EX-99.1 2 tm249270d24_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2020-A        
Monthly Servicer Certificate        
February 29, 2024        

 

Dates Covered            
Collections Period   02/01/24 - 02/29/24         
Interest Accrual Period   02/15/24 - 03/14/24           
30/360 Days   30           
Actual/360 Days   29           
Distribution Date   03/15/24           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 01/31/24   90,259,896.06    11,456     
Yield Supplement Overcollateralization Amount 01/31/24   977,573.37    0      
Receivables Balance 01/31/24   91,237,469.43    11,456      
Principal Payments   6,671,089.82    235      
Defaulted Receivables   70,116.01    5      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 02/29/24   855,840.22    0      
Pool Balance at 02/29/24   83,640,423.38    11,216      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   9.66%        
Prepayment ABS Speed   1.07%          
Aggregate Starting Principal Balance   874,456,597.95    31,561      
                
Delinquent Receivables:               
Past Due 31-60 days   1,577,580.99    124      
Past Due 61-90 days   445,034.84    34      
Past Due 91-120 days   65,296.47    6      
Past Due 121+ days   0.00    0      
 Total   2,087,912.30    164      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   2.47%        
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.60%          
Delinquency Trigger Occurred   NO           
                
Recoveries   137,678.32           
Aggregate Net Losses/(Gains) - February 2024   (67,562.31)          
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   -0.89%          
Prior Net Losses/(Gains) Ratio   0.18%          
Second Prior Net Losses/(Gains) Ratio   0.44%          
Third Prior Net Losses/(Gains) Ratio   0.37%          
Four Month Average   0.03%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.58%          
                
Overcollateralization Target Amount   4,184,394.91           
Actual Overcollateralization   83,640,423.38           
Weighted Average Contract Rate   4.56%          
Weighted Average Contract Rate, Yield Adjusted   6.00%          
Weighted Average Remaining Term   18.65           
                
Flow of Funds   $ Amount           
Collections   7,150,728.88         
Investment Earnings on Cash Accounts   9,840.44           
Reserve Fund Balance   2,092,197.46           
Servicing Fee   (76,031.22)          
Aggregate Purchase Amount   84,566,379.61           
Transfer to Collection Account   -           
Available Funds   93,743,115.17           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   49,615.64           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   30,132.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   17,165.33           
    (7)  Noteholders' Third Priority Principal Distributable Amount   2,435,077.77           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   83,640,423.38           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   7,570,701.05           
                
Total Distributions of Available Funds   93,743,115.17           
                
Servicing Fee   76,031.22           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   797,110,000.00         
Original Class B   25,110,000.00           
Original Class C   12,560,000.00           
                
Total Class A, B, & C               
Note Balance @ 02/15/24   86,075,501.15           
Principal Paid   86,075,501.15           
Note Balance @ 03/15/24   0.00           
                
Class A-1               
Note Balance @ 02/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Class A-2a               
Note Balance @ 02/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Class A-2b               
Note Balance @ 02/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Class A-3               
Note Balance @ 02/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Class A-4               
Note Balance @ 02/15/24   48,405,501.15           
Principal Paid   48,405,501.15           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Class B               
Note Balance @ 02/15/24   25,110,000.00           
Principal Paid   25,110,000.00           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Class C               
Note Balance @ 02/15/24   12,560,000.00           
Principal Paid   12,560,000.00           
Note Balance @ 03/15/24   0.00           
Note Factor @ 03/15/24   0.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   96,912.97         
Total Principal Paid   86,075,501.15           
Total Paid   86,172,414.12           
                
Class A-1               
Coupon   1.04922%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2a               
Coupon   1.02000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2a Holders   0.00           
                
Class A-2b               
One-Month Libor   N/A           
Coupon   0.29000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2b Holders   0.00           
                
Class A-3               
Coupon   1.10000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   0.00           
                
Class A-4               
Coupon   1.23000%          
Interest Paid   49,615.64           
Principal Paid   48,405,501.15           
Total Paid to A-4 Holders   48,455,116.79           
                
Class B               
Coupon   1.44000%          
Interest Paid   30,132.00           
Principal Paid   25,110,000.00           
Total Paid to B Holders   25,140,132.00           
                
Class C               
Coupon   1.64000%          
Interest Paid   17,165.33           
Principal Paid   12,560,000.00           
Total Paid to C Holders   12,577,165.33           

 

 

 

 

Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   0.1160940         
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   103.1115996           
Total Distribution Amount   103.2276937           
                
A-1 Interest Distribution Amount   0.0000000           
A-1 Interest Carryover Shortfall   0.0000000           
A-1 Principal Distribution Amount   0.0000000           
Total A-1 Distribution Amount   0.0000000           
                
A-2a  Interest Distribution Amount   0.0000000           
A-2a Interest Carryover Shortfall   0.0000000           
A-2a  Principal Distribution Amount   0.0000000           
Total A-2a  Distribution Amount   0.0000000           
                
A-2b Interest Distribution Amount   0.0000000           
A-2b Interest Carryover Shortfall   0.0000000           
A-2b  Principal Distribution Amount   0.0000000           
Total A-2b Distribution Amount   0.0000000           
                
A-3 Interest Distribution Amount   0.0000000           
A-3 Interest Carryover Shortfall   0.0000000           
A-3 Principal Distribution Amount   0.0000000           
Total A-3 Distribution Amount   0.0000000           
                
A-4 Interest Distribution Amount   0.6451130           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   629.3785093           
Total A-4 Distribution Amount   630.0236223           
                
B Interest Distribution Amount   1.2000000           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   1,000.0000000           
Total B Distribution Amount   1,001.2000000           
                
C Interest Distribution Amount   1.3666664           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   1,000.0000000           
Total C Distribution Amount   1,001.3666664           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   28.29           
Noteholders' Principal Distributable Amount   971.71           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 02/15/24   2,092,197.46         
Investment Earnings   8,720.59           
Investment Earnings Paid   (8,720.59)          
Deposit/(Withdrawal)   (2,092,197.46)          
Balance as of 03/15/24   0.00           
Change   (2,092,197.46)          
                
Required Reserve Amount   0.00           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $440,073.40   $575,613.11   $601,675.46 
Number of Extensions   40    46    51 
Ratio of extensions to Beginning of Period Receivables Balance   0.48%   0.58%   0.57%