Santander Drive Auto Receivables LLC

07/15/2024 | Press release | Distributed by Public on 07/15/2024 04:23

Asset Backed Issuer Distribution Report Form 10 D

Santander Drive Auto Receivables Trust 2020-4

Class A-1 0.22356% Asset Backed Notes

Class A-2 0.42% Asset Backed Notes

Class A-3 0.48% Asset Backed Notes

Class B 0.73% Asset Backed Notes

Class C 1.01% Asset Backed Notes

Class D 1.48% Asset Backed Notes

Class E 2.85% 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 2020-4, 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 November 24, 2020. Defined terms have the meanings assigned to them in the Sale and Servicing Agreement or in other Transaction Documents.

Collection Period Beginning:

06/01/2024

Collection Period Ending:

06/30/2024

Previous Payment/Close Date:

06/17/2024

Payment Date

07/15/2024

Days of Interest for Period:

28

Days in Collection Period:

30

Months Seasoned:

44
Original

Purchases

Units Cut-off Date Closing Date Pool Balance

Initial Purchase

76,183 10/31/2020 11/24/2020 1,759,547,956.45

Total

76,183 1,759,547,956.45

I. PRINCIPAL BALANCE CALCULATION

{1} Beginning of period aggregate Principal Balance

{1} 256,569,140.64

{2} Payments Received

{2} 10,857,634.53

{3} Repurchased Receivables

{3} 43,873.19

{4} Defaulted Receivables

{4} 2,027,353.69

{5} Cram Down Losses and Other Principal Adjustments

{5} 2,995.49

{6} Other Receivables adjustments

{6} - 

{7} Total Principal distributable amount

{7} 12,931,856.90

{8} End of period aggregate Principal Balance

{8} 243,637,283.74

{9} Pool Factor

{9} 0.138466

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} 183,600,000.00 464,170,000.00 210,000,000.00 169,800,000.00 256,900,000.00 215,530,000.00 123,180,000.00 1,623,180,000.00

{11} Beginning of period Note Balance

{11} -  -  -  -  -  78,131,892.97 123,180,000.00 201,311,892.97

{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} -  -  -  -  -  11,477,023.00 -  11,477,023.00

{18} Optional Purchase payment

{18} -  -  -  -  -  -  -  - 

{19} End of period Note Balance

{19} -  -  -  -  -  66,654,869.97 123,180,000.00 189,834,869.97

{20} Note Pool Factors

{20} -  -  -  -  -  0.309260 1.000000 0.116952

{21} Principal payment per $1,000

{21} -  -  -  -  -  53.25 -  7.07

III. RECONCILIATION OF COLLECTION ACCOUNT

Available Funds

{22} Principal Payments Received

{22} 10,857,634.53

{23} Net Liquidation Proceeds

{23} 1,105,872.13

{24} Principal on Repurchased Receivables

{24} 43,873.19

{25} Interest on Repurchased Receivables

{25} - 

{26} Interest collected on Receivables

{26} 2,977,744.90

{27} Other amounts received

{27} 7,996.70

{28} Optional Purchase Price

{28} - 

{29} Reserve Account Excess Amount

{29} - 

{30} Reserve Account Draw Amount

{30} - 

{31} Total Available Funds

{31} 14,993,121.45

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}

641,422.85 -  -  641,422.85 {35} 641,422.85

Class A Accrued Note Interest

Class Beginning
Note Balance
Interest Rate Days Days Basis Calculated
Interest

{36}

Class A-1 -  0.22356 % 28 ACT/360 -  {36} - 

{37}

Class A-2 -  0.42 % 30 30 / 360 -  {37} - 

{38}

Class A-3 -  0.48 % 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 -  0.73 % 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 -  1.01 % 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 78,131,892.97 1.48 % 30 30 / 360 96,362.67 {49} 96,362.67

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 123,180,000.00 2.85 % 30 30 / 360 292,552.50 {52} 292,552.50

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} 11,477,023.00

{57} Optional Purchase Amount

{57} - 

{58} Distribution to Residual Interestholder

{58} 2,485,760.43

{59} Total Distribution Amount

{59} 14,993,121.45

IV. RECONCILIATION OF RESERVE ACCOUNT

{60} Beginning of period Reserve Account balance

{60} 35,190,959.13

{61} Deposit to Reserve Account

{61} - 

{62} Release from Reserve Account

{62} - 

{63} End of period Reserve Account balance

{63} 35,190,959.13

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

{64} 35,190,959.13

{65} Change in Reserve Account balance from prior period

{65} - 

V. OVERCOLLATERALIZATION

{66} Targeted Overcollateralization equal to the sum of:

{66} 53,802,413.77

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

{67} NA

{68} (a) Following the Class A-2 Notes having been paid in full, 11.25% of the Principal Balance of the Receivables at the end of the Collection Period and

{68} 27,409,194.42

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

{69} 26,393,219.35

{70} End of period Principal Balance of the Receivables

{70} 243,637,283.74

{71} End of period Note Balance

{71} 189,834,869.97

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

{72} 53,802,413.77

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

{73} 22.08 %

VI. STATISTICAL DATA

Original Previous Current

{74} Principal Balance of the Receivables

{74} 1,759,547,956.45 256,569,140.64 243,637,283.74

{75} Weighted average coupon of the Receivables

{75} 14.84 % 14.46 % 14.46 %

{76} Weighted average original term of the Receivables

{76} 70.91 71.88 71.91

{77} Weighted average remaining term of the Receivables

{77} 69.07 29.89 28.99

{78} Number of Receivables

{78} 76,183 21,752.00 21,200

VII. DELINQUENCY

Units Dollars Percentage

Receivables with Scheduled Payment Delinquent

{79} 31-60 days

{79} 2,185 30,191,733.26 12.39 %

{80} 61-90 days

{80} 838 11,901,728.25 4.89 %

{81} 91-120 days

{81} 243 3,192,740.95 1.31 %

{82} 121 + days delinquent

{82} -  -  0.00 %

{83} Total

{83} 3,266 45,286,202.46 18.59 %

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

{84} 16,552,516.15

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

{85} 6.79 %

{86} Delinquency Trigger

{86} 24.00 %

{87} Delinquency Trigger Occurred

{87} No

VIII. REPOSSESSION INVENTORY

Units Dollars

{88} Beginning of period Repossessed Inventory

{88} 172 2,738,278.15

{89} Vehicles Repossessed in current period

{89} 153 2,503,677.29

{90} Repossessed vehicles sold in current period

{90} 99 1,515,701.64

{91} Repossessed vehicles reinstated in current period

{91} 24 322,804.54

{92} Repossessed vehicle adjustment in current period

{92} -  (2,976.30 )

{93} End of period Repossessed Inventory

{93} 202 3,400,472.96

IX. CUMULATIVE NET LOSS RATIO

Units (a) Dollars (a)

{94} Receivables becoming Defaulted Receivables during period

{94} 144 2,027,353.69

{95} Cram Down Losses occurring during period

{95} 2 2,995.49

{96} Net Liquidation Proceeds collected during period

{96} 744 1,105,872.13

{97} Net losses during period

{97} 924,477.05

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

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

{98} Current Period Net Loss Ratio

{98} 924,477.05 250,103,212.19 0.37 %

{99} Prior Period Net Loss Ratio

{99} 557,155.05 263,667,710.55 0.21 %

{100} Second Prior Period Net Loss Ratio

{100} 38,942.80 277,564,461.27 0.01 %

{101} Third Prior Period Net Loss Ratio

{101} 369,031.50 291,795,499.55 0.13 %

{102} Rolling 3 prior month average Net Loss Ratio

{102} 0.12 %

(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

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

{103} 80,309,773.77

{104} Net losses during period

{104} 924,477.05

{105} Other Adjustments

{105} - 

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

{106} 81,234,250.82

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

{107} 4.62 %

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: July 10, 2024

Santander Drive Auto Receivables Trust (SDART)

Customer Extensions

Collection Period Ending: June 30, 2024

Beginning End of period aggregate
End of period aggregate Number of Principal Balance of Number of Extension

Transaction Name

Principal Balance Receivables Extended Loans Extended Loans Rate (1)

SDART 2020-2

167,281,405.84 19,707 1,888,706.06 166 1.13 %

SDART 2020-3

264,837,004.16 27,047 3,419,983.01 262 1.29 %

SDART 2020-4

243,637,283.74 21,752 3,594,062.72 246 1.48 %

SDART 2021-1

344,670,858.17 29,571 4,856,468.87 329 1.41 %

SDART 2021-2

441,451,266.83 35,495 7,007,193.05 429 1.59 %

SDART 2021-3

587,584,285.38 44,112 8,902,268.79 532 1.52 %

SDART 2021-4

539,486,001.84 33,713 8,340,536.42 434 1.55 %

SDART 2022-1

562,971,728.43 33,099 8,888,062.52 427 1.58 %

SDART 2022-2

720,548,340.53 39,779 12,916,529.20 586 1.79 %

SDART 2022-3

621,570,904.09 36,082 10,864,284.13 521 1.75 %

SDART 2022-4

811,705,163.00 42,345 15,584,168.45 683 1.92 %

SDART 2022-5

964,018,125.10 48,991 16,126,655.24 701 1.67 %

SDART 2022-6

983,818,133.58 46,343 17,901,459.54 718 1.82 %

SDART 2022-7

505,427,280.84 27,176 9,117,501.97 390 1.80 %

SDART 2023-1

724,075,242.17 39,689 11,255,388.88 515 1.55 %

SDART 2023-2

972,737,931.92 49,001 19,692,955.31 796 2.02 %

SDART 2023-3

1,192,934,819.77 54,359 30,311,135.27 1,132 2.54 %

SDART 2023-4

1,019,288,558.40 42,195 30,048,196.19 1,047 2.95 %

SDART 2023-5

1,058,613,013.13 46,890 22,493,957.46 823 2.12 %

SDART 2023-6

875,445,682.81 41,105 5,741,556.44 229 0.66 %

SDART 2024-1

1,367,828,150.61 65,022 7,051,134.44 326 0.52 %

SDART 2024-2

1,670,544,229.47 69,751 3,070,402.45 156 0.18 %

SDART 2024-3

1,926,673,605.52 79,860 2,711,935.77 136 0.14 %
(1)

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