EX-99.1 2 tm2517558d27_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2022-A            
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   182,041,364.25    14,737      
Yield Supplement Overcollateralization Amount 04/30/25   2,747,161.91    0      
Receivables Balance 04/30/25   184,788,526.16    14,737      
Principal Payments   10,558,500.05    347      
Defaulted Receivables   222,494.95    13      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 05/31/25   2,485,246.62    0      
Pool Balance at 05/31/25   171,522,284.54    14,377      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   18.05%          
Prepayment ABS Speed   1.16%          
Aggregate Starting Principal Balance   964,210,703.53    37,826      
                
Delinquent Receivables:               
Past Due 31-60 days   5,106,952.10    287      
Past Due 61-90 days   1,208,760.47    66      
Past Due 91-120 days   126,181.49    9      
Past Due 121+ days   0.00    0      
  Total   6,441,894.06    362      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   3.70%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.77%          
Delinquency Trigger Occurred   NO           
                
Recoveries   357,072.41           
Aggregate Net Losses/(Gains) - May 2025   (134,577.46)          
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):           
Current Net Losses/(Gains) Ratio   -0.87%          
Prior Net Losses/(Gains) Ratio   -1.02%          
Second Prior Net Losses/(Gains) Ratio   0.06%          
Third Prior Net Losses/(Gains) Ratio   0.63%          
Four Month Average   -0.30%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.66%          
                
Overcollateralization Target Amount   4,644,197.93           
Actual Overcollateralization   4,644,197.93           
Weighted Average Contract Rate   4.54%          
Weighted Average Contract Rate, Yield Adjusted   5.92%          
Weighted Average Remaining Term   27.39           
                
Flow of Funds   $ Amount           
Collections   11,607,712.11           
Investment Earnings on Cash Accounts   9,789.88           
Servicing Fee   (153,990.44)          
Transfer to Collection Account   -           
Available Funds   11,463,511.55           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   203,406.08           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   52,256.25           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   29,601.25           
    (7)  Noteholders' Third Priority Principal Distributable Amount   5,874,881.78           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   4,644,197.93           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   659,168.26           
                
Total Distributions of Available Funds   11,463,511.55           
                
Servicing Fee   153,990.44           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   884,710,000.00           
Original Class B   27,870,000.00           
Original Class C   13,930,000.00           
                
Total Class A, B, & C               
Note Balance @ 05/15/25   177,397,166.32           
Principal Paid   10,519,079.71           
Note Balance @ 06/16/25   166,878,086.61           
                
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   56,447,166.32           
Principal Paid   10,519,079.71           
Note Balance @ 06/16/25   45,928,086.61           
Note Factor @ 06/16/25   15.0199773%          
                
Class A-4               
Note Balance @ 05/15/25   79,150,000.00           
Principal Paid   0.00           
Note Balance @ 06/16/25   79,150,000.00           
Note Factor @ 06/16/25   100.0000000%          
                
Class B               
Note Balance @ 05/15/25   27,870,000.00           
Principal Paid   0.00           
Note Balance @ 06/16/25   27,870,000.00           
Note Factor @ 06/16/25   100.0000000%          
                
Class C               
Note Balance @ 05/15/25   13,930,000.00           
Principal Paid   0.00           
Note Balance @ 06/16/25   13,930,000.00           
Note Factor @ 06/16/25   100.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   285,263.58           
Total Principal Paid   10,519,079.71           
Total Paid   10,804,343.29           
                
Class A-1               
Coupon   0.39629%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2               
Coupon   1.15000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2 Holders   0.00           
                
Class A-3               
Coupon   1.66000%          
Interest Paid   78,085.25           
Principal Paid   10,519,079.71           
Total Paid to A-3 Holders   10,597,164.96           
                
Class A-4               
Coupon   1.90000%          
Interest Paid   125,320.83           
Principal Paid   0.00           
Total Paid to A-4 Holders   125,320.83           
                
Class B               
Coupon   2.25000%          
Interest Paid   52,256.25           
Principal Paid   0.00           
Total Paid to B Holders   52,256.25           
                
Class C               
Coupon   2.55000%          
Interest Paid   29,601.25           
Principal Paid   0.00           
Total Paid to C Holders   29,601.25           

 

 

 

 

Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   0.3078904           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   11.3534443           
Total Distribution Amount   11.6613347           
                
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   0.2553642           
A-3 Interest Carryover Shortfall   0.0000000           
A-3 Principal Distribution Amount   34.4008101           
Total A-3 Distribution Amount   34.6561743           
                
A-4 Interest Distribution Amount   1.5833333           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   0.0000000           
Total A-4 Distribution Amount   1.5833333           
                
B Interest Distribution Amount   1.8750000           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   0.0000000           
Total B Distribution Amount   1.8750000           
                
C Interest Distribution Amount   2.1250000           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   0.0000000           
Total C Distribution Amount   2.1250000           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   0.00           
Noteholders' Third Priority Principal Distributable Amount   558.50           
Noteholders' Principal Distributable Amount   441.50           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 05/15/25   2,322,098.97           
Investment Earnings   8,385.26           
Investment Earnings Paid   (8,385.26)          
Deposit/(Withdrawal)   -           
Balance as of 06/16/25   2,322,098.97           
Change   -           
                
Required Reserve Amount   2,322,098.97           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $1,142,802.61   $1,132,125.61   $1,276,615.95 
Number of Extensions   67    69    69 
Ratio of extensions to Beginning of Period Receivables Balance   0.62%   0.58%   0.62%