World Omni Automobile Lease Securitization Trust 2024-A

11/27/2024 | Press release | Distributed by Public on 11/27/2024 07:05

Asset Backed Issuer Distribution Report Form 10 D

World Omni Automobile Lease Securitization Trust 2024-A PAGE 1
MONTHLY SERVICER CERTIFICATE
For the collection period ended 10/31/2024
A. DATES Begin End # days
1 Payment Date 11/15/2024
2 Collection Period 10/1/2024 10/31/2024 31
3 Monthly Interest Period-Actual 10/15/2024 11/14/2024 31
4 Monthly Interest - Scheduled 10/15/2024 11/14/2024 30
B. SUMMARY
Principal Payment
Initial Balance Beginning Balance 1st Priority 2nd Priority Regular Ending Balance Note Factor
5 Class A-1 Notes 112,000,000.00 - - - - - 0.0000000
6 Class A-2a Notes 85,000,000.00 81,350,117.49 - - 4,799,756.46 76,550,361.03 0.9005925
7 Class A-2b Notes 240,000,000.00 229,694,449.37 - - 13,552,253.52 216,142,195.85 0.9005925
8 Class A-3 Notes 325,000,000.00 325,000,000.00 - - - 325,000,000.00 1.0000000
9 Class A-4 Notes 65,650,000.00 65,650,000.00 - - - 65,650,000.00 1.0000000
10 Total Class A Notes 827,650,000.00 701,694,566.86 - - 18,352,009.98 683,342,556.88
11 Class B Notes 47,060,000.00 47,060,000.00 - - - 47,060,000.00 1.0000000
12 Total Notes $ 874,710,000.00 748,754,566.86 $ 0.00 $ 0.00 $ 18,352,009.98 730,402,556.88
Overcollateralization
13 Exchange Note 59,470,656.90 52,953,812.69 51,852,692.09
14 Series 2024-A Notes 56,996,958.16 80,855,165.34 81,956,285.94
15 Total Overcollateralization 116,467,615.06 133,808,978.03 133,808,978.03
16 Total Target Overcollateralization $ 133,808,978.03 133,808,978.03 133,808,978.03
Coupon Rate Interest Pmt Due Per $1000
Face Amount 		Principal
Payment Due 		Per $1000
Face Amount 		Interest
Shortfall
17 Class A-1 Notes 5.50100 % 0.00 0.0000000 0.00 0.0000000 0.00
18 Class A-2 Notes 5.32000 % 360,652.19 4.2429669 4,799,756.46 215.9059998 0.00
19 Class A-2b Notes 5.00981 % 5.43981 % 1,075,953.31 4.4831388 13,552,253.52 56.4677230 0.00
20 Class A-3 Notes 5.26000 % 1,424,583.33 4.3833333 0.00 0.0000000 0.00
21 Class A-4 Notes 5.25000 % 287,218.75 4.3750000 0.00 0.0000000 0.00
22 Total Class A Notes 3,148,407.58 3.8040326 18,352,009.98 22.1736362 0.00
23 Class B Notes 5.62000 % 220,397.67 4.6833334 0.00 0.0000000 0.00
24 Totals 3,368,805.25 3.8513396 18,352,009.98 20.9806793 0.00
Initial Balance Beginning Balance Ending Balance
25 Exchange Note Balance 931,706,958.16 829,609,732.20 812,358,842.82
Reference Pool Balance Data Initial Current
26 Discount Rate 10.80 % 10.80 %
27 Aggregate Securitization Value 991,177,615.06 864,211,534.91
28 Aggregate Base Residual Value (Not Discounted) 717,803,942.35 665,283,137.77
Turn-in Units Units Securitization Value Percentage
29 Vehicles Scheduled to Return in Current Month 7 21,562.22
30 Turn-in Ratio on Scheduled Terminations 0.00 %
Units Securitization Value
31 Securitization Value - Beginning of Period 29,784 882,563,544.89
32 Depreciation/Payments (7,035,684.23 )
33 Gross Credit Losses (54 ) (1,795,332.29 )
34 Early Terminations - Regular (7 ) (228,042.69 )
35 Scheduled Terminations - Returned (1 ) (23,502.78 )
36 Payoff Units & Lease Reversals (313 ) (9,269,447.99 )
37 Repurchased Leases - -
38 Securitization Value - End of Period 29,409 864,211,534.91
World Omni Automobile Lease Securitization Trust 2024-A PAGE 2
MONTHLY SERVICER CERTIFICATE
For the collection period ended 10/31/2024
C. SERVICING FEE
39 Servicing Fee Due 735,469.62
40 Unpaid Servicing Fees - Prior Collection Periods 0.00
41 Change in Servicing Fee Due - Current Collection Period vs. Prior Collection Period (13,810.10 )
D. RESERVE ACCOUNT
Reserve Account Balances:
42 Required Reserve Account Balance (0.50% of Initial Securitization Value) 4,955,888.08
43 Beginning Reserve Account Balance 4,955,888.08
44 Ending Reserve Account Balance 4,955,888.08
E. POOL STATISTICS
Delinquencies Aging Profile - End of Period Units Percentage Securitization Value
45 Total Active Units (Excluding Inventory) 28,993 98.75 % 850,631,012.81
46 31 - 60 Days Delinquent 276 0.94 % 8,963,420.92
47 61 - 90 Days Delinquent 74 0.25 % 2,478,172.79
48 91 -120 Days Delinquent 16 0.06 % 511,274.95
49 121+ Days Delinquent - - -
50 Total 29,359 100.00 % 862,583,881.47
51 Total 61+ Delinquent as % End of Period Securitization Value 0.35 %
52 Delinquency Trigger Occurred NO
53 Prepayment Speed (1 Month) 0.25 %
Current Period Net Residual Losses/(Gains) on Scheduled and Early Termination Units Units Amounts
54 Aggregate Securitization Value for Scheduled and Early Termination Units Terminated During Current Period 8 251,545.47
55 Less: Aggregate Sales Proceeds, Recoveries & Expenses for Scheduled and Early Termination Units Received in Current Period (279,501.79 )
56 Less: Excess Wear and Tear Received in Current Period (235.00 )
57 Less: Excess Mileage Received in Current Period -
58 Current Period Net Residual Losses/(Gains) - Scheduled and Early Termination Units (28,191.32 )
Current and Prior Period Net Residual Losses/(Gains) as a % of Beginning Securitization Value (Annualized)
59 Current Period Net Residual Losses/(Gains) Ratio -0.04 %
60 Prior Period Net Residual Losses/(Gains) Ratio -0.02 %
61 Second Prior Period Net Residual Losses/(Gains) Ratio 0.02 %
62 Third Prior Period Net Residual Losses/(Gains) Ratio -0.05 %
63 Four Month Average -0.02 %
64 Beginning Cumulative Net Residual Losses/(Gains) (44,341.72 )
65 Current Period Net Residual Losses/(Gains) (28,191.32 )
66 Ending Cumulative Net Residual Losses/(Gains) - Scheduled and Early Termination Units (72,533.04 )
67 Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value -0.01 %
Credit Losses/(Gains): Units Amounts
68 Aggregate Securitization Value on charged-off units 54 1,795,332.29
69 Aggregate Liquidation Proceeds, Recoveries & Expenses on charged-off units (1,192,496.44 )
70 Current Period Net Credit Losses/(Gains) 602,835.85
Current and Prior Period Net Credit Losses/(Gains) as a % of Beginning Securitization Value (Annualized)
71 Current Period Net Credit Losses/(Gains) Ratio 0.82 %
72 Prior Period Net Credit Losses/(Gains) Ratio 0.71 %
73 Second Prior Period Net Credit Losses/(Gains) Ratio 0.39 %
74 Third Prior Period Net Credit Losses/(Gains) Ratio 0.46 %
75 Four Month Average 0.60 %
76 Beginning Cumulative Net Credit Losses/(Gains) 1,514,925.19
77 Current Period Net Credit Losses/(Gains) 602,835.85
78 Ending Cumulative Net Credit Losses/(Gains) 2,117,761.04
79 Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value 0.21 %
World Omni Automobile Lease Securitization Trust 2024-A PAGE 3
MONTHLY SERVICER CERTIFICATE
For the collection period ended 10/31/2024
F. EXCHANGE NOTE COLLECTION ACCOUNT
COLLECTED AMOUNTS
80 Lease Payments Received 14,761,166.52
81 Sales Proceeds, Recoveries & Expenses - Scheduled Terminations 25,246.00
82 Liquidation Proceeds, Recoveries & Expenses 1,059,340.23
83 Insurance Proceeds 133,156.21
84 Sales Proceeds, Recoveries & Expenses - Early Terminations 254,490.79
85 Payoff Payments 10,608,006.28
86 All Other Payments Received -
87 Collected Amounts 26,841,406.03
88 Investment Earnings on Collection Account 98,190.19
89 Total Collected Amounts - Available for Distribution 26,939,596.22
DISTRIBUTIONS FROM EXCHANGE NOTE COLLECTION ACCOUNT
90 Servicing Fee 735,469.62
91 Interest on the Exchange Note - to the Trust Collection Account 3,885,338.91
92 Principal on the Exchange Note - to the Trust Collection Account 17,250,889.38
93 Trust Collection Account Shortfall Amount - to the Trust Collection Account 5,067,898.31
94 Remaining Funds Payable to Trust Collection Account -
95 Total Distributions 26,939,596.22
G. TRUST COLLECTION ACCOUNT
AVAILABLE FUNDS
96 Available Funds 26,204,126.60
97 Investment Earnings on Reserve Account 20,059.60
98 Reserve Account Draw Amount -
99 Total Available Funds - Available for Distribution 26,224,186.20
DISTRIBUTIONS FROM TRUST COLLECTION ACCOUNT
100 Administration Fee 36,773.48
101 Asset Representation Reviewer Amounts (up to $150,000 per year) -
102 Class A Noteholders' Interest Distributable Amount 3,148,407.58
103 Noteholders' First Priority Principal Distributable Amount -
104 Class B Noteholders' Interest Distributable Amount 220,397.67
105 Noteholders' Second Priority Principal Distributable Amount -
106 Amount to Reinstate Reserve Account to Required Reserve Account Balance -
107 Noteholders' Regular Principal Distributable Amount 18,352,009.98
108 Asset Representation Reviewer Amounts (in excess of $150,000 per year) -
109 Remaining Funds Payable to Certificate holder 4,466,597.49
110 Total Distributions 26,224,186.20
COMPLIANCE WITH EUROPEAN UNION RISK RETENTION RULES

World Omni Financial Corp. ("World Omni"), as "originator" for the purposes of the EU Securitization Rules (as defined in the Indenture), 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 (i) all the limited liability company interests in World Omni Auto Leasing LLC ("WOAL"), which in turn retains the Certificates (as defined in the Indenture) issued by World Omni Automobile Lease Securitization Trust 2024-A, and (ii) the residual interest in the 2024-A Reference Pool (as defined in the Indenture), such Certificates and interest, collectively representing at least 5% of the aggregate Securitization Value of the Units in the 2024-A Reference Pool (each as defined in the Indenture). World Omni has not (and has not permitted WOAL or any of its other affiliates to 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) hedged or otherwise mitigated its credit risk under or associated with the EU Retained Interest, or sold, transferred or otherwise surrendered 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.