EX-99.1 2 tm2517558d24_ex99-1.htm EXHIBIT 99.1

Exhibit 99.1

 

World Omni Auto Receivables Trust 2021-B

Monthly Servicer Certificate

May 31, 2025

 

Dates Covered            
Collections Period   05/01/25 - 05/31/25           
Interest Accrual Period   05/15/25 - 06/15/25           
30/360 Days   30           
Actual/360 Days   32           
Distribution Date   06/16/25           
                
Collateral Pool Balance Data  $ Amount   # of Accounts      
Pool Balance at 04/30/25   118,263,237.06    15,170      
Yield Supplement Overcollateralization Amount 04/30/25   1,095,164.71    0      
Receivables Balance 04/30/25   119,358,401.77    15,170      
Principal Payments   9,279,744.52    342      
Defaulted Receivables   102,120.43    9      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 05/31/25   950,899.89    0      
Pool Balance at 05/31/25   109,025,636.93    14,819      
                
Pool Statistics  $ Amount   # of Accounts      
Pool Factor   9.97%          
Prepayment ABS Speed   1.15%          
Aggregate Starting Principal Balance   1,102,919,763.19    38,162      
                
Delinquent Receivables:               
Past Due 31-60 days   2,511,610.07    211      
Past Due 61-90 days   692,244.05    57      
Past Due 91-120 days   151,279.53    11      
Past Due 121+ days   0.00    0      
 Total   3,355,133.65    279      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   3.05%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.77%          
Delinquency Trigger Occurred   NO           
                
Recoveries   94,558.86           
Aggregate Net Losses/(Gains) - May 2025   7,561.57           
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):      
Current Net Losses/(Gains) Ratio   0.08%          
Prior Net Losses/(Gains) Ratio   0.34%          
Second Prior Net Losses/(Gains) Ratio   -0.42%          
Third Prior Net Losses/(Gains) Ratio   -0.36%          
Four Month Average   -0.09%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.40%          
                
Overcollateralization Target Amount   5,319,305.21           
Actual Overcollateralization   109,025,636.93           
Weighted Average Contract Rate   4.33%          
Weighted Average Contract Rate, Yield Adjusted   5.57%          
Weighted Average Remaining Term   18.51           
                
Flow of Funds  $ Amount           
Collections   9,796,892.45           
Investment Earnings on Cash Accounts   11,994.91           
Reserve Fund Balance   2,659,652.60           
Servicing Fee   (99,465.33)          
Aggregate Purchase Amount   110,078,657.25           
Transfer to Collection Account   -           
Available Funds   122,447,731.88           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   37,411.76           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   27,664.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   17,157.00           
    (7)  Noteholders' Third Priority Principal Distributable Amount   3,918,294.92           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   109,025,636.93           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   9,421,567.27           
                
Total Distributions of Available Funds   122,447,731.88           
                
Servicing Fee   99,465.33           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors  $ Amount           
Original Class A   1,013,320,000.00           
Original Class B   31,920,000.00           
Original Class C   15,960,000.00           
                
Total Class A, B, & C               
Note Balance @ 05/15/25   112,943,931.85           
Principal Paid   112,943,931.85           
Note Balance @ 06/16/25   0.00           
                
Class A-1               
Note Balance @ 05/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 06/16/25   0.00           
Note Factor @ 06/16/25   0.0000000%          
                
Class A-2               
Note Balance @ 05/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 06/16/25   0.00           
Note Factor @ 06/16/25   0.0000000%          
                
Class A-3               
Note Balance @ 05/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 06/16/25   0.00           
Note Factor @ 06/16/25   0.0000000%          
                
Class A-4               
Note Balance @ 05/15/25   65,063,931.85           
Principal Paid   65,063,931.85           
Note Balance @ 06/16/25   0.00           
Note Factor @ 06/16/25   0.0000000%          
                
Class B               
Note Balance @ 05/15/25   31,920,000.00           
Principal Paid   31,920,000.00           
Note Balance @ 06/16/25   0.00           
Note Factor @ 06/16/25   0.0000000%          
                
Class C               
Note Balance @ 05/15/25   15,960,000.00           
Principal Paid   15,960,000.00           
Note Balance @ 06/16/25   0.00           
Note Factor @ 06/16/25   0.0000000%          
                
Interest & Principal Payments  $ Amount           
Total Interest Paid   82,232.76           
Total Principal Paid   112,943,931.85           
Total Paid   113,026,164.61           
                
Class A-1               
Coupon   0.11025%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2               
Coupon   0.20000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2 Holders   0.00           
                
Class A-3               
Coupon   0.42000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   0.00           
                
Class A-4               
Coupon   0.69000%          
Interest Paid   37,411.76           
Principal Paid   65,063,931.85           
Total Paid to A-4 Holders   65,101,343.61           
                
Class B               
Coupon   1.04000%          
Interest Paid   27,664.00           
Principal Paid   31,920,000.00           
Total Paid to B Holders   31,947,664.00           
                
Class C               
Coupon   1.29000%          
Interest Paid   17,157.00           
Principal Paid   15,960,000.00           
Total Paid to C Holders   15,977,157.00           

 

 

 

 

Distribution per $1,000 of Notes  Total           
Total Interest Distribution Amount   0.0774904           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   106.4303919           
Total Distribution Amount   106.5078823           
                
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   0.3870849           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   673.1912245           
Total A-4 Distribution Amount   673.5783094           
                
B Interest Distribution Amount   0.8666667           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   1,000.0000000           
Total B Distribution Amount   1,000.8666667           
                
C Interest Distribution Amount   1.0750000           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   1,000.0000000           
Total C Distribution Amount   1,001.0750000           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   34.69           
Noteholders' Principal Distributable Amount   965.31           
                
Account Balances  $ Amount           
Reserve Account               
Balance as of 05/15/25   2,659,652.60           
Investment Earnings   9,635.90           
Investment Earnings Paid   (9,635.90)          
Deposit/(Withdrawal)   (2,659,652.60)          
Balance as of 06/16/25   0.00           
Change   (2,659,652.60)          
                
Required Reserve Amount   0.00           
                
Other Servicing Information  Current Month   Prior Month   Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $808,643.18   $787,293.65   $706,560.45 
Number of Extensions   71    68    59 
Ratio of extensions to Beginning of Period Receivables Balance   0.68%   0.61%   0.51%