Fifth Third Auto Trust 2023-1

06/28/2024 | Press release | Distributed by Public on 06/28/2024 13:39

Asset Backed Issuer Distribution Report Form 10 D

FIFTH THIRD AUTO TRUST 2023-1
Statement to Securityholders
Determination Date: June 13, 2024
DATES
Collection Period 10
Collection Period Beginning Date 5/1/2024
Collection Period Ending Date 5/31/2024
Payment Date 6/17/2024
SOFR Determination Date 5/13/2024
SOFR Rate 5.324%
I. DEAL SUMMARY Ratio Beginning Period Balance Principal Distribution Amount Ending Period Balance
Class A-1 Notes 0.0 % $0.00 $0.00 $0.00
Class A-2-A Notes 68.1 % $296,717,113.54 $28,793,656.10 $267,923,457.44
Class A-2-B Notes 68.1 % $170,664,372.11 $16,561,401.46 $154,102,970.65
Class A-3 Notes 100.0 % $580,200,000.00 $0.00 $580,200,000.00
Class A-4 Notes 100.0 % $102,960,000.00 $0.00 $102,960,000.00
Total Securities 70.0 % $1,150,541,485.65 $45,355,057.56 $1,105,186,428.09
Overcollateralization $69,719,907.84 $69,719,907.84
Reserve Account Balance $4,101,171.05 $4,101,171.05
Net Pool Balance 71.5 % $1,293,589,894.32 $48,154,561.55 $1,245,435,332.77
Yield Supplement Overcollateralization Amount $73,328,500.83 $70,528,996.84
Adjusted Pool Balance 71.6 % $1,220,261,393.49 $45,355,057.56 $1,174,906,335.93
Coupon Rate Beginning Period Balance Interest Distribution Amount
Class A-1 Notes 5.618% $0.00 $0.00
Class A-2-A Notes 5.800% $296,717,113.54 $1,434,132.72
Class A-2-B Notes 5.854% $170,664,372.11 $915,768.10
Class A-3 Notes 5.530% $580,200,000.00 $2,673,755.00
Class A-4 Notes 5.520% $102,960,000.00 $473,616.00
$1,150,541,485.65 $5,497,271.82
II. AVAILABLE FUNDS
Interest Collections $6,473,883.89
Repurchased Interest Collections $0.00
Principal Collections $47,274,123.17
Repurchased Principal Collections $0.00
Liquidation Proceeds $443,755.15
Liquidation Expenses* $28,890.84
Total Collections $54,162,871.37
Reserve Account Draw Amount $0.00
Total Available Funds $54,162,871.37
Investment Earnings (Collections Acct. remitted to servicer) $225,784.35
Investment Earnings (Reserve Acct. remitted to servicer) $17,485.48
Additional fees to be remitted to servicer $243,269.83
*Liquidation Expenses incurred and associated with the liquidation process do not always occur in the same period of the actual collateral liquidation (i.e. servicer repossession costs can be incurred in periods prior to the eventual sale of a repossessed vehicle).


FIFTH THIRD AUTO TRUST 2023-1
Statement to Securityholders
Determination Date: June 13, 2024
III. DISTRIBUTIONS Amount Due Amount Paid Shortfall
Servicing Fees $1,077,991.58 $1,077,991.58 $0.00
Class A-1 Notes $0.00 $0.00 $0.00
Class A-2-A Notes $1,434,132.72 $1,434,132.72 $0.00
Class A-2-B Notes $915,768.10 $915,768.10 $0.00
Class A-3 Notes $2,673,755.00 $2,673,755.00 $0.00
Class A-4 Notes $473,616.00 $473,616.00 $0.00
First Allocation of Principal $0.00 $0.00 $0.00
Reserve Account Deposit $0.00 $0.00 $0.00
Regular Principal Distribution Amount $45,355,057.56 $45,355,057.56 $0.00
Accrued and Unpaid Fees to Owner/Indenture Trustee $0.00 $0.00 $0.00
Remaining Funds to Residual Certificateholder $2,232,550.41 $2,232,550.41 $0.00
$54,162,871.37 $54,162,871.37 $0.00
Principal Payment:
First Allocation of Principal $0.00
Regular Principal Distribution Amount $45,355,057.56
Total $45,355,057.56
IV. POOL INFORMATION
Net Pool Balance $1,245,435,332.77
Adjusted Pool Balance $1,174,906,335.93
Number of Receivables Outstanding 62,413
Weighted Average Contract Rate 5.96 %
Weighted Average Remaining Term (mos) 47.92
V. OVERCOLLATERALIZATION INFORMATION
Specified Reserve Account Balance $4,101,171.05
Target Credit Enhancement Overcollateralization Amount $69,719,907.84
Beginning Period Overcollateralization Amount $69,719,907.84
Ending Period Overcollateralization Amount $69,719,907.84
Overcollateralization Shortfall $0.00
Overcollateralization as % of Adjusted Pool Balance 5.93 %
VI. RESERVE ACCOUNT RECONCILIATION
Specified Reserve Account Balance $4,101,171.05
Beginning Reserve Account Balance $4,101,171.05
Reserve Account Deposits $0.00
Reserve Account Draws $0.00
Ending Reserve Account Balance $4,101,171.05


FIFTH THIRD AUTO TRUST 2023-1
Statement to Securityholders
Determination Date: June 13, 2024
VII. LOSS & DELINQUENCY INFORMATION
Amount # of Receivables
Defaulted Receivables $356,029.72 27
Realized Losses for Collection Period $571,298.86 10
CHG Off Recoveries for Collection Period $134,615.63 52
Net Loss for Collection Period $436,683.23
Net Loss as % of Ending Pool Balance 0.035 %
Net Loss % for 1 Period Prior 0.036 %
Net Loss % for 2 Periods Prior 0.038 %
Net Loss % for 3 Periods Prior 0.028 %
Four-Month Average Net Loss % 0.034 %
Cumulative Losses (net of recoveries) for All Collection Periods $3,030,715.82
Cumulative Losses (net of recoveries) as a % of Initial Pool Balance 0.174 %
# of Receivables Amount
Receivables 30 - 59 Days Delinquent 258 $6,429,667.93
As % of Ending Pool Balance 0.516 %
Receivables 60 - 89 Days Delinquent 72 $1,838,317.48
As % of Ending Pool Balance 0.148 %
Receivables 90 - 119 Days Delinquent 45 $936,330.09
As % of Ending Pool Balance 0.075 %
Receivables 120 - 150 Days Delinquent 9 $176,335.34
As % of Ending Pool Balance 0.014 %
Receivables 150+ Days Delinquent 4 $68,914.01
As % of Ending Pool Balance 0.006 %
Total Delinquencies 388 $9,449,564.85
As % of Ending Pool Balance 0.759 %
Total Repossessions 22 $542,747.98
Total Repossessions Life-to-Date 141 $3,544,343.08
Total 30+ Day Delinquencies 388 $9,449,564.85
As % of Ending Pool Balance 0.759 %
Total 30+ Day Delinquencies % 1 Period Prior 0.694 %
Total 30+ Day Delinquencies % 2 Periods Prior 0.715 %
Total 30+ Day Delinquencies % 3 Periods Prior 0.669 %
Four-Month Average Total 30+ Day Delinquency % 0.709 %
60-Day Delinquency Percentage 0.242 %
Delinquency Trigger Percentage 5.280 %
Delinquency Trigger occurred in current Collection Period? NO