EX-99.1 2 tm2521111d9_ex99-1.htm EX-99.1

 

Exhibit 99.1

 

Volkswagen Auto Lease Trust 2023-A          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 06-30-25         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   6/20/2025     7/20/2025     31  
5   Monthly Interest - 30/360               30  

  

B.   SUMMARY            
                Principal Payment           
      Initial Balance   Beginning Balance   1st Priority   Regular   Ending Balance   Note Factor 
6  Class A-1 Notes   220,000,000.00    -    -    -    -    - 
7  Class A-2-A Notes   470,000,000.00    -    -    -    -    - 
8  Class A-2-B Notes   162,000,000.00    -    -    -    -    - 
9  Class A-3 Notes   559,000,000.00    405,146,164.31    -    50,903,660.45    354,242,503.87    0.6337075 
10  Class A-4 Notes   89,000,000.00    89,000,000.00    -    -    89,000,000.00    1.0000000 
11  Equals: Total Securities  $1,500,000,000.00   $494,146,164.31   $-   $50,903,660.45   $443,242,503.87      
12  Overcollateralization   244,189,004.05    279,070,240.65              279,070,240.65      
13  Total Securitization Value  $1,744,189,004.05   $773,216,404.96             $722,312,744.52      
                                  
14  NPV Lease Payments Receivable   786,561,375.58    156,758,483.53              137,157,748.77      
15  NPV Base Residual   957,627,628.47    616,457,921.43              585,154,995.75      
16  Number of Leases   60,086    31,130              29,290      
                                  
                   Per $1000   Principal& Interest   Per $1000 
      Coupon Rate   SOFR Rate   Interest Pmt Due Face Amount   Payment Due   Face Amount 
17  Class A-1 Notes   5.63300%   N/A    -    -    -    - 
18  Class A-2-A Notes   5.87000%   N/A    -    -    -    - 
19  Class A-2-B Notes   4.87185%   4.30185%   -    -    -    - 
20  Class A-3 Notes   5.81000%   N/A    1,961,582.68    3.5090924    52,865,243.12    94.5710968 
21  Class A-4 Notes   5.80000%   N/A    430,166.67    4.8333333    430,166.67    4.8333333 
   Equals:  Total Securities             2,391,749.35         53,295,409.79      

 

C.  COLLECTIONS AND AVAILABLE FUNDS            
22  Lease Payments Received         18,028,976.12  
23  Pull Ahead Waived Payments         43,875.15  
24  Sales Proceeds - Early Terminations         27,341,631.24  
25  Sales Proceeds - Scheduled Terminations         18,082,770.49  
26  Security Deposits for Terminated Accounts         8,400.00  
27  Excess Wear and Tear Received         55,835.00  
28  Excess Mileage Charges Received         109,931.76  
29  Proceeds Received on Defaulted Leases and Other Recoveries         388,485.71  
30  Subtotal: Total Collections         64,059,905.47  
31  Repurchase Payments         -  
32  Postmaturity Term Extension         -  
33  Investment Earnings on Collection Account         277,723.40  
34  Total Available Funds, prior to Servicer Advances         64,337,628.87  
35  Servicer Advance         -  
36  Total Available Funds         64,337,628.87  
37  Reserve Account Draw         -  
38  Available for Distribution         64,337,628.87  
                 
D.  DISTRIBUTIONS             
39  Payment Date Advance Reimbursement (Item 84)         -  
40  Servicing Fee (Servicing and Administrative Fees paid pro rata):             
41    Servicing Fee Shortfall from Prior Periods         -  
42    Servicing Fee Due in Current Period         644,347.00  
43    Servicing Fee Shortfall         -  
44  Administration Fee (Servicing and Administrative Fees paid pro rata):             
45    Administration Fee Shortfall from Prior Periods         -  
46    Administration Fee Due in Current Period         2,500.00  
47    Administration Fee Shortfall         -  
48  Interest Shortfall from Prior Periods             
49  Interest Paid to Noteholders         2,391,749.35  
50  First Priority Principal Distribution Amount         -  
51  Amount Paid to Reserve Account to Reach Specified Balance         -  
52  Subtotal: Remaining Available Funds   61,299,032.52         
53  Regular Principal Distribution Amount   50,903,660.45         
54  Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53)         50,903,660.45  
55  Amounts paid to indenture, owner, and origination trustee and asset representations reviewer         -  
56  Remaining Available Funds         10,395,372.08  

  

 

 

 

Volkswagen Auto Lease Trust 2023-A          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 06-30-25         PAGE 2

 

E.  CALCULATIONS        
57  Calculation of First Priority Principal Distribution Amount:          
58  Outstanding Principal Amount of the Notes (Beg. Of Collection Period)        494,146,164.31 
59  Less: Aggregate Securitization Value (End of Collection Period)        (722,312,744.52)
60  First Priority Principal Distribution Amount (not less than zero)        - 
              
61  Calculation of Regular Principal Distribution Amount:          
62  Outstanding Principal Amount of the Notes (Beg. Of Collection Period)        494,146,164.31 
63  Less: Targeted Note Balance        (443,242,503.87)
64  Less: First Priority Principal Distribution Amount        - 
65  Regular Principal Distribution Amount        50,903,660.45 
              
66  Calculation of Targeted Note Balance:          
67  Aggregate Securitization Value (End of Collection Period)        722,312,744.52 
68  Less: Targeted Overcollateralization Amount (16% of Initial Securitization Value)        (279,070,240.65)
69  Targeted Note Balance        443,242,503.87 
              
70  Calculation of Servicer Advance:          
71  Available Funds, prior to Servicer Advances (Item 34)        64,337,628.87 
72  Less: Payment Date Advance Reimbursement (Item 84)        - 
73  Less: Servicing Fees Paid (Items 41, 42 and 43)        644,347.00 
74  Less: Administration Fees Paid (Items 45, 46 and 47)        2,500.00 
75  Less: Interest Paid to Noteholders  (Item 49)        2,391,749.35 
76  Less: 1st Priority Principal Distribution (Item 60)        - 
              
77  Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)        61,299,032.52 
78  Monthly Lease Payments Due on Included Units but not received (N/A if Item 77 > 0)         N/A  
79  Servicer Advance (If Item 77 < 0, lesser of Item 78 and absolute value of Item 77, else 0)        - 
              
80  Total Available Funds after Servicer Advance (Item 77 plus Item 78)        61,299,032.52 
81  Reserve Account Draw Amount (If Item 80 is < 0, Lesser of the Reserve Account Balance and Item 80)        - 
              
82  Reconciliation of Servicer Advance:          
83  Beginning Balance of Servicer Advance        - 
84  Payment Date Advance Reimbursement        - 
85  Additional Payment Advances for current period        - 
86  Ending Balance of Payment Advance        - 
              
F.  RESERVE ACCOUNT          
87  Reserve Account Balances:          
88  Targeted Reserve Account Balance        4,360,472.51 
89  Initial Reserve Account Balance        4,360,472.51 
90  Beginning Reserve Account Balance        4,360,472.51 
91  Plus:  Net Investment Income for the Collection Period        15,023.68 
92  Subtotal:  Reserve Fund Available for Distribution        4,375,496.19 
93  Plus:  Deposit of Excess Available Funds to reach Specified Balance (Item 51)        - 
94  Less:  Reserve Account Draw Amount (Item 81)        - 
95  Subtotal Reserve Account Balance        4,375,496.19 
96  Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88)        15,023.68 
97  Equals: Ending Reserve Account Balance        4,360,472.51 
              
98  Change in Reserve Account Balance from Immediately Preceding Payment Date        - 
              
99  Current Period Net Residual Losses:   Units    Amounts 
100  Aggregate Securitization Value for Scheduled Terminated Units   775    17,151,808.13 
101  Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units        (17,008,296.99)
102  Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units        (1,194,801.66)
103  Less: Excess Wear and Tear Received        (55,835.00)
104  Less: Excess Mileage Received        (109,931.76)
105  Current Period Net Residual Losses/(Gains)   775    (1,217,057.28)
106  Cumulative Net Residual Losses:          
107  Beginning Cumulative Net Residual Losses   9,101    (11,567,295.51)
108  Current Period Net Residual Losses (Item 105)   775    (1,217,057.28)
109  Ending Cumulative Net Residual Losses   9,876    (12,784,352.79)
110  Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value        -0.73%

 

 

 

 

Volkswagen Auto Lease Trust 2023-A          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 06-30-25         PAGE 3

 

G.  POOL STATISTICS                
111  Collateral Pool Balance Data            Initial    Current 
112  Aggregate Securitization Value             1,744,189,004.05    722,312,744.52 
113  Aggregate Base Residual Value             1,244,482,210.81    638,639,183.16 
114  Number of Current Contracts             60,086    29,290 
115  Weighted Average Lease Rate             5.30%   5.94%
116  Average Remaining Term             25.3    7.2 
117  Average Original Term             39.8    39.5 
118  Proportion of Base Prepayment Assumption Realized                  86.20%
119  Actual Monthly Prepayment Speed                  1.45%
120  Turn-in Ratio on Scheduled Terminations                  81.81%
                        
       Sales Proceeds    Units    Book Amount    Securitization Value 
121  Pool Balance - Beginning of Period        31,130    936,273,545.50    773,216,404.96 
122  Depreciation/Payments             (12,554,938.75)   (9,985,075.72)
123  Gross Credit Losses        (13)   (382,951.39)   (361,412.64)
124  Early Terminations - Purchased by Customer        (53)   (1,432,305.89)   (1,178,024.01)
125  Early Terminations - Sold at Auction        (49)   (1,728,225.82)   (1,398,021.69)
126  Early Terminations - Purchased by Dealer        (928)   (24,033,033.26)   (20,150,927.92)
127  Early Terminations - Lease Pull Aheads        (22)   (832,423.83)   (678,390.34)
128  Scheduled Terminations - Purchased by Customer   1,828,755    (141)   (3,480,997.39)   (3,205,083.92)
129  Scheduled Terminations - Sold at Auction   1,789,190    (68)   (2,129,924.79)   (1,891,631.21)
130  Scheduled Terminations - Purchased by Dealer   13,271,862    (566)   (13,484,772.04)   (12,055,092.99)
131  Pool Balance - End of Period        29,290    876,213,972.34    722,312,744.52 
                        
132  Delinquencies Aging Profile - End of Period        Units    Securitization Value    Percentage 
133  Current        28,958    713,933,934.37    98.84%
134  31 - 60 Days Delinquent        222    5,434,582.15    0.75%
135  61 - 90 Days Delinquent        72    1,934,729.87    0.27%
136  91+ Days Delinquent        38    1,009,498.13    0.14%
137  Total        29,290    722,312,744.52    100.00%
                        
138  Delinquency Trigger                  6.86%
139  Delinquency Percentage (61 - Day Delinquent Receivables)                  0.41%
140  Delinquency Trigger occurred in this collection Period?                  No 
                        
141  Credit Losses:             Units    Amounts 
142  Aggregate Securitization Value on charged-off units             13    361,412.64 
143  Aggregate Liquidation Proceeds on charged-off units                  (115,718.19)
144  Aggregate Securitization Value on charged-off units previously categorized as Early Terminations       - 
145  Aggregate Liquidation Proceeds on charged-off units previously categorized as Early Terminations         - 
146  Recoveries on charged-off units                  (272,767.52)
147  Current Period Aggregate Net Credit Losses/(Gains)             13    (27,073.07)
                        
148  Cumulative Net Credit Losses:                    
149  Beginning Cumulative Net Credit Losses             428    5,230,392.62 
150  Current Period Net Credit Losses (Item 147)             13    (27,073.07)
151  Ending Cumulative Net Credit Losses             441    5,203,319.55 
152  Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value         0.30%
                        
153  Aging of Scheduled Maturies Not Sold                  Units 
154  1 - 60 Days since Contract Maturity                  302 
155  61 - 120 Days since Contract Maturity                  121 
156  121+ Days since Contract Maturity                  159 
                        
   Summary of Material Modifications, Extensions or Waivers      
                        
   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