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 Report | 1 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 Report | 2 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 Report | 3 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 Report | 4 of 4 |