Exhibit 99.1

 

Hyundai Auto Receivables Trust 2019-B

Monthly Servicing Report 

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month           38
30/360 Days           30
Actual/360 Days           33

 

I.  ORIGINAL DEAL PARAMETERS

 

Cut off Date:     September 13, 2019                        
Closing Date:     November 6, 2019                        
                                 
        Dollars     Units     WAC     WARM      
Original Pool Balance:       $ 1,165,566,589.33       57,644       3.91 %     56.21      
Original Adj. Pool Balance:       $        1,125,945,908.68                              
                                         
        Amount     % of Pool     Note Rate           Final Payment Date
   Class A-1 Notes Fixed       $ 247,000,000.00       21.191 %     1.90713 %         October 15, 2020  
   Class A-2 Notes Fixed       $ 348,000,000.00       29.857 %     1.93000 %         July 15, 2022  
   Class A-3 Notes Fixed       $ 348,000,000.00       29.857 %     1.94000 %         February 15, 2024  
   Class A-4 Notes Fixed       $ 100,750,000.00       8.644 %     2.00000 %         April 15, 2025  
   Class B Notes Fixed   $ 20,260,000.00       1.738 %     2.21000 %         April 15, 2025  
   Class C Notes Fixed   $ 33,800,000.00       2.900 %     2.40000 %         June 15, 2026  
Total Securities       $ 1,097,810,000.00       94.187 %                    
                                         
   Overcollateralization       $ 28,135,908.68       2.414 %                    
   YSOA       $ 39,620,680.65       3.399 %                    
Total Original Pool Balance       $ 1,165,566,589.33       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 Notes      $-    -   $-    -   $- 
   Class A-3 Notes      $-    -   $-    -   $- 
   Class A-4 Notes      $90,279,920.96    0.8960786   $77,756,593.38    0.7717776   $12,523,327.58 
   Class B Notes      $20,260,000.00    1.0000000   $20,260,000.00    1.0000000   $- 
   Class C Notes      $33,800,000.00    1.0000000   $33,800,000.00    1.0000000   $- 
Total Securities      $144,339,920.96    0.1314799   $131,816,593.38    0.1200723   $12,523,327.58 
                              
Weighted Avg. Coupon (WAC)       3.76%        3.77%          
Weighted Avg. Remaining Maturity (WARM)  22.37         21.59           
Pool Receivables Balance      $182,730,038.80        $169,796,965.10           
Remaining Number of Receivables       24,785         24,092           
                              
Adjusted Pool Balance      $178,118,298.22        $165,594,970.64           
                              

 

III.  COLLECTIONS

 

Principal:    
     Principal Collections  $12,742,696.36 
     Repurchased Contract Proceeds Related to Principal  $- 
     Recoveries/Liquidation Proceeds  $81,030.61 
Total Principal Collections  $12,823,726.97 
      
Interest:     
     Interest Collections  $576,177.18 
     Late Fees & Other Charges  $28,932.73 
     Interest on Repurchase Principal  $- 
Total Interest Collections  $605,109.91 
      
Collection Account Interest  $40,984.86 
Reserve Account Interest  $9,443.57 
Servicer Advances  $- 
      
Total Collections  $13,479,265.31 

 

2019B Report 1 of 4 

 

Hyundai Auto Receivables Trust 2019-B

Monthly Servicing Report 

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month           38
30/360 Days           30
Actual/360 Days           33

 

IV.  DISTRIBUTIONS

 

     Total Collections                        $13,479,265.31 
     Reserve Account Release                        $- 
     Reserve Account Draw                        $- 
Total Available for Distribution                        $13,479,265.31 
                            
        Amount Due   Interest Pymt Due
but unpaid from
prior periods
   Amount Paid        
1.  Servicing Fee @1.00%:                           
     Servicing Fee Due   1.00%  $152,275.03   $      -   $152,275.03      152,275.03 
     Collection Account Interest                        $40,984.86 
     Late Fees & Other Charges                        $28,932.73 
Total due to Servicer                        $222,192.62 
                            
2.  Class A Noteholders Interest:                           
     Class A-1 Notes       $-        $-        
     Class A-2 Notes       $-        $-        
     Class A-3 Notes       $-        $-        
     Class A-4 Notes       $150,466.53        $150,466.53        
                            
          Total Class A interest:       $150,466.53        $150,466.53      150,466.53 
                            
3.  First Priority Principal Distribution:  $-        $-      0.00 
                            
4.   Class B Noteholders Interest:       $37,312.17        $37,312.17      37,312.17 
                            
5.  Second Priority Principal Distribution:  $-        $-      0.00 
                            
6.   Class C Noteholders Interest:       $67,600.00        $67,600.00      67,600.00 
                            
          Available Funds Remaining:                        $13,001,693.99 
                            
                            
7.   Regular Principal Distribution Amount:                12,523,327.58 
                            
        Distributable Amount        Paid Amount        
     Class A-1 Notes                 $-        
     Class A-2 Notes                 $-        
     Class A-3 Notes                 $-        
     Class A-4 Notes                 $12,523,327.58        
          Class A Notes Total:       $12,523,327.58        $12,523,327.58        
          Class B Notes Total:       $-        $-        
          Class C Notes Total:       $-        $-        
               Total Noteholders Principal       $12,523,327.58        $12,523,327.58        
                            
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                478,366.41 
                   

 

V.  YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

 

Beginning Period Required Amount  $4,611,740.58 
Beginning Period Amount  $4,611,740.58 
Current Period Amortization  $409,746.12 
Ending Period Required Amount  $4,201,994.46 
Ending Period Amount  $4,201,994.46 
Next Distribution Date Required Amount  $3,816,576.11 
      
2019B Report 2 of 4 

 

Hyundai Auto Receivables Trust 2019-B

Monthly Servicing Report 

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month           38
30/360 Days           30
Actual/360 Days           33

 

VI.  RESERVE ACCOUNT

     
Reserve Percentage of Initial Adjusted Pool Balance   0.25%
Beginning Period Required Amount  $2,814,864.77 
Beginning Period Amount  $2,814,864.77 
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)  $2,814,864.77 
Ending Period Amount  $2,814,864.77 

 

VII.  OVERCOLLATERALIZATION

                             
Overcollateralization Target     3.00 %                    
Overcollateralization Floor     3.00 %                    
                Beginning   Ending   Target 
Overcollateralization Amount                  $33,778,377.26   $33,778,377.26   $33,778,377.26 
Overcollateralization as a % of Original Adjusted Pool          3.00%   3.00%   3.00%
Overcollateralization as a % of Current Adjusted Pool             18.96%   20.40%   20.40%
                                
                         
VIII.  DELINQUENCY AND NET LOSS ACTIVITY   
                         
Delinquent Receivables          Units Percent   Units   Dollars Percent   Amount 
     Current           98.26%   23,673    97.48%  $165,516,791.62 
     30 - 60 Days           1.27%   305    1.81%  $3,069,084.59 
     61 - 90 Days           0.36%   87    0.53%  $900,577.70 
     91-120 Days           0.10%   23    0.15%  $262,580.85 
     121 + Days           0.02%   4    0.03%  $47,930.34 
     Total                24,092        $169,796,965.10 
                             
Delinquent Receivables 30+ Days Past Due                            
     Current Period           1.74%   419    2.52%  $4,280,173.48 
     1st Preceding Collection Period           1.64%   407    2.32%  $4,237,741.36 
     2nd Preceding Collection Period           1.59%   404    2.23%  $4,362,653.50 
     3rd Preceding Collection Period           1.45%   376    2.00%  $4,177,263.64 
     Four-Month Average           1.60%        2.27%     
                             
Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance            0.71%     
    Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N)   No      
                             
Repossession in Current Period                13        $138,869.63 
Repossession Inventory                35        $418,043.16 
                             
Current Charge-Offs                            
     Gross Principal of Charge-Offs                         $190,377.34 
     Recoveries                         $(81,030.61)
     Net Loss                         $109,346.73 
                             
Ratio of Current Net Loss to Beginning Pool Balance (annualized)                 0.72%
                             
Average Pool Balance for Current Period                         $176,263,501.95 
                             
Ratio of Current Net Loss to Average Pool Balance (annualized)                   
      Current Period                          0.74%
      1st Preceding Collection Period                          -0.64%
      2nd Preceding Collection Period                          0.90%
      3rd Preceding Collection Period                          0.73%
      Four-Month Average                          0.43%
                             
Cumulative Charge-Offs                  Change in units from
prior period
   Cumulative Units   Cumulative Amount 
     Gross Principal of Charge-Offs                   17    1,471   $21,326,021.57 
     Recoveries                   8    1,158   $(11,407,248.85)
     Net Loss                            $9,918,772.72 
Cumulative Net Loss as a % of Initial Pool Balance                   0.85%
                                
Net Loss for Receivables that have experienced a Net Loss *         15    1,203   $9,926,075.86 
Average Net Loss for Receivables that have experienced a Net Loss                  $8,251.10 
                                
Principal Balance of Extensions                            $890,619.40 
Number of Extensions                             87 

 

* 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.

2019B Report 3 of 4 

 

Hyundai Auto Receivables Trust 2019-B

Monthly Servicing Report 

 

 

Collection Period           December 2022
Distribution Date           01/17/23
Transaction Month           38
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.

2019B Report 4 of 4