EX-99.1 2 tm2523919d23_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2021-D      
Monthly Servicer Certificate      
July 31, 2025      

 

Dates Covered            
Collections Period   07/01/25 - 07/31/25           
Interest Accrual Period   07/15/25 - 08/14/25           
30/360 Days   30           
Actual/360 Days   31           
Distribution Date   08/15/25           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 06/30/25   159,094,063.14    16,845      
Yield Supplement Overcollateralization Amount 06/30/25   1,161,775.50    0      
Receivables Balance 06/30/25   160,255,838.64    16,845      
Principal Payments   11,226,324.22    397      
Defaulted Receivables   256,506.25    18      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 07/31/25   1,016,456.77    0      
Pool Balance at 07/31/25   147,756,551.40    16,430      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   12.57%          
Prepayment ABS Speed   1.18%          
Aggregate Starting Principal Balance   1,183,996,579.97    40,585      
                
Delinquent Receivables:               
Past Due 31-60 days   4,277,766.25    313      
Past Due 61-90 days   1,155,013.17    78      
Past Due 91-120 days   163,859.27    12      
Past Due 121+ days   0.00    0      
 Total   5,596,638.69    403      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   3.76%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.89%          
Delinquency Trigger Occurred   NO           
                
Recoveries   209,664.14           
Aggregate Net Losses/(Gains) - July 2025   46,842.11           
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   0.35%          
Prior Net Losses/(Gains) Ratio   0.36%          
Second Prior Net Losses/(Gains) Ratio   -0.10%          
Third Prior Net Losses/(Gains) Ratio   0.23%          
Four Month Average   0.21%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.52%          
                
Overcollateralization Target Amount   5,755,408.97           
Actual Overcollateralization   5,755,408.97           
Weighted Average Contract Rate   4.36%          
Weighted Average Contract Rate, Yield Adjusted   5.27%          
Weighted Average Remaining Term   21.42           
                
Flow of Funds   $ Amount           
Collections   12,026,341.79           
Investment Earnings on Cash Accounts   14,459.97           
Servicing Fee   (133,546.53)          
Transfer to Collection Account   -           
Available Funds   11,907,255.23           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   93,077.10           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   43,738.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   24,753.67           
    (7)  Noteholders' Third Priority Principal Distributable Amount   5,582,102.77           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   5,755,408.97           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   408,174.72           
                
Total Distributions of Available Funds   11,907,255.23           
                
Servicing Fee   133,546.53           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   1,096,400,000.00           
Original Class B   34,530,000.00           
Original Class C   17,270,000.00           
                
Total Class A, B, & C               
Note Balance @ 07/15/25   153,338,654.17           
Principal Paid   11,337,511.74           
Note Balance @ 08/15/25   142,001,142.43           
                
Class A-1               
Note Balance @ 07/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 08/15/25   0.00           
Note Factor @ 08/15/25   0.0000000%          
                
Class A-2               
Note Balance @ 07/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 08/15/25   0.00           
Note Factor @ 08/15/25   0.0000000%          
                
Class A-3               
Note Balance @ 07/15/25   0.00           
Principal Paid   0.00           
Note Balance @ 08/15/25   0.00           
Note Factor @ 08/15/25   0.0000000%          
                
Class A-4               
Note Balance @ 07/15/25   101,538,654.17           
Principal Paid   11,337,511.74           
Note Balance @ 08/15/25   90,201,142.43           
Note Factor @ 08/15/25   74.1785711%          
                
Class B               
Note Balance @ 07/15/25   34,530,000.00           
Principal Paid   0.00           
Note Balance @ 08/15/25   34,530,000.00           
Note Factor @ 08/15/25   100.0000000%          
                
Class C               
Note Balance @ 07/15/25   17,270,000.00           
Principal Paid   0.00           
Note Balance @ 08/15/25   17,270,000.00           
Note Factor @ 08/15/25   100.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   161,568.77           
Total Principal Paid   11,337,511.74           
Total Paid   11,499,080.51           
                
Class A-1               
Coupon   0.11772%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2               
Coupon   0.35000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2 Holders   0.00           
                
Class A-3               
Coupon   0.81000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   0.00           
                
Class A-4               
Coupon   1.10000%          
Interest Paid   93,077.10           
Principal Paid   11,337,511.74           
Total Paid to A-4 Holders   11,430,588.84           
                
Class B               
Coupon   1.52000%          
Interest Paid   43,738.00           
Principal Paid   0.00           
Total Paid to B Holders   43,738.00           
                
Class C               
Coupon   1.72000%          
Interest Paid   24,753.67           
Principal Paid   0.00           
Total Paid to C Holders   24,753.67           

 

 

 

 

Distribution per $1,000 of Notes    Total            
Total Interest Distribution Amount   0.1407148           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   9.8741611           
Total Distribution Amount   10.0148759           
                
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   0.7654367           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   93.2361163           
Total A-4 Distribution Amount   94.0015530           
                
B Interest Distribution Amount   1.2666667           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   0.0000000           
Total B Distribution Amount   1.2666667           
                
C Interest Distribution Amount   1.4333335           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   0.0000000           
Total C Distribution Amount   1.4333335           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   492.36           
Noteholders' Principal Distributable Amount   507.64           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 07/15/25   2,877,704.48           
Investment Earnings   10,392.76           
Investment Earnings Paid   (10,392.76)          
Deposit/(Withdrawal)   -           
Balance as of 08/15/25   2,877,704.48           
Change   -           
                
Required Reserve Amount   2,877,704.48           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $1,407,168.60   $1,192,723.15   $1,053,006.18 
Number of Extensions   109    92    87 
Ratio of extensions to Beginning of Period Receivables Balance   0.88%   0.70%   0.57%