EX-99.1 2 d82230dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Santander Drive Auto Receivables Trust 2021-4

Class A-1 0.16802% Asset Backed Notes

Class A-2 0.37% Asset Backed Notes

Class A-3 0.51% Asset Backed Notes

Class B 0.88% Asset Backed Notes

Class C 1.26% Asset Backed Notes

Class D 1.67% Asset Backed Notes

Class E 4.03% Asset Backed Notes

Servicer’s Certificate

This Servicer’s Certificate has been prepared pursuant to Section 4.6 of the Sale and Servicing Agreement among Santander Drive Auto Receivables Trust 2021-4, as Issuer, Santander Consumer USA Inc. as Servicer, Santander Drive Auto Receivables LLC, as Seller, and Citibank, National Association, as Indenture Trustee, dated as of October 27, 2021. Defined terms have the meanings assigned to them in the Sale and Servicing Agreement or in other Transaction Documents.

 

Collection Period Beginning:

       07/01/2025  

Collection Period Ending:

       07/31/2025  

Previous Payment/Close Date:

       07/15/2025  

Payment Date

       08/15/2025  

Days of Interest for Period:

       31  

Days in Collection Period:

       31  

Months Seasoned:

       46  

 

                                  Original  

Purchases

     Units        Cut-off
Date
       Closing
Date
       Pool Balance  

Initial Purchase

       89,465          09/30/2021          10/27/2021          2,098,958,577.81  

Total

       89,465                    2,098,958,577.81  

 

I. PRINCIPAL BALANCE CALCULATION

 

           

{1} Beginning of period aggregate Principal Balance

 

            {1}       297,668,973.38  

{2} Payments Received

 

          {2}       13,368,219.81    

{3} Repurchased Receivables

 

          {3}       17,066.07    

{4} Defaulted Receivables

 

          {4}       3,942,774.17    

{5} Cram Down Losses and Other Principal Adjustments

 

          {5}       (37,765.50  

{6} Other Receivables adjustments

 

          {6}       —     

{7} Total Principal distributable amount

 

            {7}       17,290,294.55  

{8} End of period aggregate Principal Balance

 

            {8}       280,378,678.83  

{9} Pool Factor

 

              {9}       0.133580  

II. NOTE BALANCE CALCULATION

 

     
                      Class A-1     Class A-2     Class A-3     Class B     Class C     Class D     Class E     Total  

{10} Original Note Balance

 

    {10}       222,400,000.00       543,100,000.00       292,370,000.00       288,610,000.00       243,480,000.00       241,380,000.00       131,180,000.00       1,962,520,000.00  

{11} Beginning of period Note Balance

 

    {11}       —        —        —        —        —        103,749,352.51       131,180,000.00       234,929,352.51  

{12} First Allocation of Principal

 

    {12}       —        —        —        —        —        —        —        —   

{13} Second Allocation of Principal

 

    {13}       —        —        —        —        —        —        —        —   

{14} Third Allocation of Principal

 

    {14}       —        —        —        —        —        —        —        —   

{15} Fourth Allocation of Principal

 

    {15}       —        —        —        —        —        —        —        —   

{16} Fifth Allocation of Principal

 

    {16}       —        —        —        —        —        —        —        —   

{17} Regular Allocation of Principal

 

    {17}       —        —        —        —        —        15,474,813.63       —        15,474,813.63  

{18} Optional Purchase payment

 

    {18}       —        —        —        —        —        —        —        —   

{19} End of period Note Balance

 

    {19}       —        —        —        —        —        88,274,538.88       131,180,000.00       219,454,538.88  

{20} Note Pool Factors

 

    {20}       —        —        —        —        —        0.365708       1.000000       0.111823  

{21} Principal payment per $1,000

 

    {21}       —        —        —        —        —        64.11       —        7.89  

III. RECONCILIATION OF COLLECTION ACCOUNT

 

         

Available Funds

 

           

{22} Principal Payments Received

 

          {22}       13,368,219.81    

{23} Net Liquidation Proceeds

 

          {23}       2,215,953.52    

{24} Principal on Repurchased Receivables

 

          {24}       17,066.07    

{25} Interest on Repurchased Receivables

 

          {25}       —     

{26} Interest collected on Receivables

 

          {26}       3,384,642.20    

{27} Other amounts received

 

          {27}       17,948.53    

{28} Optional Purchase Price

 

          {28}       —     

{29} Reserve Account Excess Amount

 

          {29}       —     

{30} Reserve Account Draw Amount

 

          {30}       —     

{31} Total Available Funds

 

            {31}       19,003,830.13  

Distributions

 

           

{32} Indenture Trustee Fee

 

          {32}       —     

{33} Owner Trustee Fee

 

          {33}       —     

{34} Asset Representations Reviewer Fee

 

          {34}       —     

Servicing Fee

 

           
    Calculated
Fee
    Carryover
Shortfall
    Change from
prior period
    Total                                            

{35}

    744,172.43       —        —        744,172.43               {35}       744,172.43    

Class A Accrued Note Interest

 

           
    Class     Beginning
Note Balance
    Interest Rate     Days     Days Basis     Calculated
Interest
                               

{36}

    Class A-1       —        0.16802     31       ACT/360       —            {36}       —     

{37}

    Class A-2       —        0.37     30       30 / 360       —            {37}       —     

{38}

    Class A-3       —        0.51     30       30 / 360       —            {38}       —     

Class A Accrued Note Interest

 

           
    Class     Carryover
Shortfall
    Change from
prior period
    Carryover
Shortfall per
$1,000
                                           

{39}

    Class A-1       —        —        —                {39}       —     

{40}

    Class A-2       —        —        —                {40}       —     

{41}

    Class A-3       —        —        —                {41}       —     

{42} First Allocation of Principal

 

          {42}       —     

Class B Accrued Note Interest

 

           
    Class     Beginning
Note Balance
    Interest Rate     Days     Days Basis     Calculated
Interest
                               

{43}

    Class B       —        0.88     30       30 / 360       —            {43}       —     

Class B Accrued Note Interest

 

           
    Class     Carryover
Shortfall
    Change from
prior period
    Carryover
Shortfall per
$1,000
                                           

{44}

    Class B       —        —        —                {44}       —     

{45} Second Allocation of Principal

 

          {45}       —     


Class C Accrued Note Interest

 

             
    Class   Beginning
Note Balance
    Interest Rate     Days     Days Basis     Calculated
Interest
                               

{46}

  Class C     —        1.26     30       30 / 360       —            {46}       —     

Class C Accrued Note Interest

 

         
    Class   Carryover
Shortfall
    Change from
prior period
    Carryover
Shortfall
per $1,000
                                           

{47}

  Class C     —        —        —                {47}       —     

{48} Third Allocation of Principal

 

        {48}       —     

Class D Accrued Note Interest

 

         
    Class   Beginning
Note Balance
    Interest Rate     Days     Days Basis     Calculated
Interest
                               

{49}

  Class D     103,749,352.51       1.67     30       30 / 360       144,384.52           {49}       144,384.52    

Class D Accrued Note Interest

 

         
    Class   Carryover
Shortfall
    Change from
prior period
    Carryover
Shortfall
per $1,000
                                           

{50}

  Class D     —        —        —                {50}       —     

{51} Fourth Allocation of Principal

 

        {51}       —     

Class E Accrued Note Interest

 

         
    Class   Beginning
Note Balance
    Interest Rate     Days     Days Basis     Calculated
Interest
                               

{52}

  Class E     131,180,000.00       4.03     30       30 / 360       440,546.17           {52}       440,546.17    

Class E Accrued Note Interest

 

             
    Class   Carryover
Shortfall
    Change from
prior period
    Carryover
Shortfall
per $1,000
                                           

{53}

  Class E     —        —        —                {53}       —     

{54} Fifth Allocation of Principal

 

        {54}       —     

{55} Reserve Account deposit

 

        {55}       —     

{56} Regular Allocation of Principal

 

        {56}       15,474,813.63    

{57} Optional Purchase Amount

 

        {57}       —     

{58} Distribution to Residual Interestholder

 

        {58}       2,199,913.38    

{59} Total Distribution Amount

 

          {59}       19,003,830.13  

IV. RECONCILIATION OF RESERVE ACCOUNT

 

         

{60} Beginning of period Reserve Account balance

 

    {60}       20,989,585.78        

{61} Deposit to Reserve Account

 

    {61}       —         

{62} Release from Reserve Account

 

    {62}       —         

{63} End of period Reserve Account balance

 

          {63}       20,989,585.78  

{64} Specified Reserve Account Balance (1.00% of the Pool Balance as of the Cut-Off Date)

 

          {64}       20,989,585.78  

{65} Change in Reserve Account balance from prior period

 

          {65}       —   

V. OVERCOLLATERALIZATION

 

         

{66} Targeted Overcollateralization equal to the sum of:

 

          {66}       60,924,139.95  

{67} (a) 10.50% of the Principal Balance of the Receivables at the end of the Collection Period and

 

        {67}       29,439,761.28    

{68} (b) 1.50% of the Principal Balance of the Receivables as of the Cut-off Date

 

        {68}       31,484,378.67    

{69} End of period Principal Balance of the Receivables

 

          {69}       280,378,678.83  

{70} End of period Note Balance

 

          {70}       219,454,538.88  

{71} Overcollateralization amount at the end of the Collection Period

 

          {71}       60,924,139.95  

{72} Overcollateralization % at the end of the Collection Period

 

          {72}       21.73

VI. STATISTICAL DATA

 

         
                  Original     Previous     Current  

{73} Principal Balance of the Receivables

 

        {73}       2,098,958,577.81       297,668,973.38       280,378,678.83  

{74} Weighted average coupon of the Receivables

 

        {74}       14.58     13.90     13.90

{75} Weighted average original term of the Receivables

 

          {75}       71.25       71.90       71.93  

{76} Weighted average remaining term of the Receivables

 

          {76}       66.74       27.32       26.42  

{77} Number of Receivables

 

      {77}       89,465       23,834       23,090  

VII. DELINQUENCY

 

         
                        Units     Dollars     Percentage  

Receivables with Scheduled Payment Delinquent

 

         

{78} 31-60 days

 

      {78}       2,789       39,456,220.60       14.07

{79} 61-90 days

 

      {79}       1,402       20,963,957.97       7.48

{80} 91-120 days

 

      {80}       373       5,504,684.38       1.96

{81} 121 + days delinquent

 

      {81}       —        —        0.00

{82} Total

 

      {82}       4,564       65,924,862.95       23.51

{83} Aggregate Principal Balance of 60 Day Delinquent Receivables (all Receivables that are 60 or more days delinquent as of End of Collection Period)

 

          {83}       28,624,382.90  

{84} Delinquency Percentage as of the End of the Collection Period

 

        {84}       10.21

{85} Delinquency Trigger

 

          {85}       24.00

{86} Delinquency Trigger Occurred

 

          {86}       No  

VIII. REPOSSESSION INVENTORY

 

         
                                                        Units     Dollars  

{87} Beginning of period Repossessed Inventory

 

        {87}       277       4,626,694.29  

{88} Vehicles Repossessed in current period

 

        {88}       237       3,832,136.36  

{89} Repossessed vehicles sold in current period

 

        {89}       188       3,155,408.73  

{90} Repossessed vehicles reinstated in current period

 

        {90}       43       581,853.64  

{91} Repossessed vehicle adjustment in current period

 

        {91}       —        (2,395.38

{92} End of period Repossessed Inventory

 

        {92}       283       4,719,172.90  


IX. CUMULATIVE NET LOSS RATIO

                   
                         Units (a)        Dollars (a)  

{93} Receivables becoming Defaulted Receivables during period

            {93}          259          3,942,774.17  

{94} Cram Down Losses occurring during period

            {94}          12          (37,765.50

{95} Net Liquidation Proceeds collected during period

            {95}          1,206          2,215,953.52  

{96} Net losses during period

            {96}               1,689,055.15  

(a) Unit count represents # instances in period per loan per line item

                   
                Net Loss for
Period
       Avg. Portfolio
Balance (b)
       Net Loss
Ratio (c)
 

{97} Current Period Net Loss Ratio

       {97}          1,689,055.15          289,023,826.11          0.58

{98} Prior Period Net Loss Ratio

       {98}          1,234,442.48          305,693,026.57          0.40

{99} Second Prior Period Net Loss Ratio

       {99}          826,020.81          322,359,451.02          0.26

{100} Third Prior Period Net Loss Ratio

       {100}          821,962.98          340,060,932.93          0.24

{101} Rolling 3 prior month average Net Loss Ratio

       {101}                    0.30

(b) Average Portfolio Balance calculated using (Beginning of Period Aggregate Balance + End of Period Aggregate Balance)/2

                   

(c) Net Loss Ratio calculated using Net Loss for Period/Average Portfolio Balance for Period

                   

{102} Cumulative Net losses since Cut-off Date (beginning of period)

                 {102}          175,246,578.87  

{103} Net losses during period

                 {103}          1,689,055.15  

{104} Other Adjustments

                 {104}          —   

{105} Cumulative Net losses since Cut-off Date (end of period)

                 {105}          176,935,634.02  

{106} Cumulative Net Loss Ratio (Net losses since the Cut-off Date / Pool Balance as of the Cut-off Date)

                 {106}          8.43

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this monthly Statement to Noteholders as dated below.

 

Santander Consumer USA Inc., as Servicer
By:  

/s/ Craig Shmoldas

Name:   Craig Shmoldas
Title:   Senior Vice President
Date:   August 13, 2025