EX-99.1 2 tm2417610d24_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2020-B            
Monthly Servicer Certificate            
May 31, 2024            
             
Dates Covered            
Collections Period   05/01/24 - 05/31/24           
Interest Accrual Period   05/15/24 - 06/16/24           
30/360 Days   30           
Actual/360 Days   33           
Distribution Date   06/17/24           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 04/30/24   88,676,671.14    12,167      
Yield Supplement Overcollateralization Amount 04/30/24   1,226,387.72    0      
Receivables Balance 04/30/24   89,903,058.86    12,167      
Principal Payments   7,200,033.64    272      
Defaulted Receivables   38,113.29    3      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 05/31/24   1,067,157.12    0      
Pool Balance at 05/31/24   81,597,754.81    11,892      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   9.23%          
Prepayment ABS Speed   1.12%          
Aggregate Starting Principal Balance   895,761,839.35    38,913      
                
Delinquent Receivables:               
Past Due 31-60 days   949,908.09    87      
Past Due 61-90 days   218,151.20    21      
Past Due 91-120 days   41,091.49    4      
Past Due 121+ days   0.00    0      
 Total   1,209,150.78    112      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   1.46%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.31%          
Delinquency Trigger Occurred   NO           
                
Recoveries   79,553.15           
Aggregate Net Losses/(Gains) - May 2024   (41,439.86)          
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   -0.55%          
Prior Net Losses/(Gains) Ratio   0.30%          
Second Prior Net Losses/(Gains) Ratio   -0.31%          
Third Prior Net Losses/(Gains) Ratio   0.31%          
Four Month Average   -0.06%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.23%          
                
Overcollateralization Target Amount   4,249,049.30           
Actual Overcollateralization   81,597,754.81           
Weighted Average Contract Rate   4.02%          
Weighted Average Contract Rate, Yield Adjusted   5.89%          
Weighted Average Remaining Term   17.83           
                
Flow of Funds   $ Amount           
Collections   7,578,788.58           
Investment Earnings on Cash Accounts   38,975.95           
Reserve Fund Balance   8,498,098.59           
Servicing Fee   (74,919.22)          
Aggregate Purchase Amount   82,703,025.22           
Transfer to Collection Account   -           
Available Funds   98,743,969.12           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   31,554.71           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   25,925.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   21,781.25           
    (7)  Noteholders' Third Priority Principal Distributable Amount   2,829,867.03           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   81,597,754.81           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   14,237,086.32           
                
Total Distributions of Available Funds   98,743,969.12           
                
Servicing Fee   74,919.22           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   809,430,000.00           
Original Class B   25,500,000.00           
Original Class C   12,750,000.00           
                
Total Class A, B, & C               
Note Balance @ 05/15/24   84,427,621.84           
Principal Paid   84,427,621.84           
Note Balance @ 06/17/24   0.00           
                
Class A-1               
Note Balance @ 05/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Class A-2a               
Note Balance @ 05/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Class A-2b               
Note Balance @ 05/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Class A-3               
Note Balance @ 05/15/24   0.00           
Principal Paid   0.00           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Class A-4               
Note Balance @ 05/15/24   46,177,621.84           
Principal Paid   46,177,621.84           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Class B               
Note Balance @ 05/15/24   25,500,000.00           
Principal Paid   25,500,000.00           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Class C               
Note Balance @ 05/15/24   12,750,000.00           
Principal Paid   12,750,000.00           
Note Balance @ 06/17/24   0.00           
Note Factor @ 06/17/24   0.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   79,260.96           
Total Principal Paid   84,427,621.84           
Total Paid   84,506,882.80           
                
Class A-1               
Coupon   0.26763%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2a               
Coupon   0.55000%          
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   0.25000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2b Holders   0.00           
                
Class A-3               
Coupon   0.63000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   0.00           
                
Class A-4               
Coupon   0.82000%          
Interest Paid   31,554.71           
Principal Paid   46,177,621.84           
Total Paid to A-4 Holders   46,209,176.55           
                
Class B               
Coupon   1.22000%          
Interest Paid   25,925.00           
Principal Paid   25,500,000.00           
Total Paid to B Holders   25,525,925.00           
                
Class C               
Coupon   2.05000%          
Interest Paid   21,781.25           
Principal Paid   12,750,000.00           
Total Paid to C Holders   12,771,781.25           

 

 

 

 

Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   0.0935034           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   99.5984591           
Total Distribution Amount   99.6919625           
                
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   0.4107082           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   601.0363379           
Total A-4 Distribution Amount   601.4470461           
                
B Interest Distribution Amount   1.0166667           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   1,000.0000000           
Total B Distribution Amount   1,001.0166667           
                
C Interest Distribution Amount   1.7083333           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   1,000.0000000           
Total C Distribution Amount   1,001.7083333           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   33.52           
Noteholders' Principal Distributable Amount   966.48           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 05/15/24   8,498,098.59           
Investment Earnings   37,857.08           
Investment Earnings Paid   (37,857.08)          
Deposit/(Withdrawal)   (8,498,098.59)          
Balance as of 06/17/24   0.00           
Change   (8,498,098.59)          
                
Required Reserve Amount   0.00           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $298,872.25   $334,494.96   $295,457.48 
Number of Extensions   27    30    24 
Ratio of extensions to Beginning of Period Receivables Balance   0.33%   0.34%   0.28%