EX-99.1 2 tm257078d22_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2021-A      
Monthly Servicer Certificate      
January 31, 2025      

 

Dates Covered            
Collections Period   01/01/25 - 01/31/25           
Interest Accrual Period   01/15/25 - 02/17/25           
30/360 Days   30           
Actual/360 Days   34           
Distribution Date   02/18/25           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 12/31/24   122,015,902.13    15,568      
Yield Supplement Overcollateralization Amount 12/31/24   1,704,343.79    0      
Receivables Balance 12/31/24   123,720,245.92    15,568      
Principal Payments   9,743,937.88    375      
Defaulted Receivables   231,309.86    18      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 01/31/25   1,479,730.66    0      
Pool Balance at 01/31/25   112,265,267.52    15,175      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   9.83%          
Prepayment ABS Speed   1.14%          
Aggregate Starting Principal Balance   1,157,521,164.95    46,418      
                
                
Delinquent Receivables:               
Past Due 31-60 days   2,808,158.81    240      
Past Due 61-90 days   1,007,756.58    74      
Past Due 91-120 days   138,136.57    12      
Past Due 121+ days   0.00    0      
 Total   3,954,051.96    326      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   3.48%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   1.01%          
Delinquency Trigger Occurred   NO           
                
Recoveries   236,994.19           
Aggregate Net Losses/(Gains) - January 2025   (5,684.33)          
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   -0.06%          
Prior Net Losses/(Gains) Ratio   0.38%          
Second Prior Net Losses/(Gains) Ratio   0.07%          
Third Prior Net Losses/(Gains) Ratio   1.35%          
Four Month Average   0.44%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.38%          
                
Overcollateralization Target Amount   5,504,632.16           
Actual Overcollateralization   112,265,267.52           
Weighted Average Contract Rate   3.92%          
Weighted Average Contract Rate, Yield Adjusted   5.81%          
Weighted Average Remaining Term   18.42           
                
Flow of Funds   $ Amount           
Collections   10,397,445.44           
Investment Earnings on Cash Accounts   21,088.72           
Reserve Fund Balance   5,504,632.16           
Servicing Fee   (103,100.20)          
Aggregate Purchase Amount   113,976,308.04           
Transfer to Collection Account   0.00           
Available Funds   129,796,374.16           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   26,784.51           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   17,616.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   12,252.33           
    (7)  Noteholders' Third Priority Principal Distributable Amount   4,246,002.45           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   112,265,267.52           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   13,228,451.35           
                
Total Distributions of Available Funds   129,796,374.16           
                
Servicing Fee   103,100.20           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   1,048,620,000.00           
Original Class B   33,030,000.00           
Original Class C   16,520,000.00           
                
Total Class A, B, & C               
Note Balance @ 01/15/25   116,511,269.97           
Principal Paid   116,511,269.97           
Note Balance @ 02/18/25   0.00           
                
Class A-1               
Note Balance @ 01/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 02/18/25   0.00           
Note Factor @ 02/18/25   0.0000000%          
                
Class A-2               
Note Balance @ 01/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 02/18/25   0.00           
Note Factor @ 02/18/25   0.0000000%          
                
Class A-3               
Note Balance @ 01/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 02/18/25   0.00           
Note Factor @ 02/18/25   0.0000000%          
                
Class A-4               
Note Balance @ 01/15/25   66,961,269.97           
Principal Paid   66,961,269.97           
Note Balance @ 02/18/25   0.00           
Note Factor @ 02/18/25   0.0000000%          
                
Class B               
Note Balance @ 01/15/25   33,030,000.00           
Principal Paid   33,030,000.00           
Note Balance @ 02/18/25   0.00           
Note Factor @ 02/18/25   0.0000000%          
                
Class C               
Note Balance @ 01/15/25   16,520,000.00           
Principal Paid   16,520,000.00           
Note Balance @ 02/18/25   0.00           
Note Factor @ 02/18/25   0.0000000%          
                
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   56,652.84           
Total Principal Paid   116,511,269.97           
Total Paid   116,567,922.81           
                
Class A-1               
Coupon   0.13857%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2               
Coupon   0.17000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2 Holders   0.00           
                
Class A-3               
Coupon   0.30000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   0.00           
                
Class A-4               
Coupon   0.48000%          
Interest Paid   26,784.51           
Principal Paid   66,961,269.97           
Total Paid to A-4 Holders   66,988,054.48           
                
Class B               
Coupon   0.64000%          
Interest Paid   17,616.00           
Principal Paid   33,030,000.00           
Total Paid to B Holders   33,047,616.00           

 

Class C               
Coupon   0.89000%          
Interest Paid   12,252.33           
Principal Paid   16,520,000.00           
Total Paid to C Holders   16,532,252.33           
                

 

 

 

Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   0.0515884           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   106.0958412           
Total Distribution Amount   106.1474296           
                
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-2  Interest Distribution Amount   0.0000000           
A-2 Interest Carryover Shortfall   0.0000000           
A-2  Principal Distribution Amount   0.0000000           
Total A-2  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   0.2677915           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   669.4788039           
Total A-4 Distribution Amount   669.7465954           
                
B Interest Distribution Amount   0.5333333           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   1,000.0000000           
Total B Distribution Amount   1,000.5333333           
                
C Interest Distribution Amount   0.7416665           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   1,000.0000000           
Total C Distribution Amount   1,000.7416665           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   36.44           
Noteholders' Principal Distributable Amount   963.56           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 01/15/25   5,504,632.16           
Investment Earnings   19,884.19           
Investment Earnings Paid   (19,884.19)          
Deposit/(Withdrawal)   (5,504,632.16)          
Balance as of 02/18/25   0.00           
Change   (5,504,632.16)          
                
Required Reserve Amount   0.00           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $716,844.19   $991,150.23   $1,164,226.21 
Number of Extensions   69    85    94 
Ratio of extensions to Beginning of Period Receivables Balance   0.58%   0.74%   0.81%