EX-99.1 2 tm2521111d12_ex99-1.htm EX-99.1

 Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2021-1

         

MONTHLY SERVICER CERTIFICATE

         

For the collection period ended 6-30-2025

        PAGE 1

 

A.   DATES   Begin     End     # days  
1   Determination Date         7/17/2025        
2   Payment Date         7/21/2025        
3   Collection Period   5/31/2025     6/30/2025     31  
4   Monthly Interest Period- Actual/360   6/20/2025     7/20/2025     31  
5   Monthly Interest - 30/360               30  

 

B.   SUMMARY                                    
          Initial Balance   Beginning Balance   Principal Payment   Ending Balance   Note Factor 
6  Class A-1 Notes        324,500,000.00    -    -    -    - 
7  Class A-2 Notes        630,000,000.00    -    -    -    - 
8  Class A-3 Notes        630,000,000.00    -    -    -    - 
9  Class A-4 Notes        165,500,000.00    112,824,204.77    17,972,899.23    94,851,305.54    0.5731197 
10  Total Securities       $1,750,000,000.00   $112,824,204.77   $17,972,899.23   $94,851,305.54      
                                  
11  Overcollateralization        72,922,127.29    72,922,127.29         72,922,127.29      
12  Adjusted Pool Balance       $1,822,922,127.29   $185,746,332.06   $17,972,899.23   $167,773,432.83      
13  YSOC        59,379,670.34    3,311,232.61         2,892,243.89      
14  Net Pool Balance       $1,882,301,797.63   $189,057,564.67   $17,972,899.23   $170,665,676.72      
                                  
                      Per $1000    Principal & Interest    Per $1000 
       Coupon Rate    Libor Rate    Interest Pmt Due    Face Amount    Payment Due    Face Amount 
15  Class A-1 Notes   0.15946%   N/A    -    -    -    - 
16  Class A-2 Notes   0.49000%   N/A    -    -    -    - 
17  Class A-3 Notes   1.02000%   N/A    -    -    -    - 
18  Class A-4 Notes   1.26000%   N/A    118,465.42    0.7158031    18,091,364.65    109.3133816 
19  Total Securities             118,465.42         18,091,364.65      

 

C.   COLLECTIONS AND AVAILABLE FUNDS    
20   Scheduled Principal Payments Received   14,506,010.79 
21   Scheduled Interest Payments Received   444,079.24 
22   Prepayments of Principal Received   3,681,602.59 
23   Liquidation Proceeds   9,613.99 
24   Recoveries Received   194,732.43 
25   Other Payments Received to Reduce Principal     
26   Subtotal: Total Collections   18,836,039.04 
27   Repurchased Receivables   - 
28   Reserve Account Excess Amount (Item 89)   15,703.70 
29   Total Available Funds, prior to Servicer Advances   18,851,742.74 
30   Servicer Advance (Item 72)   - 
31   Total Available Funds + Servicer Advance   18,851,742.74 
32   Reserve Account Draw Amount (Item 75)   - 
33   Total Available Funds + Servicer Advance and Reserve Account Draw Amount   18,851,742.74 
          
D.   DISTRIBUTIONS     
    Distribution Summary:     
34   Prior Advance Reimbursement (Item 78)   - 
35   Servicing Fees (Item 42)   157,547.97 
36   Class A Noteholder Interest (Item 51)   118,465.42 
37   Principal Distribution Amount (Item 76)   17,972,899.23 
38   Amount Paid to Reserve Account to Reach Specified Balance   - 
39   Other Amounts Paid to Trustees   - 
40   Certificateholders Principal Distribution Amount   - 
41   Remaining Funds to Seller   602,830.12 

 

* VCI, as Servicer, has elected to exercise its option under Section 8.1 of the Sale and Servicing Agreement to purchase the Trust Estate immediately after the monthly payment of principal and interest on July 21, 2025 (the "Redemption Date") and has deposited $94,851,305.54 into the collection account to redeem the balance of the Class A-4 Notes. Therefore, pursuant to Section 10.1 of the Indenture, the Notes will be redeemed on the Redemption Date.

 

 

 

PAGE 2

 

   Distribution Detail:  Due   Shortfall   Paid 
42  Servicing Fees   157,547.97    -    157,547.97 
                   
   Pro rata:               
43  Class A-1 Interest   -    -    - 
44  Class A-2-A Interest   -    -    - 
45  Class A-3 Interest   -    -    - 
46  Class A-4 Interest   118,465.42    -    118,465.42 
47  Class A-1 Interest Carryover Shortfall   -    -    - 
48  Class A-2 Interest Carryover Shortfall   -    -    - 
49  Class A-3 Interest Carryover Shortfall   -    -    - 
50  Class A-4 Interest Carryover Shortfall   -    -    - 
51   Class A Noteholder Interest   118,465.42    -    118,465.42 
                   
E.  CALCULATIONS               
   Calculation of Principal Distribution Amount:               
52    Beginning Adjusted Pool Balance             185,746,332.06 
53    Beginning Net Pool Balance        189,057,564.67      
54    Receipts of Scheduled Principal        (14,506,010.79)     
55    Receipts of Prepaid Principal        (3,681,602.59)     
56    Liquidation Proceeds        (9,613.99)     
57    Other Collections of Principal        -      
58    Principal Amount of Repurchases        -      
59    Principal Amount of Defaulted Receivables        (194,660.58)     
60    Ending Net Pool Balance        170,665,676.72      
61    Yield Supplement Overcollateralization Amount        2,892,243.89      
62    Adjusted Pool Balance        167,773,432.82      
63    Less: Adjusted Pool Balance - End of Collection Period             167,773,432.83 
64  Calculated Principal Distribution Amount             17,972,899.23 
                   
   Calculation of Servicer Advance:               
65  Available Funds, prior to Servicer Advances (Item 29)             18,851,742.74 
66  Less: Prior Advance Reimbursement (Item 34)             - 
67  Less: Servicing Fees Paid (Item 35)             157,547.97 
68  Less: Interest Paid to Noteholders (Item 36)             118,465.42 
69  Less: Calculated Principal Distribution (Item 64)             17,972,899.23 
70  Equals: Remaining Available Funds before Servicer Advance             602,830.12 
71  Monthly Loan Payments Due on Included Units but not received (N/A if Item 70 > 0)              N/A  
72  Servicer Advance (If Item 70 < 0, lesser of Item 70 and Item 71, else 0)             - 
                   
   Calculation of Reserve Account Draw Amount:               
73  Remaining Available Funds, before Reserve Account Draw (Item 70 plus Item 72)             602,830.12 
74  Available Funds Shortfall Amount (If Item 73 < 0, Item 73, else 0)             - 
75  Reserve Account Draw Amount (If Item 74 is > 0, Lesser of Reserve Acct Balance and Item 74)             - 
                   
76  Principal Distribution Amount (Item 64 - Available Funds Shortfall + Reserve Account Draw Amt)             17,972,899.23 
                   
   Reconciliation of Servicer Advance:               
77  Beginning Balance of Servicer Advance             - 
78  Less: Prior Advance Reimbursement             - 
79  Plus: Additional Servicer Advances for Current Period             - 
80  Ending Balance of Servicer Advance             - 
                   
F.  RESERVE ACCOUNT               
   Reserve Account Balances:               
81  Specified Reserve Account Balance (Lesser of (a) $4,557,305.32, and (b) the aggregate note balance)             4,557,305.32 
82  Initial Reserve Account Balance             4,557,305.32 
83  Beginning Reserve Account Balance             4,557,305.32 
84  Plus:  Net Investment Income for the Collection Period             15,703.70 
85  Subtotal:  Reserve Fund Available for Distribution             4,573,009.02 
86  Plus:  Deposit of Excess Available Funds (Item 38)             - 
87  Less:  Reserve Account Draw Amount (Item 75)             - 
88  Subtotal Reserve Account Balance             4,573,009.02 
89  Less: Reserve Account Excess Amount to Available Funds (If Item 88 > Item 81)             15,703.70 
90  Equals: Ending Reserve Account Balance             4,557,305.32 
                   
91  Change in Reserve Account Balance from Immediately Preceding Payment Date             - 

 

 

 

PAGE 3

 

G.  POOL STATISTICS            
   Collateral Pool Balance Data:   Initial    Prior Period    Current Period 
92  Net Pool Balance   1,882,301,798    189,057,564.67    170,665,677 
93  Number of Current Contracts   74,164    28,576    26,968 
94  Weighted Average Loan Rate   2.98%   2.79%   2.81%
95  Average Remaining Term   54.4    14.87    14.12 
96  Average Original Term   64.7    67.17    67.34 
97  Monthly Prepayment Rate        1.02%   1.01%
                   
                 Outstanding 
   Net Credit Loss and Repossession Activity:        Units    Principal Balance 
98  Aggregate Outstanding Principal Balance of Charged Off Receivables        20    204,274.57 
99  Liquidation Proceeds on Related Vehicles             9,613.99 
100  Recoveries Received on Receivables Previously Charged Off             194,732.43 
101  Net Principal Losses for Current Collection Period        20    (71.85)
                   
102  Beginning Net Principal Losses        1,175    11,578,776.91 
103  Net Principal Losses for Current Collection Period        20    (71.85)
104  Cumulative Net Principal Losses        1,195    11,578,705.06 
105  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,882,301,797.63)             0.62%
                   
                 Outstanding 
   Delinquencies Aging Profile - End of Period:   Percentage    Units    Principal Balance 
106  Current   98.53%   26,713    168,160,550.56 
107  31 - 60 Days Delinquent   1.21%   204    2,058,845.84 
108  61 - 90 Days Delinquent   0.26%   51    446,280.32 
109  91-120 Days Delinquent1   0.00%   -    - 
110  Total   100.00%   26,968   $170,665,676.72 
                   
H.  DELINQUENCY AND NET LOSS RATIOS               
111  Ratio of Net Principal Losses to the Pool balance as of Each Collection Period             Percentage 
112  Current Period             0.00%
113  Prior Period             0.02%
114  Two Periods Prior             -0.09%
115  Three Periods Prior             -0.05%
116  Four Period Average (Current and Three Prior Collection Periods)             -0.03%
                   
   Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period             Percentage 
117  Current Period             0.26%
118  Prior Period             0.28%
119  Two Periods Prior             0.32%
120  Three Periods Prior             0.27%
121  Four Period Average (Current and Three Prior Collection Periods)             0.28%
                   
122  Delinquency Trigger             4.48%
123  Delinquency Percentage (61-Day Delinquent Receivables)             0.26%
124  Delinquency Trigger occurred in this collection Period?             No 

 

  Summary of Material Modifications, Extensions or Waivers
  None in the current month
   
  Summary of Material Breaches of Representations or Warranties Related to Eligibility Criteria
  None in the current month
   
  Summary of Material Breaches by the Issuer of Transaction Covenants
  None in the current month
   
  Summary of Material Changes in Practices With respect to Charge-Offs, Collections and Management of Delinquent Receivables and the Effect
  of any Grace Period, Re-Aging, Re-Structuring, Partial Payments or Other Practices on Delinquency and Loss Experience
  None in the current month