EX-99.1 2 tm2521111d11_ex99-1.htm EX-99.1

Exhibit 99.1

 

Volkswagen Auto Lease Trust 2025-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   5/1/2025     6/30/2025     61  
4   Monthly Interest Period- Actual   6/17/2025     7/20/2025     34  
5   Monthly Interest - 30/360   6/17/2025     7/20/2025     33  

 

B.   SUMMARY                                    
                    Principal Payment              
        Initial Balance     Beginning Balance     1st Priority     Regular     Ending Balance     Note Factor  
6   Class A-1 Notes     197,500,000.00       197,500,000.00       -       58,219,416.71       139,280,583.29       0.7052181  
7   Class A-2-A Notes     272,500,000.00       272,500,000.00       -       -       272,500,000.00       1.0000000  
8   Class A-2-B Notes     241,250,000.00       241,250,000.00       -       -       241,250,000.00       1.0000000  
9   Class A-3 Notes     451,250,000.00       451,250,000.00       -       -       451,250,000.00       1.0000000  
10   Class A-4 Notes     87,500,000.00       87,500,000.00       -       -       87,500,000.00       1.0000000  
11   Equals: Total Securities   $ 1,250,000,000.00     $ 1,250,000,000.00     $ -     $ 58,219,416.71     $ 1,191,780,583.29          
12   Overcollateralization     207,725,969.47       207,725,969.47                       226,032,489.12          
13   Total Securitization Value   $ 1,457,725,969.47     $ 1,457,725,969.47                     $ 1,417,813,072.41          
                                                     
14   NPV Lease Payments Receivable     654,205,972.38       654,205,972.38                       606,947,428.67          
15   NPV Base Residual     803,519,997.09       803,519,997.09                       810,865,643.74          
16   Number of Leases     46,304       46,304                       45,965          
                                                     
                          Per $1000     Principal& Interest     Per $1000  
        Coupon Rate     SOFR Rate     Interest Pmt Due     Face Amount     Payment Due     Face Amount  
17   Class A-1 Notes     4.46900 %     N/A       833,592.64       4.2207222       59,053,009.35       299.0025790  
18   Class A-2-A Notes     4.43000 %     N/A       1,106,577.08       4.0608333       1,106,577.08       4.0608333  
19   Class A-2-B Notes     4.70319 %     4.30319 %     1,071,608.78       4.4419017       1,071,608.78       4.4419017  
20   Class A-3 Notes     4.50000 %     N/A       1,861,406.25       4.1250000       1,861,406.25       4.1250000  
21   Class A-4 Notes     4.56000 %     N/A       365,750.00       4.1800000       365,750.00       4.1800000  
    Equals:  Total Securities                     5,238,934.75               63,458,351.46          

 

C.   COLLECTIONS AND AVAILABLE FUNDS            
22   Lease Payments Received             53,207,902.36  
23   Pull Ahead Waived Payments             -  
24   Sales Proceeds - Early Terminations             12,257,484.62  
25   Sales Proceeds - Scheduled Terminations             -  
26   Security Deposits for Terminated Accounts             -  
27   Excess Wear and Tear Received             -  
28   Excess Mileage Charges Received             2,757.37  
29   Proceeds Received on Defaulted Leases and Other Recoveries             329,487.74  
30   Subtotal: Total Collections             65,797,632.09  
31   Repurchase Payments             -  
32   Postmaturity Term Extension             -  
33   Investment Earnings on Collection Account             95,262.65  
34   Total Available Funds, prior to Servicer Advances             65,892,894.74  
35   Servicer Advance             -  
36   Total Available Funds             65,892,894.74  
37   Reserve Account Draw             -  
38   Available for Distribution             65,892,894.74  
                     
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             2,429,543.28  
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             5,000.00  
47     Administration Fee Shortfall             -  
48   Interest Shortfall from Prior Periods                
49   Interest Paid to Noteholders             5,238,934.75  
50   First Priority Principal Distribution Amount             -  
51   Amount Paid to Reserve Account to Reach Specified Balance             -  
52   Subtotal: Remaining Available Funds     58,219,416.71          
53   Regular Principal Distribution Amount     83,644,657.32          
54   Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53)             58,219,416.71  
55   Amounts paid to indenture, owner, and origination trustee and asset representations reviewer             -  
56   Remaining Available Funds             -  

 

 

 

 

Volkswagen Auto Lease Trust 2025-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)             1,250,000,000.00  
59   Less: Aggregate Securitization Value (End of Collection Period)             (1,417,813,072.41 )
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)             1,250,000,000.00  
63   Less: Targeted Note Balance             (1,166,355,342.68 )
64   Less: First Priority Principal Distribution Amount             -  
65   Regular Principal Distribution Amount             83,644,657.32  
                     
66   Calculation of Targeted Note Balance:                
67   Aggregate Securitization Value (End of Collection Period)             1,417,813,072.41  
68   Less: Targeted Overcollateralization Amount (17.25% of Initial Securitization Value)             (251,457,729.73 )
69   Targeted Note Balance             1,166,355,342.68  
                     
70   Calculation of Servicer Advance:                
71   Available Funds, prior to Servicer Advances (Item 34)             65,892,894.74  
72   Less: Payment Date Advance Reimbursement (Item 84)             -  
73   Less: Servicing Fees Paid (Items 41, 42 and 43)             2,429,543.28  
74   Less: Administration Fees Paid (Items 45, 46 and 47)             5,000.00  
75   Less: Interest Paid to Noteholders  (Item 49)             5,238,934.75  
76   Less: 1st Priority Principal Distribution (Item 60)             -  
                     
77   Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)             58,219,416.71  
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)             58,219,416.71  
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             3,644,314.92  
89   Initial Reserve Account Balance             3,644,314.92  
90   Beginning Reserve Account Balance             3,644,314.92  
91   Plus:  Net Investment Income for the Collection Period             5,889.87  
92   Subtotal:  Reserve Fund Available for Distribution             3,650,204.79  
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             3,650,204.79  
96   Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88)             5,889.87  
97   Equals: Ending Reserve Account Balance             3,644,314.92  
                     
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     -       -  
101   Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units             -
102   Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units             -
103   Less: Excess Wear and Tear Received             -
104   Less: Excess Mileage Received             (2,757.37 )
105   Current Period Net Residual Losses/(Gains)     -       (2,757.37 )
106   Cumulative Net Residual Losses:                
107   Beginning Cumulative Net Residual Losses     -       -  
108   Current Period Net Residual Losses (Item 105)     -       (2,757.37 )
109   Ending Cumulative Net Residual Losses     -       (2,757.37 )
110   Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value             0.00 %

 

 

 

 

Volkswagen Auto Lease Trust 2025-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                     1,457,725,969.47       1,417,813,072.41  
113   Aggregate Base Residual Value                     1,012,350,056.23       1,004,934,887.65  
114   Number of Current Contracts                     46,304       45,965  
115   Weighted Average Lease Rate                     4.79 %     4.79 %
116   Average Remaining Term                     26.5       24.5  
117   Average Original Term                     36.8       36.8  
118   Proportion of Base Prepayment Assumption Realized                             90.29 %
119   Actual Monthly Prepayment Speed                             0.38 %
120   Turn-in Ratio on Scheduled Terminations                             0.00 %
                                     
        Sales Proceeds     Units     Book Amount     Securitization Value  
121   Pool Balance - Beginning of Period             46,304       1,767,973,375.68       1,457,725,969.47  
122   Depreciation/Payments                     (41,055,761.29 )     (29,223,669.64 )
123   Gross Credit Losses             (10 )     (395,973.25 )     (346,930.45 )
124   Early Terminations - Purchased by Customer             (91 )     (3,606,480.89 )     (2,995,060.27 )
125   Early Terminations - Sold at Auction             (1 )     (36,211.23 )     (29,295.06 )
126   Early Terminations - Purchased by Dealer             (237 )     (8,666,673.01 )     (7,317,941.64 )
127   Early Terminations - Lease Pull Aheads             -       -       -  
128   Scheduled Terminations - Purchased by Customer     -       -     -     -
129   Scheduled Terminations - Sold at Auction     -       -     -     -
130   Scheduled Terminations - Purchased by Dealer     -       -     -     -
131   Pool Balance - End of Period             45,965       1,714,212,276.01       1,417,813,072.41  
                                     
132   Delinquencies Aging Profile - End of Period           Units     Securitization Value     Percentage  
133   Current             45,825       1,413,275,880.82       99.68 %
134   30 - 59 Days Delinquent             118       3,730,362.42       0.26 %
135   60 - 89 Days Delinquent             21       785,089.39       0.06 %
136   90+ Days Delinquent             1       21,739.78       0.00 %
137   Total             45,965      

1,417,813,072.41

      100.00 %
                                     
138   Delinquency Trigger                             4.90 %
139   Delinquency Percentage (60 - Day Delinquent Receivables)                             0.06 %
140   Delinquency Trigger occurred in this collection Period?                             No  
                                     
141   Credit Losses:                   Units     Amounts  
142   Aggregate Securitization Value on charged-off units                     10       346,930.45  
143   Aggregate Liquidation Proceeds on charged-off units                             (328,994.76 )
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                             (492.98 )
147   Current Period Aggregate Net Credit Losses/(Gains)                   10       17,442.71  
                                     
148   Cumulative Net Credit Losses:                                
149   Beginning Cumulative Net Credit Losses                     -       -  
150   Current Period Net Credit Losses (Item 147)                     10       17,442.71  
151   Ending Cumulative Net Credit Losses                     10       17,442.71  
152   Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value         0.00 %
                                     
153   Aging of Scheduled Maturies Not Sold                           Units  
154   0 - 60 Days since Contract Maturity                             -  
155   61 - 120 Days since Contract Maturity                             -  
156   121+ Days since Contract Maturity                             -  

 

  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