Close

Form 10-D RFS HOLDING LLC For: Jul 31

August 15, 2022 6:47 AM EDT

Get instant alerts when news breaks on your stocks. Claim your 1-week free trial to StreetInsider Premium here.

 

 

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 July 1, 2022 to July 31, 2022

 

 

Commission File Number of issuing entity:

333-206176-01, 333-181466,

333-229815-01

   
Central Index Key Number of issuing entity: 0001290098

 

 

 

Synchrony Credit Card Master Note Trust
(Exact Name of issuing entity as specified in its charter)

 

 Commission File Number of depositor:

333-206176,

333-181466-01, 333-229815

   
Central Index Key Number of depositor: 0001226006

 

RFS Holding, L.L.C.
(Exact Name of Registrant as Specified in its Charter)

 

Synchrony Bank
(Exact Name of Sponsor as Specified in its Charter)
Central Index Key Number of Sponsor: 0001602566

 

Delaware

(State or Other Jurisdiction of Incorporation or organization of the issuing entity)

 

57-1173164 (RFS Holding, L.L.C.) 20-0268039 (Synchrony Credit Card Master Note Trust)
(I.R.S. Employer Identification No.)

 

c/o Synchrony Financial    
777 Long Ridge Rd, Building S, 3rd Floor    
Stamford, CT   06902
(Address of Principal Executive Office of the issuing entity)   (Zip Code)

 

 

(877) 441-5094
(Telephone Number, Including Area Code)

 

 

 

(Former Name or Former Address, if Changed Since Last Report)

 

 

Registered reporting pursuant to (check one)

 

Title of Class   Section 12(b)   Section 12(g)   Section 15(d)   Name of Exchange
(If Section 12(b))
                 
Series 2017-2, Class A   ¨   ¨   x   ________
Series 2017-2, Class B   ¨   ¨   x   ________
Series 2017-2, Class C   ¨   ¨   x   ________
Series 2018-2, Class A   ¨   ¨   x   ________
Series 2018-2, Class B   ¨   ¨   x   ________
Series 2018-2, Class C   ¨   ¨   x   ________

 

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 requirements for the past 90 days. Yes: x      No: ¨

 

 

 

 

PART I - Distribution Information.

 

Item 1. Distribution and Pool Performance Information.

 

The response to Item 1 is set forth herein and in Exhibits 99.1 and 99.2.

 

Trust Performance

 

   July 2022   June 2022   May 2022   3-Month Avg 
Gross Trust Yield   24.59%   23.40%   25.45%   24.48%
Gross Charge-Off Rate   3.43%   2.84%   3.44%   3.24%
Gross Charge-Off Rate Excluding Fraud   3.28%   2.73%   3.30%   3.10%
Net Charge-Off Rate Excluding Fraud   2.51%   2.09%   2.53%   2.38%
Trust Excess Spread Percentage   17.11%   17.05%   18.57%   17.58%
Payment Rate   21.17%   21.05%   22.44%   21.55%
                     
Delinquency Data                    
1-29 Days Delinquent   1.88%   1.88%   1.78%   1.85%
30-59 Days Delinquent   0.48%   0.46%   0.43%   0.46%
60-89 Days Delinquent   0.33%   0.34%   0.28%   0.32%
90-119 Days Delinquent   0.30%   0.29%   0.26%   0.28%
120-149 Days Delinquent   0.25%   0.28%   0.23%   0.25%
150-179 Days Delinquent   0.24%   0.23%   0.18%   0.22%
180 or Greater Days Delinquent   0.00%   0.00%   0.00%   0.00%
                     
BOP Principal Receivables ($B)  $5.0   $6.0   $5.9   $5.6 

 

Charge-offs are executed on charge-off cycle dates which occur on various days during each distribution period. The number of different charge-off cycle dates in each distribution period varies based on such factors as the calendar and the timing of billing cycles. As a result, the amount of charged-off receivables can vary between distribution periods with no corresponding change in the performance of the trust portfolio. The following table sets forth the number of different charge-off cycle dates for each distribution period ending in the months indicated. Each distribution period begins on the first calendar day and ends on the last calendar day of the calendar month indicated below.

 

 

 

 

   2021  2022
January  28  28
February  28  28
March  29  28
April  27  26
May  28  30
June  29  28
July  25  28
August  30  29
September  28  27
October  28  28
November  28  29
December  28  25

 

No assets securitized by RFS Holding, L.L.C. (the “Securitizer”) and held by Synchrony Credit Card Master Note Trust were the subject of a demand to repurchase or replace for breach of the representations and warranties during the distribution period July 1, 2022 through July 31, 2022. The most recent Form ABS-15G filed by the Securitizer was filed on February 7, 2022. The CIK number of the Securitizer is 0001226006.

 

ITEM 1A – Asset-Level Information.

Inapplicable.

 

ITEM 1B – Asset Representations Reviewer and Investor Communication.

Nothing to report.

 

 

 

 

PART II - Other Information

 

ITEM 2 – Legal Proceedings.

 

Nothing to report. 

 

ITEM 3 – Sales of Securities and Use of Proceeds.

 

Nothing to report.

 

ITEM 4 – Defaults Upon Senior Securities.

Nothing to report.

 

ITEM 5 – Submission of Matters to a Vote of Security Holders.

Nothing to report.

 

ITEM 6 – Significant Obligors of Pool Assets.

Nothing to report.

 

ITEM 7 – Change in Sponsor Interest in the Securities.

 

Nothing to report.

 

ITEM 8 – Significant Enhancement Provider Information.

Inapplicable.

 

ITEM 9 – Other Information.

Nothing to report.

 

ITEM 10 – Exhibits

 

(a)The exhibits listed below are filed as a part of this report.

 

Exhibit No. Document Description
   
99.1 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2017-2, for August 15, 2022 Payment Date.
   
99.2 Monthly Noteholder's Statement for Synchrony Credit Card Master Note Trust, Series 2018-2, for August 15, 2022 Payment Date.

 

(b)See (a) above for the exhibits filed in response to Item 601 of Regulations S-K.

 

 

 

 

SIGNATURES

 

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.

 

    RFS Holding, L.L.C., as depositor
     
Dated:  August 15, 2022   By: /s/ Chris Coffey
    Name: Chris Coffey
    Title: Vice President

 

 

 

 

 

Exhibit 99.1

 

Monthly Noteholder's Statement

Synchrony Credit Card Master Note Trust

Series 2017-2

 

Class A 2.6200% Notes
Class B 2.8200% Notes
Class C 3.0100% Notes
Class D 3.4100% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the "Indenture") between Synchrony Credit Card Master Note Trust (the "Issuer") and Deutsche Bank Trust Company Americas, as indenture trustee (the "Indenture Trustee"), as supplemented by the Series 2017-2 Indenture Supplement (the "Indenture Supplement"), dated as of November 02, 2017, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2017-2 Noteholders and the performance of the Trust during the previous month.  The information required to be prepared with respect to the Payment Date of August 15, 2022, and with respect to the performance of the Trust during the Monthly Period ended July 31, 2022 is 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 in the Trust until otherwise indicated.  The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 07/29/2022 Interest Period Beginning: 07/15/2022
Monthly Period Beginning: 07/01/2022 Interest Period Ending: 08/14/2022
Monthly Period Ending: 07/31/2022 Days in Interest Period: 31
Previous Payment Date: 07/15/2022 Days in Monthly Period: 31
Payment Date: 08/15/2022 Loss Cycles in Period: 28
Is there a Reset Date? No    

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 5,828,086
b. Number of Accounts Ending 5,763,714
c. Average Account Balance (q / b) 875.16
     
d. BOP Principal Receivables 5,042,672,005.27
e. BOP Finance Charge Receivables 222,828,749.40
f. BOP Total Receivables 5,265,500,754.67
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,083,391,687.33
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 96,599,510.25
k. Increase in Total Receivables 1,179,991,197.58
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,081,915,946.14
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 97,149,823.89
p. Decrease in Total Receivables 1,179,065,770.03
     
q. EOP Aggregate Principal Receivables 5,044,147,746.46
r. EOP Finance Charge Receivables 222,278,435.76
s. EOP Total Receivables 5,266,426,182.22
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 4,043,869,797.34
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 277,428,126.06
w. Free Equity Amount 1,325,620,415.12
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller's Interest (as of EOP) 176,702,315.10
  ii. Seller's Interest (as of EOP) 1,510,101,444.45
         
II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance
    i. Beginning of Interest Period 3,534,046,302.00

 

Page 1 of 9

 

 

    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 3,534,046,302.00
         
b. Excess Collateral Amount
    i. Beginning of Interest Period 509,823,495.34
    ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
    iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 0.00
    iv. Reductions in Required Excess Collateral Amount 0.00
    v. Increase in Unreimbursed Investor Charge-Off 0.00
    vi. Decrease in Unreimbursed Investor Charge-Off 0.00
    vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
    viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
    ix. As of Payment Date 509,823,495.34
         
c. Principal Accumulation Account Balance
    i. Beginning of Interest Period 0.00
    ii. Controlled Deposit Amount 325,342,466.00
    iii. Withdrawal for Principal Payment 0.00
    iv. As of Payment Date 325,342,466.00
         
d. Collateral Amount
    i. Beginning of Interest Period 4,043,869,797.34
    ii. As of Payment Date 3,718,527,331.34
         
III. Trust Performance Data (Monthly Period)  
         
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)
    i. Current 24.5914%
    ii. Prior Monthly Period 23.4016%
    iii. Two Months Prior Monthly Period 25.4500%
    iv. Three-Month Average 24.4810%
         
b. Payment Rate (Principal Collections / BOP Principal Receivables)
    i. Current 21.1697%
    ii. Prior Monthly Period 21.0458%
    iii. Two Months Prior Monthly Period 22.4351%
    iv. Three-Month Average 21.5502%
         
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)  
    i. Current 3.2788%
    ii. Prior Monthly Period 2.7252%
    iii. Two Months Prior Monthly Period 3.2984%
    iv. Three Months Prior Monthly Period 2.9466%
    v. Three-Month Average 3.1008%
    vi. Four-Month Average 3.0623%
         
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)
    i. Current 3.4263%
    ii. Prior Monthly Period 2.8441%
    iii. Two Months Prior Monthly Period 3.4422%
    iv. Three Months Prior Monthly Period 3.0762%
    v. Three-Month Average 3.2376%
    vi. Four-Month Average 3.1972%

 

Page 2 of 9

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
    i. Current 2.5091%
    ii. Prior Monthly Period 2.0862%
    iii. Two Months Prior Monthly Period 2.5325%
    iv. Three Months Prior Monthly Period 2.1890%
    v. Three-Month Average 2.3759%
    vi. Four-Month Average 2.3292%
         
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)
    i. Current 2.6566%
    ii. Prior Monthly Period 2.2051%
    iii. Two Months Prior Monthly Period 2.6764%
    iv. Three Months Prior Monthly Period 2.3186%
    v. Three-Month Average 2.5127%
    vi. Four-Month Average 2.4642%
         
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 17.1109%
         
h. Default Amount for Defaulted Accounts 14,398,219.47
         
i. Recovery Amount 3,234,602.47
         
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 11,163,617.00
         
k. Number of Accounts Charged Off 8,742
         
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,277.01
         
m. Collections  
    i. Total Trust Finance Charge Collections 100,104,200.57
    ii. Total Trust Principal Collections 1,067,517,726.67
    iii. Total Trust Collections 1,167,621,927.24

 

n. Delinquency Data Accounts Pctg. of Tot. Accts. Total Receivables Pctg. of Tot. Recv.
    i. 1-29 Days Delinquent 67,133 1.1648% 99,096,069.64 1.8817%
    ii. 30-59 Days Delinquent 13,536 0.2348% 25,541,137.76 0.4850%
    iii. 60-89 Days Delinquent 7,771 0.1348% 17,188,957.76 0.3264%
    iv. 90-119 Days Delinquent 6,397 0.1110% 15,628,810.35 0.2968%
    v. 120-149 Days Delinquent 5,006 0.0869% 13,064,971.07 0.2481%
    vi. 150-179 Days Delinquent 4,639 0.0805% 12,413,258.82 0.2357%
    vii. 180 or Greater Days Delinquent 0 0.0000% 0.00 0.0000%
      Total 104,482 1.8128% 182,933,205.40 3.4736%

 

IV. Series Performance Data  
         
a. Portfolio Yield  
    i. Current 21.3832%
    ii. Prior Monthly Period 20.5614%
    iii. Two Months Prior Monthly Period 22.0091%
    iv. Three-Month Average 21.3179%
         
b. Base Rate  
    i. Current 3.9643%
    ii. Prior Monthly Period 4.5976%
    iii. Two Months Prior Monthly Period 4.5976%
    iv. Three-Month Average 4.3865%
         
c. Excess Spread Percentage  
    i. Current 17.4189%
    ii. Prior Monthly Period 15.9638%
    iii. Two Months Prior Monthly Period 17.4115%
    iv. Quarterly Excess Spread Percentage 16.9314%

 

Page 3 of 9

 

 

V. Investor Information Regarding Distributions to Noteholders  
         
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 2.183333
         
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 2.183333
         
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
         
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 2.350000
         
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 2.350000
         
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
         
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 2.508333
         
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 2.508333
         
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
         
j. The total amount of the distribution to Class D Noteholders per $1000 Note Initial Principal Balance. 2.841667
         
k. The amount of the distribution set forth in paragraph j. above in respect of interest on the Class D Notes, per $1000 Note Initial Principal Balance. 2.841667
         
l. The amount of the distribution set forth in paragraph j. above in respect of principal on the Class D Notes, per $1000 Note Initial Principal Balance. 0.000000
         
VI. Investor Information  
         
a. Class A Note Initial Principal Balance 750,000,000.00
b. Class B Note Initial Principal Balance 71,917,808.00
c. Class C Note Initial Principal Balance 61,643,836.00
d. Class D Note Initial Principal Balance 92,465,753.00
e. Initial Excess Collateral Amount (As of Payment Date) 51,369,864.00
f. Initial Collateral Amount (As of Payment Date) 1,027,397,261.00
     
g. Class A Note Principal Balance  
    i. Beginning of Interest Period 750,000,000.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 750,000,000.00
         
h. Class B Note Principal Balance  
    i. Beginning of Interest Period 71,917,808.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 71,917,808.00

 

Page 4 of 9

 

 

i. Class C Note Principal Balance  
    i. Beginning of Interest Period 61,643,836.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 61,643,836.00
         
j. Class D Note Principal Balance  
    i. Beginning of Interest Period 92,465,753.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 92,465,753.00
         
k. Excess Collateral Amount  
    i. Beginning of Interest Period 51,369,864.00
    ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
    iii. Reduction in Excess Collateral Amount 0.00
    iv. As of Payment Date 51,369,864.00
         
l. Collateral Amount  
    i. Beginning of Interest Period 1,027,397,261.00
    ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
    iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
    iv. Increase/Decrease in Reallocated Principal Collections 0.00
    v. Reduction in Excess Collateral Amount 0.00
    vi. Principal Accumulation Account Deposit 325,342,466.00
    vii. As of Payment Date 702,054,795.00
    viii. Collateral Amount as a Percentage of Note Trust Principal Balance 13.9182%
    ix. Amount by which Note Principal Balance exceeds Collateral Amount 273,972,602.00
         
m. Required Excess Collateral Amount (As of Payment Date) 35,102,740.40
         
VII. Investor Charge-Offs and Reallocated Principal Collections  
(Section references relate to Indenture Supplement)  
         
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
         
VIII. Investor Percentages - BOP Balance and Series Account Information  
         
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 1,027,397,261.00
b. Allocation Percentage Numerator - for Principal Collections 1,027,397,261.00
     
c. Allocation Percentage Denominator  
    i. Aggregate Principal Receivables Balance as of Prior Monthly Period 5,042,672,005.26
    ii. Number of Days at Balance 31
    iii. Average Principal Balance 5,042,672,005.26
         
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 4,043,869,797.34
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 4,043,869,797.34
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount  
  (a. / greater of c.iii. or d.) 20.3741%
g. Average Daily Allocation Percentage, Principal Collections  
  (b. / greater of c.iii. or e.) 20.3741%
h. Series Allocation Percentage 25.4063%

 

Page 5 of 9

 

 

IX. Collections and Allocations Trust Series
     
a. Finance Charge Collections 100,104,200.57 20,395,294.89
b. Recoveries 3,234,602.47 659,020.00
c. Principal Collections 1,067,517,726.67 217,496,755.50
d. Default Amount 14,398,219.47 2,933,502.60
e. Dilution 87,294,456.82 17,785,429.36
f. Investor Uncovered Dilution Amount 0.00 0.00
g. Dilution including Fraud Amount 87,914,266.39  
         
h. Available Finance Charge Collections  
    i. Investor Finance Charge Collections 20,395,294.89
    ii. Excess Finance Charge Collections allocable to Series 2017-2 0.00
    iii. Principal Accumulation Account Investment Proceeds 181,214.12
    iv. Investment earnings in the Reserve Account 5,488.32
    v. Reserve Account Draw Amount 0.00
    vi. Net Swap Receipts N/A
    vii. Recoveries 659,020.00
         
i. Available Finance Charge Collections (Sum of h.i through h.vii) 21,241,017.33
j. Total Collections (c.Series + i.) 238,737,772.83
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 2,223,975.91
     
X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
   
a. Available Finance Charge Collections 21,241,017.33
       
i. On a pari passu basis:  
    a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
    b. Payment to the Trustee, to a maximum of $25,000 0.00
    c. Payment to the Administrator, to a maximum of $25,000 88.92
         
ii. To the Servicer:  
    a. Noteholder Servicing Fee 1,170,091.33
    b. Noteholder Servicing Fee previously due but not paid 0.00
    c. Total Noteholder Servicing Fee 1,170,091.33
         
iii. On a pari passu basis:  
    a. Class A Monthly Interest 1,637,500.00
    b. Class A Deficiency Amount 0.00
    c. Class A Additional Interest 0.00
    d. Class A Additional Interest not paid on prior Payment Date 0.00
         
iv. On a pari passu basis:  
    a. Class B Monthly Interest 169,006.85
    b. Class B Deficiency Amount 0.00
    c. Class B Additional Interest 0.00
    d. Class B Additional Interest not paid on prior Payment Date 0.00
         
v. On a pari passu basis:  
    a. Class C Monthly Interest 154,623.29
    b. Class C Deficiency Amount 0.00
    c. Class C Additional Interest 0.00
    d. Class C Additional Interest not paid on prior Payment Date 0.00
         
vi. On a pari passu basis:  
    a. Class D Monthly Interest 262,756.85
    b. Class D Deficiency Amount 0.00
    c. Class D Additional Interest 0.00
    d. Class D Additional Interest not paid on prior Payment Date 0.00
         
vii. To be treated as Available Principal Collections  
    a. Aggregate Investor Default Amount 2,933,502.60
    b. Aggregate Investor Uncovered Dilution Amount 0.00
         
viii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
    a. Investor Charge-offs 0.00
    b. Reallocated Principal Collections   0.00

 

Page 6 of 9

 

 

ix. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00
     
x. Amounts required to be deposited to the Spread or Reserve Account 0.00
     
xi. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
           
xii. On a pari passu basis:  
     
    a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
         
    b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
         
    c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
         
    d. Partial or early termination or other additional amount owed to Class D Swap Counterparty N/A
         
xiii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
     
xiv. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 14,913,447.49
     
    a. Unless an Early Amortization Event has occurred, to the Transferor; and or 14,913,447.49
         
    b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2017_2 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xii) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00

 

Page 7 of 9

 

 

XI. Excess Finance Charge Collections (Group One)  
   
a. Total Excess Finance Charge Collections in Group One 56,680,968.59
b. Finance Charge Shortfall for Series 2017-2 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2017-2 0.00
     
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)  
   
a. Investor Principal Collections 217,496,755.50
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 104,912,207.90
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 2,933,502.60
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(viii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xiv) 0.00
           
g. Available Principal Collections (Deposited to Principal Account) 325,342,466.00
    i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 0.00
    ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i) 325,342,466.00
    iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c)(ii) 0.00
    iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 0.00
         
    v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
        a. Principal paid to Class A Noteholders 0.00
        b. Principal paid to Class B Noteholders 0.00
        c. Principal paid to Class C Noteholders 0.00
        d. Principal paid to Class D Noteholders 0.00
             
    vi. Total Principal Collections Available to Share (Inclusive of Series 2017-2) 647,190,564.14
    vii. Series Principal Shortfall 104,912,207.90
    viii. Shared Principal Collections allocated to this Series from other Series 104,912,207.90

 

XIII. Series 2017-2 Accumulation    
     
a. Controlled Accumulation Period Length in months 3
b. Controlled Accumulation Amount 325,342,466.00
c. Controlled Deposit Amount 325,342,466.00
d. Accumulation Shortfall 0.00
     
e. Principal Accumulation Account Balance  
    i. Beginning of Interest Period 0.00
    ii. Controlled Deposit Amount 325,342,466.00
    iii. Withdrawal for Principal Payment 0.00
    iv. As of Payment Date 325,342,466.00
         
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
           
a. Reserve Account Funding Date 05/16/2022
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 4,880,136.99
c. Beginning Available Reserve Account Amount 4,880,136.99
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00
g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 4,880,136.99

 

Page 8 of 9

 

 

XV. Spread Account Funding (Section references relate to Indenture Supplement)  
   
a. Spread Account Percentage 0.00%
b. Required Spread Account Amount 0.00
c. Beginning Available Spread Account Amount 0.00
d. Withdrawal pursuant to 4.11 (a) - Section 4.4(a)(v) Shortfall 0.00
e. Withdrawal pursuant to 4.11 (b) - Class D Expected Principal Payment Date 0.00
f. Withdrawal pursuant to 4.11 (c) - Early Amortization Event 0.00
g. Withdrawal pursuant to 4.11 (d) - Event of Default 0.00
h. Deposit pursuant to 4.4 (a)(ix) - Spread Account Deficiency 0.00
i. Withdrawal pursuant to 4.11 (f) - Spread Account Surplus Amount 0.00
j. Ending Available Spread Account Amount 0.00
k. Investment Earnings on Spread Account distributable to holder of the Transferor Interest 0.00
     
XVI. Series Early Amortization Events    
     
a. The Free Equity Amount is less than the Minimum Free Equity Amount   No
  Free Equity:    
    i. Free Equity Amount 1,325,620,415.12
    ii. Minimum Free Equity Amount 277,428,126.06
    iii. Excess Free Equity Amount 1,048,192,289.06
         
b. The Note Trust Principal Balance is less than the Required Principal Balance*   No
  Note Trust Principal Balance:    
    i. Note Trust Principal Balance 5,044,147,746.46
    ii. Required Principal Balance 4,043,869,797.34
    iii. Excess Principal Balance 1,000,277,949.12
         
c. The three-month average Portfolio Yield is less than three-month average Base Rate   No
  Portfolio Yield:    
    i. Three month Average Portfolio Yield 21.3179%
    ii. Three month Average Base Rate 4.3865%
    iii. Three month Average Excess Spread 16.9314%
         
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
    i. Expected Principal Payment Date   10/17/2022
    ii. Current Payment Date   08/15/2022
           
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
     
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
     
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
     
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder's Statement as of the 11th day of August 2022.

 

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

 

*Calculated after giving effect to any payment of principal on Notes to occur on the related Payment Date.

 

Page 9 of 9

 

Exhibit 99.2

 

Monthly Noteholder's Statement

Synchrony Credit Card Master Note Trust

Series 2018-2

 

Class A 3.4700% Notes
Class B 3.6700% Notes
Class C 3.8700% Notes

 

Pursuant to the Master Indenture, dated as of September 25, 2003 (as amended and supplemented, the "Indenture") between Synchrony Credit Card Master Note Trust (the "Issuer") and Deutsche Bank Trust Company Americas, as indenture trustee (the "Indenture Trustee"), as supplemented by the Series 2018-2 Indenture Supplement (the "Indenture Supplement"), dated as of June 01, 2018, between the Issuer and the Indenture Trustee, the Issuer is required to prepare, or cause the Servicer to prepare, certain information each month regarding current distributions to the Series 2018-2 Noteholders and the performance of the Trust during the previous month. The information required to be prepared with respect to the Payment Date of August 15, 2022, and with respect to the performance of the Trust during the Monthly Period ended July 31, 2022 is 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 in the Trust until otherwise indicated. The undersigned, an Authorized Officer of the Servicer, does hereby certify as follows:

 

Record Date: 07/29/2022 Interest Period Beginning: 07/15/2022
Monthly Period Beginning: 07/01/2022 Interest Period Ending: 08/14/2022
Monthly Period Ending: 07/31/2022 Days in Interest Period: 31
Previous Payment Date: 07/15/2022 Days in Monthly Period: 31
Payment Date: 08/15/2022 Loss Cycles in Period: 28
Is there a Reset Date? No    

 

I. Trust Receivables Information  
     
a. Number of Accounts Beginning 5,828,086
b. Number of Accounts Ending 5,763,714
c. Average Account Balance (q / b) 875.16
     
d. BOP Principal Receivables 5,042,672,005.27
e. BOP Finance Charge Receivables 222,828,749.40
f. BOP Total Receivables 5,265,500,754.67
     
g. Increase in Principal Receivables from Additional Accounts 0.00
h. Increase in Principal Activity on Existing Securitized Accounts 1,083,391,687.33
i. Increase in Finance Charge Receivables from Additional Accounts 0.00
j. Increase in Finance Charge Activity on Existing Securitized Accounts 96,599,510.25
k. Increase in Total Receivables 1,179,991,197.58
     
l. Decrease in Principal Receivables due to Account Removal 0.00
m. Decrease in Principal Activity on Existing Securitized Accounts 1,081,915,946.14
n. Decrease in Finance Charge Receivables due to Account Removal 0.00
o. Decrease in Finance Charge Activity on Existing Securitized Accounts 97,149,823.89
p. Decrease in Total Receivables 1,179,065,770.03
     
q. EOP Aggregate Principal Receivables 5,044,147,746.46
r. EOP Finance Charge Receivables 222,278,435.76
s. EOP Total Receivables 5,266,426,182.22
     
t. Excess Funding Account Balance 0.00
     
u. Required Principal Balance 4,043,869,797.34
v. Minimum Free Equity Amount (EOP Aggregate Principal Receivables * 5.5%) 277,428,126.06
w. Free Equity Amount 1,325,620,415.12
     
x. Risk Retention - Dodd-Frank  
  i. Required Seller's Interest (as of EOP) 176,702,315.10
  ii. Seller's Interest (as of EOP) 1,510,101,444.45

 

II. Investor Information (Sum of all Series)  
   
a. Note Principal Balance
    i. Beginning of Interest Period 3,534,046,302.00

 

 

 Page 1 of 9 

 

 

    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 3,534,046,302.00
         
b. Excess Collateral Amount
    i. Beginning of Interest Period 509,823,495.34
    ii. Change to Excess Collateral Amount in connection with the Supplemental Indenture 0.00
    iii. Increase in Excess Collateral Amount due to New Issuance / Additional draws 0.00
    iv. Reductions in Required Excess Collateral Amount 0.00
    v. Increase in Unreimbursed Investor Charge-Off 0.00
    vi. Decrease in Unreimbursed Investor Charge-Off 0.00
    vii. Increase in Unreimbursed Reallocated Principal Collections 0.00
    viii. Decrease in Unreimbursed Reallocated Principal Collections 0.00
    ix. As of Payment Date 509,823,495.34
         
c. Principal Accumulation Account Balance
    i. Beginning of Interest Period 0.00
    ii. Controlled Deposit Amount 325,342,466.00
    iii. Withdrawal for Principal Payment 0.00
    iv. As of Payment Date 325,342,466.00
         
d. Collateral Amount
    i. Beginning of Interest Period 4,043,869,797.34
    ii. As of Payment Date 3,718,527,331.34
         
III. Trust Performance Data (Monthly Period)  
         
a. Gross Trust Yield (Finance Charge Collections + Recoveries / BOP Principal Receivables)
    i. Current 24.5914%
    ii. Prior Monthly Period 23.4016%
    iii. Two Months Prior Monthly Period 25.4500%
    iv. Three-Month Average 24.4810%
         
b. Payment Rate (Principal Collections / BOP Principal Receivables)
    i. Current 21.1697%
    ii. Prior Monthly Period 21.0458%
    iii. Two Months Prior Monthly Period 22.4351%
    iv. Three-Month Average 21.5502%
         
c. Gross Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Fraud Amount / BOP Principal Receivables)
    i. Current 3.2788%
    ii. Prior Monthly Period 2.7252%
    iii. Two Months Prior Monthly Period 3.2984%
    iv. Three Months Prior Monthly Period 2.9466%
    v. Three-Month Average 3.1008%
    vi. Four-Month Average 3.0623%
         
d. Gross Charge-Off Rate (Default Amount for Defaulted Accounts / BOP Principal Receivables)  
    i. Current 3.4263%
    ii. Prior Monthly Period 2.8441%
    iii. Two Months Prior Monthly Period 3.4422%
    iv. Three Months Prior Monthly Period 3.0762%
    v. Three-Month Average 3.2376%
    vi. Four-Month Average 3.1972%

 

 Page 2 of 9 

 

 

e. Net Charge-Off Rate excluding Fraud (Default Amount for Defaulted Accounts - Recoveries - Fraud Amount / BOP Principal Receivables)  
    i. Current 2.5091%
    ii. Prior Monthly Period 2.0862%
    iii. Two Months Prior Monthly Period 2.5325%
    iv. Three Months Prior Monthly Period 2.1890%
    v. Three-Month Average 2.3759%
    vi. Four-Month Average 2.3292%
         
f. Net Charge-Off Rate (Default Amount for Defaulted Accounts - Recoveries/ BOP Principal Receivables)  
    i. Current 2.6566%
    ii. Prior Monthly Period 2.2051%
    iii. Two Months Prior Monthly Period 2.6764%
    iv. Three Months Prior Monthly Period 2.3186%
    v. Three-Month Average 2.5127%
    vi. Four-Month Average 2.4642%
         
g. Trust excess spread percentage ((FC Coll - Charged-Off Rec - Monthly Interest +/- Net Swaps - Monthly Servicing Fee) / BOP Principal Receivables) 17.1109%
         
h. Default Amount for Defaulted Accounts 14,398,219.47
         
i. Recovery Amount 3,234,602.47
         
j. Net Charge-Off (Default Amount for Defaulted Accounts - Recoveries) 11,163,617.00
         
k. Number of Accounts Charged Off 8,742
         
l. Average Account Charge-Off (Net Charge-Off / Number of Accounts Charged Off) 1,277.01
         
m. Collections    
    i. Total Trust Finance Charge Collections 100,104,200.57
    ii. Total Trust Principal Collections 1,067,517,726.67
    iii. Total Trust Collections 1,167,621,927.24

 

n. Delinquency Data Accounts Pctg. of Tot. Accts. Total Receivables Pctg. of Tot. Recv.
    i. 1-29 Days Delinquent 67,133 1.1648% 99,096,069.64 1.8817%
    ii. 30-59 Days Delinquent 13,536 0.2348% 25,541,137.76 0.4850%
    iii. 60-89 Days Delinquent 7,771 0.1348% 17,188,957.76 0.3264%
    iv. 90-119 Days Delinquent 6,397 0.1110% 15,628,810.35 0.2968%
    v. 120-149 Days Delinquent 5,006 0.0869% 13,064,971.07 0.2481%
    vi. 150-179 Days Delinquent 4,639 0.0805% 12,413,258.82 0.2357%
    vii. 180 or Greater Days Delinquent 0 0.0000% 0.00 0.0000%
      Total 104,482 1.8128% 182,933,205.40 3.4736%

 

IV. Series Performance Data  
     
a. Portfolio Yield  
    i. Current 21.1651%
    ii. Prior Monthly Period 20.5575%
    iii. Two Months Prior Monthly Period 22.0077%
    iv. Three-Month Average 21.2434%
         
b. Base Rate  
    i. Current 5.0223%
    ii. Prior Monthly Period 5.0223%
    iii. Two Months Prior Monthly Period 5.0223%
    iv. Three-Month Average 5.0223%
         
c. Excess Spread Percentage  
    i. Current 16.1428%
    ii. Prior Monthly Period 15.5352%
    iii. Two Months Prior Monthly Period 16.9854%
    iv. Quarterly Excess Spread Percentage 16.2211%

 

 Page 3 of 9 

 

 

V. Investor Information Regarding Distributions to Noteholders  
   
a. The total amount of the distribution to Class A Noteholders per $1000 Note Initial Principal Balance. 2.891667
         
b. The amount of the distribution set forth in paragraph a. above in respect of interest on the Class A Notes, per $1000 Note Initial Principal Balance. 2.891667
         
c. The amount of the distribution set forth in paragraph a. above in respect of principal on the Class A Notes, per $1000 Note Initial Principal Balance. 0.000000
       
d. The total amount of the distribution to Class B Noteholders per $1000 Note Initial Principal Balance. 3.058333
         
e. The amount of the distribution set forth in paragraph d. above in respect of interest on the Class B Notes, per $1000 Note Initial Principal Balance. 3.058333
         
f. The amount of the distribution set forth in paragraph d. above in respect of principal on the Class B Notes, per $1000 Note Initial Principal Balance. 0.000000
         
g. The total amount of the distribution to Class C Noteholders per $1000 Note Initial Principal Balance. 3.225000
         
h. The amount of the distribution set forth in paragraph g. above in respect of interest on the Class C Notes, per $1000 Note Initial Principal Balance. 3.225000
         
i. The amount of the distribution set forth in paragraph g. above in respect of principal on the Class C Notes, per $1000 Note Initial Principal Balance. 0.000000
         
VI. Investor Information  
         
a. Class A Note Initial Principal Balance 600,000,000.00
b. Class B Note Initial Principal Balance 57,534,246.00
c. Class C Note Initial Principal Balance 49,315,069.00
d. Initial Excess Collateral Amount (As of Payment Date) 115,068,494.00
e. Initial Collateral Amount (As of Payment Date) 821,917,809.00
     
f. Class A Note Principal Balance  
    i. Beginning of Interest Period 600,000,000.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 600,000,000.00
         
g. Class B Note Principal Balance  
    i. Beginning of Interest Period 57,534,246.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 57,534,246.00

 

 Page 4 of 9 

 

 

h. Class C Note Principal Balance  
    i. Beginning of Interest Period 49,315,069.00
    ii. Principal Payment 0.00
    iii. As of Payment Date 49,315,069.00
         
i. Excess Collateral Amount  
    i. Beginning of Interest Period 115,068,494.00
    ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
    iii. Reduction in Excess Collateral Amount 0.00
    iv. As of Payment Date 115,068,494.00
         
j. Collateral Amount  
    i. Beginning of Interest Period 821,917,809.00
    ii. Increase in Excess Collateral Amount in connection with the Supplemental Indenture 0.00
    iii. Increase/Decrease in Unreimbursed Investor Charge-Offs 0.00
    iv. Increase/Decrease in Reallocated Principal Collections 0.00
    v. Reduction in Excess Collateral Amount 0.00
    vi. Principal Accumulation Account Deposit 0.00
    vii. As of Payment Date 821,917,809.00
    viii. Collateral Amount as a Percentage of Note Trust Principal Balance 16.2945%
    ix. Amount by which Note Principal Balance exceeds Collateral Amount N/A
         
k. Required Excess Collateral Amount (As of Payment Date) 115,068,494.00
         
VII. Investor Charge-Offs and Reallocated Principal Collections  
(Section references relate to Indenture Supplement)  
         
a. Beginning Unreimbursed Investor Charge-Offs 0.00
b. Current Unreimbursed Investor Defaults 0.00
c. Current Unreimbursed Investor Uncovered Dilution Amount 0.00
d. Current Reimbursement of Investor Charge-Offs pursuant to Section 4.4(a)(vii) 0.00
e. Ending Unreimbursed Investor Charge-Offs 0.00
f. Beginning Unreimbursed Reallocated Principal Collections 0.00
g. Current Reallocated Principal Collections pursuant to Section 4.7 0.00
h. Current Reimbursement of Reallocated Principal Collections pursuant to Section 4.4(a)(vii) 0.00
i. Ending Unreimbursed Reallocated Principal Collections 0.00
         
VIII. Investor Percentages - BOP Balance and Series Account Information  
         
a. Allocation Percentage Numerator - for Finance Charge Collections and Default Amounts 821,917,809.00
b. Allocation Percentage Numerator - for Principal Collections 821,917,809.00
c. Allocation Percentage Denominator  

 

    i. Aggregate Principal Receivables Balance as of Prior Monthly Period 5,042,672,005.26
    ii. Number of Days at Balance 31
    iii. Average Principal Balance 5,042,672,005.26
         
d. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Finance Charge Collections and Default Amounts 4,043,869,797.34
e. Sum of Allocation Percentage Numerators for all outstanding Series with respect to Principal Collections 4,043,869,797.34
f. Average Daily Allocation Percentage, Finance Charge Collections and Default Amount
(a. / greater of c.iii. or d.)
16.2993%
g. Average Daily Allocation Percentage, Principal Collections
(b. / greater of c.iii. or e.)
16.2993%
h. Series Allocation Percentage 20.3250%

 

 Page 5 of 9 

 

 

IX. Collections and Allocations Trust Series
       
a. Finance Charge Collections 100,104,200.57 16,316,235.90
b. Recoveries 3,234,602.47 527,216.01
c. Principal Collections 1,067,517,726.67 173,997,404.41
d. Default Amount 14,398,219.47 2,346,802.08
e. Dilution 87,294,456.82 14,228,343.50
f. Investor Uncovered Dilution Amount 0.00 0.00
g. Dilution including Fraud Amount 87,914,266.39  

 

h. Available Finance Charge Collections  
    i. Investor Finance Charge Collections 16,316,235.90
    ii. Excess Finance Charge Collections allocable to Series 2018-2 0.00
    iii. Principal Accumulation Account Investment Proceeds 0.00
    iv. Investment earnings in the Reserve Account 0.00
    v. Reserve Account Draw Amount 0.00
    vi. Net Swap Receipts N/A
    vii. Recoveries 527,216.01
         
i. Available Finance Charge Collections (Sum of h.i through h.vii) 16,843,451.91
j. Total Collections (c.Series + i.) 190,840,856.32
k. Total Finance Charge Collections deposited in the Collection Account (net of any amounts distributed to Transferor and owed to Servicer) 2,070,071.14
         
X. Application of Available Funds pursuant to Section 4.4(a) of the Indenture Supplement  
         
a. Available Finance Charge Collections 16,843,451.91
         
i. On a pari passu basis:  
    a. Payment to the Indenture Trustee, to a maximum of $25,000 0.00
    b. Payment to the Trustee, to a maximum of $25,000 0.00
    c. Payment to the Administrator, to a maximum of $25,000 71.14
         
ii. To the Servicer:  
    a. Noteholder Servicing Fee 1,369,863.02
    b. Noteholder Servicing Fee previously due but not paid 0.00
    c. Total Noteholder Servicing Fee 1,369,863.02
         
iii. On a pari passu basis:  
    a. Class A Monthly Interest 1,735,000.00
    b. Class A Deficiency Amount 0.00
    c. Class A Additional Interest 0.00
    d. Class A Additional Interest not paid on prior Payment Date 0.00
         
iv. On a pari passu basis:  
    a. Class B Monthly Interest 175,958.90
    b. Class B Deficiency Amount 0.00
c. Class B Additional Interest 0.00
    d. Class B Additional Interest not paid on prior Payment Date 0.00
         
v. On a pari passu basis:  
    a. Class C Monthly Interest 159,041.10
    b. Class C Deficiency Amount 0.00
    c. Class C Additional Interest 0.00
    d. Class C Additional Interest not paid on prior Payment Date 0.00
         
vi. To be treated as Available Principal Collections  
    a. Aggregate Investor Default Amount 2,346,802.08
    b. Aggregate Investor Uncovered Dilution Amount 0.00
vii. To be treated as Available Principal Collections, to the extent not previously reimbursed  
    a. Investor Charge-offs 0.00
    b. Reallocated Principal Collections 0.00
         
viii. Excess of Required Reserve Account Amount Over Available Reserve Account Amount 0.00

 

 Page 6 of 9 

 

 

ix. Amounts required to be deposited to the Reserve Account 0.00
         
x. To be treated as Available Principal Collections: Series Allocation Percentage of Minimum Free Equity Shortfall 0.00
         
xi. On a pari passu basis:  
         
    a. Partial or early termination or other additional amount owed to Class A Swap Counterparty N/A
         
    b. Partial or early termination or other additional amount owed to Class B Swap Counterparty N/A
         
    c. Partial or early termination or other additional amount owed to Class C Swap Counterparty N/A
         
xii. Unless an Early Amortization Event has occurred, amounts that have not been paid pursuant to (a)(i) above 0.00
         
xiii. The balance, if any, will constitute a portion of Excess Finance Charge Collections for such Payment Date and first will be available for allocation to other Series in Group One and, then: 11,056,715.67
         
    a. Unless an Early Amortization Event has occurred, to the Transferor; and or 11,056,715.67
         
    b. If an Early Amortization Event has occurred, first, to pay Monthly Principal in accordance with Section 4.4(c) of the Indenture to the extent not paid in full from Available Principal Collections (calculated without regard to amounts available to be treated as Available Principal Collections pursuant to this clause), second, to pay on a pari passu basis any amounts owed to such Persons listed in clause (a)(i) above that have been allocated to Series 2018_2 in accordance with Section 8.4(d) of the Indenture and that have not been paid pursuant to clauses (a)(i) and (a)(xi) above, and, third, any amounts remaining after payment in full of the Monthly Principal and amounts owed to such Persons listed in clause (a)(i) above shall be paid to the Issuer. 0.00
         
XI. Excess Finance Charge Collections (Group One)
         
a. Total Excess Finance Charge Collections in Group One 56,680,968.59
b. Finance Charge Shortfall for Series 2018-2 0.00
c. Finance Charge Shortfall for all Series in Group One 0.00
d. Excess Finance Charges Collections Allocated to Series 2018-2 0.00
         
XII. Available Principal Collections and Distributions (Section references relate to Indenture Supplement)
         
a. Investor Principal Collections 173,997,404.41
b. Less: Reallocated Principal Collections for the Monthly Period pursuant to Section 4.7 0.00
c. Plus: Shared Principal Collections allocated to this Series 0.00
d. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(vii) 2,346,802.08
e. Plus: Aggregate amount to be treated as Available Principal Collections pursuant to Section 4.4(a)(viii) 0.00
f. Plus: During an Early Amortization Period, the amount of Available Finance Charge Collections used to pay principal on the Notes pursuant to Section 4.4(a)(xiv) 0.00
     
g. Available Principal Collections (Deposited to Principal Account) 176,344,206.49
    i. During the Revolving Period, Available Principal Collections treated as Shared Principal Collections Pursuant to Section 4.4(b) 176,344,206.49
    ii. During the Controlled Accumulation Period, Available Principal Collections deposited to the Principal Accumulation Account pursuant to Section 4.4(c)(i) 0.00

    iii. During the Early Amortization Period, Available Principal Collections deposited to the Distribution Account pursuant to Section 4.4(c)(ii) 0.00
    iv. Series Shared Principal Collections available to Group One pursuant to Section 4.4(c)(iii) 176,344,206.49
         
    v. Principal Distributions pursuant to Section 4.4(e) in order of priority  
        a. Principal paid to Class A Noteholders 0.00
        b. Principal paid to Class B Noteholders 0.00
        c. Principal paid to Class C Noteholders 0.00
             
    vi. Total Principal Collections Available to Share (Inclusive of Series 2018-2) 647,190,564.14
    vii. Series Principal Shortfall 0.00
    viii. Shared Principal Collections allocated to this Series from other Series 0.00

 

 Page 7 of 9 

 

 

XIII. Series 2018-2 Accumulation  
   
a. Controlled Accumulation Period Length in months 3
b. Controlled Accumulation Amount 0.00
c. Controlled Deposit Amount 0.00
d. Accumulation Shortfall 0.00
     
e. Principal Accumulation Account Balance  
    i. Beginning of Interest Period 0.00
    ii. Controlled Deposit Amount 0.00
    iii. Withdrawal for Principal Payment 0.00
    iv. As of Payment Date 0.00
             
XIV. Reserve Account Funding (Section references relate to Indenture Supplement)  
             
a. Reserve Account Funding Date (scheduled) 12/15/2022
b. Required Reserve Account Amount (.50% of Note Principal Balance beginning on Reserve Account Funding Date) 0.00
c. Beginning Available Reserve Account Amount 0.00
d. Reserve Draw Amount 0.00
e. Deposit pursuant to 4.4(a)(viii) the excess of b. over c. 0.00
f. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(d) 0.00

g. Withdrawal for Reserve Account Surplus paid to Transferor pursuant to Section 4.10(e) 0.00
h. Ending Available Reserve Account Amount 0.00
         

 

 Page 8 of 9 

 

 

XV. Series Early Amortization Events  
         
a. The Free Equity Amount is less than the Minimum Free Equity Amount No
  Free Equity:  
    i. Free Equity Amount 1,325,620,415.12
    ii. Minimum Free Equity Amount 277,428,126.06
    iii. Excess Free Equity Amount 1,048,192,289.06
         
b. The Note Trust Principal Balance is less than the Required Principal Balance* No
  Note Trust Principal Balance:
    i. Note Trust Principal Balance 5,044,147,746.46
    ii. Required Principal Balance 4,043,869,797.34
    iii. Excess Principal Balance 1,000,277,949.12
         
c. The three-month average Portfolio Yield is less than three-month average Base Rate No

  Portfolio Yield:  
    i. Three month Average Portfolio Yield 21.2434%
    ii. Three month Average Base Rate 5.0223%
    iii. Three month Average Excess Spread 16.2211%
         
d. The Note Principal Balance is outstanding beyond the Expected Principal Payment Date No
    i. Expected Principal Payment Date 05/15/2023
    ii. Current Payment Date 08/15/2022
         
e. Are there any material modifications, extensions or waivers to pool asset terms, fees, penalties or payments? No
         
f. Are there any material breaches or pool of assets representations and warranties or covenants? No
         
g. Are there any material changes in criteria used to originate, acquire, or select new pool assets? No
         
h. Has an early amortization event occurred? No

 

IN WITNESS WHEREOF, the undersigned has duly executed this Monthly Noteholder's Statement as of the 11th day of August 2022.

 

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

 

*Calculated after giving effect to any payment of principal on Notes to occur on the related Payment Date.

 

 Page 9 of 9 

 



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings