Exhibit 99.1

 

World Omni Auto Receivables Trust 2022-D            
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   164,830,410.32    13,930      
Yield Supplement Overcollateralization Amount 05/31/26   8,554,304.86    0      
Receivables Balance 05/31/26   173,384,715.18    13,930      
Principal Payments   10,376,202.86    364      
Defaulted Receivables   314,134.85    17      
Repurchased Accounts   0.00    0      
Yield Supplement Overcollateralization Amount at 06/30/26   7,752,927.38    0      
Pool Balance at 06/30/26   154,941,450.09    13,549      
                
Pool Statistics   $ Amount    # of Accounts      
Pool Factor   14.07%          
Prepayment ABS Speed   1.11%          
Aggregate Starting Principal Balance   1,156,658,989.82    50,043      
                
Delinquent Receivables:               
Past Due 31-60 days   4,505,059.51    256      
Past Due 61-90 days   1,465,059.57    78      
Past Due 91-120 days   303,449.99    16      
Past Due 121+ days   0.00    0      
 Total   6,273,569.07    350      
                
Total 31+ Delinquent as % Aggregate Ending Principal Balance   3.86%          
Total 61+ Delinquent as % Aggregate Ending Principal Balance   1.09%          
Delinquency Trigger Occurred   NO           
                
Recoveries   347,222.46           
Aggregate Net Losses/(Gains) - June 2026   (33,087.61)          
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):               
Current Net Losses/(Gains) Ratio   -0.23%          
Prior Net Losses/(Gains) Ratio   -0.27%          
Second Prior Net Losses/(Gains) Ratio   0.55%          
Third Prior Net Losses/(Gains) Ratio   -0.25%          
Four Month Average   -0.05%          
                
Cumulative Net Loss as a % of Aggregate Starting Principal Balance   0.79%          
                
Overcollateralization Target Amount   5,106,453.81           
Actual Overcollateralization   5,106,453.81           
Weighted Average Contract Rate   5.37%          
Weighted Average Contract Rate, Yield Adjusted   10.21%          
Weighted Average Remaining Term   25.09           
                
Flow of Funds   $ Amount           
Collections   11,510,268.44           
Investment Earnings on Cash Accounts   19,388.32           
Servicing Fee   (144,487.26)          
Transfer to Collection Account   -           
Available Funds   11,385,169.50           
                
Distributions of Available Funds               
    (1)  Asset Representation Reviewer Amounts (up to $150,000 per year)   -           
    (2)  Class A Interest   539,177.75           
    (3)  Noteholders' First Priority Principal Distributable Amount   -           
    (4)  Class B Interest   -           
    (5)  Noteholders' Second Priority Principal Distributable Amount   -           
    (6)  Class C Interest   -           
    (7)  Noteholders' Third Priority Principal Distributable Amount   4,782,506.42           
    (8)  Required Reserve Account   -           
    (9)  Noteholders' Principal Distributable Amount   5,106,453.81           
   (10)  Asset Representation Reviewer Amounts (in excess of 1)   -           
   (11)  Distribution to Certificateholders   957,031.52           
                
Total Distributions of Available Funds   11,385,169.50           
                
Servicing Fee   144,487.26           
Unpaid Servicing Fee   -           
Change in amount of the unpaid servicing fee from the prior period   -           

 

 

 

 

Note Balances & Note Factors   $ Amount           
Original Class A   975,300,000.00           
Original Class B   30,630,000.00           
Original Class C   15,360,000.00           
                
Total Class A, B, & C               
Note Balance @ 06/15/26   159,723,956.51           
Principal Paid   9,888,960.23           
Note Balance @ 07/15/26   149,834,996.28           
                
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   0.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   0.00           
Note Factor @ 07/15/26   0.0000000%          
                
Class A-2b               
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-3               
Note Balance @ 06/15/26   14,113,956.51           
Principal Paid   9,888,960.23           
Note Balance @ 07/15/26   4,224,996.28           
Note Factor @ 07/15/26   1.3768482%          
                
Class A-4               
Note Balance @ 06/15/26   99,620,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   99,620,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Class B               
Note Balance @ 06/15/26   30,630,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   30,630,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Class C               
Note Balance @ 06/15/26   15,360,000.00           
Principal Paid   0.00           
Note Balance @ 07/15/26   15,360,000.00           
Note Factor @ 07/15/26   100.0000000%          
                
Interest & Principal Payments   $ Amount           
Total Interest Paid   539,177.75           
Total Principal Paid   9,888,960.23           
Total Paid   10,428,137.98           
                
Class A-1               
Coupon   4.42600%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-1 Holders   0.00           
                
Class A-2a               
Coupon   5.51000%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2a Holders   0.00           
                
Class A-2b               
One-Month SOFR   3.59301%          
Coupon   4.44301%          
Interest Paid   0.00           
Principal Paid   0.00           
Total Paid to A-2b Holders   0.00           
                
Class A-3               
Coupon   5.61000%          
Interest Paid   65,982.75           
Principal Paid   9,888,960.23           
Total Paid to A-3 Holders   9,954,942.98           
                
Class A-4               
Coupon   5.70000%          
Interest Paid   473,195.00           
Principal Paid   0.00           
Total Paid to A-4 Holders   473,195.00           
                
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   0.5279380           
Total Interest Carryover Shortfall   0.0000000           
Total Principal Distribution Amount   9.6828131           
Total Distribution Amount   10.2107511           
                
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   0.2150256           
A-3 Interest Carryover Shortfall   0.0000000           
A-3 Principal Distribution Amount   32.2262929           
Total A-3 Distribution Amount   32.4413185           
                
A-4 Interest Distribution Amount   4.7500000           
A-4 Interest Carryover Shortfall   0.0000000           
A-4 Principal Distribution Amount   0.0000000           
Total A-4 Distribution Amount   4.7500000           
                
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   0.00           
Noteholders' Third Priority Principal Distributable Amount   483.62           
Noteholders' Principal Distributable Amount   516.38           
                
Account Balances   $ Amount           
Reserve Account               
Balance as of 06/15/26   5,106,453.81           
Investment Earnings   14,914.73           
Investment Earnings Paid   (14,914.73)          
Deposit/(Withdrawal)   -           
Balance as of 07/15/26   5,106,453.81           
Change   -           
                
Required Reserve Amount   5,106,453.81           
                
Other Servicing Information   Current Month    Prior Month    Two Months Prior 
Principal Balance of Receivables extended during the Collection Period  $1,102,355.51   $1,153,915.54   $991,776.72 
Number of Extensions   70    66    56 
Ratio of extensions to Beginning of Period Receivables Balance   0.64%   0.63%   0.51%