World Omni Select Auto Trust 2024-A

12/29/2025 | Press release | Distributed by Public on 12/29/2025 11:43

Asset-Backed Issuer Distribution Report (Form 10-D)

World Omni Select Auto Trust 2024-A

Monthly Servicer Certificate

November 30, 2025

Dates Covered
Collections Period 11/01/25 - 11/30/25
Interest Accrual Period 11/17/25 - 12/14/25
30/360 Days 30
Actual/360 Days 28
Distribution Date 12/15/25
Collateral Pool Balance Data $ Amount # of Accounts
Pool Balance at 10/31/25 414,174,089.25 15,112
Principal Payments 13,999,645.00 431
Defaulted Receivables 2,658,667.92 122
Repurchased Accounts 0.00 0
Pool Balance at 11/30/25 397,515,776.33 14,559
Pool Statistics $ Amount # of Accounts
Pool Factor 49.82 %
Prepayment ABS Speed 1.59 %
Aggregate Starting Principal Balance 797,946,062.88 26,473
Delinquent Receivables:
Past Due 31-60 days 28,773,503.88 1,101
Past Due 61-90 days 8,980,107.14 350
Past Due 91-120 days 1,448,500.56 58
Past Due 121+ days 0.00 0
Total 39,202,111.58 1,509
Total 31+ Delinquent as % Ending Pool Balance 9.86 %
Total 61+ Delinquent as % Ending Pool Balance 2.62 %
Delinquency Trigger Occurred NO
Recoveries 1,860,500.88
Aggregate Net Losses/(Gains) - November 2025 798,167.04
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):
Current Net Losses/(Gains) Ratio 2.31 %
Prior Net Losses/(Gains) Ratio 3.50 %
Second Prior Net Losses/(Gains) Ratio 2.78 %
Third Prior Net Losses/(Gains) Ratio 1.86 %
Four Month Average 2.61 %
Cumulative Net Loss as a % of Aggregate Starting Principal Balance 2.18 %
Overcollateralization Target Amount 23,850,946.58
Actual Overcollateralization 23,850,946.58
Weighted Average Contract Rate 10.57 %
Weighted Average Remaining Term 52.45
Flow of Funds $ Amount
Collections 19,178,296.07
Investment Earnings on Cash Accounts 14,731.25
Servicing Fee (431,431.34 )
Transfer to Collection Account -
Available Funds 18,761,595.98
Distributions of Available Funds
(1) Asset Representation Reviewer Amounts (up to $150,000 per calendar year) -
(2) Class A Interest 941,663.77
(3) Noteholders' First Priority Principal Distributable Amount -
(4) Class B Interest 158,464.83
(5) Noteholders' Second Priority Principal Distributable Amount -
(6) Class C Interest 254,347.92
(7) Noteholders' Third Priority Principal Distributable Amount -
(8) Noteholders' Fourth Priority Principal Distributable Amount -
(9) Noteholders' Fifth Priority Principal Distributable Amount -
(10) Required Reserve Account -
(11) Noteholders' Principal Distributable Amount 15,658,814.14
(12) Asset Representation Reviewer Amounts (in excess of 1) -
(13) Distribution to Certificateholders 1,748,305.32
Total Distributions of Available Funds 18,761,595.98
Servicing Fee 431,431.34
Unpaid Servicing Fee 0.00
Change in amount of the unpaid servicing fee from the prior period 0.00
Note Balances & Note Factors $ Amount
Original Class A 610,430,000.00
Original Class B 36,710,000.00
Original Class C 57,050,000.00
Original Class D 39,900,000.00
Original Class E 29,920,000.00
Total Class A, B, C, D, & E
Note Balance @ 11/17/25 389,323,643.89
Principal Paid 15,658,814.14
Note Balance @ 12/15/25 373,664,829.75
Class A-1
Note Balance @ 11/17/25 0.00
Principal Paid 0.00
Note Balance @ 12/15/25 0.00
Note Factor @ 12/15/25 0.0000000 %
Class A-2a
Note Balance @ 11/17/25 26,836,369.31
Principal Paid 11,816,160.36
Note Balance @ 12/15/25 15,020,208.95
Note Factor @ 12/15/25 6.9780297 %
Class A-2b
Note Balance @ 11/17/25 8,727,274.58
Principal Paid 3,842,653.78
Note Balance @ 12/15/25 4,884,620.80
Note Factor @ 12/15/25 6.9780297 %
Class A-3
Note Balance @ 11/17/25 190,180,000.00
Principal Paid 0.00
Note Balance @ 12/15/25 190,180,000.00
Note Factor @ 12/15/25 100.0000000 %
Class B
Note Balance @ 11/17/25 36,710,000.00
Principal Paid 0.00
Note Balance @ 12/15/25 36,710,000.00
Note Factor @ 12/15/25 100.0000000 %
Class C
Note Balance @ 11/17/25 57,050,000.00
Principal Paid 0.00
Note Balance @ 12/15/25 57,050,000.00
Note Factor @ 12/15/25 100.0000000 %
Class D
Note Balance @ 11/17/25 39,900,000.00
Principal Paid 0.00
Note Balance @ 12/15/25 39,900,000.00
Note Factor @ 12/15/25 100.0000000 %
Class E
Note Balance @ 11/17/25 29,920,000.00
Principal Paid 0.00
Note Balance @ 12/15/25 29,920,000.00
Note Factor @ 12/15/25 100.0000000 %
Interest & Principal Payments $ Amount
Total Interest Paid 1,354,476.52
Total Principal Paid 15,658,814.14
Total Paid 17,013,290.66
Class A-1
Coupon 5.54500 %
Interest Paid 0.00
Principal Paid 0.00
Total Paid to A-1 Holders 0.00
Class A-2a
Coupon 5.37000 %
Interest Paid 120,092.75
Principal Paid 11,816,160.36
Total Paid to A-2a Holders 11,936,253.11
Class A-2b
SOFR Rate 4.14202 %
Coupon 4.76202 %
Interest Paid 32,324.02
Principal Paid 3,842,653.78
Total Paid to A-2b Holders 3,874,977.80
Class A-3
Coupon 4.98000 %
Interest Paid 789,247.00
Principal Paid 0.00
Total Paid to A-3 Holders 789,247.00
Class B
Coupon 5.18000 %
Interest Paid 158,464.83
Principal Paid 0.00
Total Paid to B Holders 158,464.83
Class C
Coupon 5.35000 %
Interest Paid 254,347.92
Principal Paid 0.00
Total Paid to C Holders 254,347.92
Class D
Principal Paid 0.00
Total Paid to D Holders 0.00
Class E
Principal Paid 0.00
Total Paid to E Holders 0.00
Distribution per $1,000 of Notes Total
Total Interest Distribution Amount 1.7499471
Total Interest Carryover Shortfall 0.0000000
Total Principal Distribution Amount 20.2307646
Total Distribution Amount 21.9807117
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 0.5579222
A-2a Interest Carryover Shortfall 0.0000000
A-2a Principal Distribution Amount 54.8950539
Total A-2a Distribution Amount 55.4529761
A-2b Interest Distribution Amount 0.4617717
A-2b Interest Carryover Shortfall 0.0000000
A-2b Principal Distribution Amount 54.8950540
Total A-2b Distribution Amount 55.3568257
A-3 Interest Distribution Amount 4.1500000
A-3 Interest Carryover Shortfall 0.0000000
A-3 Principal Distribution Amount 0.0000000
Total A-3 Distribution Amount 4.1500000
B Interest Distribution Amount 4.3166666
B Interest Carryover Shortfall 0.0000000
B Principal Distribution Amount 0.0000000
Total B Distribution Amount 4.3166666
C Interest Distribution Amount 4.4583334
C Interest Carryover Shortfall 0.0000000
C Principal Distribution Amount 0.0000000
Total C Distribution Amount 4.4583334
D Principal Distribution Amount 0.0000000
Total D Distribution Amount 0.0000000
E Principal Distribution Amount 0.0000000
Total E 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 0.00
Noteholders' Fourth Priority Principal Distributable Amount 0.00
Noteholders' Fifth Priority Principal Distributable Amount 0.00
Noteholders' Principal Distributable Amount 1,000.00
Account Balances $ Amount
Reserve Account
Balance as of 11/17/25 3,989,730.31
Investment Earnings 12,299.23
Investment Earnings Paid (12,299.23 )
Deposit/(Withdrawal) -
Balance as of 12/15/25 3,989,730.31
Change -
Required Reserve Amount 3,989,730.31

Credit Risk Retention Information

World Omni Financial Corp. ("World Omni"), as "originator" for the purposes of the EU Securitization Rules (as defined in the Sale and Servicing Agreement), continues to retain, a material net economic interest (the "EU Retained Interest"), in the form of retention of a first loss tranche as described in option (d) of Article 6(3) of the EU Securitization Regulation, by holding all the limited liability company interests in World Omni Auto Receivables LLC ("WOAR"), which in turn retains the Certificates (as defined in the Sale and Servicing Agreement) issued by World Omni Select Auto Trust 2024-A, such Certificates representing at least 5% of the aggregate nominal value of the Receivables (as defined in the Sale and Servicing Agreement) in the pool.

World Omni has not (and has not permitted WOAR or any of its other affiliates to subject the EU Retained Interest to any hedge or otherwise mitigate its credit risk under or associated with the EU Retained Interest, or sell, transfer or otherwise surrender all or part of the rights, benefits or obligations arising from the EU Retained Interest) subject the EU Retained Interest to any credit risk mitigation or hedging, or sell, transfer or otherwise surrender all or part of the rights, benefits or obligations arising from the EU Retained Interest, except, in each case to the extent permitted in accordance with the EU Securitization Rules. Further, World Omni has not changed the retention option or method of calculating the EU Retained Interest.

World Omni Select Auto Trust 2024-A published this content on December 29, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on December 29, 2025 at 17:43 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]