Exhibit 99.1

 

World Omni Auto Receivables Trust 2023-D
Monthly Servicer Certificate
June 30, 2025

 

Dates Covered            
Collections Period   06/01/25 - 06/30/25           
Interest Accrual Period   06/16/25 - 07/14/25           
30/360 Days   30           
Actual/360 Days   29           
Distribution Date   07/15/25           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 05/31/25   471,843,282.39    25,373      
Yield Supplement Overcollateralization Amount 05/31/25   41,029,519.23    0      
Receivables Balance 05/31/25   512,872,801.62    25,373      
Principal Payments   22,855,043.04    1,404      
Defaulted Receivables   784,277.39    35      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 06/30/25   38,494,332.32    0      
Pool Balance at 06/30/25   450,739,148.87    23,934      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   43.71%          
Prepayment ABS Speed   1.55%          
Aggregate Starting Principal Balance   1,119,368,245.46    42,446      
                
Delinquent Receivables:               
Past Due 31-60 days   8,603,864.41    356      
Past Due 61-90 days   2,207,924.27    84      
Past Due 91-120 days   387,212.12    13      
Past Due 121+ days   0.00    0      
 Total   11,199,000.80    453      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   2.29%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.53%          
Delinquency Trigger Occurred   NO           
                
Recoveries   571,164.11           
Aggregate Net Losses/(Gains) - June 2025   213,113.28           
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   0.50%          
Prior Net Losses/(Gains) Ratio   0.56%          
Second Prior Net Losses/(Gains) Ratio   0.46%          
Third Prior Net Losses/(Gains) Ratio   0.47%          
Four Month Average   0.50%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.59%          
                
Overcollateralization Target Amount   5,183,500.21           
Actual Overcollateralization   5,183,500.21           
Weighted Average Contract Rate   6.32%          
Weighted Average Contract Rate, Yield Adjusted   11.21%          
Weighted Average Remaining Term   44.25           
                
Flow of Funds   $ Amount           
Collections   26,128,193.95           
Investment Earnings on Cash Accounts   12,070.73           
Servicing Fee   (427,394.00)          
Transfer to Collection Account   -           
Available Funds   25,712,870.68           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   2,019,431.96           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   153,556.50           
    (5)  Noteholders' Second Priority Principal Distributable Amount   657,935.77           
    (6)  Class C Interest   78,479.50           
    (7)  Noteholders' Third Priority Principal Distributable Amount   15,020,000.00           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   5,183,500.21           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   2,599,966.74           
                
Total Distributions of Available Funds   25,712,870.68           
                
Servicing Fee   427,394.00           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   954,260,000.00           
Original Class B   30,060,000.00           
Original Class C   15,020,000.00           
                
Total Class A, B, & C               
Note Balance @ 06/16/25   466,417,084.64           
Principal Paid   20,861,435.98           
Note Balance @ 07/15/25   445,555,648.66           
                
Class A-1               
Note Balance @ 06/16/25   0.00           
Principal Paid   0.00           
Note Balance @ 07/15/25   0.00           
Note Factor @ 07/15/25   0.0000000%          
                
Class A-2a               
Note Balance @ 06/16/25   20,988,542.28           
Principal Paid   10,430,717.99           
Note Balance @ 07/15/25   10,557,824.29           
Note Factor @ 07/15/25   5.5891076%          
                
Class A-2b               
Note Balance @ 06/16/25   20,988,542.36           
Principal Paid   10,430,717.99           
Note Balance @ 07/15/25   10,557,824.37           
Note Factor @ 07/15/25   5.5891077%          
                
Class A-3               
Note Balance @ 06/16/25   317,800,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/25   317,800,000.00           
Note Factor @ 07/15/25   100.0000000%          
                
Class A-4               
Note Balance @ 06/16/25   61,560,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/25   61,560,000.00           
Note Factor @ 07/15/25   100.0000000%          
                
Class B               
Note Balance @ 06/16/25   30,060,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/25   30,060,000.00           
Note Factor @ 07/15/25   100.0000000%          
                
Class C               
Note Balance @ 06/16/25   15,020,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/25   15,020,000.00           
Note Factor @ 07/15/25   100.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   2,251,467.96           
Total Principal Paid   20,861,435.98           
Total Paid   23,112,903.94           
                
Class A-1               
Coupon   5.66800%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2a               
Coupon   5.91000%          
Interest Paid   103,368.57           
Principal Paid   10,430,717.99           
Total Paid to A-2a Holders   10,534,086.56           
                
Class A-2b               
SOFR Rate   4.30385%          
Coupon   4.88385%          
Interest Paid   82,573.39           
Principal Paid   10,430,717.99           
Total Paid to A-2b Holders   10,513,291.38           
                
Class A-3               
Coupon   5.79000%          
Interest Paid   1,533,385.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   1,533,385.00           
                
Class A-4               
Coupon   5.85000%          
Interest Paid   300,105.00           
Principal Paid   0.00           
Total Paid to A-4 Holders   300,105.00           
                
Class B               
Coupon   6.13000%          
Interest Paid   153,556.50           
Principal Paid   0.00           
Total Paid to B Holders   153,556.50           

 

 

 

 

Class C               
Coupon   6.27000%          
Interest Paid   78,479.50           
Principal Paid   0.00           
Total Paid to C Holders   78,479.50           
                
Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   2.2529549           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   20.8752136           
Total Distribution Amount   23.1281685           
                
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   0.5472132           
A-2a Interest Carryover Shortfall   0.0000000           
A-2a  Principal Distribution Amount   55.2182001           
Total A-2a  Distribution Amount   55.7654133           
                
A-2b  Interest Distribution Amount   0.4371275           
A-2b Interest Carryover Shortfall   0.0000000           
A-2b  Principal Distribution Amount   55.2182001           
Total A-2b  Distribution Amount   55.6553276           
                
A-3 Interest Distribution Amount   4.8250000           
A-3 Interest Carryover Shortfall   0.0000000           
A-3 Principal Distribution Amount   0.0000000           
Total A-3 Distribution Amount   4.8250000           
                
A-4 Interest Distribution Amount   4.8750000           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   0.0000000           
Total A-4 Distribution Amount   4.8750000           
                
B Interest Distribution Amount   5.1083333           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   0.0000000           
Total B Distribution Amount   5.1083333           
                
C Interest Distribution Amount   5.2250000           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   0.0000000           
Total C Distribution Amount   5.2250000           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   31.54           
Noteholders' Third Priority Principal Distributable Amount   719.99           
Noteholders' Principal Distributable Amount   248.47           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 06/16/25   2,504,634.24           
Investment Earnings   8,752.40           
Investment Earnings Paid   (8,752.40)          
Deposit/(Withdrawal)   -           
Balance as of 07/15/25   2,504,634.24           
Change   -           
                
Required Reserve Amount   2,504,634.24           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $3,224,406.75    2,862,184.42    2,864,410.39 
Number of Extensions   109    99    105 
Ratio of extensions to Beginning of Period Receivables Balance   0.63%   0.53%   0.51%