Santander Drive Auto Receivables LLC

12/16/2024 | Press release | Distributed by Public on 12/16/2024 05:40

Asset Backed Issuer Distribution Report (Form 10 D)

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:

11/01/2024

Collection Period Ending:

11/30/2024

Previous Payment/Close Date:

11/15/2024

Payment Date

12/16/2024

Days of Interest for Period:

31

Days in Collection Period:

30

Months Seasoned:

38
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} 446,560,508.30

{2} Payments Received

{2} 14,784,871.82

{3} Repurchased Receivables

{3} - 

{4} Defaulted Receivables

{4} 4,952,525.63

{5} Cram Down Losses and Other Principal Adjustments

{5} (182,144.43 )

{6} Other Receivables adjustments

{6} - 

{7} Total Principal distributable amount

{7} 19,555,253.02

{8} End of period aggregate Principal Balance

{8} 427,005,255.28

{9} Pool Factor

{9} 0.203437

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} -  -  -  -  -  237,007,276.26 131,180,000.00 368,187,276.26

{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} -  -  -  -  -  17,501,951.45 -  17,501,951.45

{18} Optional Purchase payment

{18} -  -  -  -  -  -  -  - 

{19} End of period Note Balance

{19} -  -  -  -  -  219,505,324.81 131,180,000.00 350,685,324.81

{20} Note Pool Factors

{20} -  -  -  -  -  0.909377 1.000000 0.178691

{21} Principal payment per $1,000

{21} -  -  -  -  -  72.51 -  8.92

III. RECONCILIATION OF COLLECTION ACCOUNT

Available Funds

{22} Principal Payments Received

{22} 14,784,871.82

{23} Net Liquidation Proceeds

{23} 2,954,853.08

{24} Principal on Repurchased Receivables

{24} - 

{25} Interest on Repurchased Receivables

{25} - 

{26} Interest collected on Receivables

{26} 4,968,484.14

{27} Other amounts received

{27} 21,155.18

{28} Optional Purchase Price

{28} - 

{29} Reserve Account Excess Amount

{29} - 

{30} Reserve Account Draw Amount

{30} - 

{31} Total Available Funds

{31} 22,729,364.22

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}

1,116,401.27 -  -  1,116,401.27 {35} 1,116,401.27

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 237,007,276.26 1.67 % 30 30 / 360 329,835.13 {49} 329,835.13

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} 17,501,951.45

{57} Optional Purchase Amount

{57} - 

{58} Distribution to Residual Interestholder

{58} 3,340,630.20

{59} Total Distribution Amount

{59} 22,729,364.22

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} 76,319,930.47

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

{67} 44,835,551.80

{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} 427,005,255.28

{70} End of period Note Balance

{70} 350,685,324.81

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

{71} 76,319,930.47

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

{72} 17.87 %

VI. STATISTICAL DATA

Original Previous Current

{73} Principal Balance of the Receivables

{73} 2,098,958,577.81 446,560,508.30 427,005,255.28

{74} Weighted average coupon of the Receivables

{74} 14.58 % 13.85 % 13.86 %

{75} Weighted average original term of the Receivables

{75} 71.25 71.73 71.75

{76} Weighted average remaining term of the Receivables

{76} 66.74 34.59 33.70

{77} Number of Receivables

{77} 89,465 29,433 28,747

VII. DELINQUENCY

Units Dollars Percentage

Receivables with Scheduled Payment Delinquent

{78} 31-60 days

{78} 3,272 54,630,020.93 12.79 %

{79} 61-90 days

{79} 1,497 24,898,097.95 5.83 %

{80} 91-120 days

{80} 513 8,454,392.07 1.98 %

{81} 121 + days delinquent

{81} -  -  0.00 %

{82} Total

{82} 5,282 87,982,510.95 20.60 %

{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} 36,074,819.42

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

{84} 8.45 %

{85} Delinquency Trigger

{85} 24.00 %

{86} Delinquency Trigger Occurred

{86} No

VIII. REPOSSESSION INVENTORY

Units Dollars

{87} Beginning of period Repossessed Inventory

{87} 414 8,110,606.20

{88} Vehicles Repossessed in current period

{88} 253 4,681,739.79

{89} Repossessed vehicles sold in current period

{89} 263 5,064,969.16

{90} Repossessed vehicles reinstated in current period

{90} 47 784,361.86

{91} Repossessed vehicle adjustment in current period

{91} -  (1,416.95 )

{92} End of period Repossessed Inventory

{92} 357 6,941,598.02

IX. CUMULATIVE NET LOSS RATIO

Units (a) Dollars (a)

{93} Receivables becoming Defaulted Receivables during period

{93} 297 4,952,525.63

{94} Cram Down Losses occurring during period

{94} 26 (182,144.43 )

{95} Net Liquidation Proceeds collected during period

{95} 1,310 2,954,853.08

{96} Net losses during period

{96} 1,815,528.12

(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} 1,815,528.12 436,782,881.79 0.42 %

{98} Prior Period Net Loss Ratio

{98} 2,670,392.93 458,047,621.29 0.58 %

{99} Second Prior Period Net Loss Ratio

{99} 2,427,993.74 480,699,331.58 0.51 %

{100} Third Prior Period Net Loss Ratio

{100} 2,191,232.62 503,408,399.75 0.44 %

{101} Rolling 3 prior month average Net Loss Ratio

{101} 0.51 %

(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} 162,924,800.64

{103} Net losses during period

{103} 1,815,528.12

{104} Other Adjustments

{104} - 

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

{105} 164,740,328.76

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

{106} 7.85 %

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/ Corey Henry

Name: Corey Henry
Title: Senior Vice President, Treasury
Date: December 12, 2024

Santander Drive Auto Receivables Trust (SDART)

Customer Extensions

Collection Period Ending: November 30, 2024

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 2020-4

184,087,698.67 18,968 3,405,542.94 262 1.85 %

SDART 2021-1

260,878,752.03 25,888 4,931,305.47 384 1.89 %

SDART 2021-2

340,066,799.07 31,135 7,213,339.01 501 2.12 %

SDART 2021-3

457,247,519.07 38,513 9,045,855.21 591 1.98 %

SDART 2021-4

427,005,255.28 29,433 9,605,465.53 521 2.25 %

SDART 2022-1

446,677,506.41 28,680 10,014,231.22 507 2.24 %

SDART 2022-2

578,078,633.74 34,920 13,102,706.10 658 2.27 %

SDART 2022-3

496,126,569.51 30,988 11,618,361.04 603 2.34 %

SDART 2022-4

657,719,585.27 36,750 15,765,465.11 728 2.40 %

SDART 2022-5

781,620,454.88 42,483 19,188,334.44 856 2.45 %

SDART 2022-6

804,603,462.17 40,856 19,366,876.97 821 2.41 %

SDART 2022-7

409,013,345.02 21,713 9,917,391.13 422 2.42 %

SDART 2023-1

588,498,275.88 31,479 15,533,257.34 642 2.64 %

SDART 2023-2

801,705,847.62 41,547 16,268,486.75 692 2.03 %

SDART 2023-3

992,624,038.68 47,236 20,536,762.55 824 2.07 %

SDART 2023-4

847,562,005.34 36,772 18,362,958.70 695 2.17 %

SDART 2023-5

884,105,583.01 40,969 20,678,618.60 787 2.34 %

SDART 2023-6

723,897,873.36 35,465 18,825,017.32 725 2.60 %

SDART 2024-1

1,135,792,602.35 56,523 33,913,337.82 1,365 2.99 %

SDART 2024-2

1,425,041,733.72 62,992 22,066,327.73 849 1.55 %

SDART 2024-3

1,690,140,350.64 74,236 13,298,232.02 556 0.79 %

SDART 2024-4

1,823,341,784.96 84,741 7,390,095.51 328 0.41 %

SDART 2024-5

1,791,289,322.47 90,230 10,728,465.88 573 0.60 %
(1)

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