UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 10-D

 

 

 

ASSET-BACKED ISSUER

DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934.

 

For the monthly distribution period from May 1, 2022 to May 31, 2022

 

 

 

Commission File Number of issuing entity: 333-228112-09

 

Central Index Key Number of issuing entity: 0001856407

 

WORLD OMNI AUTO RECEIVABLES TRUST 2021-B

(Exact name of issuing entity as specified in its charter)

 

Commission File Number of depositor: 333-228112

 

Central Index Key Number of depositor: 0001083199

 

WORLD OMNI AUTO RECEIVABLES LLC

(Exact name of depositor as specified in its charter)

 

Central Index Key Number of sponsor: 0001004150

 

WORLD OMNI FINANCIAL CORP.

(Exact name of sponsor as specified in its charter)

 

 

 

Paula Pescaru, Assistant Secretary, (954) 295-7425

(Name and telephone number, including area code,

of the person to contact in connection with this filing)

 

Delaware

(State or other jurisdiction of incorporation or organization of the issuing entity)

 

52-2184798

(I.R.S. Employer Identification No.)

 

250 Jim Moran Boulevard, Deerfield Beach, FL 33442

(Address, including zip code, of principal executive offices of the issuing entity)

 

(954) 429-2200

(Telephone number, including area code, of the issuing entity)

 

Former name or former address, if changed since last report: Not applicable.

 

 

 

Registered/reporting pursuant to (check one):

Title of class Section 12(b) Section 12(g) Section 15(d)

Name of exchange

(If Section 12(b))

Asset Backed Notes, Class A-1 ¨ ¨ x ¨
Asset Backed Notes, Class A-2 ¨ ¨ x ¨
Asset Backed Notes, Class A-3 ¨ ¨ x ¨
Asset Backed Notes, Class A-4 ¨ ¨ x ¨
Asset Backed Notes, Class B ¨ ¨ x ¨
Asset Backed Notes, Class C ¨ ¨ x ¨

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes x   No ¨

 

 

 

 

 

PART I – DISTRIBUTION INFORMATION

 

Item 1. Distribution and Pool Performance Information.

 

Distribution and pool performance information with respect to the receivables that constitute the assets of World Omni Auto Receivables Trust 2021-B for the distribution period commencing on May 1, 2022 and expiring on May 31, 2022 is set forth in the Monthly Servicer’s Certificate that is attached to this report as Exhibit 99.1, which Certificate is incorporated by reference herein. See the Sale and Servicing Agreement, Indenture and other documents filed as exhibits to the Form 8-K filed by the Trust on May 20, 2021 for a description of the transaction and defined terms used in this report and the attached Certificate.

 

Item 1A. Asset-Level Information.

 

The Asset Data File for the asset pool of the Issuing Entity for the May Collection Period filed as Exhibit 102 to the Form ABS-EE filed by the Issuing Entity with the U.S. Securities and Exchange Commission on June 29, 2022 (the “Form ABS-EE”) is incorporated into this Form 10-D by reference.

 

The Asset Related Document (Additional Explanatory Disclosure) for the asset pool of the Issuing Entity for the May Collection Period filed as Exhibit 103 to each Form ABS-EE is also incorporated into this Form 10-D by reference.

 

Item 1B. Asset Representations Reviewer and Investor Communication.

 

Not applicable.

 

ITEM 1121 (c) OF REGULATION AB. REPURCHASES AND REPLACEMENTS

 

No activity to report for the distribution period as required by Item 1121 (c) of Regulation AB.

Date of Most Recent Form ABS-15G: January 7, 2022

Central Index Key (CIK) of Securitizer: 0001004150

 

PART II – OTHER INFORMATION

 

Item 2. Legal Proceedings.

 

Not applicable.

 

Item 3. Sales of Securities and Use of Proceeds.

 

Not applicable.

 

Item 4. Defaults Upon Senior Securities.

 

Not applicable.

 

Item 5. Submission of Matters to a Vote of Security Holders.

 

Not applicable.

 

Item 6. Significant Obligors of Pool Assets.

 

Not applicable.

 

Item 7. Change in Sponsor Interest in the Securities.

 

Not applicable.

 

 

 

Item 8. Significant Enhancement Provider Information.

 

Not applicable.

 

Item 9. Other Information.

 

Not applicable.

 

Item 10. Exhibits.

 

Exhibit 99.1.     Monthly Servicer’s Certificate for the distribution period commencing on May 1, 2022 and expiring on May 31, 2022.

 

Exhibit 102      Asset Data File for the calendar month May 1, 2022 to May 31, 2022 (See Exhibit 102 to Form ABS-EE filed by World Omni Auto Receivables Trust 2021-B on June 29, 2022 which is incorporated by reference herein).

 

Exhibit 103     Asset Related Document for the calendar month May 1, 2022 to May 31, 2022 (See Exhibit 103 to Form ABS-EE filed by World Omni Auto Receivables Trust 2021-B on June 29, 2022 which is incorporated by reference herein).

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

World Omni Auto Receivables Trust 2021-B

  (Issuing Entity)
   
  By: World Omni Financial Corp.
(Servicer, not in its individual capacity, but solely as Servicer on behalf of the Issuing Entity)
   

Date: June 29, 2022

  /s/ Ronald J. Virtue
    Ronald J. Virtue
    Assistant Treasurer

 

 


 

Exhibit 99.1

 

World Omni Auto Receivables Trust 2021-B      
Monthly Servicer Certificate      
May 31, 2022      

 

Dates Covered            
Collections Period   05/01/22 - 05/31/22           
Interest Accrual Period   05/16/22 - 06/14/22           
30/360 Days   30           
Actual/360 Days   30           
Distribution Date   06/15/22           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 04/30/22   688,326,472.13    30,305      
Yield Supplement Overcollateralization Amount 04/30/22   21,263,581.78    0      
Receivables Balance 04/30/22   709,590,053.91    30,305      
Principal Payments   25,881,191.48    528      
Defaulted Receivables   505,944.58    21      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 05/31/22   20,135,550.71    0      
Pool Balance at 05/31/22   663,067,367.14    29,756      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   61.94%          
Prepayment ABS Speed   1.47%          
Aggregate Starting Principal Balance   1,102,919,763.19    38,162      
                
Delinquent Receivables:               
Past Due 31-60 days   6,075,548.04    235      
Past Due 61-90 days   1,424,301.91    55      
Past Due 91-120 days   239,497.81    14      
Past Due 121+ days   0.00    0      
 Total   7,739,347.76    304      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   1.13%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.24%          
Delinquency Trigger Occurred   NO           
                
Recoveries   490,873.78           
Aggregate Net Losses/(Gains) - May 2022   15,070.80           
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   0.03%          
Prior Net Losses/(Gains) Ratio   0.31%          
Second Prior Net Losses/(Gains) Ratio   0.41%          
Third Prior Net Losses/(Gains) Ratio   0.16%          
Four Month Average   0.23%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.18%          
                
Overcollateralization Target Amount   7,625,274.72           
Actual Overcollateralization   7,625,274.72           
Weighted Average Contract Rate   3.92%          
Weighted Average Contract Rate, Yield Adjusted   5.49%          
Weighted Average Remaining Term   50.94           
                
Flow of Funds   $ Amount           
Collections   28,671,096.78           
Investment Earnings on Cash Accounts   1,980.67           
Servicing Fee   (591,325.04)          
Transfer to Collection Account   -           
Available Funds   28,081,752.41           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   212,368.54           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   27,664.00           
    (5)  Noteholders' Second Priority Principal Distributable Amount   1,383,350.56           
    (6)  Class C Interest   17,157.00           
    (7)  Noteholders' Third Priority Principal Distributable Amount   15,960,000.00           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   7,625,274.72           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   2,855,937.59           
                
Total Distributions of Available Funds   28,081,752.41           
Servicing Fee   591,325.04           
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 @ 05/16/22   680,410,717.70           
Principal Paid   24,968,625.28           
Note Balance @ 06/15/22   655,442,092.42           
                
Class A-1               
Note Balance @ 05/16/22   0.00           
Principal Paid   0.00           
Note Balance @ 06/15/22   0.00           
Note Factor @ 06/15/22   0.0000000%          
                
Class A-2               
Note Balance @ 05/16/22   167,800,717.70           
Principal Paid   24,968,625.28           
Note Balance @ 06/15/22   142,832,092.42           
Note Factor @ 06/15/22   38.8035786%          
                
Class A-3               
Note Balance @ 05/16/22   368,080,000.00           
Principal Paid   0.00           
Note Balance @ 06/15/22   368,080,000.00           
Note Factor @ 06/15/22   100.0000000%          
                
Class A-4               
Note Balance @ 05/16/22   96,650,000.00           
Principal Paid   0.00           
Note Balance @ 06/15/22   96,650,000.00           
Note Factor @ 06/15/22   100.0000000%          
                
Class B               
Note Balance @ 05/16/22   31,920,000.00           
Principal Paid   0.00           
Note Balance @ 06/15/22   31,920,000.00           
Note Factor @ 06/15/22   100.0000000%          
                
Class C               
Note Balance @ 05/16/22   15,960,000.00           
Principal Paid   0.00           
Note Balance @ 06/15/22   15,960,000.00           
Note Factor @ 06/15/22   100.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   257,189.54           
Total Principal Paid   24,968,625.28           
Total Paid   25,225,814.82           
                
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   27,966.79           
Principal Paid   24,968,625.28           
Total Paid to A-2 Holders   24,996,592.07           
                
Class A-3               
Coupon   0.42000%          
Interest Paid   128,828.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   128,828.00           
                
Class A-4               
Coupon   0.69000%          
Interest Paid   55,573.75           
Principal Paid   0.00           
Total Paid to A-4 Holders   55,573.75           
                
Class B               
Coupon   1.04000%          
Interest Paid   27,664.00           
Principal Paid   0.00           
Total Paid to B Holders   27,664.00           

 

 

 

Class C               
Coupon   1.29000%          
Interest Paid   17,157.00           
Principal Paid   0.00           
Total Paid to C Holders   17,157.00           
                
Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   0.2423573           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   23.5286706           
Total Distribution Amount   23.7710279           
                
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   0.0759781           
A-2 Interest Carryover Shortfall   0.0000000           
A-2  Principal Distribution Amount   67.8329356           
Total A-2  Distribution Amount   67.9089137           
                
A-3 Interest Distribution Amount   0.3500000           
A-3 Interest Carryover Shortfall   0.0000000           
A-3 Principal Distribution Amount   0.0000000           
Total A-3 Distribution Amount   0.3500000           
                
A-4 Interest Distribution Amount   0.5750000           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   0.0000000           
Total A-4 Distribution Amount   0.5750000           
                
B Interest Distribution Amount   0.8666667           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   0.0000000           
Total B Distribution Amount   0.8666667           
                
C Interest Distribution Amount   1.0750000           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   0.0000000           
Total C Distribution Amount   1.0750000           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   55.40           
Noteholders' Third Priority Principal Distributable Amount   639.20           
Noteholders' Principal Distributable Amount   305.40           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 05/16/22   2,659,652.60           
Investment Earnings   1,444.28           
Investment Earnings Paid   (1,444.28)          
Deposit/(Withdrawal)   -           
Balance as of 06/15/22   2,659,652.60           
Change   -           
                
Required Reserve Amount   2,659,652.60           
                
Other Servicing Information   Current Month    Prior Month    Two Months
Prior
 
Principal Balance of Receivables extended during the Collection Period  $3,621,699.36   $2,613,518.01   $3,667,813.12 
Number of Extensions   127    93    129 
Ratio of extensions to Beginning of Period Receivables Balance   0.51%   0.35%   0.48%