Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2020-1  
MONTHLY SERVICER CERTIFICATE  
For the collection period ended 11-30-2023 PAGE 1

 

A.  DATES  Begin  End  # days
1  Determination Date     12/18/2023   
2  Payment Date     12/20/2023   
3  Collection Period  11/1/2023  11/30/2023  30
4  Monthly Interest Period - Actual/360  11/20/2023  12/19/2023  30
5  Monthly Interest - 30/360        30

 

B.   SUMMARY            

 

              Initial Balance   Beginning Balance   Principal Payment   Ending Balance   Note Factor 
6  Class A-1 Notes           215,000,000.00    -    -    -    - 
7  Class A-2-A Notes           362,000,000.00    -    -    -    - 
8  Class A-2-B Notes           50,000,000.00    -    -    -    - 
9  Class A-3 Notes           471,000,000.00    -    -    -    - 
10  Class A-4 Notes           96,570,000.00    80,993,331.57    10,582,295.64    70,411,035.93    0.7291191 
11  Total Securities          $1,194,570,000.00   $80,993,331.57   $10,582,295.64   $70,411,035.93      
12  Overcollateralization           53,026,720.93    53,026,720.93         53,026,720.93      
13  Adjusted Pool Balance          $1,247,596,720.93   $134,020,052.50   $10,582,295.64   $123,437,756.86      
14  YSOC           43,206,384.64    2,239,519.01         1,975,801.03      
15  Net Pool Balance          $1,290,803,105.57   $136,259,571.51   $10,582,295.64   $125,413,557.89      
                                     
                  Per $1000   Principal& Interest   Per $1000 
      Coupon Rate   Libor Rate   Interest Pmt Due   Face Amount   Payment Due   Face Amount 
16  Class A-1 Notes   0.29978%   N/A    -    -    -    - 
17  Class A-2-A Notes   0.93000%   N/A    -    -    -    - 
18  Class A-2-B Notes   N/A    N/A    -    -    -    - 
19  Class A-3 Notes   0.98000%   N/A    -    -    -    - 
20  Class A-4 Notes   1.26000%   N/A    85,043.00    0.8806358    10,667,338.64    110.4622413 
21  Total Securities             85,043.00         10,667,338.64      

 

C.  COLLECTIONS AND AVAILABLE FUNDS    
22  Scheduled Principal Payments Received   8,575,176.62 
23  Scheduled Interest Payments Received   503,015.34 
24  Prepayments of Principal Received   2,103,111.34 
25  Liquidation Proceeds   (305.70)
26  Recoveries Received   260,044.18 
27  Other Payments Received to Reduce Principal     
28  Subtotal: Total Collections   11,441,041.78 
29  Repurchased Receivables   - 
30  Reserve Account Excess Amount (Item 93)   53,974.54 
31  Total Available Funds, prior to Servicer Advances   11,495,016.32 
32  Servicer Advance (Item 76)   - 
33  Total Available Funds + Servicer Advance   11,495,016.32 
34  Reserve Account Draw Amount (Item 79)   - 
35  Total Available Funds + Servicer Advance and Reserve Account Draw Amount   11,495,016.32 

 

D.  DISTRIBUTIONS    
   Distribution Summary:     
36  Prior Advance Reimbursement (Item 82)   - 
37  Servicing Fees (Item 44)   113,549.64 
38  Class A Noteholder Interest (Item 55)   85,043.00 
39  Principal Distribution Amount (Item 80)   10,582,295.64 
40  Amount Paid to Reserve Account to Reach Specified Balance   - 
41  Other Amounts Paid to Trustees   - 
42  Certificateholders Principal Distribution Amount   - 
43  Remaining Funds to Seller   714,128.04 
*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 December 20, 2023 (the "Redemption Date") and has deposited $70,411,035.93 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 
44  Servicing Fees   113,549.64         -    113,549.64 
                   
   Pro rata:               
45  Class A-1 Interest   -    -    - 
46  Class A-2-A Interest   -    -    - 
47  Class A-2-B Interest   -         - 
48  Class A-3 Interest   -    -    - 
49  Class A-4 Interest   85,043.00    -    85,043.00 
50  Class A-1 Interest Carryover Shortfall   -    -    - 
51  Class A-2-A Interest Carryover Shortfall   -    -    - 
52  Class A-2-B Interest Carryover Shortfall   -    -    - 
53  Class A-3 Interest Carryover Shortfall   -    -    - 
54  Class A-4 Interest Carryover Shortfall   -    -    - 
55  Class A Noteholder Interest   85,043.00    -    85,043.00 

 

E.  CALCULATIONS        
   Calculation of Principal Distribution Amount:          
56  Beginning Adjusted Pool Balance        134,020,052.50 
57  Beginning Net Pool Balance   136,259,571.51      
58  Receipts of Scheduled Principal   (8,575,176.62)     
59  Receipts of Prepaid Principal   (2,103,111.34)     
60  Liquidation Proceeds   305.70      
61  Other Collections of Principal   -      
62  Principal Amount of Repurchases   -      
63  Principal Amount of Defaulted Receivables   (168,031.36)     
64  Ending Net Pool Balance   125,413,557.89      
65  Yield Supplement Overcollateralization Amount   1,975,801.03      
66  Adjusted Pool Balance   123,437,756.86      
67  Less: Adjusted Pool Balance - End of Collection Period        123,437,756.86 
68  Calculated Principal Distribution Amount        10,582,295.64 
              
   Calculation of Servicer Advance:          
69  Available Funds, prior to Servicer Advances (Item 31)        11,495,016.32 
70  Less: Prior Advance Reimbursement (Item 36)        - 
71  Less: Servicing Fees Paid (Item 37)        113,549.64 
72  Less: Interest Paid to Noteholders (Item 38)        85,043.00 
73  Less: Calculated Principal Distribution (Item 68)        10,582,295.64 
74  Equals: Remaining Available Funds before Servicer Advance        714,128.04 
75  Monthly Loan Payments Due on Included Units but not received (N/A if Item 74 > 0)         N/A  
76  Servicer Advance (If Item 74< 0, lesser of Item 74 and Item 75, else 0)         - 
              
   Calculation of Reserve Account Draw Amount:          
77  Remaining Available Funds, before Reserve Account Draw (Item 74 plus Item 76)        714,128.04 
78  Available Funds Shortfall Amount (If Item 77 < 0, Item 77, else 0)        - 
79  Reserve Account Draw Amount (If Item 78 is > 0, Lesser of Reserve Acct Balance and Item 78)        - 
80  Principal Distribution Amount (Item 68 - Available Funds Shortfall + Reserve Account Draw Amt)        10,582,295.64 
              
   Reconciliation of Servicer Advance:          
81  Beginning Balance of Servicer Advance        - 
82  Less: Prior Advance Reimbursement        - 
83  Plus: Additional Servicer Advances for Current Period        - 
84  Ending Balance of Servicer Advance        - 

 

F.  RESERVE ACCOUNT    
   Reserve Account Balances:     
85  Specified Reserve Account Balance (Lesser of (a) $12,475,967.21, and (b) the aggregate note balance)   12,475,967.21 
86  Initial Reserve Account Balance   12,475,967.21 
87  Beginning Reserve Account Balance   12,475,967.21 
88  Plus:  Net Investment Income for the Collection Period   53,974.54 
89  Subtotal:  Reserve Fund Available for Distribution   12,529,941.75 
90  Plus:  Deposit of Excess Available Funds (Item 40)   - 
91  Less:  Reserve Account Draw Amount (Item 79)   - 
92  Subtotal Reserve Account Balance   12,529,941.75 
93  Less: Reserve Account Excess Amount to Available Funds (If Item 92> Item 85)   53,974.54 
94  Equals: Ending Reserve Account Balance   12,475,967.21 
95  Change in Reserve Account Balance from Immediately Preceding Payment Date   - 

 

 

 

 

PAGE 3

 

G.  POOL STATISTICS            
   Collateral Pool Balance Data:  Initial   Prior Period   Current Period 
96  Net Pool Balance   1,290,803,106    136,259,572    125,413,558 
97  Number of Current Contracts   57,735    18,854    18,179 
98  Weighted Average Loan Rate   4.46%   4.44%   4.46%
99  Average Remaining Term   55.4    17.5    16.7 
100  Average Original Term   64.5    66.5    66.6 
101  Monthly Prepayment Rate        1.10%   0.93%
                   
                Outstanding 
   Net Credit Loss and Repossession Activity:       Units   Principal Balance 
102  Aggregate Outstanding Principal Balance of Charged Off Receivables        13    167,725.66 
103  Liquidation Proceeds on Related Vehicles             (305.70)
104  Recoveries Received on Receivables Previously Charged Off             260,044.18 
105  Net Principal Losses for Current Collection Period        13    (92,012.82)
                   
106  Beginning Net Principal Losses        1,149    8,205,445.65 
107  Net Principal Losses for Current Collection Period        13    (92,012.82)
108  Cumulative Net Principal Losses        1,162    8,113,432.83 
109  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,290,803,105.57)         0.63%
                   
                Outstanding 
   Delinquencies Aging Profile - End of Period:  Percentage   Units   Principal Balance 
110  Current   97.92%   17,941    122,806,686.01 
111  31 - 60 Days Delinquent   1.64%   188    2,057,150.41 
112  61 - 90 Days Delinquent   0.44%   50    549,721.47 
113  91-120 Days Delinquent1   0.00%   -    - 
114  Total   100.00%   18,179    125,413,557.89 

 

H.  DELINQUENCY AND NET LOSS RATIOS    
115  Ratio of Net Principal Losses to the Pool balance as of Each Collection Period  Percentage 
116  Current Period   -0.07%
117  Prior Period   0.05%
118  Two Periods Prior   0.03%
119  Three Periods Prior   0.01%
120  Four Period Average (Current and Three Prior Collection Periods)   0.01%
         
   Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period  Percentage 
121  Current Period   0.44%
122  Prior Period   0.28%
123  Two Periods Prior   0.44%
124  Three Periods Prior   0.33%
125  Four Period Average (Current and Three Prior Collection Periods)   0.37%
         
126  Delinquncy Trigger   4.48%
127  Delinquency Percentage (61-Day Delinquent Receivables)   0.44%
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

 

1Any receivable as to which any payment is past due 90 or more days is a Defaulted Receivable and the outstanding principal balance is deemed to be zero.  

Therefore this item will equal zero in all reporting periods.

 

VW CREDIT, INC., as Servicer