contracts
|
-
|
Investment Earnings - Collection Account
|
60,526.84
|
|
Total Available Monies
|
$17,138,662.18
|
|
Distribution of Available Monies in order of priority:
|
|
Reimbursement Amount for Advances previously made
|
125,225.31
|
Monthly Servicing Fee to the Servicer, including any unpaid Servicing Fees
|
299,346.86
|
Monthly Indenture Trustee Fee, including any unpaid Indenture Trustee Fees
|
-
|
Asset Representation Reviewer Fee
|
-
|
Note Interest Distributable Amount
|
1,548,089.18
|
Principal Distributable Amount
|
14,071,813.27
|
|
Total distribution of fees, interest and principal
|
16,044,474.62
|
|
Excess Amounts (Shortfall)
|
1,094,187.56
|
|
Amount withdrawn from Reserve Fund to cover Shortfall
|
-
|
|
Excess Amounts to the Reserve Fund up to the Specified Reserve Fund Balance
|
-
|
Unpaid fees, expenses and amounts to the Indenture Trustee
|
-
|
Unpaid fees, expenses and amounts to the Asset Representation Reviewer
|
-
|
Excess Amounts to Certificateholders
|
1,094,187.56
|
|
Total distribution of Available Monies
|
$ 17,138,662.18
|
3
|
V. ACCOUNT BALANCE INFORMATION
|
|
|
Specified Reserve Fund Balance (0.25% of Initial Pool Balance)
|
$ 1,381,466.18
|
|
|
Reserve Fund balance as of prior Distribution Date
|
$ 1,381,466.18
|
|
Additions to Reserve Fund:
|
Additional deposit - Excess Amounts to Reserve Fund
|
-
|
Investment earnings - Reserve Fund
|
5,338.44
|
|
Total additions
|
5,338.44
|
|
Withdrawals from Reserve Fund:
|
Amount withdrawn to cover Shortfall
|
-
|
Excess Reserve Fund balance to Certificateholders
|
5,338.44
|
|
Total withdrawals
|
5,338.44
|
|
Reserve Fund balance at current Distribution Date
|
$ 1,381,466.18
|
|
Calculation of Overcollateralization Target Amount:
|
|
Overcollateralization Target Amount for current Distribution Date (4.75% of the Initial Pool Balance)
|
$26,247,857.34
|
|
|
Amount
|
Percentage
|
Overcollateralization Amount at Cutoff Date
|
26,256,470.35
|
4.75%
|
Overcollateralization Target Amount for current Distribution Date
|
26,247,857.34
|
7.86%
|
Overcollateralization Amount at current Distribution Date
|
26,247,857.34
|
7.86%
|
|
Amount
|
Yield Supplement Overcollateralization at Cutoff Date
|
23,407,563.24
|
Yield Supplement Overcollateralization at current Distribution Date
|
10,290,131.11
|
Strike Rate
|
10.00%
|
4
|
VI. CONTRACT PERFORMANCE INFORMATION
|
|
|
Number of months since Closing Date
|
14
|
|
|
Monthly losses
|
Number of Contracts
|
Amount
|
% of Principal Balance at beginning of Due Period
|
|
Beginning of period Principal Balance of Contracts liquidated in the Due Period
|
37
|
759,679.52
|
0.211%
|
|
Less:
|
Net Liquidation Proceeds for the Due Period
|
26
|
241,302.89
|
0.067%
|
|
Net Liquidation Losses for the Due Period
|
518,376.63
|
0.144%
|
|
Net Liquidation Loss ratio
|
1.732%
|
|
|
Average loss ratio
|
Net Liquidation Loss ratio - current Distribution Date
|
1.732%
|
Net Liquidation Loss ratio - prior Distribution Date
|
1.646%
|
Net Liquidation Loss ratio - second prior Distribution Date
|
1.393%
|
Three-month average loss ratio
|
1.590%
|
|
|
Number of Contracts
|
Amount
|
% of Initial Principal Balance
|
Cumulative losses
|
Cumulative Liquidated Contracts
|
346
|
6,944,603.89
|
1.206%
|
Cumulative Net Liquidation Proceeds
|
256
|
2,472,863
|
0.429%
|
Cumulative Net Liquidation Losses
|
4,471,740.76
|
0.776%
|
|
Average net loss (amount of cumulative Net Liquidation Losses / number of cumulative Liquidated Contracts)
|
$
|
12,924.11
|
|
|
Cumulative loss ratio
|
Cumulative loss ratio
|
0.776%
|
|
|
5
|
Delinquencies
|
Days Delinquent
|
Number of Contracts
|
Principal Balance
|
Delinquent Interest Amount
|
% of Principal Balance at Beginning of Due Period
|
|
|
30 - 59
|
193
|
$3,327,289.69
|
49,759.02
|
0.926%
|
60 - 89
|
76
|
1,325,218.81
|
31,584.77
|
0.369%
|
90 - 119
|
46
|
827,213.75
|
29,600.79
|
0.230%
|
120+
|
24
|
410,289.30
|
15,243.37
|
0.114%
|
Totals
|
339
|
$5,890,011.55
|
126,187.95
|
1.640%
|
|
60+ delinquency amount
|
146
|
2,562,721.86
|
0.713%
|
|
Average 60+ day delinquency ratio
|
60+ day delinquency ratio - current Distribution Date
|
0.713%
|
60+ day delinquency ratio - prior Distribution Date
|
0.655%
|
60+ day delinquency ratio - second prior Distribution Date
|
0.598%
|
Three-month average delinquency Ratio
|
0.655%
|
|
Current 60+ day delinquency ratio meets or exceeds Delinquency Trigger (6.00%)? Yes or No
|
No
|
|
6
|
VII. ADDITIONAL CONTRACT INFORMATION
|
|
Contract Data
|
Beginning of Due Period
|
End of Due Period
|
Number of Contracts
|
22,818
|
22,288
|
Principal Balance of Contracts
|
$359,216,236.40
|
$344,413,712.85
|
Weighted average original term
|
70.66
|
70.74
|
Weighted average remaining term
|
48.5
|
47.6
|
Weighted average age
|
22.15
|
23.14
|
One month prepayments (ABS)
|
1.42
|
%
|
1.58
|
%
|
Weighted average Contract Rate
|
9.07
|
%
|
9.09
|
%
|
|
|
Contract Rate
|
Principal Balance
of Contracts
|
% of Principal Balance at
End of Due Period
|
< 0.000%
|
0.00
|
0.00
|
%
|
0.000% - 5.000%
|
40,026,305.41
|
11.62
|
%
|
5.001% - 10.000%
|
167,562,142.81
|
48.65%
|
10.001% - 15.000%
|
127,831,546.55
|
37.12
|
%
|
15.001% - 20.000%
|
8,993,718.08
|
2.61
|
%
|
> 20.000%
|
-
|
0.00%
|
|
Advances made by Servicer in current Due Period
|
$126,187.95
|
Reimbursement Amount due to Servicer
|
125,225.31
|
Number of Contracts purchased by Seller or Servicer
|
-
|
Principal Balance of Contracts purchased by Seller or Servicer
|
-
|
Purchase Price of Contracts purchased by Seller or Servicer
|
-
|
7
|
VIII. OTHER INFORMATION FOR NOTEHOLDERS
|
|
1. Information regarding material changes to the definition or determination of delinquencies, charge-offs and uncollectible accounts:
|
|
None
|
|
2. Information regarding any material modifications, extensions or waivers to contract terms, fees, penalties or payments during the distribution period or that have cumulatively become material
|
over time:
|
|
None
|
|
3. Information regarding material breaches of contract representations or warranties or transaction covenants:
|
|
None
|
|
4. Information regarding any new issuance of asset-backed securities backed by the same contracts:
|
|
None
|
|
5. Information regarding any contract changes (other than in connection with a contract converting into cash in accordance with its terms), such as additions or removals in connection with a
|
prefunding period, including any material changes in the solicitation, credit-granting, underwriting, origination, acquisition or pool selection criteria or procedures, as applicable, used to
|
originate, acquire or select the new pool of contracts:
|
|
Not applicable
|
|
6. During the pre-funding period, if applicable, information regarding originators, pool contracts or significant obligors pursuant to Item 1121(b) of Regulation AB:
|
|
Not applicable
|
|
7. Information regarding material changes to derivatives used within the transaction structure, including the counterparty, the operation and material terms of the derivatives instruments:
|
|
Not applicable
|
8
HARLEY-DAVIDSON CREDIT CORP.
CERTIFICATE OF SERVICING OFFICER
The undersigned certifies that he is the Vice President and Treasurer of Harley-Davidson Credit Corp., a Nevada corporation (the "Servicer"), and that as such he is duly authorized to execute and deliver this certificate on behalf of the Servicer pursuant to Section 9.02 of the Sale and Servicing Agreement (the "Agreement") dated as of September 1, 2023 by and among Harley-Davidson Customer Funding Corp., as Trust Depositor, the Servicer and Citibank, N.A., as Trustee of Harley-Davidson Motorcycle Trust 2023-B (all capitalized terms used herein without definition having the respective meanings specified in the Agreement), and further certifies that:
1. The Monthly Report for the period from October 1, 2024 to October 31, 2024 attached to this certificate is complete and accurate in accordance with the requirements of Sections 9.01 and 9.02 of the Agreement; and
2. As of the date hereof, no Event of Termination event that with notice or lapse of time or both would become an Event of Termination has occurred.
IN WITNESS WHEREOF, I have affixed hereunto my signature this 7th day of
November 2024.
HARLEY-DAVIDSON CREDIT CORP.
By: /s/ David Viney
Name: David Viney
Title: Vice President and Treasurer
9