Synchrony Card Funding LLC

12/16/2024 | Press release | Distributed by Public on 12/16/2024 05:18

Asset Backed Issuer Distribution Report (Form 10 D)

Monthly Noteholder's Statement

Synchrony Card Issuance Trust

SynchronySeries

Pursuant to the Amended and Restated Master Indenture, dated as of May 1, 2018 (as amended and supplemented, the "Indenture") between Synchrony Card Issuance Trust (the "Issuer") and The Bank of New York Mellon, as indenture trustee (the "Indenture Trustee"), as supplemented by the SynchronySeries Indenture Supplement (as amended and supplemented, the "Indenture Supplement"), dated as of September 26, 2018, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause Synchrony Bank (the "Servicer"), to prepare certain information each month regarding current distributions to the SynchronySeries Noteholders and the performance of the Issuer during the previous month. The information is required to be prepared with respect to the Payment Date as set forth below, and with respect to the performance of the Issuer during the Monthly Period ended as set forth below. Capitalized terms used herein are defined in the Indenture and the Indenture Supplement. The Discount Percentage (as defined in the Transfer Agreement) remains at 0% for all the Receivables purchased by the Issuer until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

Monthly Period Beginning: 11/01/2024
Monthly Period Ending: 11/30/2024
Payment Date: 12/16/2024
Loss Cycles in Period: 26

I. Trust Receivables Information (Monthly Period)

a. BOP Number of Accounts 8,210,348
b. EOP Number of Accounts 8,152,932
c. BOP Aggregate Principal Receivables 9,275,970,103.86
d. BOP Finance Charge Receivables (Excludes Discount Option Receivables ) 309,429,227.11
e. BOP Discount Option Receivables 0.00
f. BOP Total Receivables 9,585,399,330.97
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Finance Charge Receivables from Additional Accounts (Excludes Discount Option Receivables ) 0.00
i. Increase in Discount Option Receivables 0.00
j. Decrease in Principal Receivables due to Account Removal 0.00
k. Decrease in Finance Charge Receivables due to Account Removal (Excludes Discount Option Receivables ) 0.00
l. Decrease in Discount Option Receivables 0.00
m. EOP Aggregate Principal Receivables 9,291,880,389.82
n. EOP Finance Charge Receivables (Excludes Discount Option Receivables ) 316,047,028.86
o. EOP Discount Option Receivables 0.00
p. EOP Total Receivables 9,607,927,418.68
q. BOP Excess Funding Account Balance 0.00
r. EOP Excess Funding Account Balance 0.00
s. EOP Minimum Pool Balance 6,655,405,406.00
t. EOP Minimum Free Equity Amount 464,594,019.49
u. EOP Free Equity Amount 2,636,474,983.82

II. Investor Information (Sum of all Series)*

a. Note Principal Balance
i. Beginning of Interest Period 4,925,000,000.00
ii. Increase in note principal Balance due to New Issuance / Additional Draws 0.00
iii. Decrease in Note Principal Balance due to Principal Paid and notes Retired 0.00
iv. As of Payment Date 4,925,000,000.00
b. Subordinated Transferor Amount
i. Beginning of Interest Period 1,730,405,406.00
ii. As of Payment Date 1,730,405,406.00

Page 1 of 11

c. Principal Funding Account Balance
i. Beginning of Interest Period 0.00
ii. As of Payment Date 0.00
d. Collateral Amount
i. Beginning of Interest Period 6,655,405,406.00
ii. As of Payment Date 6,655,405,406.00
* Throughout this Section II, Beginning of Interest Period Amounts include any issuances that occurred during the Monthly Period related to this report. As of Payment Date amounts include payments to occur on the Payment Date but exclude any issuances occurring after the last day of the Monthly Period related to the report.

III. Trust Performance Data (Monthly Period)

a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)
i. Current 27.7657%
ii. Three-Month Average 28.4088%
b. Payment Rate (Principal Collections / BOP Principal Receivables)
i. Current 22.2539%
ii. Three-Month Average 22.6546%
c. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)
i. Current 5.5822%
ii. Prior Monthly Period 5.6669%
iii. Two Months Prior Monthly Period 5.4916%
iv. Three Months Prior Monthly Period 5.8465%
v. Three-Month Average 5.5802%
d. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)
i. Current 4.6668%
ii. Prior Monthly Period 4.7150%
iii. Two Months Prior Monthly Period 4.6004%
iv. Three Months Prior Monthly Period 4.8718%
v. Three-Month Average 4.6607%
e. Default Amount for Defaulted Accounts 43,150,603.81
f. Recovery Amount 7,076,673.95
g. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 36,073,929.86
h. Number of Accounts Charged Off 16,985
i. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 2,123.87
j. Delinquency Data Accounts Pctg. of Tot. Accts. Total Receivables Pctg. of Tot. Recv.
i. 1-29 Days Delinquent 98,447 1.2075% 193,559,291.51 2.0146%
ii. 30-59 Days Delinquent 31,614 0.3878% 83,425,088.91 0.8683%
iii. 60-89 Days Delinquent 24,666 0.3025% 71,188,761.12 0.7409%
iv. 90-119 Days Delinquent 20,102 0.2466% 62,437,327.05 0.6499%
v. 120-149 Days Delinquent 14,925 0.1831% 49,869,710.03 0.5190%
vi. 150-179 Days Delinquent 13,625 0.1671% 46,957,089.11 0.4887%
vii. 180 or Greater Days Delinquent 0 0.0000% 0.00 0.0000%
Total 203,379 2.4946% 507,437,267.73 5.2814%

Page 2 of 11

IV. Series Performance Data

November
Monthly Period
October
Monthly Period
September
Monthly Period
(a) Portfolio Yield 22.18% 22.73% 23.57%
(b) Base Rate 5.50% 5.50% 5.50%
(a)- (b) = Excess Spread Percentage 16.68% 17.23% 18.07%
Three Month Average Excess Spread Percentage 17.33% 17.56% 17.63%
V. Collections and Allocations Trust Series
a. Finance Charge Collections (excluding f.) 214,628,114.43 153,993,285.37
b. Servicing Fee Retained 15,459,950.10 11,092,342.20
c. Principal Collections 2,064,266,990.89 1,481,088,611.30
d. Default Amount 43,150,603.81 30,960,078.42
e. Net Swap Receipts 0.00
f. Investment Earnings Treated as Finance Charge Collections 0.00

VI. Allocation Percentages

a. Allocation Percentage Denominators
i. Aggregate Principal Receivables Balance as of EOP Prior Monthly Period 9,275,970,103.86
ii. Number of Days at Balance 30
b. SynchronySeries Allocation Percentages
i. SynchronySeries Floating Allocation Percentage (daily average) 71.7489 %
ii. SynchronySeries Principal Allocation Percentage (daily average) 71.7489 %

VII. Shared Excess Available Finance Charge Collections

a. Finance Charge Shortfall for SynchronySeries 0.00
b. Finance Charge Shortfall for all Series 0.00
c. Shared Excess Available Finance Charges Collections Allocated to SynchronySeries 0.00

Page 3 of 11

VIII. Information Regarding the Current Distribution to Noteholders

The amount of distribution to Noteholders on the related Payment Date per $1,000 Initial Dollar Principal Amount

Tranche Benchmark
Determination
Date
Benchmark
Rate
Interest
Rate
Interest
Distribution
Principal
Distribution
Total
Distribution
Class A (2022-1) 3.3700% 2.81 0.00 2.81
Class A (2022-2) 3.8600% 3.22 0.00 3.22
Class A (2023-1) 5.5400% 4.62 0.00 4.62
Class A (2023-2) 5.7400% 4.78 0.00 4.78
Class A (2024-1) 5.0400% 4.20 0.00 4.20
Class A (2024-2) 4.9300% 4.11 0.00 4.11

Page 4 of 11

IX. Outstanding Dollar Principal Amount of SynchronySeries Notes as of the Payment Date

Tranche Initial Dollar Principal
Amount
Outstanding Dollar
Principal Amount
Adjusted
Outstanding Dollar
Principal Amount
Principal distribution
on the
Payment Date
Class A (2022-1) 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 0.00
Class A (2022-2) 675,000,000.00 675,000,000.00 675,000,000.00 0.00
Class A (2023-1) 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 0.00
Class A (2023-2) 750,000,000.00 750,000,000.00 750,000,000.00 0.00
Class A (2024-1) 750,000,000.00 750,000,000.00 750,000,000.00 0.00
Class A (2024-2) 750,000,000.00 750,000,000.00 750,000,000.00 0.00
Total Class A 4,925,000,000.00 4,925,000,000.00 4,925,000,000.00 0.00
Total Class B 0.00 0.00 0.00 0.00
Total Class C 0.00 0.00 0.00 0.00
Total Class D 0.00 0.00 0.00 0.00
Total 4,925,000,000.00 4,925,000,000.00 4,925,000,000.00 0.00

Page 5 of 11

X. Nominal Liquidation Amount of SynchronySeries Notes

Tranche Nominal
Liquidation Amount
as of Beginning of
Interest Period*
Increases from
amounts
withdrawn from the
Note Retirement
Subaccounts
in respect of
Prefunding Excess
Amounts
Reimbursements
of prior Nominal
Liquidation
Amount Deficits
from Available
Finance Charge
Collections
Increase
due to additional
notes issued
during Monthly
Period
Reductions due
to reallocations
of Available
Principal
Collections and
Investor
Charge-Offs
Reductions due
to amounts
deposited to the
Principal Funding
Subaccounts
Reductions due
to amounts
deposited in
applicable Note
Retirement
Subaccount
Nominal
Liquidation Amount
as of end of
Interest Period*
Class A (2022-1) 1,000,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 1,000,000,000.00
Class A (2022-2) 675,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 675,000,000.00
Class A (2023-1) 1,000,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 1,000,000,000.00
Class A (2023-2) 750,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 750,000,000.00
Class A (2024-1) 750,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 750,000,000.00
Class A (2024-2) 750,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 750,000,000.00
Total Class A 4,925,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 4,925,000,000.00
Total Class B 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class C 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class D 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 4,925,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 4,925,000,000.00
* Beginning of Interest Period amounts include any issuances that occurred during the Monthly Period related to this report. As of end of Interest Period amounts include payments to occur on the Payment Date but exclude any issuances occurring after the last day of the Monthly Period related to this report.

Page 6 of 11

XI. SynchronySeries Required and Subordinated Amounts*

Beginning of Interest Period

Tranche Required
Subordinated Amount
Total Subordinated
Amount
Nominal Liquidation
Amount of Class B
Notes
Nominal Liquidation
Amount of Class C
Notes
Nominal Liquidation
Amount of Class D
Notes
Subordinated
Transferor Amount
Class A (2022-1) 351,351,351.47
Class A (2022-2) 237,162,162.24
Class A (2023-1) 351,351,351.47
Class A (2023-2) 263,513,513.60
Class A (2024-1) 263,513,513.60
Class A (2024-2) 263,513,513.60
Total Class A 1,730,405,406.00 1,730,405,406.00 0.00 0.00 0.00 1,730,405,406.00
Total Class B 1,231,250,000.00 1,730,405,406.00 0.00 0.00 1,730,405,406.00
Total Class C 801,744,187.00 1,730,405,406.00 0.00 1,730,405,406.00
Total Class D 259,210,527.00 1,730,405,406.00 1,730,405,406.00

As of Payment Date

Tranche Required
Subordinated Amount
Total Subordinated
Amount
Nominal Liquidation
Amount of Class B
Notes
Nominal Liquidation
Amount of Class C
Notes
Nominal Liquidation
Amount of Class D
Notes
Subordinated
Transferor Amount
Class A (2022-1) 351,351,351.47
Class A (2022-2) 237,162,162.24
Class A (2023-1) 351,351,351.47
Class A (2023-2) 263,513,513.60
Class A (2024-1) 263,513,513.60
Class A (2024-2) 263,513,513.60
Total Class A 1,730,405,406.00 1,730,405,406.00 0.00 0.00 0.00 1,730,405,406.00
Total Class B 1,231,250,000.00 1,730,405,406.00 0.00 0.00 1,730,405,406.00
Total Class C 801,744,187.00 1,730,405,406.00 0.00 1,730,405,406.00
Total Class D 259,210,527.00 1,730,405,406.00 1,730,405,406.00
* Throughout this Section XI, Beginning of Interest Period Amounts include any issuances that occured during the Monthly Period related to this report. As of Payment Date amounts include payments to occur on the Payment Date but exclude any issuances occurring after the last day of the Monthly Period related to this report.

Page 7 of 11

XII. Interest Funding Account Sub-Accounts

Tranche Beginning
Interest
Funding
Subaccount
Balance
Targeted deposit
to the
Interest Funding
Subaccount
for the current
period
Previous
shortfalls of
targeted
deposits to the
Interest Funding
Subaccount
Actual
deposit to Interest
Funding
Subaccount
Amount
withdrawn from the
Interest Funding
Subaccount
for payment to
Noteholders
Other
Withdrawals
Ending
Interest
Funding
Subaccount
Balance
Class A (2022-1) 0.00 2,808,333.33 0.00 2,808,333.33 (2,808,333.33 ) 0.00 0.00
Class A (2022-2) 0.00 2,171,250.00 0.00 2,171,250.00 (2,171,250.00 ) 0.00 0.00
Class A (2023-1) 0.00 4,616,666.67 0.00 4,616,666.67 (4,616,666.67 ) 0.00 0.00
Class A (2023-2) 0.00 3,587,500.00 0.00 3,587,500.00 (3,587,500.00 ) 0.00 0.00
Class A (2024-1) 0.00 3,150,000.00 0.00 3,150,000.00 (3,150,000.00 ) 0.00 0.00
Class A (2024-2) 0.00 3,081,250.00 0.00 3,081,250.00 (3,081,250.00 ) 0.00 0.00
Total Class A 0.00 19,415,000.00 0.00 19,415,000.00 (19,415,000.00 ) 0.00 0.00
Total Class B 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class C 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class D 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 19,415,000.00 0.00 19,415,000.00 (19,415,000.00 ) 0.00 0.00

Page 8 of 11

XIII. Principal Funding Account Sub-Accounts

Tranche Beginning
Principal Funding
Subaccount
Balance
Targeted deposit
to the
Principal Funding
Subaccount
for the current
period
Previous shortfall
of targeted
deposit to the
Principal Funding
Actual deposit
to Principal Funding
Subaccount
Amount
withdrawn from
Principal Funding
Subaccount
for payments to
Noteholders
Other
Withdrawals
Ending
Principal
Funding
Subaccount Balance
Class A (2022-1) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Class A (2022-2) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Class A (2023-1) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Class A (2023-2) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Class A (2024-1) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Class A (2024-2) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class A 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class B 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class C 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class D 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Page 9 of 11

XIV. Class D Reserve Sub-Accounts

Tranche Beginning
Class D Reserve
Subaccount Balance
Targeted
deposit to the
Class D
Reserve
Subaccount for the
current period
Actual
deposit to
Class D Reserve
Subaccount
Class D
Reserve
Subaccount
earnings
for the current
period
Amount
withdrawn with
respect of payment
of interest or
principal to
Noteholders
Withdrawal
of Excess
Amounts
Ending
Class D Reserve
Subaccount
Total Class D 0.00 0.00 0.00 0.00 0.00 0.00 0.00

XV. Accumulation Reserve Sub-Accounts

Tranche Beginning
Accumulation
Reserve
Subaccount
Balance
Targeted deposit to
the Accumulation
Reserve
Subaccount for the
current period
Actual
deposit to
Accumulation
Reserve
Subaccount
Accumulation
Reserve
Subaccount
earnings
for the current
period
Amount withdrawn
with respect of
payment of
principal to
Noteholders
Withdrawal
of Excess
Amounts
Ending
Accumulation
Reserve
Subaccount
Balance
Total Class A 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class B 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class C 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Class D 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Page 10 of 11

XVI. Series Early Amortization Events

a. Average Excess Spread Percentage for three consecutive Monthly Periods is less than required Excess Spread Percentage No
b. The Outstanding Dollar Principal Amount is outstanding beyond the Scheduled Principal Payment Date No
c. Has an early amortization event occurred? No

XVII. Risk Retention

a. U.S. Risk Retention
i. Required Risk Retention Transferor Amount (as of EOP) 246,250,000.00

ii. Risk Retention Transferor Amount (as of EOP)

4,366,880,389.82

b. E.U. Risk Retention

At the date of this statement, Synchrony Bank, as "originator" (as such term is defined for the purposes of each of the EU Securitization Regulation and the UK Securitization Regulation), retains and will retain, on an ongoing basis for as long as any notes remain outstanding, a material net economic interest of not less than five percent of the nominal value of the securitized exposures, in a form that is intended to qualify as an originator's interest as provided in option (b) of Article 6(3) of the EU Securitization Regulation and option (b) of Article 6(3) of the UK Securitization Regulation, by holding all the membership interests in the depositor which in turn holds all or part of the transferor interest.

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder's Statement as of the 12th day of December 2024.

Synchrony Bank, as Servicer
By: /s/ Chris Coffey
Name: Chris Coffey
Its: Authorized Signatory

Page 11 of 11