World Omni Auto Receivables Trust 2020-B
|
|
|
|
|
|
|
|
|
|
Monthly Servicer Certificate
|
|
|
|
|
|
|
|
|
|
May 31, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dates Covered
|
|
|
|
|
|
|
|
|
|
Collections Period
|
|
|
05/01/24 - 05/31/24
|
|
|
|
|
|
|
|
|
|
Interest Accrual Period
|
|
|
05/15/24 - 06/16/24
|
|
|
|
|
|
|
|
|
|
30/360 Days
|
|
|
30
|
|
|
|
|
|
|
|
|
|
Actual/360 Days
|
|
|
33
|
|
|
|
|
|
|
|
|
|
Distribution Date
|
|
|
06/17/24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral Pool Balance Data
|
|
|
$ Amount
|
|
|
|
# of Accounts
|
|
|
|
|
|
Pool Balance at 04/30/24
|
|
|
88,676,671.14
|
|
|
|
12,167
|
|
|
|
|
|
Yield Supplement Overcollateralization Amount 04/30/24
|
|
|
1,226,387.72
|
|
|
|
0
|
|
|
|
|
|
Receivables Balance 04/30/24
|
|
|
89,903,058.86
|
|
|
|
12,167
|
|
|
|
|
|
Principal Payments
|
|
|
7,200,033.64
|
|
|
|
272
|
|
|
|
|
|
Defaulted Receivables
|
|
|
38,113.29
|
|
|
|
3
|
|
|
|
|
|
Repurchased Accounts
|
|
|
0.00
|
|
|
|
0
|
|
|
|
|
|
Yield Supplement Overcollateralization Amount at 05/31/24
|
|
|
1,067,157.12
|
|
|
|
0
|
|
|
|
|
|
Pool Balance at 05/31/24
|
|
|
81,597,754.81
|
|
|
|
11,892
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pool Statistics
|
|
|
$ Amount
|
|
|
|
# of Accounts
|
|
|
|
|
|
Pool Factor
|
|
|
9.23
|
%
|
|
|
|
|
|
|
|
|
Prepayment ABS Speed
|
|
|
1.12
|
%
|
|
|
|
|
|
|
|
|
Aggregate Starting Principal Balance
|
|
|
895,761,839.35
|
|
|
|
38,913
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delinquent Receivables:
|
|
|
|
|
|
|
|
|
|
|
|
|
Past Due 31-60 days
|
|
|
949,908.09
|
|
|
|
87
|
|
|
|
|
|
Past Due 61-90 days
|
|
|
218,151.20
|
|
|
|
21
|
|
|
|
|
|
Past Due 91-120 days
|
|
|
41,091.49
|
|
|
|
4
|
|
|
|
|
|
Past Due 121+ days
|
|
|
0.00
|
|
|
|
0
|
|
|
|
|
|
Total
|
|
|
1,209,150.78
|
|
|
|
112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total 31+ Delinquent as % Aggregate Ending Principal Balance
|
|
|
1.46
|
%
|
|
|
|
|
|
|
|
|
Total 61+ Delinquent as % Aggregate Ending Principal Balance
|
|
|
0.31
|
%
|
|
|
|
|
|
|
|
|
Delinquency Trigger Occurred
|
|
|
NO
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries
|
|
|
79,553.15
|
|
|
|
|
|
|
|
|
|
Aggregate Net Losses/(Gains) - May 2024
|
|
|
(41,439.86
|
)
|
|
|
|
|
|
|
|
|
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Net Losses/(Gains) Ratio
|
|
|
-0.55
|
%
|
|
|
|
|
|
|
|
|
Prior Net Losses/(Gains) Ratio
|
|
|
0.30
|
%
|
|
|
|
|
|
|
|
|
Second Prior Net Losses/(Gains) Ratio
|
|
|
-0.31
|
%
|
|
|
|
|
|
|
|
|
Third Prior Net Losses/(Gains) Ratio
|
|
|
0.31
|
%
|
|
|
|
|
|
|
|
|
Four Month Average
|
|
|
-0.06
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Net Loss as a % of Aggregate Starting Principal Balance
|
|
|
0.23
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overcollateralization Target Amount
|
|
|
4,249,049.30
|
|
|
|
|
|
|
|
|
|
Actual Overcollateralization
|
|
|
81,597,754.81
|
|
|
|
|
|
|
|
|
|
Weighted Average Contract Rate
|
|
|
4.02
|
%
|
|
|
|
|
|
|
|
|
Weighted Average Contract Rate, Yield Adjusted
|
|
|
5.89
|
%
|
|
|
|
|
|
|
|
|
Weighted Average Remaining Term
|
|
|
17.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Flow of Funds
|
|
|
$ Amount
|
|
|
|
|
|
|
|
|
|
Collections
|
|
|
7,578,788.58
|
|
|
|
|
|
|
|
|
|
Investment Earnings on Cash Accounts
|
|
|
38,975.95
|
|
|
|
|
|
|
|
|
|
Reserve Fund Balance
|
|
|
8,498,098.59
|
|
|
|
|
|
|
|
|
|
Servicing Fee
|
|
|
(74,919.22
|
)
|
|
|
|
|
|
|
|
|
Aggregate Purchase Amount
|
|
|
82,703,025.22
|
|
|
|
|
|
|
|
|
|
Transfer to Collection Account
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Available Funds
|
|
|
98,743,969.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions of Available Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Asset Representation Reviewer Amounts (up to $150,000 per year)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(2) Class A Interest
|
|
|
31,554.71
|
|
|
|
|
|
|
|
|
|
(3) Noteholders' First Priority Principal Distributable Amount
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(4) Class B Interest
|
|
|
25,925.00
|
|
|
|
|
|
|
|
|
|
(5) Noteholders' Second Priority Principal Distributable Amount
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(6) Class C Interest
|
|
|
21,781.25
|
|
|
|
|
|
|
|
|
|
(7) Noteholders' Third Priority Principal Distributable Amount
|
|
|
2,829,867.03
|
|
|
|
|
|
|
|
|
|
(8) Required Reserve Account
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(9) Noteholders' Principal Distributable Amount
|
|
|
81,597,754.81
|
|
|
|
|
|
|
|
|
|
(10) Asset Representation Reviewer Amounts (in excess of 1)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
(11) Distribution to Certificateholders
|
|
|
14,237,086.32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Distributions of Available Funds
|
|
|
98,743,969.12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Servicing Fee
|
|
|
74,919.22
|
|
|
|
|
|
|
|
|
|
Unpaid Servicing Fee
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Change in amount of the unpaid servicing fee from the prior period
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Distribution per $1,000 of Notes
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
Total Interest Distribution Amount
|
|
|
0.0935034
|
|
|
|
|
|
|
|
|
|
Total Interest Carryover Shortfall
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
Total Principal Distribution Amount
|
|
|
99.5984591
|
|
|
|
|
|
|
|
|
|
Total Distribution Amount
|
|
|
99.6919625
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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-2a Interest Distribution Amount
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
A-2a Interest Carryover Shortfall
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
A-2a Principal Distribution Amount
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
Total A-2a Distribution Amount
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A-2b Interest Distribution Amount
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
A-2b Interest Carryover Shortfall
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
A-2b Principal Distribution Amount
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
Total A-2b 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
|
|
|
0.4107082
|
|
|
|
|
|
|
|
|
|
A-4 Interest Carryover Shortfall
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
A-4 Principal Distribution Amount
|
|
|
601.0363379
|
|
|
|
|
|
|
|
|
|
Total A-4 Distribution Amount
|
|
|
601.4470461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
B Interest Distribution Amount
|
|
|
1.0166667
|
|
|
|
|
|
|
|
|
|
B Interest Carryover Shortfall
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
B Principal Distribution Amount
|
|
|
1,000.0000000
|
|
|
|
|
|
|
|
|
|
Total B Distribution Amount
|
|
|
1,001.0166667
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C Interest Distribution Amount
|
|
|
1.7083333
|
|
|
|
|
|
|
|
|
|
C Interest Carryover Shortfall
|
|
|
0.0000000
|
|
|
|
|
|
|
|
|
|
C Principal Distribution Amount
|
|
|
1,000.0000000
|
|
|
|
|
|
|
|
|
|
Total C Distribution Amount
|
|
|
1,001.7083333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noteholders' First Priority Principal Distributable Amount
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
Noteholders' Second Priority Principal Distributable Amount
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
Noteholders' Third Priority Principal Distributable Amount
|
|
|
33.52
|
|
|
|
|
|
|
|
|
|
Noteholders' Principal Distributable Amount
|
|
|
966.48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Account Balances
|
|
|
$ Amount
|
|
|
|
|
|
|
|
|
|
Reserve Account
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of 05/15/24
|
|
|
8,498,098.59
|
|
|
|
|
|
|
|
|
|
Investment Earnings
|
|
|
37,857.08
|
|
|
|
|
|
|
|
|
|
Investment Earnings Paid
|
|
|
(37,857.08
|
)
|
|
|
|
|
|
|
|
|
Deposit/(Withdrawal)
|
|
|
(8,498,098.59
|
)
|
|
|
|
|
|
|
|
|
Balance as of 06/17/24
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
Change
|
|
|
(8,498,098.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Required Reserve Amount
|
|
|
0.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other Servicing Information
|
|
|
Current Month
|
|
|
|
Prior Month
|
|
|
|
Two Months Prior
|
|
Principal Balance of Receivables extended during the Collection Period
|
|
$
|
298,872.25
|
|
|
$
|
334,494.96
|
|
|
$
|
295,457.48
|
|
Number of Extensions
|
|
|
27
|
|
|
|
30
|
|
|
|
24
|
|
Ratio of extensions to Beginning of Period Receivables Balance
|
|
|
0.33
|
%
|
|
|
0.34
|
%
|
|
|
0.28
|
%
|