EX-99.1 2 tm2521111d16_ex99-1.htm EX-99.1

 Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2025-1        
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 
6  SOFR Adjustment Date      6/17/2025     

 

B.  SUMMARY                
                    
      Initial Balance  Beginning Balance  Principal Payment  Ending Balance  Note Factor 
7  Class A-1 Notes   257,000,000.00   103,020,287.48   40,226,743.98   62,793,543.50   0.2443329 
8  Class A-2-A Notes   229,500,000.00   229,500,000.00   -   229,500,000.00   1.0000000 
9  Class A-2-B Notes   229,500,000.00   229,500,000.00   -   229,500,000.00   1.0000000 
10  Class A-3 Notes   459,000,000.00   459,000,000.00   -   459,000,000.00   1.0000000 
11  Class A-4 Notes   75,000,000.00   75,000,000.00   -   75,000,000.00   1.0000000 
12  Total Securities  $1,250,000,000.00  $1,096,020,287.48  $40,226,743.98  $1,055,793,543.50     
                         
13  Overcollateralization   52,083,967.12   52,083,967.12       52,083,967.12     
14  Adjusted Pool Balance  $1,302,083,967.12  $1,148,104,254.60  $40,226,743.98  $1,107,877,510.62     
15  YSOC   125,389,657.08   108,589,256.72       104,556,680.80     
16  Net Pool Balance  $1,427,473,624.20  $1,256,693,511.32  $40,226,743.98  $1,212,434,191.42     

 

                  Per $1000   Principal& Interest   Per $1000 
      Coupon Rate   SOFR Rate   Interest Pmt Due   Face Amount   Payment Due   Face Amount 
17  Class A-1 Notes   4.45100%   N/A    394,856.73    1.5364075    40,621,600.71    158.0607032 
18  Class A-2-A Notes   4.51000%   N/A    862,537.50    3.7583333    862,537.50    3.7583333 
19  Class A-2-B Notes   4.74185%   4.30185%   937,108.11    4.0832597    937,108.11    4.0832597 
20  Class A-3 Notes   4.50000%   N/A    1,721,250.00    3.7500000    1,721,250.00    3.7500000 
21  Class A-4 Notes   4.61000%   N/A    288,125.00    3.8416667    288,125.00    3.8416667 
22  Total Securities             4,203,877.34         44,430,621.32      

 

C.  COLLECTIONS AND AVAILABLE FUNDS    
23  Scheduled Principal Payments Received   23,614,334.99 
24  Scheduled Interest Payments Received   5,700,819.23 
25  Prepayments of Principal Received   17,997,570.46 
26  Liquidation Proceeds   944,764.38 
27  Recoveries Received   342,495.96 
28  Other Payments Received to Reduce Principal     
29  Subtotal: Total Collections   48,599,985.02 
30  Repurchased Receivables   - 
31  Reserve Account Excess Amount (Item 94)   11,271.27 
32  Total Available Funds, prior to Servicer Advances   48,611,256.29 
33  Servicer Advance (Item 77)   - 
34  Total Available Funds + Servicer Advance   48,611,256.29 
35  Reserve Account Draw Amount (Item 80)   - 
36  Total Available Funds + Servicer Advance and Reserve Account Draw Amount   48,611,256.29 

 

D.  DISTRIBUTIONS    
        
   Distribution Summary:     
37  Prior Advance Reimbursement (Item 83)   - 
38  Servicing Fees (Item 45)   1,047,244.59 
39  Class A Noteholder Interest (Item 56)   4,203,877.34 
40  Principal Distribution Amount (Item 81)   40,226,743.98 
41  Amount Paid to Reserve Account to Reach Specified Balance   - 
42  Other Amounts Paid to Trustees   - 
43  Certificateholders Principal Distribution Amount   - 
44  Remaining Funds to Seller   3,133,390.38 

 

 

 

 

Volkswagen Auto Loan Enhanced Trust 2025-1        
MONTHLY SERVICER CERTIFICATE        
For the collection period ended 6-30-2025       PAGE 2

 

   Distribution Detail:  Due   Shortfall   Paid 
45  Servicing Fees  1,047,244.59   -   1,047,244.59 
                
   Pro rata:               
46  Class A-1 Interest   394,856.73    -    394,856.73 
47  Class A-2-A Interest   862,537.50    -    862,537.50 
48  Class A-2-B Interest   937,108.11         937,108.11 
49  Class A-3 Interest   1,721,250.00    -    1,721,250.00 
50  Class A-4 Interest   288,125.00    -    288,125.00 
51  Class A-1 Interest Carryover Shortfall   -    -    - 
52  Class A-2-A Interest Carryover Shortfall   -    -    - 
53  Class A-2-B Interest Carryover Shortfall   -    -    - 
54  Class A-3 Interest Carryover Shortfall   -    -    - 
55  Class A-4 Interest Carryover Shortfall   -    -    - 
56  Class A Noteholder Interest   4,203,877.34    -    4,203,877.34 

 

E.  CALCULATIONS        
   Calculation of Principal Distribution Amount:          
57  Beginning Adjusted Pool Balance        1,148,104,254.60 
58  Beginning Net Pool Balance   1,256,693,511.32      
59  Receipts of Scheduled Principal   (23,614,334.99)     
60  Receipts of Prepaid Principal   (17,997,570.46)     
61  Liquidation Proceeds   (944,764.38)     
62  Other Collections of Principal   -      
63  Principal Amount of Repurchases   -      
64  Principal Amount of Defaulted Receivables   (1,702,650.07)     
65  Ending Net Pool Balance   1,212,434,191.42      
66  Yield Supplement Overcollateralization Amount   104,556,680.80      
67  Adjusted Pool Balance   1,107,877,510.62      
68  Less: Adjusted Pool Balance - End of Collection Period        1,107,877,510.62 
69  Calculated Principal Distribution Amount        40,226,743.98 
              
   Calculation of Servicer Advance:          
70  Available Funds, prior to Servicer Advances (Item 32)        48,611,256.29 
71  Less: Prior Advance Reimbursement (Item 37)        - 
72  Less: Servicing Fees Paid (Item 38)        1,047,244.59 
73  Less: Interest Paid to Noteholders (Item 39)        4,203,877.34 
74  Less: Calculated Principal Distribution (Item 69)        40,226,743.98 
75  Equals: Remaining Available Funds before Servicer Advance        3,133,390.38 
76  Monthly Loan Payments Due on Included Units but not received (N/A if Item 75 > 0)         N/A  
77  Servicer Advance (If Item 75 < 0, lesser of Item 75 and Item 76, else 0)        - 
              
   Calculation of Reserve Account Draw Amount:          
78  Remaining Available Funds, before Reserve Account Draw (Item 75 plus Item 77)        3,133,390.38 
79  Available Funds Shortfall Amount (If Item 78 < 0, Item 78, else 0)        - 
80  Reserve Account Draw Amount (If Item 79 is > 0, Lesser of Reserve Acct Balance and Item 79)        - 
              
81  Principal Distribution Amount (Item 69 - Available Funds Shortfall + Reserve Account Draw Amt)        40,226,743.98 
              
   Reconciliation of Servicer Advance:          
82  Beginning Balance of Servicer Advance        - 
83  Less: Prior Advance Reimbursement        - 
84  Plus: Additional Servicer Advances for Current Period        - 
85  Ending Balance of Servicer Advance        - 

 

F.  RESERVE ACCOUNT    
   Reserve Account Balances:     
86  Specified Reserve Account Balance (Lesser of (a) $3,255,209.92, and (b) the aggregate note balance)   3,255,209.92 
87  Initial Reserve Account Balance   3,255,209.92 
88  Beginning Reserve Account Balance   3,255,209.92 
89  Plus:  Net Investment Income for the Collection Period   11,271.27 
90  Subtotal:  Reserve Fund Available for Distribution   3,266,481.19 
91  Plus:  Deposit of Excess Available Funds (Item 41)   - 
92  Less:  Reserve Account Draw Amount (Item 80)   - 
93  Subtotal Reserve Account Balance   3,266,481.19 
94  Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86)   11,271.27 
95  Equals: Ending Reserve Account Balance   3,255,209.92 
         
96  Change in Reserve Account Balance from Immediately Preceding Payment Date   - 

 

 

 

 

Volkswagen Auto Loan Enhanced Trust 2025-1        
MONTHLY SERVICER CERTIFICATE        
For the collection period ended 6-30-2025       PAGE 3

 

G.  POOL STATISTICS            
   Collateral Pool Balance Data:  Initial   Prior Period   Current Period 
97  Net Pool Balance   1,427,473,624    1,256,693,511    1,212,434,191 
98  Number of Current Contracts   47,897    45,190    44,355 
99  Weighted Average Loan Rate   5.43%   5.41%   5.40%
100  Average Remaining Term   53.4    49.7    48.7 
101  Average Original Term   66.6    66.7    66.7 
102  Monthly Prepayment Rate             1.30%
                   
                 Outstanding 
   Net Credit Loss and Repossession Activity:        Units    Principal Balance 
103  Aggregate Outstanding Principal Balance of Charged Off Receivables        76    2,647,414.45 
104  Liquidation Proceeds on Related Vehicles             944,764.38 
105  Recoveries Received on Receivables Previously Charged Off             342,495.96 
106  Net Principal Losses for Current Collection Period        76    1,360,154.11 
                   
107  Beginning Net Principal Losses        201    3,583,454.46 
108  Net Principal Losses for Current Collection Period        76    1,360,154.11 
109  Cumulative Net Principal Losses        277    4,943,608.57 
110  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,427,473,624.20)             0.35%
                   
                 Outstanding 
   Delinquencies Aging Profile - End of Period:   Percentage    Units    Principal Balance 
111  Current   99.17%   44,051    1,202,312,184.05 
112  30 - 59 Days Delinquent   0.67%   247    8,146,389.57 
113  60 - 89 Days Delinquent   0.16%   57    1,975,617.80 
114  90 - 120 Days Delinquent1   0.00%   -    - 
115  Total   100.00%   44,355    1,212,434,191.42 

 

H.  DELINQUENCY AND NET LOSS RATIOS    
   Ratio of Net Principal Losses to the Pool balance as of Each Collection Period  Percentage 
116  Current Period   0.11%
117  Prior Period   0.08%
118  Two Periods Prior   0.11%
119  Three Periods Prior   0.07%
120  Four Period Average (Current and Three Prior Collection Periods)   0.09%
         
   Total Delinquencies - Ratio of Principal Balance of 60-Day Delinquent Receivables to the Pool balance as of Each Collection Period   Percentage 
121  Current Period   0.16%
122  Prior Period   0.13%
123  Two Periods Prior   0.13%
124  Three Periods Prior   0.11%
125  Four Period Average (Current and Three Prior Collection Periods)   0.13%
         
126  Delinquncy Trigger   3.22%
127  Delinquency Percentage (60-Day Delinquent Receivables)   0.16%
128  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          
             
  Credit Risk Retention Information (To appear on the first servicing certificate after closing)