DAIMLER TRUCKS RE
T
AI
L
TRUST 2024-1
Collection Period Ended
30-Apr-2024
Collection Period (from... to)
Interest Period of the Clas
s
A-1 Notes (from... to)
Interest Period of the Clas
s
A-2, A-3 an
d
A-4 Notes (from... to)
Y
ield Supplement Overcollateralizatio
n
Amount
Initial
Overcollateralizatio
n
Amount
T
arget
Overcollateralizatio
n
Amount
Current Overcollateralizatio
n
Amount
Interest & Principal Payment
DAIMLER TRUCKS RE
T
AI
L
TRUST 2024-1
Collection Period Ended
30-Apr-2024
Advances made by the Servicer
(4) Priority Principal Distributabl
e
Amount
(5)
T
o Reserve Fund to reach the Reserve Fund Require
d
Amount
(6) Regular Principal Distributabl
e
Amount
(7) Additional Servicing Fee and Transition Costs
(8)
T
otal Trustee Fees an
d
Asset Representation Reviewer fees not
previously paid under (2)
(9) Excess Collections to Certificateholders
Nonrecoverabl
e
Advances to the Servicer
(2)
T
otal Trustee Fees and amounts owed t
o
Asset Representation
Reviewer (max. $250,000 p.a.)
(3) Interest Distributabl
e
Amount
Monthly Interest Distributabl
e
Amount
thereof on Clas
s
A-1 Notes
thereof on Clas
s
A-2 Notes
thereof on Clas
s
A-3 Notes
thereof on Clas
s
A-4 Notes
Interest Carryover Shortfal
l
Amount
thereof on Clas
s
A-1
Notes
thereof on Clas
s
A-2
Notes
thereof on Clas
s
A-3
Notes
thereof on Clas
s
A-4
Notes
Interest Distributabl
e
Amount
Priority Principal Distributabl
e
Amount
Regular Principal Distributabl
e
Amount
Aggregate Principal Distributabl
e
Amount
DAIMLER TRUCKS RE
T
AI
L
TRUST 2024-1
Collection Period Ended
30-Apr-2024
Reserve Fund and Investment Earnings
Reserve Fun
d
Amount - Beginning Balance
Reserve Fun
d
Amount - Ending Balance
Reserve Fund Require
d
Amount
plus top up Reserve Fund up to the Require
d
Amount
plus Net Investment Earnings for the Collection Period
minus Net Investment Earnings
minus Reserve Fund Dra
w
Amount
Investment Earnings for the Collection Period
Net Investment Earnings on the Reserve Fund
Net Investment Earnings on the Collectio
n
Account
The fair value of the Notes and the Certificates on the Closing Date is summarized as follows:
Clas
s
A-1 Notes $139M (15.9%), Clas
s
A-2 Notes $276M (31.6%), Clas
s
A-3 Notes $301M (34.5%), Clas
s
A-4 Notes $60M (6.9%), Certificates $97M (11.1%),
T
otal $873M (100.0%).
The Depositor must retain a percentage interest in the Certificates with a fair value of at least 5% of the aggregate fair value of the Notes and Certificates, or $97,144,308, according
DAIMLER TRUCKS RE
T
AI
L
TRUST 2024-1
Collection Period Ended
30-Apr-2024
Pool Balance beginning of Collection Period
Principal Collections attributable to Full Pay-offs
Principal Purchas
e
Amounts
Pool Balance end of Collection Period
W
eighte
d
A
verage Number of Remaining Payments
W
eighte
d
A
verage Seasoning (months)
DAIMLER TRUCKS RE
T
AI
L
TRUST 2024-1
Collection Period Ended
30-Apr-2024
(1) A receivable is not considered delinquent if the amount past due is less than
10% of the payment due under such receivable
60+ Delinquency Receivables to EOP Pool Balance
Delinquency Trigger occurred
Cumulative Principal Net Loss / (Gain) as % of Cutoff Date Pool Balance
Principal Net Loss / (Gain)
Principal Net Liquidation Proceeds
(1) Losses include accounts that have been charged off with a balance remaining of less than
$100.
A
verage Net Credit Loss/(Gain)
Principal Net Loss / (Gain) as % of
A
verage Pool Balance (annualized):
Current Collection Period
0.216%
Prior Collection Period
-
% Second Prior
Collection Period
-
% Third Prior Collection Period
Historical Lifetime CPR, Loss and Delinquencies