Exhibit 99.1

 

Hyundai Auto Receivables Trust 2021-C  

Monthly Servicing Report          

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month                                          14
30/360 Days           30
Actual/360 Days           33

 

I. ORIGINAL DEAL PARAMETERS

 

Cut off Date:     October 4, 2021                
Closing Date:  November 17, 2021                
                       
      Dollars   Units   WAC   WARM     
Original Pool Balance:    $1,577,990,687.37    63,367   3.33%  58.83    
Original Adj. Pool Balance:     $1,535,309,741.31                    
                            
      Amount   % of Pool   Note Rate       Final Payment Date 
   Class A-1 Notes               Fixed     $290,000,000.00    18.378%   0.12071%       November 15, 2022 
   Class A-2-A Notes           Fixed     $399,500,000.00    25.317%   0.36000%       October 15, 2024 
   Class A-2-B Notes           Floating     $100,000,000.00    6.337%   SOFR + 0.20%       October 15, 2024 
   Class A-3 Notes               Fixed     $494,500,000.00    31.337%   0.74000%       May 15, 2026 
   Class A-4 Notes               Fixed     $139,230,000.00    8.823%   1.03000%       December 15, 2027 
   Class B Notes                   Fixed     $27,640,000.00    1.752%   1.49000%       December 15, 2027 
   Class C Notes                   Fixed     $46,060,000.00    2.919%   1.66000%       June 15, 2028 
Total Securities     $1,496,930,000.00    94.863%              
                            
   Overcollateralization     $38,379,741.31    2.432%              
   YSOA     $42,680,946.06    2.705%              
Total Original Pool Balance     $1,577,990,687.37    100.00%              
                            

 

II. POOL BALANCE AND PORTFOLIO INFORMATION

  

       Beginning of Period   Ending of Period  Change 
       Balance   Note Factor   Balance   Note Factor    
   Class A-1 Notes      $-    -   $-    -  $- 
   Class A-2-A Notes      $171,728,935.79    0.4298597   $145,275,932.40    0.3636444  $26,453,003.39 
   Class A-2-B Notes      $42,985,966.41    0.4298597   $36,364,438.65    0.3636444  $6,621,527.76 
   Class A-3 Notes      $494,500,000.00    1.0000000   $494,500,000.00    1.0000000  $- 
   Class A-4 Notes      $139,230,000.00    1.0000000   $139,230,000.00    1.0000000  $- 
   Class B Notes      $27,640,000.00    1.0000000   $27,640,000.00    1.0000000  $- 
   Class C Notes      $46,060,000.00    1.0000000   $46,060,000.00    1.0000000  $- 
Total Securities      $922,144,902.20    0.6160241   $889,070,371.05    0.5939292  $33,074,531.15 
                             
Weighted Avg. Coupon (WAC)   3.24%        3.24%         
Weighted Avg. Remaining Maturity (WARM)   45.27         44.30          
Pool Receivables Balance  $992,633,773.22        $958,434,516.89          
Remaining Number of Receivables   52,020         51,356          
                             
Adjusted Pool Balance      $968,204,194.44        $935,129,663.29          
                             

 

III.  COLLECTIONS     
      
Principal:     
     Principal Collections  $32,863,716.24 
     Repurchased Contract Proceeds Related to Principal  $- 
     Recoveries/Liquidation Proceeds  $651,970.28 
Total Principal Collections  $33,515,686.52 
      
Interest:     
     Interest Collections  $2,684,913.58 
     Late Fees & Other Charges  $71,085.57 
     Interest on Repurchase Principal  $- 
Total Interest Collections  $2,755,999.15 
      
Collection Account Interest  $100,075.27 
Reserve Account Interest  $12,012.71 
Servicer Advances  $- 
      
Total Collections  $36,383,773.65 
2021C Report1 of 4 

 

Hyundai Auto Receivables Trust 2021-C  

Monthly Servicing Report          

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month                                          14
30/360 Days           30
Actual/360 Days           33

 

IV.  DISTRIBUTIONS                           
                            
     Total Collections     $36,383,773.65 
     Reserve Account Release                        $- 
     Reserve Account Draw                        $- 
Total Available for Distribution                        $36,383,773.65 
     Amount Due   Interest Pymt Due
but unpaid from
prior periods
   Amount Paid           
1.  Servicing Fee @1.00%:                           
     Servicing Fee Due 1.00% $827,194.81   $                   -   $827,194.81         827,194.81 
     Collection Account Interest                        $100,075.27 
     Late Fees & Other Charges                        $71,085.57 
Total due to Servicer                        $998,355.65 
                            
2.  Class A Noteholders Interest:                        
     Class A-1 Notes    $-        $-           
     Class A-2-A Notes    $51,518.68        $51,518.68           
     Class A-2-B Notes    $157,903.65        $157,903.65           
     Class A-3 Notes    $304,941.67        $304,941.67           
     Class A-4 Notes    $119,505.75        $119,505.75           
                            
          Total Class A interest:    $633,869.75        $633,869.75         633,869.75 
                            
3.  First Priority Principal Distribution:  $0.00        $0.00         0.00 
                            
4.   Class B Noteholders Interest:    $34,319.67        $34,319.67         34,319.67 
                            
5.  Second Priority Principal Distribution:  $0.00        $-         0.00 
                            
6.   Class C Noteholders Interest:    $63,716.33        $63,716.33         63,716.33 
                            
          Available Funds Remaining:                 $34,653,512.25 
                            
7.   Regular Principal Distribution Amount:                  33,074,531.15 
                            
     Distributable Amount         Paid Amount           
     Class A-1 Notes              $-           
     Class A-2-A Notes              $26,453,003.39           
     Class A-2-B Notes              $6,621,527.76           
     Class A-3 Notes              $-           
     Class A-4 Notes              $-           
          Class A Notes Total:    $33,074,531.15        $33,074,531.15           
          Class B Notes Total:    $-        $-           
          Class C Notes Total:    $-        $-           
               Total Noteholders Principal    $33,074,531.15        $33,074,531.15           
                            
8.  Required Deposit to Reserve Account                  0.00 
                            
9.  Trustee Expenses and Asset Representations Reviewer Expenses     0.00 
                            
10.  Remaining Available Collections Released to Certificateholder            1,578,981.10 
                            
                            
V.  YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA) 
                            
Beginning Period Required Amount                 $24,429,578.78 
Beginning Period Amount                 $24,429,578.78 
Current Period Amortization                 $1,124,725.18 
Ending Period Required Amount                 $23,304,853.60 
Ending Period Amount                 $23,304,853.60 
Next Distribution Date Required Amount           $22,206,286.80 
2021C Report2 of 4 

 

Hyundai Auto Receivables Trust 2021-C  

Monthly Servicing Report          

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month                                          14
30/360 Days           30
Actual/360 Days           33

 

VI.  RESERVE ACCOUNT     
      
Reserve Percentage of Initial Adjusted Pool Balance   0.25%
Beginning Period Required Amount  $3,838,274.35 
Beginning Period Amount  $3,838,274.35 
Current Period Release to Collection Account  $- 
Current Period Deposit  $- 
Current Period Release to Depositor  $- 
Ending Period Required Amount (0.25% of APB of cut-off date)  $3,838,274.35 
Ending Period Amount  $3,838,274.35 

 

VII.  OVERCOLLATERALIZATION                
                          
Overcollateralization Target   3.00%           
Overcollateralization Floor   3.00%                    
              Beginning     Ending      Target  
Overcollateralization Amount            $46,059,292.24   $46,059,292.24   $46,059,292.24 
Overcollateralization as a % of Original Adjusted Pool         3.00%   3.00%   3.00%
Overcollateralization as a % of Current Adjusted Pool         4.76%   4.93%   4.93%
                          
                          
VIII.  DELINQUENCY AND NET LOSS ACTIVITY               
                          
Delinquent Receivables       Units Percent   Units   Dollars Percent   Amount 
     Current        98.46%   50,565    98.06%  $939,877,673.01 
     30 - 60 Days        1.14%   585    1.43%  $13,716,901.98 
     61 - 90 Days        0.32%   166    0.42%  $4,001,494.88 
     91-120 Days        0.07%   36    0.08%  $773,713.00 
     121 + Days        0.01%   4    0.01%  $64,734.02 
     Total             51,356        $958,434,516.89 
                          
Delinquent Receivables 30+ Days Past Due                         
     Current Period        1.54%   791    1.94%  $18,556,843.88 
     1st Preceding Collection Period        1.40%   728    1.77%  $17,594,599.28 
     2nd Preceding Collection Period        1.34%   706    1.67%  $17,134,706.56 
     3rd Preceding Collection Period        1.29%   691    1.59%  $16,896,475.57 
     Four-Month Average        1.39%        1.74%     
                          
Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance         0.50%     
    Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N)         No      
                          
Repossession in Current Period             46        $1,209,095.09 
Repossession Inventory             101        $2,668,245.64 
                          
Current Charge-Offs                         
     Gross Principal of Charge-Offs                      $1,335,540.09 
     Recoveries                      $(651,970.28)
     Net Loss                      $683,569.81 
                          
Ratio of Current Net Loss to Beginning Pool Balance (annualized)              0.83%
                          
Average Pool Balance for Current Period                      $975,534,145.05 
                          
Ratio of Current Net Loss to Average Pool Balance (annualized)                
      Current Period                       0.84%
      1st Preceding Collection Period                       1.15%
      2nd Preceding Collection Period                       0.92%
      3rd Preceding Collection Period                       0.50%
      Four-Month Average                       0.85%
                          
Cumulative Charge-Offs            Change in units from
prior period
   Cumulative Units   Cumulative Amount 
     Gross Principal of Charge-Offs             58    547   $12,367,596.09 
     Recoveries             41    295   $(4,691,247.10)
     Net Loss                      $7,676,348.99 
Cumulative Net Loss as a % of Initial Pool Balance                    0.49%
                          
Net Loss for Receivables that have experienced a Net Loss *    52    492   $7,713,720.07 
Average Net Loss for Receivables that have experienced a Net Loss             $15,678.29 
                          
Principal Balance of Extensions                      $5,755,796.89 
Number of Extensions                       237 

 

* Excludes receivables with recovered amounts equal to or in excess of principal charge-offs due to the recovery of assessments, such as interest and fees.

2021C Report3 of 4 

 

Hyundai Auto Receivables Trust 2021-C  

Monthly Servicing Report          

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month                                          14
30/360 Days           30
Actual/360 Days           33

 

IX.  CREDIT RISK RETENTION INFORMATION        
             
There were no material changes in the retained interest in the transaction.        
             
X.  SOFR INFORMATION          
             
There were no SOFR Adjustment Conforming Changes during the reporting period.      
2021C Report4 of 4