World Omni Auto Receivables Trust 2024-B

06/29/2026 | Press release | Distributed by Public on 06/29/2026 07:55

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

World Omni Auto Receivables Trust 2024-B
Monthly Servicer Certificate
May 31, 2026
Dates Covered
Collections Period 05/01/26 - 05/31/26
Interest Accrual Period 05/15/26 - 06/14/26
30/360 Days 30
Actual/360 Days 31
Distribution Date 06/15/26
Collateral Pool Balance Data $ Amount # of Accounts
Pool Balance at 04/30/26 446,062,642.09 22,058
Yield Supplement Overcollateralization Amount 04/30/26 23,273,359.77 0
Receivables Balance 04/30/26 469,336,001.86 22,058
Principal Payments 20,759,208.22 505
Defaulted Receivables 651,923.91 24
Repurchased Accounts 0.00 0
Yield Supplement Overcollateralization Amount at 05/31/26 21,748,305.80 0
Pool Balance at 05/31/26 426,176,563.93 21,529
Pool Statistics $ Amount # of Accounts
Pool Factor 33.55 %
Prepayment ABS Speed 1.42 %
Aggregate Starting Principal Balance 1,335,109,741.10 47,844
Delinquent Receivables:
Past Due 31-60 days 9,084,419.98 321
Past Due 61-90 days 2,669,220.13 97
Past Due 91-120 days 517,027.13 21
Past Due 121+ days 0.00 0
Total 12,270,667.24 439
Total 31+ Delinquent as % Aggregate Ending Principal Balance 2.74 %
Total 61+ Delinquent as % Aggregate Ending Principal Balance 0.71 %
Delinquency Trigger Occurred NO
Recoveries 448,906.47
Aggregate Net Losses/(Gains) - May 2026 203,017.44
Ratio of Net Loss/(Gain) to the Receivables Balance as of beginning of Collection Period (Annualized):
Current Net Losses/(Gains) Ratio 0.52 %
Prior Net Losses/(Gains) Ratio 0.68 %
Second Prior Net Losses/(Gains) Ratio 0.19 %
Third Prior Net Losses/(Gains) Ratio 0.66 %
Four Month Average 0.51 %
Cumulative Net Loss as a % of Aggregate Starting Principal Balance 0.76 %
Overcollateralization Target Amount 6,161,793.76
Actual Overcollateralization 6,161,793.76
Weighted Average Contract Rate 7.49 %
Weighted Average Contract Rate, Yield Adjusted 10.69 %
Weighted Average Remaining Term 41.35
Flow of Funds $ Amount
Collections 24,018,559.81
Investment Earnings on Cash Accounts 14,581.93
Servicing Fee (391,113.33 )
Transfer to Collection Account -
Available Funds 23,642,028.41
Distributions of Available Funds
(1) Asset Representation Reviewer Amounts (up to $150,000 per year) -
(2) Class A Interest 1,685,167.06
(3) Noteholders' First Priority Principal Distributable Amount -
(4) Class B Interest 165,883.33
(5) Noteholders' Second Priority Principal Distributable Amount -
(6) Class C Interest 84,329.17
(7) Noteholders' Third Priority Principal Distributable Amount 13,724,284.40
(8) Required Reserve Account -
(9) Noteholders' Principal Distributable Amount 6,161,793.76
(10) Asset Representation Reviewer Amounts (in excess of 1) -
(11) Distribution to Certificateholders 1,820,570.69
Total Distributions of Available Funds 23,642,028.41
Servicing Fee 391,113.33
Unpaid Servicing Fee -
Change in amount of the unpaid servicing fee from the prior period -
Note Balances & Note Factors $ Amount
Original Class A 1,176,800,000.00
Original Class B 37,000,000.00
Original Class C 18,500,000.00
Total Class A, B, & C
Note Balance @ 05/15/26 439,900,848.33
Principal Paid 19,886,078.16
Note Balance @ 06/15/26 420,014,770.17
Class A-1
Note Balance @ 05/15/26 0.00
Principal Paid 0.00
Note Balance @ 06/15/26 0.00
Note Factor @ 06/15/26 0.0000000 %
Class A-2a
Note Balance @ 05/15/26 0.00
Principal Paid 0.00
Note Balance @ 06/15/26 0.00
Note Factor @ 06/15/26 0.0000000 %
Class A-2b
Note Balance @ 05/15/26 0.00
Principal Paid 0.00
Note Balance @ 06/15/26 0.00
Note Factor @ 06/15/26 0.0000000 %
Class A-3
Note Balance @ 05/15/26 294,600,848.33
Principal Paid 19,886,078.16
Note Balance @ 06/15/26 274,714,770.17
Note Factor @ 06/15/26 64.1107982 %
Class A-4
Note Balance @ 05/15/26 89,800,000.00
Principal Paid 0.00
Note Balance @ 06/15/26 89,800,000.00
Note Factor @ 06/15/26 100.0000000 %
Class B
Note Balance @ 05/15/26 37,000,000.00
Principal Paid 0.00
Note Balance @ 06/15/26 37,000,000.00
Note Factor @ 06/15/26 100.0000000 %
Class C
Note Balance @ 05/15/26 18,500,000.00
Principal Paid 0.00
Note Balance @ 06/15/26 18,500,000.00
Note Factor @ 06/15/26 100.0000000 %
Interest & Principal Payments $ Amount
Total Interest Paid 1,935,379.56
Total Principal Paid 19,886,078.16
Total Paid 21,821,457.72
Class A-1
Coupon 5.53400 %
Interest Paid 0.00
Principal Paid 0.00
Total Paid to A-1 Holders 0.00
Class A-2a
Coupon 5.48000 %
Interest Paid 0.00
Principal Paid 0.00
Total Paid to A-2a Holders 0.00
Class A-2b
SOFR Rate 3.64285 %
Coupon 4.07285 %
Interest Paid 0.00
Principal Paid 0.00
Total Paid to A-2b Holders 0.00
Class A-3
Coupon 5.27000 %
Interest Paid 1,293,788.73
Principal Paid 19,886,078.16
Total Paid to A-3 Holders 21,179,866.89
Class A-4
Coupon 5.23000 %
Interest Paid 391,378.33
Principal Paid 0.00
Total Paid to A-4 Holders 391,378.33
Class B
Coupon 5.38000 %
Interest Paid 165,883.33
Principal Paid 0.00
Total Paid to B Holders 165,883.33
Class C
Coupon 5.47000 %
Interest Paid 84,329.17
Principal Paid 0.00
Total Paid to C Holders 84,329.17
Distribution per $1,000 of Notes Total
Total Interest Distribution Amount 1.5705425
Total Interest Carryover Shortfall 0.0000000
Total Principal Distribution Amount 16.1373677
Total Distribution Amount 17.7079102
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 3.0193436
A-3 Interest Carryover Shortfall 0.0000000
A-3 Principal Distribution Amount 46.4085838
Total A-3 Distribution Amount 49.4279274
A-4 Interest Distribution Amount 4.3583333
A-4 Interest Carryover Shortfall 0.0000000
A-4 Principal Distribution Amount 0.0000000
Total A-4 Distribution Amount 4.3583333
B Interest Distribution Amount 4.4833332
B Interest Carryover Shortfall 0.0000000
B Principal Distribution Amount 0.0000000
Total B Distribution Amount 4.4833332
C Interest Distribution Amount 4.5583335
C Interest Carryover Shortfall 0.0000000
C Principal Distribution Amount 0.0000000
Total C Distribution Amount 4.5583335
Noteholders' First Priority Principal Distributable Amount 0.00
Noteholders' Second Priority Principal Distributable Amount 0.00
Noteholders' Third Priority Principal Distributable Amount 690.15
Noteholders' Principal Distributable Amount 309.85
Account Balances $ Amount
Reserve Account
Balance as of 05/15/26 3,080,896.88
Investment Earnings 9,350.30
Investment Earnings Paid (9,350.30 )
Deposit/(Withdrawal) -
Balance as of 06/15/26 3,080,896.88
Change -
Required Reserve Amount 3,080,896.88
World Omni Auto Receivables Trust 2024-B published this content on June 29, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on June 29, 2026 at 13:55 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]