| Volkswagen Auto Loan
Enhanced Trust 2021-1 | |
| | |
| | |
| | |
Exhibit 99.1 |
| | |
| | |
| | |
| | |
| |
| MONTHLY SERVICER CERTIFICATE | |
| | |
| | |
| | |
| |
| For the collection period ended 12-29-2023 | |
| | |
| | |
| | |
PAGE 1 |
| |
| |
| |
| | |
| | |
| | |
| | |
| | |
| |
| A. |
| |
DATES | |
| | |
| | |
| | |
Begin | | |
End | | |
#
days | |
| 1 |
| |
Determination Date | | |
| | | |
| 1/18/2024 | | |
| | |
| 2 |
| |
Payment Date | | |
| | | |
| 1/22/2024 | | |
| | |
| 3 |
| |
Collection Period | | |
| 12/1/2023 | | |
| 12/29/2023 | | |
| 29 | |
| 4 |
| |
Monthly Interest Period - Actual/360 | | |
| 12/20/2023 | | |
| 1/21/2024 | | |
| 33 | |
| 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 | | |
| 418,414,016.15 | | |
| 30,297,816.60 | | |
| 388,116,199.55 | | |
| 0.6160575 | |
| 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 | | |
$ | 583,914,016.15 | | |
$ | 30,297,816.60 | | |
$ | 553,616,199.55 | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| 11 |
| |
Overcollateralization | |
| 72,922,127.29 | | |
| 72,922,127.29 | | |
| | | |
| 72,922,127.29 | | |
| | |
| 12 |
| |
Adjusted Pool Balance | |
$ | 1,822,922,127.29 | | |
$ | 656,836,143.44 | | |
$ | 30,297,816.60 | | |
$ | 626,538,326.84 | | |
| | |
| 13 |
| |
YSOC | |
| 59,379,670.34 | | |
| 17,312,346.41 | | |
| | | |
| 16,208,919.15 | | |
| | |
| 14 |
| |
Net Pool Balance | |
$ | 1,882,301,797.63 | | |
$ | 674,148,489.85 | | |
$ | 30,297,816.60 | | |
$ | 642,747,245.99 | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| 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 | | |
| 355,651.91 | | |
| 0.5645268 | | |
| 30,653,468.51 | | |
| 48.6562992 | |
| 18 |
| |
Class A-4 Notes | |
| 1.26000 | % | |
| N/A | | |
| 173,775.00 | | |
| 1.0500000 | | |
| 173,775.00 | | |
| 1.0500000 | |
| 19 |
| |
Total Securities | |
| | | |
| | | |
| 529,426.91 | | |
| | | |
| 30,827,243.51 | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| C. |
| |
COLLECTIONS AND AVAILABLE FUNDS | | | |
| | |
| 20 |
| |
Scheduled Principal Payments Received | |
| | | |
| | | |
| 22,185,245.30 | |
| 21 |
| |
Scheduled Interest Payments Received | |
| | | |
| | | |
| 1,491,241.30 | |
| 22 |
| |
Prepayments of Principal Received | |
| | | |
| | | |
| 8,777,284.68 | |
| 23 |
| |
Liquidation Proceeds | |
| | | |
| | | |
| 43,898.97 | |
| 24 |
| |
Recoveries Received | |
| | | |
| 265,843.29 | |
| 25 |
| |
Other Payments Received to Reduce Principal | |
| | | |
| | |
| 26 |
| |
Subtotal: Total Collections | |
| | | |
| 32,763,513.54 | |
| 27 |
| |
Repurchased Receivables - |
| 28 |
| |
Reserve Account Excess Amount (Item 89) | | |
| | | |
| 20,333.96 | |
| 29 |
| |
Total Available Funds, prior to Servicer Advances | | |
| | | |
| 32,783,847.50 | |
| 30 |
| |
Servicer Advance (Item 72) | | |
| | | |
| - | |
| 31 |
| |
Total Available Funds + Servicer Advance | |
| | | |
| 32,783,847.50 | |
| 32 |
| |
Reserve Account Draw Amount (Item 75) | |
| | | |
| - | |
| 33 |
| |
Total Available Funds + Servicer Advance and Reserve Account Draw Amount | | |
| | | |
| 32,783,847.50 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| D. |
| |
DISTRIBUTIONS | |
| | | |
| | | |
| | |
| |
| |
Distribution Summary: |
| 34 |
| |
Prior Advance Reimbursement (Item 78) | | |
| | | |
| - | |
| 35 |
| |
Servicing Fees (Item 42) | | |
| | | |
| 561,790.41 | |
| 36 |
| |
Class A Noteholder Interest (Item 51) | | |
| | | |
| 529,426.91 | |
| 37 |
| |
Principal Distribution Amount (Item 76) | | |
| | | |
| 30,297,816.60 | |
| 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 | | |
| | | |
| 1,394,813.58 | |
| PAGE 2 | |
| | | |
| | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
Distribution Detail: | |
| | | |
| Due | | |
| Shortfall | | |
| Paid | |
| 42 |
| |
Servicing Fees | |
| | | |
| 561,790.41 | | |
| - | | |
| 561,790.41 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
Pro rata: | |
| | | |
| | | |
| | | |
| | |
| 43 |
| |
Class A-1 Interest | |
| | | |
| - | | |
| - | | |
| - | |
| 44 |
| |
Class A-2-A Interest | |
| | | |
| - | | |
| - | | |
| - | |
| 45 |
| |
Class A-3 Interest | |
| | | |
| 355,651.91 | | |
| - | | |
| 355,651.91 | |
| 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 | |
| | | |
| 529,426.91 | | |
| - | | |
| 529,426.91 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| E. |
| |
CALCULATIONS | |
| | | |
| | | |
| | | |
| | |
| |
| |
Calculation of Principal Distribution Amount: | |
| | | |
| | | |
| | | |
| | |
| 52 |
| |
Beginning Adjusted Pool Balance | |
| | | |
| | | |
| | | |
| 656,836,143.44 | |
| 53 |
| |
Beginning Net Pool Balance | |
| | | |
| | | |
| 674,148,489.85 | | |
| | |
| 54 |
| |
Receipts of Scheduled Principal | |
| | | |
| | | |
| (22,185,245.30 | ) | |
| | |
| 55 |
| |
Receipts of Prepaid Principal | |
| | | |
| | | |
| (8,777,284.68 | ) | |
| | |
| 56 |
| |
Liquidation Proceeds | |
| | | |
| | | |
| (43,898.97 | ) | |
| | |
| 57 |
| |
Other Collections of Principal | |
| | | |
| | | |
| - | | |
| | |
| 58 |
| |
Principal Amount of Repurchases | |
| | | |
| | | |
| - | | |
| | |
| 59 |
| |
Principal Amount of Defaulted Receivables | |
| | | |
| | | |
| (394,814.91 | ) | |
| | |
| 60 |
| |
Ending Net Pool Balance | |
| | | |
| | | |
| 642,747,245.99 | | |
| | |
| 61 |
| |
Yield Supplement Overcollateralization Amount | |
| | | |
| | | |
| 16,208,919.15 | | |
| | |
| 62 |
| |
Adjusted Pool Balance | |
| | | |
| | | |
| 626,538,326.84 | | |
| | |
| 63 |
| |
Less: Adjusted Pool Balance - End of Collection
Period | |
| | | |
| | | |
| | | |
| 626,538,326.84 | |
| 64 |
| |
Calculated Principal Distribution Amount | |
| | | |
| | | |
| | | |
| 30,297,816.60 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
Calculation of Servicer Advance: | |
| | | |
| | | |
| | | |
| | |
| 65 |
| |
Available Funds, prior to Servicer Advances (Item 29) | |
| | | |
| | | |
| | | |
| 32,783,847.50 | |
| 66 |
| |
Less: Prior Advance Reimbursement (Item 34) | |
| | | |
| | | |
| | | |
| - | |
| 67 |
| |
Less: Servicing Fees Paid (Item 35) | |
| | | |
| | | |
| | | |
| 561,790.41 | |
| 68 |
| |
Less: Interest Paid to Noteholders (Item 36) | |
| | | |
| | | |
| | | |
| 529,426.91 | |
| 69 |
| |
Less: Calculated Principal Distribution (Item 64) | |
| | | |
| 30,297,816.60 | |
| 70 |
| |
Equals: Remaining Available Funds before Servicer Advance | |
| | | |
| 1,394,813.58 | |
| 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) | |
| | | |
| 1,394,813.58 | |
| 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) | | |
| 30,297,816.60 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
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 | | | |
| 20,333.96 | |
| 85 |
| |
Subtotal: Reserve Fund Available for Distribution | | | |
| 4,577,639.28 | |
| 86 |
| |
Plus: Deposit of Excess Available Funds (Item 38) | | | |
| - | |
| 87 |
| |
Less: Reserve Account Draw Amount (Item 75) | | | |
| - | |
| 88 |
| |
Subtotal Reserve Account Balance | | | |
| 4,577,639.28 | |
| 89 |
| |
Less: Reserve Account Excess Amount to Available Funds (If Item 88 > Item 81) | | | |
| 20,333.96 | |
| 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 | | |
| 674,148,490 | | |
| 642,747,246 | |
| 93 |
| |
Number of Current Contracts | | | |
| 74,164 | | |
| 47,285 | | |
| 46,444 | |
| 94 |
| |
Weighted Average Loan Rate | | | |
| 2.98 | % | |
| 2.79 | % | |
| 2.79 | % |
| 95 |
| |
Average Remaining Term | | | |
| 54.4 | | |
| 30.2 | | |
| 29.3 | |
| 96 |
| |
Average Original Term | | | |
| 64.7 | | |
| 65.5 | | |
| 65.6 | |
| 97 |
| |
Monthly Prepayment Rate | | | |
| | | |
| 0.96 | % | |
| 0.94 | % |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| Outstanding | |
| |
| |
Net Credit Loss and Repossession Activity: | | | |
| | | |
| Units | | |
| Principal
Balance | |
| 98 |
| |
Aggregate Outstanding Principal Balance of Charged Off Receivables 21 | |
| 438,713.88 | |
| 99 |
| |
Liquidation Proceeds on Related Vehicles | | | |
| | | |
| | | |
| 43,898.97 | |
| 100 |
| |
Recoveries Received on Receivables Previously Charged Off | | | |
| | | |
| | | |
| 265,843.29 | |
| 101 |
| |
Net Principal Losses for Current Collection Period | | | |
| | | |
| 21 | | |
| 128,971.62 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| 102 |
| |
Beginning Net Principal Losses | | | |
| | | |
| 742 | | |
| 11,509,841.97 | |
| 103 |
| |
Net Principal Losses for Current Collection Period | | | |
| | | |
| 21 | | |
| 128,971.62 | |
| 104 |
| |
Cumulative Net Principal Losses | | | |
| | | |
| 763 | | |
| 11,638,813.59 | |
| 105 |
| |
Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,882,301,797.63) | |
| | | |
| 0.62 | % |
| |
| |
| |
| | | |
| | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| Outstanding | |
| |
| |
Delinquencies Aging Profile - End of Period: | | | |
| Percentage | | |
| Units | | |
| Principal
Balance | |
| 106 |
| |
Current | |
| | | |
| | | |
| | | |
| 98.97 | % | |
| 46,072 | | |
| 636,107,562.46 | |
| 107 |
| |
31 - 60 Days Delinquent |
| | | |
| | | |
| 0.80 | % | |
| 295 | | |
| 5,128,462.76 | |
| 108 |
| |
61 - 90 Days Delinquent |
| | | |
| | | |
| 0.24 | % | |
| 77 | | |
| 1,511,220.77 | |
| 109 |
| |
91-120 Days Delinquent1 |
| | | |
| | | |
| 0.00 | % | |
| - | | |
| - | |
| 110 |
| |
Total | |
| | | |
| | | |
| | | |
| 100.00 | % | |
| 46,444 | | |
| 642,747,245.99 | |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| 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 | | | |
| | | |
| | | |
| 0.02 | % |
| 113 |
| |
Prior Period | | | |
| | | |
| | | |
| | | |
| 0.03 | % |
| 114 |
| |
Two Periods Prior | | | |
| | | |
| | | |
| | | |
| 0.09 | % |
| 115 |
| |
Three Periods Prior | | | |
| | | |
| | | |
| | | |
| 0.06 | % |
| 116 |
| |
Four Period Average (Current and Three Prior Collection Periods) | | | |
| 0.05 | % |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
| |
Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period | |
| Percentage | |
| 117 |
| |
Current Period | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 0.24 | % |
| 118 |
| |
Prior Period | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 0.22 | % |
| 119 |
| |
Two Periods Prior | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 0.23 | % |
| 120 |
| |
Three Periods Prior | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 0.30 | % |
| 121 |
| |
Four Period Average (Current and Three Prior Collection Periods) | | | |
| 0.24 | % |
| |
| |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| 122 |
| |
Delinquency Trigger | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 4.48 | % |
| 123 |
| |
Delinquency Percentage (61-Day Delinquent Receivables) | | | |
| 0.24 | % |
| 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 |