EX-99.1 2 d265754dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

Santander Drive Auto Receivables Trust 2018-5

Class A-1 2.62927% Asset Backed Notes

Class A-2-A 2.97% Asset Backed Notes

Class A-2-B LIBOR + 0.23% Asset Backed Notes

Class A-3 3.19% Asset Backed Notes

Class B 3.52% Asset Backed Notes

Class C 3.81% Asset Backed Notes

Class D 4.19% Asset Backed Notes

Class E 5.18% 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 2018-5, 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 October 24, 2018. Defined terms have the meanings assigned to them in the Sale and Servicing Agreement or in other Transaction Documents.

 

                        

Collection Period Beginning:

        01/01/2022  

Collection Period Ending:

        01/31/2022  

Previous Payment/Close Date:

        01/18/2022  

Payment Date

        02/15/2022  

Days of Interest for Period:

        28  

Days in Collection Period:

        31  

Months Seasoned:

        40  

 

                                                                                                   
                                  Original  

Purchases

      Units        Cut-off Date        Closing Date        Pool Balance  

Initial Purchase

        65,095          09/30/2018          10/24/2018          1,260,396,692.75  

Total

        65,095                    1,260,396,692.75  

 

                                                                                                                                                                                                                                                                                                           

I. PRINCIPAL BALANCE CALCULATION

 

                                 

{1} Beginning of period aggregate Principal Balance

 

                                 {1}        223,324,923.50  

{2} Payments Received

 

                            {2}          9,778,564.83     

{3} Repurchased Receivables

 

                            {3}          74,151.94     

{4} Defaulted Receivables

 

                            {4}          2,319,326.01     

{5} Cram Down Losses and Other Principal Adjustments

 

                            {5}          (31,042.24 )    

{6} Other Receivables adjustments

 

                            {6}          —       

{7} Total Principal distributable amount

 

                                 {7}        12,141,000.54  

{8} End of period aggregate Principal Balance

 

                                 {8}        211,183,922.96  

{9} Pool Factor

 

                                      {9}        0.167554  

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}        219,000,000.00          220,000,000.00          60,000,000.00          109,140,000.00          137,380,000.00          169,520,000.00          151,250,000.00          115,330,000.00        1,181,620,000.00  

{11} Beginning of period Note Balance

 

        {11}        —            —            —            —            —            —            82,870,869.61          115,330,000.00        198,200,869.61  

{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}        —            —            —            —            —            —            10,775,137.98          —          10,775,137.98  

{18} Optional Purchase payment

 

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

{19} End of period Note Balance

 

        {19}        —            —            —            —            —            —            72,095,731.63          115,330,000.00        187,425,731.63  

{20} Note Pool Factors

 

        {20}        —            —            —            —            —            —            0.476666          1.000000        0.158618  

{21} Principal payment per $1,000

 

        {21}        —            —            —            —            —            —            71.24          —          9.12  

III. RECONCILIATION OF COLLECTION ACCOUNT

 

                            

Available Funds

 

                                 

{22} Principal Payments Received

 

                            {22}          9,778,564.83     

{23} Net Liquidation Proceeds

 

                            {23}          1,231,918.31     

{24} Principal on Repurchased Receivables

 

                            {24}          170,879.40     

{25} Interest on Repurchased Receivables

 

                            {25}          9,939.77     

{26} Interest collected on Receivables

 

                            {26}          2,890,697.99     

{27} Other amounts received

 

                            {27}          22,897.19     

{28} Optional Purchase Price

 

                            {28}          —       

{29} Reserve Account Excess Amount

 

                            {29}          —       

{30} Reserve Account Draw Amount

 

                            {30}          —       

{31} Total Available Funds

 

                                 {31}        14,104,897.49  

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}

        558,312.31          —            —          558,312.31                                   {35}          558,312.31     

Class A Accrued Note Interest

 

                                 
       Class        Beginning
Note
Balance		        Interest
Rate		      Days        Days Basis        Calculated
Interest		                                                      

{36}

        Class A-1          —            2.62927 %       28          Actual          —                           {36}          —       

{37}

        Class A-2-A          —            2.97 %       30          30 / 360          —                           {37}          —       

{38}

        Class A-2-B          —            0.00000 %       28          Actual          —                           {38}          —       

{39}

        Class A-3          —            3.19 %       30          30 / 360          —                           {39}          —       

Class A Accrued Note Interest

 

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

{40}

        Class A-1          —            —          —                                     {40}          —       

{41}

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

{42}

        Class A-2-B          —            —          —                                     {42}          —       

{43}

        Class A-3          —            —          —                                     {43}          —       

{44} First Allocation of Principal

 

                            {44}          —       

Class B Accrued Note Interest

 

                                 
       Class        Beginning
Note
Balance		        Interest
Rate		      Days        Days Basis        Calculated
Interest		                                                      

{45}

        Class B          —            3.52 %       30          30 / 360          —                           {45}          —       

Class B Accrued Note Interest

 

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

{46}

        Class B          —            —          —                                     {46}          —       

{47} Second Allocation of Principal

 

                            {47}          —       

Class C Accrued Note Interest

 

                            
       Class        Beginning
Note
Balance		        Interest
Rate		      Days        Days Basis        Calculated
Interest		                                                      

{48}

        Class C          —            3.81 %       30          30 / 360          —                           {48}          —       

Class C Accrued Note Interest

 

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

{49}

        Class C          —            —          —                                     {49}          —       

                                                                                                                                                                                                                                                                                                           

{50} Third Allocation of Principal

 

                       {50}        —       

Class D Accrued Note Interest

 

                          
       Class        Beginning
Note Balance		        Interest
Rate		      Days        Days
Basis		        Calculated
Interest		                                                    

{51}

        Class D          82,870,869.61          4.19 %       30          30 / 360          289,357.45                         {51}        289,357.45     

Class D Accrued Note Interest

 

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

{52}

        Class D          —            —          —                                     {52}        —       

{53} Fourth Allocation of Principal

 

                       {53}        —       

Class E Accrued Note Interest

 

                          
       Class        Beginning
Note Balance		        Interest
Rate (1)		               Days        Days
Basis		        Calculated
Interest		                                           

{54}

        Class E          115,330,000.00          5.18 %            30          30 / 360          497,841.17                    {54}        497,841.17     

Class E Accrued Note Interest

 

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

{55}

        Class E          —            —          —                                     {55}        —       

{56} Fifth Allocation of Principal

 

                       {56}        —       

{57} Reserve Account deposit

 

                       {57}        —       

{58} Regular Allocation of Principal

 

                       {58}        10,775,137.98     

{59} Optional Purchase Amount

 

                       {59}        —       

{60} Distribution to Residual Interestholder

 

                       {60}        1,984,248.58     

{61} Total Distribution Amount

 

                          {61}        14,104,897.49  

Footnote

                                                      

(1) Interest on the Class E notes will accrue at 0.00% through and including the interest accrual period for the 25th payment date following the closing date. For each interest accrual period following the interest accrual period for such 25th payment date, (i) if on the 25th payment date the targeted overcollateralization amount has been reached, interest on the Class E notes will accrue at 5.18%, or (ii) if on the 25th payment date the targeted overcollateralization amount has not been reached, interest on the Class E notes will accrue at 0.00%.

 

      

IV. RECONCILIATION OF RESERVE ACCOUNT

 

                          

{62} Beginning of period Reserve Account balance

 

             {62}          12,603,966.93             

{63} Deposit to Reserve Account

 

             {63}          —               

{64} Release from Reserve Account

 

             {64}          —               

{65} End of period Reserve Account balance

 

                          {65}        12,603,966.93  

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

 

                          {66}        12,603,966.93  

{67} Change in Reserve Account balance from prior period

 

                          {67}        —    

V. OVERCOLLATERALIZATION

 

                          

{68} Targeted Overcollateralization (greater of)

 

                          {68}        23,758,191.33  

{69} (a)(i) 12.25% of the Principal Balance of the Receivables at the end of the Collection Period Prior to the Class A-2-B Notes being paid in full or

 

                          {69}        25,870,030.56  

{70} (a)(ii) 11.25% of the Principal Balance of the Receivables at the end of the Collection Period After the Class A-2-B Notes have been paid in full and

 

                          {70}        23,758,191.33  

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

 

                          {71}        18,905,950.39  

{72} End of period Principal Balance of the Receivables

 

                          {72}        211,183,922.96  

{73} End of period Note Balance

 

                          {73}        187,425,731.63  

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

 

                          {74}        23,758,191.33  

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

 

                          {75}        11.25 % 

VI. STATISTICAL DATA

 

                          
                                    Original      Previous      Current  

{76} Principal Balance of the Receivables

 

                  {76}          1,260,396,692.75        223,324,923.50        211,183,922.96  

{77} Weighted average coupon of the Receivables

 

                  {77}          15.52 %       15.37 %       15.38 % 

{78} Weighted average original term of the Receivables

 

                  {78}          71.47        72.05        72.06  

{79} Weighted average remaining term of the Receivables

 

                  {79}          65.04        35.43        34.52  

{80} Number of Receivables

 

                  {80}          65,095        16,763        16,188  

VII. DELINQUENCY

 

                          
                                                                                      Units      Dollars      Percentage  

Receivables with Scheduled Payment Delinquent

 

                     

{81} 31-60 days

 

                  {81}          1,321        19,984,389.31        9.46 % 

{82} 61-90 days

 

                  {82}          509        7,601,492.02        3.60 % 

{83} 91-120 days

 

                  {83}          205        2,968,577.18        1.41 % 

{84} 121 + days delinquent

 

                  {84}          —          —          0.00 % 

{85} Total

 

                  {85}          2,035        30,554,458.51        14.47 % 

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

 

                          {86}        11,485,759.08  

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

 

                          {87}        5.44 % 

{88} Delinquency Trigger

 

                          {88}        24.00 % 

{89} Delinquency Trigger Occurred

 

                          {89}        No  

VIII. REPOSSESSION INVENTORY

 

                          
                                           Units      Dollars  

{90} Beginning of period Repossessed Inventory

 

                       {90}        133        2,235,116.33  

{91} Vehicles Repossessed in current period

 

                       {91}        129        2,142,726.93  

{92} Repossessed vehicles sold in current period

 

                       {92}        74        1,185,449.26  

{93} Repossessed vehicles reinstated in current period

 

                       {93}        38        661,513.05  

{94} Repossessed vehicle adjustment in current period

 

                       {94}        —          —    

{95} End of period Repossessed Inventory

 

                       {95}        150        2,530,880.95  

IX. CUMULATIVE NET LOSS RATIO

 

                          
                                           Units (a)      Dollars (a)  

{96} Receivables becoming Defaulted Receivables during period

 

                       {96}        161        2,319,326.01  

{97} Cram Down Losses occurring during period

 

                       {97}        7        (31,042.24 ) 

{98} Net Liquidation Proceeds collected during period

 

                       {98}        733        1,231,918.31  

{99} Net losses during period

 

                       {99}           1,056,365.46  

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

 

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

{100} Current Period Net Loss Ratio

 

                  {100}          1,056,365.46        217,254,423.23        0.49 % 

{101} Prior Period Net Loss Ratio

 

                  {101}          490,791.80        229,806,229.41        0.21 % 

{102} Second Prior Period Net Loss Ratio

 

                  {102}          933,020.95        242,957,140.14        0.38 % 

{103} Third Prior Period Net Loss Ratio

 

                  {103}          (19,141.38 )       256,763,378.27        -0.01 % 

{104} Rolling 3 prior month average Net Loss Ratio

 

                  {104}                0.20 % 

(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

 

                          

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

 

                          {105}        92,487,844.98  

{106} Net losses during period

 

                          {106}        1,056,365.46  

{107} Other Adjustments

 

                          {107}        (96,727.46 ) 

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

 

                          {108}        93,447,482.98  

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

 

                          {109}        7.41 % 

X. CREDIT RISK RETENTION

 

                          

On the Closing Date, Santander Consumer or another wholly-owned special purpose subsidiary of Santander Consumer retained a portion of the aggregate Percentage Interests of the Certificates (a) in order to satisfy the obligations of Santander Consumer under the SEC’s credit risk retention rules 17 C.F.R. Part 246 (“Regulation RR”) and (b) in order to enable compliance by affected institutional investors with the requirements of (i) Article 405(1) of Regulation (EU) No. 575/2013 of the European Parliament and of the Council of 26 June 2013, as supplemented by Commission Delegated Regulation (EU) No. 625/2014; (ii) Article 51(1) of the Commission Delegated Regulation (EU) No. 231/2013 and (iii) Article 254(2) of the Commission Delegated Regulation (EU No. 2015/35), each as in effect as of the Closing Date, together with any guidance published in relation thereto including any regulatory and/or implementing technical standards in effect as of the Closing Date (collectively, the “EU Retention Rules”). The portion of the Certificates being retained to satisfy the requirements of Regulation RR and the EU Retention Rules is referred to herein as the “Retained Interest.” As of the last day of the period covered by this report the depositor or another wholly-owned special purpose subsidiary of Santander Consumer continues to retain the Retained Interest in accordance with Regulation RR and Santander Consumer continues to hold indirectly the Retained Interest for purposes of the EU Retention Rules.

The depositor and its affiliates pledge retained securities as collateral for loans, repurchase agreements or other financing transactions from time to time. However, Santander Consumer has not transferred or hedged the Retained Interest except as permitted under Regulation RR and the EU Retention Rules.

Santander Consumer has not changed the manner in which it retains the Retained Interest, except in accordance with Regulation RR and the EU Retention Rules.

No assets securitized by Santander Consumer USA Inc. (the “Securitizer”) and held by Santander Drive Auto Receivables Trust 2018-5 were the subject of a demand to repurchase or replace for breach of the representations and warranties during the monthly distribution period from January 1, 2022 to January 31, 2022. Please refer to the Form ABS-15G filed by the Securitizer on January 28, 2022 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/ Mark McCastlain

Name:   Mark McCastlain
Title:   Senior Vice President, Treasury
Date:   February 10, 2022

Santander Drive Auto Receivables Trust (SDART)

Customer Extensions

Collection Period Ending: January 31, 2022

 

 

                                                                                                                            

Transaction Name

      End of period aggregate
Principal  Balance		        Beginning
Number  of
Receivables		        End of period aggregate
Principal Balance  of
Extended Loans		        Number of
Extended Loans		        Extension
Rate  (1)		  

SDART 2018-1

        140,656,641.42          16,812          1,813,785.02          157          1.29 % 

SDART 2018-2

        146,357,469.54          15,246          1,931,393.50          152          1.32 % 

SDART 2018-3

        193,100,749.54          17,164          2,737,073.11          178          1.42 % 

SDART 2018-4

        181,016,763.41          15,116          2,735,024.10          178          1.51 % 

SDART 2018-5

        211,183,922.96          16,763          3,144,495.08          197          1.49 % 

SDART 2019-1

        243,150,864.00          17,661          3,404,381.17          195          1.40 % 

SDART 2019-2

        326,734,849.48          23,530          4,779,152.74          258          1.46 % 

SDART 2019-3

        339,822,656.07          25,234          4,264,282.41          243          1.25 % 

SDART 2020-1

        516,764,785.06          33,066          5,751,655.77          291          1.11 % 

SDART 2020-2

        752,910,390.99          46,377          8,855,314.98          447          1.18 % 

SDART 2020-3

        1,094,148,035.93          62,751          13,759,591.43          629          1.26 % 

SDART 2020-4

        969,315,560.33          51,325          13,368,158.00          585          1.38 % 

SDART 2021-1

        1,344,962,538.40          71,803          18,770,318.57          800          1.40 % 

SDART 2021-2

        1,633,167,066.82          88,664          24,956,787.68          1,066          1.53 % 

SDART 2021-3

        2,193,807,291.93          117,754          34,193,173.13          1,510          1.56 % 

SDART 2021-4

        1,871,994,905.02          85,135          9,853,689.51          419          0.53 % 

 

(1) 

End of period aggregate Principal Balance of Extended Loans as a percentage of End of period aggregate Principal Balance