EX-99.1 2 tm2526680d24_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2021-C

Monthly Servicer Certificate

August 31, 2025

 

Dates Covered            
Collections Period   08/01/25 - 08/31/25           
Interest Accrual Period   08/15/25 - 09/14/25           
30/360 Days   30           
Actual/360 Days   31           
Distribution Date   09/15/25           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 07/31/25   120,094,226.13    14,400      
Yield Supplement Overcollateralization Amount 07/31/25   767,694.91    0      
Receivables Balance 07/31/25   120,861,921.04    14,400      
Principal Payments   8,816,211.23    339      
Defaulted Receivables   92,406.14    7      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 08/31/25   668,523.76    0      
Pool Balance at 08/31/25   111,284,779.91    14,054      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   9.31%          
Prepayment ABS Speed   1.07%          
Aggregate Starting Principal Balance   1,202,898,752.29    49,569      
                
Delinquent Receivables:               
Past Due 31-60 days   3,769,091.02    291      
Past Due 61-90 days   1,194,083.27    90      
Past Due 91-120 days   239,594.34    16      
Past Due 121+ days   0.00    0      
 Total   5,202,768.63    397      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   4.65%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   1.28%          
Delinquency Trigger Occurred   NO           
                
Recoveries   235,004.49           
Aggregate Net Losses/(Gains) - August 2025   (142,598.35)          
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):           
Current Net Losses/(Gains) Ratio   -1.42%          
Prior Net Losses/(Gains) Ratio   -0.56%          
Second Prior Net Losses/(Gains) Ratio   0.40%          
Third Prior Net Losses Ratio/(Gains)   0.44%          
Four Month Average   -0.29%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.46%          
                
Overcollateralization Target Amount   5,849,148.06           
Actual Overcollateralization   111,284,779.91           
Weighted Average Contract Rate   4.42%          
Weighted Average Contract Rate, Yield Adjusted   5.30%          
Weighted Average Remaining Term   19.43           
                
Flow of Funds   $ Amount           
Collections   9,490,385.66           
Investment Earnings on Cash Accounts   12,989.13           
Reserve Fund Balance   2,924,574.03           
Servicing Fee   (100,718.27)          
Aggregate Purchase Amount   112,045,709.81           
Transfer to Collection Account   -           
Available Funds   124,372,940.36           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   32,856.04           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   24,563.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   15,502.50           
    (7)  Noteholders' Third Priority Principal Distributable Amount   2,960,298.16           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   111,284,779.91           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   10,054,940.75           
                
Total Distributions of Available Funds   124,372,940.36           
                
Servicing Fee   100,718.27           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   1,114,250,000.00           
Original Class B   35,090,000.00           
Original Class C   17,550,000.00           
                
Total Class A, B, & C               
Note Balance @ 08/15/25   114,245,078.07           
Principal Paid   114,245,078.07           
Note Balance @ 09/15/25   0.00           
                
Class A-1               
Note Balance @ 08/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 09/15/25   0.00           
Note Factor @ 09/15/25   0.0000000%          
                
Class A-2               
Note Balance @ 08/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 09/15/25   0.00           
Note Factor @ 09/15/25   0.0000000%          
                
Class A-3               
Note Balance @ 08/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 09/15/25   0.00           
Note Factor @ 09/15/25   0.0000000%          
                
Class A-4               
Note Balance @ 08/15/25   61,605,078.07           
Principal Paid   61,605,078.07           
Note Balance @ 09/15/25   0.00           
Note Factor @ 09/15/25   0.0000000%          
                
Class B               
Note Balance @ 08/15/25   35,090,000.00           
Principal Paid   35,090,000.00           
Note Balance @ 09/15/25   0.00           
Note Factor @ 09/15/25   0.0000000%          
                
Class C               
Note Balance @ 08/15/25   17,550,000.00           
Principal Paid   17,550,000.00           
Note Balance @ 09/15/25   0.00           
Note Factor @ 09/15/25   0.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   72,921.54           
Total Principal Paid   114,245,078.07           
Total Paid   114,317,999.61           
                
Class A-1               
Coupon   0.11273%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2               
Coupon   0.22000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2 Holders   0.00           
                
Class A-3               
Coupon   0.44000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   0.00           
                
Class A-4               
Coupon   0.64000%          
Interest Paid   32,856.04           
Principal Paid   61,605,078.07           
Total Paid to A-4 Holders   61,637,934.11           
                
Class B               
Coupon   0.84000%          
Interest Paid   24,563.00           
Principal Paid   35,090,000.00           
Total Paid to B Holders   35,114,563.00           
                
Class C               
Coupon   1.06000%          
Interest Paid   15,502.50           
Principal Paid   17,550,000.00           
Total Paid to C Holders   17,565,502.50           

 

 

 

 

Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   0.0624922           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   97.9056107           
Total Distribution Amount   97.9681029           
                
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   0.3278064           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   614.6371153           
Total A-4 Distribution Amount   614.9649217           
                
B Interest Distribution Amount   0.7000000           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   1000.0000000           
Total B Distribution Amount   1,000.7000000           
                
C Interest Distribution Amount   0.8833333           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   1000.0000000           
Total C Distribution Amount   1,000.8833333           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   25.91           
Noteholders' Principal Distributable Amount   974.09           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 08/15/25   2,924,574.03           
Investment Earnings   10,593.72           
Investment Earnings Paid   (10,593.72)          
Deposit/(Withdrawal)   (2,924,574.03)          
Balance as of 09/15/25   0.00           
Change   (2,924,574.03)          
                
Required Reserve Amount   0.00           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $705,329.33   $1,015,275.34   $994,751.92 
Number of Extensions   61    83    80 
Ratio of extensions to Beginning of Period Receivables Balance   0.58%   0.78%   0.71%