Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2021-1  
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        324,500,000.00    -    -    -    - 
7    Class A-2 Notes        630,000,000.00    -    -    -    - 
8    Class A-3 Notes        630,000,000.00    450,680,786.08    32,266,769.93    418,414,016.15    0.6641492 
9    Class A-4 Notes        165,500,000.00    165,500,000.00    -    165,500,000.00    1.0000000 
10    Total Securities       $1,750,000,000.00   $616,180,786.08   $32,266,769.93   $583,914,016.15      
                                    
11    Overcollateralization    72,922,127.29    72,922,127.29         72,922,127.29      
12    Adjusted Pool Balance   $1,822,922,127.29   $689,102,913.37   $32,266,769.93   $656,836,143.44     
13    YSOC        59,379,670.34    18,454,108.49         17,312,346.41      
14    Net Pool Balance    $1,882,301,797.63   $707,557,021.86   $32,266,769.93   $674,148,489.85     
                                    
                        Per $1000    Principal& Interest    Per $1000 
         Coupon Rate    Libor Rate    Interest Pmt Due    Face Amount    Payment Due    Face Amount 
15    Class A-1 Notes   0.15946%   N/A    -    -    -    - 
16    Class A-2 Notes   0.49000%   N/A    -    -    -    - 
17    Class A-3 Notes   1.02000%   N/A    383,078.67    0.6080614    32,649,848.60    51.8251565 
18    Class A-4 Notes   1.26000%   N/A    173,775.00    1.0500000    173,775.00    1.0500000 
19    Total Securities            556,853.67         32,823,623.60     
                                    
C.    COLLECTIONS AND AVAILABLE FUNDS                     
20    Scheduled Principal Payments Received                  23,562,387.79 
21    Scheduled Interest Payments Received                   1,659,904.94 
22    Prepayments of Principal Received                   8,969,023.01 
23    Liquidation Proceeds                        61,841.10 
24    Recoveries Received                        585,820.57 
25    Other Payments Received to Reduce Principal                     
26    Subtotal: Total Collections                      34,838,977.41 
27    Repurchased Receivables                        - 
28    Reserve Account Excess Amount (Item 89)                   19,721.92 
29    Total Available Funds, prior to Servicer Advances                   34,858,699.33 
30    Servicer Advance (Item 72)                        - 
31    Total Available Funds + Servicer Advance                   34,858,699.33 
32    Reserve Account Draw Amount (Item 75)                   - 
33    Total Available Funds + Servicer Advance and Reserve Account Draw Amount            34,858,699.33 
                                    
D.    DISTRIBUTIONS                              
     Distribution Summary:                          
34    Prior Advance Reimbursement (Item 78)                   - 
35    Servicing Fees (Item 42)                       589,630.85 
36    Class A Noteholder Interest (Item 51)                   556,853.67 
37    Principal Distribution Amount (Item 76)                   32,266,769.93 
38    Amount Paid to Reserve Account to Reach Specified Balance              - 
39    Other Amounts Paid to Trustees                    - 
40    Certificateholders Principal Distribution Amount                   - 
41    Remaining Funds to Seller                       1,445,444.88 

 

 

 

PAGE 2

 

    Distribution Detail:  Due   Shortfall   Paid 
42   Servicing Fees   589,630.85    -    589,630.85 
                    
    Pro rata:               
43   Class A-1 Interest   -    -    - 
44   Class A-2-A Interest   -    -    - 
45   Class A-3 Interest   383,078.67    -    383,078.67 
46   Class A-4 Interest   173,775.00    -    173,775.00 
47   Class A-1 Interest Carryover Shortfall   -    -    - 
48   Class A-2 Interest Carryover Shortfall   -    -    - 
49   Class A-3 Interest Carryover Shortfall   -    -    - 
50   Class A-4 Interest Carryover Shortfall   -    -    - 
51   Class A Noteholder Interest   556,853.67    -    556,853.67 

 

E.   CALCULATIONS      
    Calculation of Principal Distribution Amount:      
            
52   Beginning Adjusted Pool Balance       689,102,913.37
53   Beginning Net Pool Balance   707,557,021.86    
54   Receipts of Scheduled Principal   (23,562,387.79)   
55   Receipts of Prepaid Principal   (8,969,023.01)   
56   Liquidation Proceeds   (61,841.10)   
57   Other Collections of Principal   -    
58   Principal Amount of Repurchases   -    
59   Principal Amount of Defaulted Receivables   (815,280.11)   
60   Ending Net Pool Balance   674,148,489.85    
61   Yield Supplement Overcollateralization Amount   17,312,346.41    
62   Adjusted Pool Balance   656,836,143.44    
63   Less: Adjusted Pool Balance - End of Collection Period       656,836,143.44
64   Calculated Principal Distribution Amount       32,266,769.93
             
    Calculation of Servicer Advance:        
65   Available Funds, prior to Servicer Advances (Item 29)       34,858,699.33
66   Less: Prior Advance Reimbursement (Item 34)       -
67   Less: Servicing Fees Paid (Item 35)       589,630.85
68   Less: Interest Paid to Noteholders (Item 36)       556,853.67
69   Less: Calculated Principal Distribution (Item 64)       32,266,769.93
70   Equals: Remaining Available Funds before Servicer Advance       1,445,444.88
71   Monthly Loan Payments Due on Included Units but not received (N/A if Item 70 > 0)        N/A
72   Servicer Advance (If Item 70 < 0, lesser of Item 70 and Item 71, else 0)       -
             
    Calculation of Reserve Account Draw Amount:        
73   Remaining Available Funds, before Reserve Account Draw (Item 70 plus Item 72)       1,445,444.88
74   Available Funds Shortfall Amount (If Item 73 < 0, Item 73, else 0)       -
75   Reserve Account Draw Amount (If Item 74 is > 0, Lesser of Reserve Acct Balance and Item 74)       -
76   Principal Distribution Amount (Item 64 - Available Funds Shortfall + Reserve Account Draw Amt)       32,266,769.93
             
    Reconciliation of Servicer Advance:        
77   Beginning Balance of Servicer Advance       -
78   Less: Prior Advance Reimbursement       -
79   Plus: Additional Servicer Advances for Current Period       -
80   Ending Balance of Servicer Advance       -

 

F.   RESERVE ACCOUNT    
    Reserve Account Balances:     
81   Specified Reserve Account Balance (Lesser of (a) $4,557,305.32, and (b) the aggregate note balance)   4,557,305.32 
82   Initial Reserve Account Balance   4,557,305.32 
83   Beginning Reserve Account Balance   4,557,305.32 
84   Plus:  Net Investment Income for the Collection Period   19,721.92 
85   Subtotal:  Reserve Fund Available for Distribution   4,577,027.24 
86   Plus:  Deposit of Excess Available Funds (Item 38)   - 
87   Less:  Reserve Account Draw Amount (Item 75)   - 
88   Subtotal Reserve Account Balance   4,577,027.24 
89   Less: Reserve Account Excess Amount to Available Funds (If Item 88 > Item 81)   19,721.92 
90   Equals: Ending Reserve Account Balance   4,557,305.32 
91   Change in Reserve Account Balance from Immediately Preceding Payment Date   - 

 

 

 

 

PAGE 3

 

G.   POOL STATISTICS            
    Collateral Pool Balance Data:   Initial    Prior Period    Current Period 
92   Net Pool Balance   1,882,301,798    707,557,022    674,148,490 
93   Number of Current Contracts   74,164    48,070    47,285 
94   Weighted Average Loan Rate   2.98%   2.80%   2.79%
95   Average Remaining Term   54.4    31.1    30.2 
96   Average Original Term   64.7    65.5    65.5 
97   Monthly Prepayment Rate        1.07%   0.96%

 

           Outstanding 
    Net Credit Loss and Repossession Activity:  Units   Principal Balance 
98   Aggregate Outstanding Principal Balance of Charged Off Receivables   41    877,121.21 
99   Liquidation Proceeds on Related Vehicles        61,841.10 
100   Recoveries Received on Receivables Previously Charged Off        585,820.57 
101   Net Principal Losses for Current Collection Period   41    229,459.54 
               
102   Beginning Net Principal Losses   701    11,280,382.43 
103   Net Principal Losses for Current Collection Period   41    229,459.54 
104   Cumulative Net Principal Losses   742    11,509,841.97 
105   Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,882,301,797.63)        0.61%

 

               Outstanding 
    Delinquencies Aging Profile - End of Period:  Percentage   Units   Principal Balance 
106   Current   98.92%   46,882    666,877,955.62 
107   31 - 60 Days Delinquent   0.86%   321    5,802,012.04 
108   61 - 90 Days Delinquent   0.22%   82    1,468,522.19 
109   91-120 Days Delinquent1   0.00%   -    - 
110   Total   100.00%   47,285    674,148,489.85 

 

H.   DELINQUENCY AND NET LOSS RATIOS    
111   Ratio of Net Principal Losses to the Pool balance as of Each Collection Period   Percentage 
112   Current Period   0.03%
113   Prior Period   0.09%
114   Two Periods Prior   0.06%
115   Three Periods Prior   0.07%
116   Four Period Average (Current and Three Prior Collection Periods)   0.06%
          
    Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period   Percentage 
117   Current Period   0.22%
118   Prior Period   0.23%
119   Two Periods Prior   0.30%
120   Three Periods Prior   0.25%
121   Four Period Average (Current and Three Prior Collection Periods)   0.25%
          
122   Delinquency Trigger   4.48%
123   Delinquency Percentage (61-Day Delinquent Receivables)   0.22%
124   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

 

VW CREDIT, INC., as Servicer