Close

Form 10-D Hyundai Auto Receivables For: Aug 31

September 24, 2021 12:04 PM EDT

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-D

 

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

For the monthly distribution period from

August 1, 2021 to August 31, 2021

 

Commission File Number of issuing entity: 333-229037-08

Central Index Key Number of issuing entity: 0001869889

 

HYUNDAI AUTO RECEIVABLES TRUST 2021-B

(Exact name of issuing entity as specified in its charter)

 

Commission File Number of depositor: 333-229037

Central Index Key Number of depositor: 0001260125

 

HYUNDAI ABS FUNDING, LLC

(Exact name of depositor as specified in its charter)

 

Central Index Key Number of sponsor: 0001541028

 

HYUNDAI CAPITAL AMERICA

(Exact name of sponsor as specified in its charter)

 

Charley Changmin Yoon

(949) 732-2825

(Name and telephone number, including area code, of the person to contact in connection with this filing)

 

Delaware

(State or other jurisdiction of incorporation or organization of the issuing entity)

 

33-0978453

(I.R.S. Employer Identification No. of the depositor)

 

3161 MICHELSON DRIVE, SUITE 1900

IRVINE, CALIFORNIA 92612

(Address of principal executive offices of the issuing entity)

 

(949) 732-2697

(Telephone number, including area code)

 

N/A

(Former name, former address, if changed since last report)

 

Registered/reporting pursuant to (check one)

 

Title of class Section 12(b) Section 12(g) Section 15(d) Name of Exchange
(If Section 12(b))
Asset Backed Notes, Class A-1   ¨   ¨  x    
Asset Backed Notes, Class A-2   ¨   ¨  x  
Asset Backed Notes, Class A-3   ¨   ¨  x  
Asset Backed Notes, Class A-4   ¨   ¨  x  
Asset Backed Notes, Class B   ¨   ¨  x  
Asset Backed Notes, Class C   ¨   ¨  x  

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

 

 

 

 

 

 

PART I – DISTRIBUTION INFORMATION

 

Item 1. Distribution and Pool Performance Information.

 

Distribution and pool performance information with respect to the receivables that comprise the assets of Hyundai Auto Receivables Trust 2021-B (the “Issuing Entity”) is set forth in the Monthly Servicer’s Report attached as Exhibit 99.1.

 

No assets securitized by Hyundai Capital America (the “Securitizer”) and held by Hyundai Auto Receivables Trust 2021-B were the subject of a demand to repurchase or replace for breach of the representations and warranties during the distribution period from August 1, 2021 to August 31, 2021. Please refer to the Form ABS-15G filed by the Securitizer on February 10, 2021 for additional information.  The CIK number of the Securitizer is 0001541028.

 

Item 1A. Asset-Level Information.

 

The asset-level information with respect to the receivables that comprise the assets of the Issuing Entity is set forth in Exhibit 102 to the Form ABS-EE filed by the Issuing Entity on September 23, 2021 (the “Form ABS-EE”) and is incorporated by reference into this report on Form 10-D. The additional asset-level information or explanatory language for the receivables that comprise the assets of the Issuing Entity is set forth in Exhibit 103 to the Form ABS-EE and is also incorporated by reference into this report on Form 10-D.

 

PART II – OTHER INFORMATION

 

Item 10. Exhibits.

 

99.1Monthly Servicer’s Report for the period from August 1, 2021 to August 31, 2021.

 

102Asset Data File (incorporated by reference to Exhibit 102 to the Form ABS-EE filed by the Issuing Entity on September 23, 2021)

 

103Asset Related Document (incorporated by reference to Exhibit 103 to the Form ABS-EE filed by the Issuing Entity on September 23, 2021)

 

2

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Dated: September 24, 2021 HYUNDAI ABS FUNDING, LLC (Depositor)
   
   
  By: /s/ Charley Changmin Yoon
    Name: Charley Changmin Yoon
    Title: President and Secretary

 

S-1

 

 

Exhibit 99.1

 

Hyundai Auto Receivables Trust 2021-B        
Monthly Servicing Report          
             
Collection Period           August 2021
Distribution Date           09/15/21
Transaction Month           2
30/360 Days           30
Actual/360 Days           30

 

I.  ORIGINAL DEAL PARAMETERS          
             
Cut off Date:   June 21, 2021        
Closing Date:   July 28, 2021        

 

            Dollars   Units   WAC   WARM
Original Pool Balance:           $1,399,973,720.80    58,939    3.51%  58.83
Original Adj. Pool Balance:           $1,372,280,085.73              
                            
       Amount   % of Pool   Note Rate   Final Payment Date
   Class A-1 Notes    Fixed    $265,000,000.00    18.929%   0.13573%  August 15, 2022
   Class A-2 Notes    Fixed    $437,000,000.00    31.215%   0.24000%  May 15, 2024
   Class A-3 Notes    Fixed    $437,000,000.00    31.215%   0.38000%  January 15, 2026
   Class A-4 Notes    Fixed    $133,100,000.00    9.507%   0.60000%  February 16, 2027
   Class B Notes    Fixed    $24,700,000.00    1.764%   0.91000%  February 16, 2027
   Class C Notes    Fixed    $41,170,000.00    2.941%   1.12000%  February 15, 2028
Total Securities         $1,337,970,000.00    95.571%        
                          
   Overcollateralization         $34,310,085.73    2.451%        
   YSOA         $27,693,635.07    1.978%        
Total Original Pool Balance         $1,399,973,720.80    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  $206,110,116.12    0.7777740   $163,124,848.48    0.6155655   $42,985,267.64 
   Class A-2 Notes  $437,000,000.00    1.0000000   $437,000,000.00    1.0000000   $- 
   Class A-3 Notes  $437,000,000.00    1.0000000   $437,000,000.00    1.0000000   $- 
   Class A-4 Notes  $133,100,000.00    1.0000000   $133,100,000.00    1.0000000   $- 
   Class B Notes  $24,700,000.00    1.0000000   $24,700,000.00    1.0000000   $- 
   Class C Notes  $41,170,000.00    1.0000000   $41,170,000.00    1.0000000   $- 
Total Securities  $1,279,080,116.12    0.9559856   $1,236,094,848.48    0.9238584   $42,985,267.64 
                          
Weighted Avg. Coupon (WAC)   3.51%        3.50%          
Weighted Avg. Remaining Maturity (WARM)   57.61         56.65           
Pool Receivables Balance  $1,344,490,464.47        $1,302,808,582.09           
Remaining Number of Receivables   57,850          57,076           
                          
Adjusted Pool Balance  $1,318,016,489.96        $1,277,263,251.05           
                          

 

III.  COLLECTIONS

 

Principal:    
     Principal Collections  $41,572,008.17 
     Repurchased Contract Proceeds Related to Principal  $- 
     Recoveries/Liquidation Proceeds  $29,964.28 
Total Principal Collections  $41,601,972.45 
      
Interest:     
     Interest Collections  $3,907,243.44  
     Late Fees & Other Charges  $24,857.07  
     Interest on Repurchase Principal  $- 
Total Interest Collections  $3,932,100.51  
      
Collection Account Interest  $972.78 
Reserve Account Interest  $75.69 
Servicer Advances  $- 
      
Total Collections  $45,535,121.43 

 

1 of 4

 

 

Hyundai Auto Receivables Trust 2021-B        
Monthly Servicing Report          
             
Collection Period           August 2021
Distribution Date           09/15/21
Transaction Month           2
30/360 Days           30
Actual/360 Days           30

 

IV.  DISTRIBUTIONS          

 

     
     Total Collections  $45,535,121.43 
     Reserve Account Release  $- 
     Reserve Account Draw  $- 
Total Available for Distribution  $45,535,121.43 

 

          Amount Due     Interest Pymt Due
but unpaid from
prior periods
    Amount Paid          
1. Servicing Fee @1.00%:                                          
Servicing Fee Due     1.00 %   $ 1,120,408.72     $ -     $ 1,120,408.72         1,120,408.72  
Collection Account Interest                                     $ 972.78  
Late Fees & Other Charges                                     $ 24,857.07  
Total due to Servicer                                     $ 1,146,238.57  
                                           
2. Class A Noteholders Interest:                                          
Class A-1 Notes           $ 23,312.77             $ 23,312.77            
Class A-2 Notes           $ 87,400.00             $ 87,400.00            
Class A-3 Notes           $ 138,383.33             $ 138,383.33            
Class A-4 Notes           $ 66,550.00             $ 66,550.00            
                                           
Total Class A interest:           $ 315,646.10             $ 315,646.10         315,646.10  
                                           
3. First Priority Principal Distribution:           $ -             $ -         0.00  
                                           
4. Class B Noteholders Interest:           $ 18,730.83             $ 18,730.83         18,730.83  
                                           
5. Second Priority Principal Distribution:           $ -             $ -         0.00  
                                           
6. Class C Noteholders Interest:           $ 38,425.33             $ 38,425.33         38,425.33  
                                           
Available Funds Remaining:                                     $ 44,016,080.60  
                                           
                                           
7. Regular Principal Distribution Amount:                                       42,985,267.64  

 

         Distributable Amount         Paid Amount        
Class A-1 Notes                 $42,985,267.64        
Class A-2 Notes                 $-        
Class A-3 Notes                 $-        
Class A-4 Notes                 $-        
Class A Notes Total:       $42,985,267.64        $42,985,267.64        
Class B Notes Total:       $-        $-        
Class C Notes Total:       $-        $-        
Total Noteholders Principal       $42,985,267.64        $42,985,267.64        
                            
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                 1,030,812.96 
                            

 

V.  YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT (YSOA)

 

     
Beginning Period Required Amount  $26,473,974.51 
Beginning Period Amount  $26,473,974.51 
Current Period Amortization  $928,643.47 
Ending Period Required Amount  $25,545,331.04 
Ending Period Amount  $25,545,331.04 
Next Distribution Date Required Amount  $24,632,942.55 

 

2 of 4

 

 

Hyundai Auto Receivables Trust 2021-B        
Monthly Servicing Report          
             
Collection Period           August 2021
Distribution Date           09/15/21
Transaction Month           2
30/360 Days           30
Actual/360 Days           30

 

VI.  RESERVE ACCOUNT          

 

     
Reserve Percentage of Initial Adjusted Pool Balance   0.25%
Beginning Period Required Amount  $3,430,700.21 
Beginning Period Amount  $3,430,700.21 
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)  $3,430,700.21 
Ending Period Amount  $3,430,700.21 
      

 

VII.  OVERCOLLATERALIZATION

 

Overcollateralization Target 3.00 %                         
Overcollateralization Floor 3.00 %                         
               Beginning    Ending      Target  
Overcollateralization Amount             $38,936,373.84   $41,168,402.57   $ 41,168,402.57  
Overcollateralization as a % of Original Adjusted Pool              2.84%   3.00%    3.00 %
Overcollateralization as a % of Current Adjusted Pool              2.95%   3.22%    3.22 %

 

VIII.  DELINQUENCY AND NET LOSS ACTIVITY

 

Delinquent Receivables  Units Percent   Units   Dollars Percent   Amount 
     Current   99.31%   56,682    99.30%  $1,293,659,624.73 
     30 - 60 Days   0.56%   321    0.59%  $7,638,168.83 
     61 - 90 Days   0.11%   64    0.10%  $1,335,098.11 
     91-120 Days   0.02%   9    0.01%  $175,690.42 
     121 + Days   0.00%   0    0.00%  $- 
     Total        57,076        $1,302,808,582.09 
                     
Delinquent Receivables 30+ Days Past Due                    
     Current Period   0.69%   394    0.70%  $9,148,957.36 
     1st Preceding Collection Period   0.50%   290    0.47%  $6,378,543.80 
     2nd Preceding Collection Period                    
     3rd Preceding Collection Period                    
     Four-Month Average   0.60%        0.59%     
                     
Ratio of 61+ Delinquency Receivables Balance to EOP Pool Balance             0.12%     
    Delinquency Percentage exceeds Delinquency Trigger of 9.6% (Y/N)             No      
                     
Repossession in Current Period        6        $162,508.58 
Repossession Inventory        9        $262,976.43 
                     
Current Charge-Offs                    
     Gross Principal of Charge-Offs                 $109,874.21 
     Recoveries                 $(29,964.28)
     Net Loss                 $79,909.93 
                     
Ratio of Current Net Loss to Beginning Pool Balance (annualized)                  0.07%
                     
Average Pool Balance for Current Period                 $1,323,649,523.28 
                     
Ratio of Current Net Loss to Average Pool Balance (annualized)                    
      Current Period                  0.07%
      1st Preceding Collection Period                  0.04%
      2nd Preceding Collection Period                    
      3rd Preceding Collection Period                    
      Four-Month Average                  0.05%

 

Cumulative Charge-Offs        Change in units from
prior period
    Cumulative Units    Cumulative Amount 
     Gross Principal of Charge-Offs        4    5   $151,656.64 
     Recoveries        1    1   $(29,964.28)
     Net Loss                 $121,692.36 
Cumulative Net Loss as a % of Initial Pool Balance                  0.01%
                     
Net Loss for Receivables that have experienced a Net Loss *        4    5   $121,692.36 
Average Net Loss for Receivables that have experienced a Net Loss                 $24,338.47 
                     
Principal Balance of Extensions                 $4,666,855.32 
Number of Extensions                  163 

 

* 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.

 

3 of 4

 

 

Hyundai Auto Receivables Trust 2021-B        
Monthly Servicing Report          
             
Collection Period           August 2021
Distribution Date           09/15/21
Transaction Month           2
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.        

 

4 of 4

 



Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings