EX-99.1 2 d701331dex991.htm EX-99.1 EX-99.1

EXHIBIT 99.1

Santander Drive Auto Receivables Trust 2019-1

Class A-1 2.72404% Asset Backed Notes

Class A-2-A 2.91% Asset Backed Notes

Class A-2-B LIBOR + 0.27% Asset Backed Notes

Class A-3 3.00% Asset Backed Notes

Class B 3.21% Asset Backed Notes

Class C 3.42% Asset Backed Notes

Class D 3.65% Asset Backed Notes

Class E 0.00% 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 2019-1, 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 February 20, 2019. 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/Close Date:

        03/15/2019  

Payment Date

        04/15/2019  

Days of Interest for Period:

        31  

Days in Collection Period:

        31  

Months Seasoned:

        2  

 

                                                                                                   
                                  Original  

Purchases

      Units        Cut-off Date        Closing Date        Pool Balance  

Initial Purchase

        53,866          01/31/2019          02/20/2019          1,113,309,233.22  

Total

        53,866                    1,113,309,233.22  

 

                                                                                                                                                                                                                                                                                                           

I. PRINCIPAL BALANCE CALCULATION

 

                            

{1} Beginning of period aggregate Principal Balance

 

                            {1}        1,092,714,261.74  

{2} Payments Received

 

                       {2}          24,462,498.99     

{3} Repurchased Receivables

 

                       {3}          322,511.08     

{4} Defaulted Receivables

 

                       {4}          242,722.98     

{5} Cram Down Losses and Other Principal Adjustments

 

                       {5}          1,941.99     

{6} Other Receivables adjustments

 

                       {6}          —       

{7} Total Principal distributable amount

 

                            {7}        25,029,675.04  

{8} End of period aggregate Principal Balance

 

                            {8}        1,067,684,586.70  

{9} Pool Factor

 

                            {9}        0.959019  

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}        172,500,000.00          156,100,000.00          75,000,000.00          133,570,000.00          121,350,000.00          149,740,000.00          133,590,000.00          101,870,000.00        1,043,720,000.00  

{11} Beginning of period Note Balance

 

        {11}        143,072,222.08          156,100,000.00          75,000,000.00          133,570,000.00          121,350,000.00          149,740,000.00          133,590,000.00          101,870,000.00        1,014,292,222.08  

{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}        33,632,151.20          —            —            —            —            —            —            —          33,632,151.20  

{18} Optional Purchase payment

 

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

{19} End of period Note Balance

 

        {19}        109,440,070.88          156,100,000.00          75,000,000.00          133,570,000.00          121,350,000.00          149,740,000.00          133,590,000.00          101,870,000.00        980,660,070.88  

{20} Note Pool Factors

 

        {20}        0.634435          1.000000          1.000000          1.000000          1.000000          1.000000          1.000000          1.000000        0.939582  

{21} Principal payment per $1,000

 

        {21}        194.97          —            —            —            —            —            —            —          32.22  

III. RECONCILIATION OF COLLECTION ACCOUNT

 

                            

Available Funds

 

                            

{22} Principal Payments Received

 

                       {22}          24,462,498.99     

{23} Net Liquidation Proceeds

 

                       {23}          146,159.10     

{24} Principal on Repurchased Receivables

 

                       {24}          322,511.08     

{25} Interest on Repurchased Receivables

 

                       {25}          11,286.06     

{26} Interest collected on Receivables

 

                       {26}          13,801,264.67     

{27} Other amounts received

 

                       {27}          8,841.97     

{28} Optional Purchase Price

 

                       {28}          —       

{29} Reserve Account Excess Amount

 

                       {29}          —       

{30} Reserve Account Draw Amount

 

                       {30}          —       

{31} Total Available Funds

 

                            {31}        38,752,561.87  

Distributions

 

                            

{32} Indenture Trustee Fee

 

                       {32}          —       

{33} Owner Trustee Fee

 

                       {33}          —       

{34} Asset Representations Reviewer Fee

 

                       {34}          5,000.00     

Servicing Fee

 

                            
       Calculated
Fee		        Carryover
Shortfall		        Change from
prior period		      Total                                                                        

{35}

        2,731,785.65          —            —          2,731,785.65                                   {35}          2,731,785.65     

Class A Accrued Note Interest

 

                            
       Class        Beginning
Note Balance		        Interest Rate      Days        Days Basis        Calculated
Interest		                                                      

{36}

        Class A-1          143,072,222.08          2.72404 %       31          Actual          335,604.67                         {36}          335,604.67     

{37}

        Class A-2-A          156,100,000.00          2.91 %       30          30 / 360          378,542.50                         {37}          378,542.50     

{38}

        Class A-2-B          75,000,000.00          2.75375 %       31          Actual          177,846.35                         {38}          177,846.35     

{39}

        Class A-3          133,570,000.00          3.00 %       30          30 / 360          333,925.00                         {39}          333,925.00     

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          121,350,000.00          3.21 %       30          30 / 360          324,611.25                         {45}          324,611.25     

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          149,740,000.00          3.42 %       30          30 / 360          426,759.00                         {48}          426,759.00     

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        133,590,000.00          3.65 %       30        30 / 360          406,336.25                         {51}        406,336.25    

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)      Prior Period
Interest Rate		      Days        Days Basis        Calculated
Interest		                                          

{54} 

      Class E        101,870,000.00          0.00 %       0.00 %       30          30 / 360          —                      {54}        —      

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}        33,632,151.20    

{59} Optional Purchase Amount

 

                       {59}        —      

{60} Distribution to Residual Interestholder

 

                       {60}        —      

{61} Total Distribution Amount

 

                          {61}       38,752,561.87  

Footnote

 

  
(1) Interest on the Class E notes will accrue at 0.00% through and including the interest accrual period for the twentieth payment date following the closing date. For each interest accrual period following the interest accrual period for such twentieth payment date, (i) if on the twentieth payment date the targeted overcollateralization amount has been reached, interest on the Class E notes will accrue at 4.52%, or (ii) if on the twentieth 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}          11,133,092.33            

{63} Deposit to Reserve Account

 

        {63}          —              

{64} Release from Reserve Account

 

        {64}          —              

{65} End of period Reserve Account balance

 

                     {65}       11,133,092.33  

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

 

                     {66}       11,133,092.33  

{67} Change in Reserve Account balance from prior period

 

                     {67}       —    

V. OVERCOLLATERALIZATION

 

                    

{68} Targeted Overcollateralization (greater of)

 

                     {68}       130,791,361.87  

{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}       130,791,361.87  

{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}       120,114,516.00  

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

 

                     {71}       16,699,638.50  

{72} End of period Principal Balance of the Receivables

 

                     {72}       1,067,684,586.70  

{73} End of period Note Balance

 

                     {73}       980,660,070.88  

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

 

                     {74}       87,024,515.82  

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

 

                     {75}       8.15 %  

VI. STATISTICAL DATA

 

                    
                           Original      Previous     Current  

{76} Principal Balance of the Receivables

 

             {76}          1,113,309,233.22        1,092,714,261.74       1,067,684,586.70  

{77} Weighted average coupon of the Receivables

 

             {77}          15.20 %       15.24 %      15.27 % 

{78} Weighted average original term of the Receivables

 

             {78}          71.45        71.47       71.49  

{79} Weighted average remaining term of the Receivables

 

             {79}          67.50        66.82       66.04  

{80} Number of Receivables

 

             {80}          53,866        53,300       52,593  

VII. DELINQUENCY

 

                    
                 Units        Dollars       Percentage  

Receivables with Scheduled Payment Delinquent

 

                    

{81} 31-60 days

 

             {81}          1,346        26,311,753.87       2.46 % 

{82} 61-90 days

 

             {82}          209        4,095,484.93       0.38 % 

{83} 91-120 days

 

             {83}          2        37,470.66       0.00 % 

{84} 121 + days delinquent

 

             {84}          —          —         0.00 % 

{85} Total

 

             {85}          1,557        30,444,709.46       2.85 % 

{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}       5,434,704.59  

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

 

                     {87}       0.51 % 

{88} Delinquency Trigger

 

                     {88}       24.00 % 

{89} Delinquency Trigger Occurred

 

                     {89}       No  

VIII. REPOSSESSION INVENTORY

 

                    
                                  Units     Dollars  

{90} Beginning of period Repossessed Inventory

 

                  {90}        29       725,616.39  

{91} Vehicles Repossessed in current period

 

                  {91}        80       1,726,112.86  

{92} Repossessed vehicles sold in current period

 

                  {92}        9       242,722.98  

{93} Repossessed vehicles reinstated in current period

 

                  {93}        —         —    

{94} Repossessed vehicle adjustment in current period

 

                  {94}        (11 )      (232,049.59 ) 

{95} End of period Repossessed Inventory

 

                  {95}        89       1,976,956.68  

                                                                                                   

IX. CUMULATIVE NET LOSS RATIO

                   
                         Units (a)        Dollars (a)  

{96} Receivables becoming Defaulted Receivables during period

            {96}          9          242,722.98  

{97} Cram Down Losses occurring during period

            {97}          8          1,941.99  

{98} Net Liquidation Proceeds collected during period

            {98}          75          146,159.10  

{99} Net losses during period

            {99}               98,505.87  

(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}          98,505.87          1,080,199,424.22          0.01 % 

{101} Prior Period Net Loss Ratio

        {101}          17,525.62          1,103,011,747.48          0.00 % 

{102} Second Prior Period Net Loss Ratio

        {102}          n/a          n/a          n/a  

{103} Third Prior Period Net Loss Ratio

        {103}          n/a          n/a          n/a  

{104} Rolling 3 prior month average Net Loss Ratio

        {104}                    n/a  

(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}          17,525.62  

{106} Net losses during period

                 {106}          98,505.87  

{107} Other Adjustments

                 {107}          —    

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

                 {108}          116,031.49  

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

                 {109}          0.01 %  

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 requirements of 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 certain provisions of Articles 5 and 6 of Regulation (EU) 2017/2402 of December 12, 2017, together with any guidance published and regulatory technical and implementing standards adopted in relation thereto (collectively, the “EU Due Diligence and Retention Rules”), each as in effect and applicable on the Closing Date. The portion of the Certificates being retained to satisfy the requirements of Regulation RR and the EU Due Diligence and 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 Due Diligence and 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 those EU Due Diligence and Retention Rules.

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

There was no material change in Santander Consumer’s, or an affiliate of Santander Consumer’s, interest in any securities issued by the issuer resulting from the purchase, sale or other acquisition or disposition of securities between the Closing Date and the last day of the period covered by this report.

No assets securitized by Santander Consumer USA Inc. (the “Securitizer”) and held by Santander Drive Auto Receivables Trust 2019-1 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