EX-99.1 2 d646030dex991.htm EX-99.1 EX-99.1

EXHIBIT 99.1

Santander Drive Auto Receivables Trust 2015-4

Class A-1 0.50000% Asset Backed Notes

Class A-2-A 1.20% Asset Backed Notes

Class A-2-B LIBOR + 0.70% Asset Backed Notes

Class A-3 1.58% Asset Backed Notes

Class B 2.26% Asset Backed Notes

Class C 2.97% Asset Backed Notes

Class D 3.53% Asset Backed Notes

Class E 4.54% 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 2015-4, as Issuer, Santander Consumer USA Inc. as Servicer, Santander Drive Auto Receivables LLC, as Seller, and Wells Fargo Bank, National Association, as Indenture Trustee, dated as of August 26, 2015. Defined terms have the meanings assigned to them in the Sale and Servicing Agreement or in other Transaction Documents.

 

                        

Collection Period Beginning:

       03/01/2019  

Collection Period Ending:

       03/31/2019  

Previous Payment Date/Close Date:

       03/15/2019  

Payment Date

       04/15/2019  

Days of Interest for Period:

       31  

Days in Collection Period:

       31  

Months Seasoned:

       44  

 

                                                                                                   
                                  Original  

Purchases

     Units        Cut-off Date        Closing Date        Pool Balance  

Initial Purchase

       71,234          07/31/2015          08/26/2015          1,408,760,769.79  

Total

       71,234                    1,408,760,769.79  

 

                                                           

I. PRINCIPAL BALANCE CALCULATION

 

             

{1} Beginning of period aggregate Principal Balance

 

              {1}       267,737,630.24  

Monthly principal amounts

 

             

{2} Payments Received

 

            {2}       10,596,570.70    

{3} Repurchased Receivables

 

            {3}       278,703.25    

{4} Defaulted Receivables

 

            {4}       3,646,565.22    

{5} Cram Down Losses and Other Principal Adjustments

 

            {5}       (67.12  

{6} Other Receivables adjustments

 

            {6}       —      

{7} Total Principal distributable amount

 

              {7}       14,521,772.05  

{8} End of period aggregate Principal Balance

 

              {8}       253,215,858.19  

{9} Pool Factor

 

              {9}       0.179744  

II. NOTE BALANCE CALCULATION

 

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

{10} Original Note Balance

 

    {10}       203,400,000.00       188,760,000.00       188,760,000.00       153,700,000.00       170,500,000.00       183,100,000.00       109,200,000.00       70,460,000.00       1,267,880,000.00  

{11} Beginning of period Note Balance

 

    {11}       —         —         —         —         —         45,239,609.40       109,200,000.00       70,460,000.00       224,899,609.40  

{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}       —         —         —         —         —         12,198,288.52       —         —         12,198,288.52  

{18} Optional Purchase payment

 

    {18}       —         —         —         —         —         —         —         —         —    

{19} End of period Note Balance

 

    {19}       —         —         —         —         —         33,041,320.88       109,200,000.00       70,460,000.00       212,701,320.88  

{20} Note Pool Factors

 

    {20}       —         —         —         —         —         0.180455       1.000000       1.000000       0.167761  

{21} Principal payment per $1,000

 

    {21}       —         —         —         —         —         66.62       —         —         9.62  

III. RECONCILIATION OF COLLECTION ACCOUNT

 

             

Available Funds

 

             

{22} Principal Payments Received

 

            {22}       10,596,570.70    

{23} Liquidation Proceeds

 

            {23}       2,014,178.31    

{24} Principal on Repurchased Receivables

 

            {24}       468,507.22    

{25} Interest on Repurchased Receivables

 

            {25}       24,002.19    

{26} Interest collected on Receivables

 

            {26}       3,469,887.70    

{27} Other amounts received

 

            {27}       28,097.31    

{28} Optional Purchase Price

 

            {28}       —      

{29} Reserve Account Excess Amount

 

            {29}       —      

{30} Reserve Account Draw Amount

 

            {30}       —      

{31} Total Available Funds

 

              {31}       16,601,243.43  

Distributions

 

             

{32} Indenture Trustee Fee

 

            {32}       —      

{33} Owner Trustee Fee

 

            {33}       —      

Servicing Fee

 

             
   

Calculated
Fee

  Carryover
Shortfall
    Change from
prior period
    Total                                                  

{34}

  669,344.08     —         —         669,344.08                 {34}       669,344.08    

Class A Accrued Note Interest

 

             
   

Class

  Beginning
Note Balance
    Interest Rate     Days     Days Basis           Calculated
Interest
                               

{35}

  Class A-1     —         0.50000     31       Actual         —             {35}       —      

{36}

  Class A-2-A     —         1.20     30       30 / 360         —             {36}       —      

{37}

  Class A-2-B     —         3.18     31       Actual         —             {37}       —      

{38}

  Class A-3     —         1.58     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-A     —         —         —                   {40}       —      

{41}

  Class A-2-B     —         —         —                   {41}       —      

{42}

  Class A-3     —         —         —                   {42}       —      

{43} First Allocation of Principal

 

            {43}       —      

Class B Accrued Note Interest

 

             
   

Class

  Beginning
Note Balance
    Interest Rate     Days     Days Basis           Calculated
Interest
                               

{44}

  Class B     —         2.26     30       30 / 360         —             {44}       —      

Class B Accrued Note Interest

 

             
   

Class

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

{45}

  Class B     —         —         —                   {45}       —      

{46} Second Allocation of Principal

 

            {46}       —      

Class C Accrued Note Interest

 

             
   

Class

  Beginning
Note Balance
    Interest Rate     Days     Days Basis           Calculated
Interest
                               

{47}

  Class C     45,239,609.40       2.97     30       30 / 360         111,968.03           {47}       111,968.03    

Class C Accrued Note Interest

 

             
   

Class

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

{48}

  Class C     —         —         —                   {48}       —      

{49} Third Allocation of Principal

 

            {49}       —      

Class D Accrued Note Interest

 

             
   

Class

  Beginning
Note Balance
    Interest Rate     Days     Days Basis           Calculated
Interest
                               

{50}

  Class D     109,200,000.00       3.53     30       30 / 360         321,230.00           {50}       321,230.00    

Class D Accrued Note Interest

 

             
   

Class

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

{51}

  Class D     —         —         —                   {51}       —      


                                                      

{52} Fourth Allocation of Principal

 

          {52}       —      

Class E Accrued Note Interest

 

           
    Class   Beginning
Note Balance
    Interest Rate     Days     Days Basis     Calculated
Interest
                               

{53}

  Class E     70,460,000.00       4.54     30       30 / 360       266,573.67           {53}       266,573.67    

Class E Accrued Note Interest

 

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

{54}

  Class E     —         —         —                 {54}       —      

{55} Fifth Allocation of Principal

 

          {55}       —      

{56} Reserve Account deposit

 

          {56}       —      

{57} Regular Allocation of Principal

 

          {57}       12,198,288.52    

{58} Optional Purchase Amount

 

          {58}       —      

{59} Distribution to Residual Interestholder

 

          {59}       3,033,839.13    

{60} Total Distribution Amount

 

            {60}       16,601,243.43  

IV. RECONCILIATION OF RESERVE ACCOUNT

 

           

{61} Beginning of period Reserve Account balance

 

      {61}       28,175,215.40        

{62} Deposit to Reserve Account

 

      {62}       —          

{63} Release from Reserve Account

 

      {63}       —          

{64} End of period Reserve Account balance

 

            {64}       28,175,215.40  

{65} Specified Reserve Account Balance (2.00% of the Pool Balance as of the Cut-Off Date)

 

            {65}       28,175,215.40  

{66} Change in Reserve Account balance from prior period

 

            {66}       —    

V. OVERCOLLATERALIZATION

 

           

Targeted Overcollateralization (greater of)

 

           

{67} (i) 17.00% of the Principal Balance of the Receivables at the end of the Collection Period Prior to the Class A-2 Notes being paid in full or

 

            {67}       43,046,695.89  

{68} (ii) 16.00% of the Principal Balance of the Receivables at the end of the Collection Period After the Class A-2 Notes have been paid in full and

 

            {68}       40,514,537.31  

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

 

            {69}       21,131,411.55  

{70} Cumulative Net Loss Trigger

 

            {70}       No  

{71} Targeted Overcollateralization Amount in the event of a Level I Net Loss Trigger - Greater of:

 

            {71}       63,303,964.55  

(25.00% of Receivable Principal Balance at end of Collection Period or 1.50% of Receivable Principal Balance at Cut-off)

 

           

{72} End of period Principal Balance of the Receivables

 

          {72}       253,215,858.19    

{73} End of period Note Balance

 

          {73}       212,701,320.88    

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

 

            {74}       40,514,537.31  

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

 

            {75}       16.00

VI. STATISTICAL DATA

 

           
                        Original     Previous     Current  

{76} Principal Balance of the Receivables

 

        {76}       1,408,760,769.79       267,737,630.24       253,215,858.19  

{77} Weighted average coupon of the Receivables

 

        {77}       16.30     15.95     15.95

{78} Weighted average original term of the Receivables

 

        {78}       71.11       71.79       71.82  

{79} Weighted average remaining term of the Receivables

 

        {79}       69.65       31.78       30.80  

{80} Number of Receivables

 

        {80}       71,234       22,794       22,082  

VII. DELINQUENCY

 

           
                        Units     Dollars     Percentage  

Receivables with Scheduled Payment Delinquent

 

           

{81} 31-60 days

 

        {81}       1,662       24,402,060.30       9.64

{82} 61-90 days

 

        {82}       722       11,583,893.95       4.57

{83} 91-120 days

 

        {83}       263       3,944,524.96       1.56

{84} 121 + days delinquent

 

        {84}       —         —         0.00

{85} Total

 

        {85}       2,647       39,930,479.21       15.77

VIII. REPOSSESSION INVENTORY

 

           
                              Units     Dollars  

{86} Beginning of period Repossessed Inventory

 

          {86}       277       4,412,582.05  

{87} Vehicles Repossessed in current period

 

          {87}       285       4,375,336.70  

{88} Repossessed vehicles sold in current period

 

          {88}       232       3,670,671.62  

{89} Repossessed vehicles reinstated in current period

 

          {89}       63       831,320.11  

{90} Repossessed vehicle adjustment in current period

 

          {90}       (3     (32,284.16

{91} End of period Repossessed Inventory

 

          {91}       264       4,253,642.86  

IX. CUMULATIVE NET LOSS RATIO

 

           
                              Units (a)     Dollars  

{92} Receivables becoming Defaulted Receivables during period

 

          {92}       242       3,646,565.22  

{93} Cram Down Losses occurring during period

 

          {93}       3       (67.12

{94} Liquidation Proceeds collected during period

 

          {94}       1,596       2,014,178.31  

{95} Net losses during period

 

          {95}         1,632,319.79  

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

 

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

{96} Current Period Net Loss Ratio

 

        {96}       1,632,319.79       260,476,744.22       0.63

{97} Prior Period Net Loss Ratio

 

        {97}       2,569,246.90       275,113,440.03       0.93

{98} Second Prior Period Net Loss Ratio

 

        {98}       2,918,989.28       289,956,416.99       1.01

{99} Third Prior Period Net Loss Ratio

 

        {99}       2,988,968.67       304,762,857.15       0.98

{100} Rolling 3 prior month average Net Loss Ratio

 

        {100}           0.97

(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

 

           

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

 

            {101}       169,742,831.92  

{102} Net losses during period

 

            {102}       1,632,319.79  

{103} Other Adjustments

 

            {103}       (189,803.97

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

 

            {104}       171,185,347.74  

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

 

            {105}       12.15

No assets securitized by Santander Consumer USA Inc. (the “Securitizer”) and held by Santander Drive Auto Receivables Trust 2015-4 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from March 1, 2019 to March 31, 2019. Please refer to the Form ABS-15G filed by the Securitizer on January 30, 2019 for additional information. The CIK number of the Securitizer is 0001540151.

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/ Jason Micheletto

Name:   Jason Micheletto
Title:   Vice President, Corporate Treasury Reporting
Date:   April 8, 2019