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