EX-99.1 2 tm2521111d10_ex99-1.htm EX-99.1

 

Exhibit 99.1

 

Volkswagen Auto Lease Trust 2024-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   258,000,000.00    -    -    -    -    - 
7  Class A-2-A Notes   289,500,000.00    152,505,320.59    -    17,820,052.97    134,685,267.61    0.4652341 
8  Class A-2-B Notes   289,500,000.00    152,505,320.59    -    17,820,052.97    134,685,267.61    0.4652341 
9  Class A-3 Notes   579,000,000.00    579,000,000.00    -    -    579,000,000.00    1.0000000 
10  Class A-4 Notes   84,000,000.00    84,000,000.00    -    -    84,000,000.00    1.0000000 
11  Equals: Total Securities  $1,500,000,000.00   $968,010,641.17   $-   $35,640,105.94   $932,370,535.23      
12  Overcollateralization   244,186,117.32    270,348,848.18              270,348,848.18      
13  Total Securitization Value  $1,744,186,117.32   $1,238,359,489.35             $1,202,719,383.41      
                                  
14  NPV Lease Payments Receivable   837,708,062.81    375,279,379.62              347,882,123.88      
15  NPV Base Residual   906,478,054.51    863,080,109.73              854,837,259.53      
16  Number of Leases   53,227    44,185              43,387      
                                  
                     Per $1000   Principal& Interest   Per $1000 
      Coupon Rate   SOFR Rate   Interest Pmt Due   Face Amount   Payment Due   Face Amount 
17  Class A-1 Notes   5.51600%   N/A    -    -    -    - 
18  Class A-2-A Notes   5.40000%   N/A    686,273.94    2.3705490    18,506,326.91    63.9251361 
19  Class A-2-B Notes   4.77185%   4.30185%   626,658.55    2.1646237    18,446,711.53    63.7192108 
20  Class A-3 Notes   5.21000%   N/A    2,513,825.00    4.3416667    2,513,825.00    4.3416667 
21  Class A-4 Notes   5.20000%   N/A    364,000.00    4.3333333    364,000.00    4.3333333 
   Equals:  Total Securities             4,190,757.50         39,830,863.44      

 

C.  COLLECTIONS AND AVAILABLE FUNDS            
22  Lease Payments Received         26,841,525.98  
23  Pull Ahead Waived Payments         9,704.73  
24  Sales Proceeds - Early Terminations         16,820,619.61  
25  Sales Proceeds - Scheduled Terminations         5,087,128.40  
26  Security Deposits for Terminated Accounts         8,375.00  
27  Excess Wear and Tear Received         10,242.62  
28  Excess Mileage Charges Received         28,018.19  
29  Proceeds Received on Defaulted Leases and Other Recoveries         638,081.46  
30  Subtotal: Total Collections         49,443,695.99  
31  Repurchase Payments         -  
32  Postmaturity Term Extension         -  
33  Investment Earnings on Collection Account         209,060.92  
34  Total Available Funds, prior to Servicer Advances         49,652,756.91  
35  Servicer Advance         -  
36  Total Available Funds         49,652,756.91  
37  Reserve Account Draw         -  
38  Available for Distribution         49,652,756.91  
                 
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         1,031,966.24  
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         4,190,757.50  
50  First Priority Principal Distribution Amount         -  
51  Amount Paid to Reserve Account to Reach Specified Balance         -  
52  Subtotal: Remaining Available Funds   44,427,533.18         
53  Regular Principal Distribution Amount   35,640,105.94         
54  Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53)         35,640,105.94  
55  Amounts paid to indenture, owner, and origination trustee and asset representations reviewer         -  
56  Remaining Available Funds         8,787,427.23  

 

 

 

 

Volkswagen Auto Lease Trust 2024-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)        968,010,641.17 
59  Less: Aggregate Securitization Value (End of Collection Period)        (1,202,719,383.41)
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)        968,010,641.17 
63  Less: Targeted Note Balance        (932,370,535.23)
64  Less: First Priority Principal Distribution Amount        - 
65  Regular Principal Distribution Amount        35,640,105.94 
              
66  Calculation of Targeted Note Balance:          
67  Aggregate Securitization Value (End of Collection Period)        1,202,719,383.41 
68  Less: Targeted Overcollateralization Amount (15.5% of Initial Securitization Value)        (270,348,848.18)
69  Targeted Note Balance        932,370,535.23 
              
70  Calculation of Servicer Advance:          
71  Available Funds, prior to Servicer Advances (Item 34)        49,652,756.91 
72  Less: Payment Date Advance Reimbursement (Item 84)        - 
73  Less: Servicing Fees Paid (Items 41, 42 and 43)        1,031,966.24 
74  Less: Administration Fees Paid (Items 45, 46 and 47)        2,500.00 
75  Less: Interest Paid to Noteholders  (Item 49)        4,190,757.50 
76  Less: 1st Priority Principal Distribution (Item 60)        - 
              
77  Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)        44,427,533.18 
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 78 plus Item 79)        44,427,533.18 
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        4,360,465.29 
89  Initial Reserve Account Balance        4,360,465.29 
              
90  Beginning Reserve Account Balance        4,360,465.29 
91  Plus:  Net Investment Income for the Collection Period        15,098.22 
92  Subtotal:  Reserve Fund Available for Distribution        4,375,563.51 
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        4,375,563.51 
96  Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88)        15,098.22 
97  Equals: Ending Reserve Account Balance        4,360,465.29 
              
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   210    4,577,752.84 
101  Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units        (4,961,246.64)
102  Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units        (189,485.13)
103  Less: Excess Wear and Tear Received        (10,242.62)
104  Less: Excess Mileage Received        (28,018.19)
105  Current Period Net Residual Losses/(Gains)   210    (611,239.74)
106  Cumulative Net Residual Losses:          
107  Beginning Cumulative Net Residual Losses   1,992    (3,780,110.26)
108  Current Period Net Residual Losses (Item 105)   210    (611,239.74)
109  Ending Cumulative Net Residual Losses   2,202    (4,391,350.00)
110  Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value        -0.25%

 

 

 

 

Volkswagen Auto Lease Trust 2024-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             1,744,186,117.32    1,202,719,383.41 
113  Aggregate Base Residual Value             1,177,814,675.61    970,925,029.89 
114  Number of Current Contracts             53,227    43,387 
115  Weighted Average Lease Rate             5.69%   5.76%
116  Average Remaining Term             28.4    12.8 
117  Average Original Term             38.7    38.4 
118  Proportion of Base Prepayment Assumption Realized                  81.90%
119  Actual Monthly Prepayment Speed                  0.89%
120  Turn-in Ratio on Scheduled Terminations                  83.81%
                        
      Sales Proceeds   Units   Book Amount   Securitization Value 
121  Pool Balance - Beginning of Period        44,185    1,487,135,598.46    1,238,359,489.35 
122  Depreciation/Payments             (19,460,758.99)   (15,717,375.67)
123  Gross Credit Losses        (32)   (1,188,599.97)   (1,065,528.27)
124  Early Terminations - Purchased by Customer        (54)   (1,884,558.73)   (1,609,762.62)
125  Early Terminations - Sold at Auction        (12)   (418,360.42)   (333,322.49)
126  Early Terminations - Purchased by Dealer        (483)   (14,386,907.07)   (12,125,822.27)
127  Early Terminations - Lease Pull Aheads        (7)   (263,730.44)   (210,541.78)
128  Scheduled Terminations - Purchased by Customer   642,243    (34)   (753,516.03)   (695,652.87)
129  Scheduled Terminations - Sold at Auction   378,526    (15)   (424,821.18)   (378,570.53)
130  Scheduled Terminations - Purchased by Dealer   3,893,484    (161)   (3,894,315.50)   (3,503,529.44)
131  Pool Balance - End of Period        43,387    1,444,460,030.13    1,202,719,383.41 
                        
132  Delinquencies Aging Profile - End of Period       Units   Securitization Value   Percentage 
133  Current        42,903    1,188,574,333.04    98.82%
134  30 - 59 Days Delinquent        347    9,894,127.96    0.82%
135  60 - 89 Days Delinquent        90    2,690,933.51    0.22%
136  90+ Days Delinquent        47    1,559,988.89    0.13%
137  Total        43,387    1,202,719,383.41    100.00%
                        
138  Delinquency Trigger                  7.00%
139  Delinquency Percentage (60 - Day Delinquent Receivables)                  0.35%
140  Delinquency Trigger occurred in this collection Period?                  No 
                        
141  Credit Losses:            Units   Amounts 
142  Aggregate Securitization Value on charged-off units             32    1,065,528.27 
143  Aggregate Liquidation Proceeds on charged-off units                  (322,727.79)
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                  (315,353.67)
147  Current Period Aggregate Net Credit Losses/(Gains)             32    427,446.81 
                        
148  Cumulative Net Credit Losses:                    
149  Beginning Cumulative Net Credit Losses             412    6,105,987.03 
150  Current Period Net Credit Losses (Item 147)             32    427,446.81 
151  Ending Cumulative Net Credit Losses             444    6,533,433.84 
152  Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value     0.37%
                        
153  Aging of Scheduled Maturies Not Sold                 Units 
154  1 - 60 Days since Contract Maturity                  91 
155  61 - 120 Days since Contract Maturity                  12 
156  121+ Days since Contract Maturity                  24 

 

  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