Hyundai Auto Receivables Trust 2021-A

01/23/2025 | Press release | Distributed by Public on 01/23/2025 10:58

Asset-Backed Issuer Distribution Report (Form 10-D)

Hyundai Auto Receivables Trust 2021-A
Monthly Servicing Report
Collection Period December 2024
Distribution Date 01/15/25
Transaction Month 45
30/360 Days 30
Actual/360 Days 30
I. ORIGINAL DEAL PARAMETERS
Cut off Date: March 15, 2021
Closing Date: April 28, 2021
Dollars Units WAC WARM
Original Pool Balance: $ 1,352,165,787.16 57,550 3.40 % 58.27
Original Adj. Pool Balance: $ 1,320,711,895.23
Amount % of Pool Note Rate Final Payment Date
Class A-1 Notes Fixed $ 257,000,000.00 19.007 % 0.12622 % May 16, 2022
Class A-2 Notes Fixed $ 421,100,000.00 31.143 % 0.23000 % February 15, 2024
Class A-3 Notes Fixed $ 421,100,000.00 31.143 % 0.38000 % September 15, 2025
Class A-4 Notes Fixed $ 125,090,000.00 9.251 % 0.62000 % May 17, 2027
Class B Notes Fixed $ 23,780,000.00 1.759 % 1.09000 % May 17, 2027
Class C Notes Fixed $ 39,620,000.00 2.930 % 1.33000 % November 15, 2027
Total Securities $ 1,287,690,000.00 95.232 %
Overcollateralization $ 33,021,895.23 2.442 %
YSOA $ 31,453,891.93 2.326 %
Total Original Pool Balance $ 1,352,165,787.16 100.00 %
II. POOL BALANCE AND PORTFOLIO INFORMATION
Beginning of Period Ending of Period Change
Balance Note Factor Balance Note Factor
Class A-1 Notes $ - - $ - - $ -
Class A-2 Notes $ - - $ - - $ -
Class A-3 Notes $ - - $ - - $ -
Class A-4 Notes $ 47,323,671.60 0.3783170 $ 34,068,944.59 0.2723555 $ 13,254,727.01
Class B Notes $ 23,780,000.00 1.0000000 $ 23,780,000.00 1.0000000 $ -
Class C Notes $ 39,620,000.00 1.0000000 $ 39,620,000.00 1.0000000 $ -
Total Securities $ 110,723,671.60 0.0859863 $ 97,468,944.59 0.0756929 $ 13,254,727.01
Weighted Avg. Coupon (WAC) 3.58 % 3.62 %
Weighted Avg. Remaining Maturity (WARM) 18.36 17.67
Pool Receivables Balance $ 152,140,730.29 $ 138,669,764.83
Remaining Number of Receivables 24,385 23,143
Adjusted Pool Balance $ 150,345,028.46 $ 137,090,301.45
III. COLLECTIONS
Principal:
Principal Collections $ 13,283,657.86
Repurchased Contract Proceeds Related to Principal $ -
Recoveries/Liquidation Proceeds $ 209,817.54
Total Principal Collections $ 13,493,475.40
Interest:
Interest Collections $ 455,223.38
Late Fees & Other Charges $ 44,383.89
Interest on Repurchase Principal $ -
Total Interest Collections $ 499,607.27
Collection Account Interest $ 49,804.94
Reserve Account Interest $ 12,419.04
Servicer Advances $ -
Total Collections $ 14,055,306.65
2021A Report 1 of 4
Hyundai Auto Receivables Trust 2021-A
Monthly Servicing Report
Collection Period December 2024
Distribution Date 01/15/25
Transaction Month 45
30/360 Days 30
Actual/360 Days 30
IV. DISTRIBUTIONS
Total Collections $ 14,055,306.65
Reserve Account Release $ -
Reserve Account Draw $ -
Total Available for Distribution $ 14,055,306.65
Amount Due Interest Pymt Due but unpaid from prior periods Amount Paid
1. Servicing Fee @1.00%:
Servicing Fee Due 1.00 % $ 126,783.94 $ - $ 126,783.94 126,783.94
Collection Account Interest $ 49,804.94
Late Fees & Other Charges $ 44,383.89
Total due to Servicer $ 220,972.77
2. Class A Noteholders Interest:
Class A-1 Notes $ - $ -
Class A-2 Notes $ - $ -
Class A-3 Notes $ - $ -
Class A-4 Notes $ 24,450.56 $ 24,450.56
Total Class A interest: $ 24,450.56 $ 24,450.56 24,450.56
3. First Priority Principal Distribution: $ - $ - 0.00
4. Class B Noteholders Interest: $ 21,600.17 $ 21,600.17 21,600.17
5. Second Priority Principal Distribution: $ - $ - 0.00
6. Class C Noteholders Interest: $ 43,912.17 $ 43,912.17 43,912.17
Available Funds Remaining: $ 13,744,370.98
7. Regular Principal Distribution Amount: 13,254,727.01
Distributable Amount Paid Amount
Class A-1 Notes $ -
Class A-2 Notes $ -
Class A-3 Notes $ -
Class A-4 Notes $ 13,254,727.01
Class A Notes Total: $ 13,254,727.01 $ 13,254,727.01
Class B Notes Total: $ - $ -
Class C Notes Total: $ - $ -
Total Noteholders Principal $ 13,254,727.01 $ 13,254,727.01
8. Required Deposit to Reserve Account 0.00
9. Trustee Expenses and Asset Representations Reviewer Expenses 0.00
10. Remaining Available Collections Released to Certificateholder 489,643.97
V. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)
Beginning Period Required Amount $ 1,795,701.83
Beginning Period Amount $ 1,795,701.83
Current Period Amortization $ 216,238.45
Ending Period Required Amount $ 1,579,463.38
Ending Period Amount $ 1,579,463.38
Next Distribution Date Required Amount $ 1,381,563.88
2021A Report 2 of 4
Hyundai Auto Receivables Trust 2021-A
Monthly Servicing Report
Collection Period December 2024
Distribution Date 01/15/25
Transaction Month 45
30/360 Days 30
Actual/360 Days 30
VI. RESERVE ACCOUNT
Reserve Percentage of Initial Adjusted Pool Balance 0.25 %
Beginning Period Required Amount $ 3,301,779.74
Beginning Period Amount $ 3,301,779.74
Current Period Release to Collection Account $ -
Current Period Deposit $ -
Current Period Release to Depositor $ -
Ending Period Required Amount (0.25% of APB of cut-off date) $ 3,301,779.74
Ending Period Amount $ 3,301,779.74
VII. OVERCOLLATERALIZATION
Overcollateralization Target 3.00 %
Overcollateralization Floor 3.00 %
Beginning Ending Target
Overcollateralization Amount $ 39,621,356.86 $ 39,621,356.86 $ 39,621,356.86
Overcollateralization as a % of Original Adjusted Pool 3.00 % 3.00 % 3.00 %
Overcollateralization as a % of Current Adjusted Pool 26.35 % 28.90 % 28.90 %
VIII. DELINQUENCY AND NET LOSS ACTIVITY
Delinquent Receivables Units Percent Units Dollars Percent Amount
Current 97.90 % 22,658 96.62 % $ 133,978,340.28
30 - 60 Days 1.58 % 366 2.58 % $ 3,577,974.45
61 - 90 Days 0.43 % 100 0.66 % $ 909,851.51
91-120 Days 0.08 % 19 0.15 % $ 203,598.59
121 + Days 0.00 % 0 0.00 % $ -
Total 23,143 $ 138,669,764.83
Delinquent Receivables 30+ Days Past Due
Current Period 2.10 % 485 3.38 % $ 4,691,424.55
1st Preceding Collection Period 2.01 % 489 3.26 % $ 4,953,529.54
2nd Preceding Collection Period 1.81 % 461 2.92 % $ 4,858,737.22
3rd Preceding Collection Period 1.82 % 480 2.90 % $ 5,259,575.66
Four-Month Average 1.93 % 3.12 %
Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance 0.80 %
Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N) No
Repossession in Current Period 16 $ 218,123.91
Repossession Inventory 36 $ 471,490.93
Current Charge-Offs
Gross Principal of Charge-Offs $ 187,307.60
Recoveries $ (209,817.54 )
Net Loss $ (22,509.94 )
Ratio of Current Net Loss to Beginning Pool Balance (annualized) -0.18 %
Average Pool Balance for Current Period $ 145,405,247.56
Ratio of Current Net Loss to Average Pool Balance (annualized)
Current Period -0.19 %
1st Preceding Collection Period 0.80 %
2nd Preceding Collection Period -0.55 %
3rd Preceding Collection Period 0.16 %
Four-Month Average 0.06 %
Cumulative Charge-Offs Change in units from prior period Cumulative Units Cumulative Amount
Gross Principal of Charge-Offs 20 1,399 $ 21,567,440.60
Recoveries 25 1,136 $ (12,593,721.23 )
Net Loss $ 8,973,719.37
Cumulative Net Loss as a % of Initial Pool Balance 0.66 %
Net Loss for Receivables that have experienced a Net Loss * 11 1,090 $ 9,028,591.54
Average Net Loss for Receivables that have experienced a Net Loss $ 8,283.11
Principal Balance of Extensions $ 947,761.57
Number of Extensions 97
* Excludes receivables with recovered amounts equal to or in excess of principal charge-offs due to the recovery of assessments, such as interest and fees.
2021A Report 3 of 4
Hyundai Auto Receivables Trust 2021-A
Monthly Servicing Report
Collection Period December 2024
Distribution Date 01/15/25
Transaction Month 45
30/360 Days 30
Actual/360 Days 30
IX. CREDIT RISK RETENTION INFORMATION
There were no material changes in the retained interest in the transaction.
2021A Report 4 of 4