Exhibit 99.1

 

Volkswagen Auto Lease Trust 2024-A  
MONTHLY SERVICER CERTIFICATE  
For the collection period ended 12-31-24 PAGE 1

 

A.   DATES   Begin   End   # days  
1   Determination Date       1/16/2025      
2   Payment Date       1/21/2025      
3   Collection Period   11/30/2024   12/31/2024   32  
4   Monthly Interest Period- Actual   12/20/2024   1/20/2025   32  
5   Monthly Interest - 30/360           30  

 

B.   SUMMARY                                  
                  Principal Payment              
      Initial Balance     Beginning Balance     1st Priority     Regular     Ending Balance     Note Factor  
6   Class A-1 Notes   258,000,000.00       -       -       -       -     -  
7   Class A-2-A Notes   289,500,000.00       260,447,663.38       -       18,068,175.19       242,379,488.19     0.8372348  
8   Class A-2-B Notes   289,500,000.00       260,447,663.38       -       18,068,175.19       242,379,488.19     0.8372348  
9   Class A-3 Notes   579,000,000.00       579,000,000.00       -       -       579,000,000.00     1.0000000  
10   Class A-4 Notes   84,000,000.00       84,000,000.00       -       -       84,000,000.00     1.0000000  
11   Equals: Total Securities $ 1,500,000,000.00     $ 1,183,895,326.76     $ -     $ 36,136,350.38     $ 1,147,758,976.38        
12   Overcollateralization   244,186,117.32       270,348,848.18                       270,348,848.18        
13   Total Securitization Value $ 1,744,186,117.32     $ 1,454,244,174.94                     $ 1,418,107,824.56        
                                                 
14   NPV Lease Payments Receivable   837,708,062.81       547,541,773.09                       517,774,401.06        
15   NPV Base Residual   906,478,054.51       906,702,401.86                       900,333,423.50        
16   Number of Leases   53,227       48,802                       48,069        
                                                 
                        Per $1000     Principal& Interest     Per $1000  
      Coupon Rate     SOFR Rate     Interest Pmt Due     Face Amount     Payment Due     Face Amount  
17   Class A-1 Notes   5.51600 %     N/A       -       -       -     -  
18   Class A-2-A Notes   5.40000 %     N/A       1,172,014.49       4.0484093       19,240,189.68     66.4600680  
19   Class A-2-B Notes   5.07460 %     4.60460 %   1,174,815.74       4.0580855       19,242,990.94     66.4697442  
20   Class A-3 Notes   5.21000 %     N/A       2,513,825.00       4.3416667       2,513,825.00     4.3416667  
21   Class A-4 Notes   5.20000 %     N/A       364,000.00       4.3333333       364,000.00     4.3333333  
    Equals:  Total Securities                   5,224,655.23               41,361,005.61        

 

C.   COLLECTIONS AND AVAILABLE FUNDS            
22   Lease Payments Received             31,495,101.07  
23   Pull Ahead Waived Payments             -  
24   Sales Proceeds - Early Terminations             13,068,414.35  
25   Sales Proceeds - Scheduled Terminations             6,297,941.07  
26   Security Deposits for Terminated Accounts             575.00  
27   Excess Wear and Tear Received             10,796.61  
28   Excess Mileage Charges Received             46,141.74  
29   Proceeds Received on Defaulted Leases and Other Recoveries             390,621.44  
30   Subtotal: Total Collections             51,309,591.28  
31   Repurchase Payments             -  
32   Postmaturity Term Extension             -  
33   Investment Earnings on Collection Account             232,636.98  
34   Total Available Funds, prior to Servicer Advances             51,542,228.26  
35   Servicer Advance             -  
36   Total Available Funds             51,542,228.26  
37   Reserve Account Draw             -  
38   Available for Distribution             51,542,228.26  
                     
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             1,211,870.15  
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             2,500.00  
47     Administration Fee Shortfall             -  
48   Interest Shortfall from Prior Periods                
49   Interest Paid to Noteholders             5,224,655.23  
50   First Priority Principal Distribution Amount             -  
51   Amount Paid to Reserve Account to Reach Specified Balance             -  
52   Subtotal: Remaining Available Funds     45,103,202.88          
53   Regular Principal Distribution Amount     36,136,350.38          
54   Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53)             36,136,350.38  
55   Amounts paid to indenture, owner, and origination trustee and asset representations reviewer             -  
56   Remaining Available Funds             8,966,852.50  

   

 

 

  

Volkswagen Auto Lease Trust 2024-A  
MONTHLY SERVICER CERTIFICATE  
For the collection period ended 12-31-24 PAGE 2

 

E.   CALCULATIONS            
57   Calculation of First Priority Principal Distribution Amount:                
58   Outstanding Principal Amount of the Notes (Beg. Of Collection Period)             1,183,895,326.76  
59   Less: Aggregate Securitization Value (End of Collection Period)             (1,418,107,824.56 )
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)             1,183,895,326.76  
63   Less: Targeted Note Balance             (1,147,758,976.38 )
64   Less: First Priority Principal Distribution Amount             -  
65   Regular Principal Distribution Amount             36,136,350.38  
                     
66   Calculation of Targeted Note Balance:                
67   Aggregate Securitization Value (End of Collection Period)             1,418,107,824.56  
68   Less: Targeted Overcollateralization Amount (15.5% of Initial Securitization Value)             (270,348,848.18 )
69   Targeted Note Balance             1,147,758,976.38  
                     
70   Calculation of Servicer Advance:                
71   Available Funds, prior to Servicer Advances (Item 34)             51,542,228.26  
72   Less: Payment Date Advance Reimbursement (Item 84)             -  
73   Less: Servicing Fees Paid (Items 41, 42 and 43)             1,211,870.15  
74   Less: Administration Fees Paid (Items 45, 46 and 47)             2,500.00  
75   Less: Interest Paid to Noteholders  (Item 49)             5,224,655.23  
76   Less: 1st Priority Principal Distribution (Item 60)             -  
                     
77   Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)             45,103,202.88  
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)             45,103,202.88  
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             4,360,465.29  
89   Initial Reserve Account Balance             4,360,465.29  
                     
90   Beginning Reserve Account Balance             4,360,465.29  
91   Plus:  Net Investment Income for the Collection Period             16,686.00  
92   Subtotal:  Reserve Fund Available for Distribution             4,377,151.29  
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             4,377,151.29  
96   Less: Excess Reserve Account Funds to Transferor (If Item 95> Item 88)             16,686.00  
97   Equals: Ending Reserve Account Balance             4,360,465.29  
                     
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     286       5,759,845.91  
101   Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units             (6,345,150.21 )
102   Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units             (1,147.84 )
103   Less: Excess Wear and Tear Received             (10,796.61 )
104   Less: Excess Mileage Received             (46,141.74 )
105   Current Period Net Residual Losses/(Gains)     286       (643,390.49 )
106   Cumulative Net Residual Losses:                
107   Beginning Cumulative Net Residual Losses     547       (1,221,457.71 )
108   Current Period Net Residual Losses (Item 105)     286       (643,390.49 )
109   Ending Cumulative Net Residual Losses     833       (1,864,848.20 )
110   Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value             -0.11 %

 

 

 

 

Volkswagen Auto Lease Trust 2024-A  
MONTHLY SERVICER CERTIFICATE  
For the collection period ended 12-31-24 PAGE 3

 

G.   POOL STATISTICS                        
111   Collateral Pool Balance Data                   Initial     Current  
112   Aggregate Securitization Value                     1,744,186,117.32       1,418,107,824.56  
113   Aggregate Base Residual Value                     1,177,814,675.61       1,070,325,731.86  
114   Number of Current Contracts                     53,227       48,069  
115   Weighted Average Lease Rate                     5.69 %     5.74 %
116   Average Remaining Term                     28.4       18.1  
117   Average Original Term                     38.7       38.5  
118   Proportion of Base Prepayment Assumption Realized                             84.30 %
119   Actual Monthly Prepayment Speed                             0.69 %
120   Turn-in Ratio on Scheduled Terminations                             83.22 %
                                     
        Sales Proceeds     Units     Book Amount     Securitization Value  
121   Pool Balance - Beginning of Period             48,802       1,744,323,067.00       1,454,244,174.94  
122   Depreciation/Payments                     (21,672,347.49 )     (18,221,593.65 )
123   Gross Credit Losses             (21 )     (743,504.60 )     (647,193.00 )
124   Early Terminations - Purchased by Customer             (48 )     (1,533,296.86 )     (1,308,583.81 )
125   Early Terminations - Sold at Auction             (17 )     (587,706.37 )     (520,906.84 )
126   Early Terminations - Purchased by Dealer             (361 )     (11,238,831.89 )     (9,678,227.18 )
127   Early Terminations - Lease Pull Aheads             -       -       -  
128   Scheduled Terminations - Purchased by Customer     1,036,851       (48 )     (1,037,378.94 )     (958,174.60 )
129   Scheduled Terminations - Sold at Auction     422,162       (16 )     (445,183.42 )     (409,658.25 )
130   Scheduled Terminations - Purchased by Dealer     4,835,386       (222 )     (4,821,115.51 )     (4,392,013.06 )
131   Pool Balance - End of Period             48,069       1,702,243,701.92       1,418,107,824.56  
                                     
132   Delinquencies Aging Profile - End of Period         Units     Securitization Value     Percentage  
133   Current             47,498       1,400,604,970.15       98.77 %
134   30 -59 Days Delinquent             400       12,095,742.73       0.85 %
135   60 - 89 Days Delinquent             102       3,222,670.85       0.23 %
136   90+ Days Delinquent             69       2,184,440.82       0.15 %
137   Total             48,069       1,418,107,824.56       100.00 %
                                     
138   Delinquency Trigger                             7.00 %
139   Delinquency Percentage (60 - Day Delinquent Receivables)                             0.38 %
140   Delinquency Trigger occurred in this collection Period?                             No  
                                     
141   Credit Losses:                   Units     Amounts  
142   Aggregate Securitization Value on charged-off units                     21       647,193.00  
143   Aggregate Liquidation Proceeds on charged-off units                             (231,509.65 )
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                             (159,111.79 )
147   Current Period Aggregate Net Credit Losses/(Gains)                     21       256,571.56  
                                     
148   Cumulative Net Credit Losses:                                
149   Beginning Cumulative Net Credit Losses                     210       3,598,039.77  
150   Current Period Net Credit Losses (Item 147)                     21       256,571.56  
151   Ending Cumulative Net Credit Losses                     231       3,854,611.33  
152   Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value         0.22 %
                                     
153   Aging of Scheduled Maturies Not Sold                           Units  
154   1 - 60 Days since Contract Maturity                             153  
155   61 - 120 Days since Contract Maturity                             40  
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