Exhibit 99.1

 

World Omni Auto Receivables Trust 2025-B            
Monthly Servicer Certificate            
June 30, 2026            
             
Dates Covered            
Collections Period   06/01/26 - 06/30/26         
Interest Accrual Period   06/15/26 - 07/14/26           
30/360 Days   30           
Actual/360 Days   30           
Distribution Date   07/15/26           
                
Collateral Pool Balance Data   $ Amount    # of Accounts      
Pool Balance at 05/31/26   706,211,209.58    32,203      
Yield Supplement Overcollateralization Amount 05/31/26   33,372,614.21    0      
Receivables Balance 05/31/26   739,583,823.79    32,203      
Principal Payments   32,346,571.25    1,526      
Defaulted Receivables   1,739,647.99    64      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 06/30/26   31,431,664.44    0      
Pool Balance at 06/30/26   674,065,940.11    30,613      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   55.04%          
Prepayment ABS Speed   1.84%          
Aggregate Starting Principal Balance   1,281,827,259.43    48,293      
                
Delinquent Receivables:               
Past Due 31-60 days   9,138,844.68    392      
Past Due 61-90 days   4,458,023.33    159      
Past Due 91-120 days   1,027,090.36    37      
Past Due 121+ days   0.00    0      
Total   14,623,958.37    588      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   2.07%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   0.78%          
Delinquency Trigger Occurred   NO           
                
Recoveries   1,236,119.45           
Aggregate Net Losses/(Gains) - June 2026   503,528.54           
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   0.82%          
Prior Net Losses/(Gains) Ratio   0.88%          
Second Prior Net Losses/(Gains) Ratio   0.54%          
Third Prior Net Losses/(Gains) Ratio   0.94%          
Four Month Average   0.80%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.62%          
                
Overcollateralization Target Amount   6,066,593.46           
Actual Overcollateralization   6,066,593.46           
Weighted Average Contract Rate   6.63%          
Weighted Average Contract Rate, Yield Adjusted   9.10%          
Weighted Average Remaining Term   50.26           
                
Flow of Funds   $ Amount           
Collections   37,766,491.96           
Investment Earnings on Cash Accounts   23,830.63           
Servicing Fee   (616,319.85)          
Transfer to Collection Account   -           
Available Funds   37,174,002.74           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   2,333,086.18           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   -           
    (5)  Noteholders' Second Priority Principal Distributable Amount   7,589,368.58           
    (6)  Class C Interest   -           
    (7)  Noteholders' Third Priority Principal Distributable Amount   18,200,000.00           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   6,066,593.46           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   2,984,954.52           
                
Total Distributions of Available Funds   37,174,002.74           
                
Servicing Fee   616,319.85           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   1,158,330,000.00           
Original Class B   36,380,000.00           
Original Class C   18,200,000.00           
                
Total Class A, B, & C               
Note Balance @ 06/15/26   699,855,308.69           
Principal Paid   31,855,962.04           
Note Balance @ 07/15/26   667,999,346.65           
                
Class A-1               
Note Balance @ 06/15/26   0.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   0.00           
Note Factor @ 07/15/26   0.0000000%          
                
Class A-2a               
Note Balance @ 06/15/26   83,548,940.96           
Principal Paid   17,177,234.43           
Note Balance @ 07/15/26   66,371,706.53           
Note Factor @ 07/15/26   30.1689575%          
                
Class A-2b               
Note Balance @ 06/15/26   71,396,367.73           
Principal Paid   14,678,727.61           
Note Balance @ 07/15/26   56,717,640.12           
Note Factor @ 07/15/26   30.1689575%          
                
Class A-3               
Note Balance @ 06/15/26   408,000,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   408,000,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Class A-4               
Note Balance @ 06/15/26   82,330,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   82,330,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Class B               
Note Balance @ 06/15/26   36,380,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   36,380,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Class C               
Note Balance @ 06/15/26   18,200,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   18,200,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   2,333,086.18           
Total Principal Paid   31,855,962.04           
Total Paid   34,189,048.22           
                
Class A-1               
Coupon   4.46100%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2a               
Coupon   4.38000%          
Interest Paid   304,953.63           
Principal Paid   17,177,234.43           
Total Paid to A-2a Holders   17,482,188.06           
                
Class A-2b               
SOFR Rate   3.59301%          
Coupon   4.06301%          
Interest Paid   241,736.80           
Principal Paid   14,678,727.61           
Total Paid to A-2b Holders   14,920,464.41           
                
Class A-3               
Coupon   4.34000%          
Interest Paid   1,475,600.00           
Principal Paid   0.00           
Total Paid to A-3 Holders   1,475,600.00           
                
Class A-4               
Coupon   4.53000%          
Interest Paid   310,795.75           
Principal Paid   0.00           
Total Paid to A-4 Holders   310,795.75           
                
Class B               
Coupon   0.00000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to B Holders   0.00           

 

 

 

 

Class C               
Coupon   0.00000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to C Holders   0.00           
                
Distribution per $1,000 of Notes   Total            
Total Interest Distribution Amount   1.9235444           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   26.2640773           
Total Distribution Amount   28.1876217           
                
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   1.3861529           
A-2a Interest Carryover Shortfall   0.0000000           
A-2a  Principal Distribution Amount   78.0783383           
Total A-2a  Distribution Amount   79.4644912           
                
A-2b  Interest Distribution Amount   1.2858340           
A-2b Interest Carryover Shortfall   0.0000000           
A-2b  Principal Distribution Amount   78.0783384           
Total A-2b  Distribution Amount   79.3641724           
                
A-3 Interest Distribution Amount   3.6166667           
A-3 Interest Carryover Shortfall   0.0000000           
A-3 Principal Distribution Amount   0.0000000           
Total A-3 Distribution Amount   3.6166667           
                
A-4 Interest Distribution Amount   3.7750000           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   0.0000000           
Total A-4 Distribution Amount   3.7750000           
                
B Interest Distribution Amount   0.0000000           
B Interest Carryover Shortfall   0.0000000           
B Principal Distribution Amount   0.0000000           
Total B Distribution Amount   0.0000000           
                
C Interest Distribution Amount   0.0000000           
C Interest Carryover Shortfall   0.0000000           
C Principal Distribution Amount   0.0000000           
Total C Distribution Amount   0.0000000           
                
Noteholders' First Priority Principal Distributable Amount   0.00           
Noteholders' Second Priority Principal Distributable Amount   238.24           
Noteholders' Third Priority Principal Distributable Amount   571.32           
Noteholders' Principal Distributable Amount   190.44           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 06/15/26   3,032,278.96           
Investment Earnings   8,856.56           
Investment Earnings Paid   (8,856.56)          
Deposit/(Withdrawal)   -           
Balance as of 07/15/26   3,032,278.96           
Change   -           
                
Required Reserve Amount   3,032,278.96