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 |