Exhibit 99.1
Volkswagen Auto Loan Enhanced Trust 2025-1 | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 4-30-2025 | PAGE 1 |
A. | DATES | Begin | End | # days | |||||||
1 | Determination Date | 5/16/2025 | |||||||||
2 | Payment Date | 5/20/2025 | |||||||||
3 | Collection Period | 4/1/2025 | 4/30/2025 | 30 | |||||||
4 | Monthly Interest Period - Actual/360 | 4/21/2025 | 5/19/2025 | 29 | |||||||
5 | Monthly Interest - 30/360 | 30 | |||||||||
6 | SOFR Adjustment Date | 4/16/2025 |
B. | SUMMARY | |||||||||||||||||||||||||
Initial Balance | Beginning Balance | Principal Payment | Ending Balance | Note Factor | ||||||||||||||||||||||
7 | Class A-1 Notes | 257,000,000.00 | 181,974,069.77 | 40,212,092.52 | 141,761,977.25 | 0.5516030 | ||||||||||||||||||||
8 | Class A-2-A Notes | 229,500,000.00 | 229,500,000.00 | - | 229,500,000.00 | 1.0000000 | ||||||||||||||||||||
9 | Class A-2-B Notes | 229,500,000.00 | 229,500,000.00 | - | 229,500,000.00 | 1.0000000 | ||||||||||||||||||||
10 | Class A-3 Notes | 459,000,000.00 | 459,000,000.00 | - | 459,000,000.00 | 1.0000000 | ||||||||||||||||||||
11 | Class A-4 Notes | 75,000,000.00 | 75,000,000.00 | - | 75,000,000.00 | 1.0000000 | ||||||||||||||||||||
12 | Total Securities | $ | 1,250,000,000.00 | $ | 1,174,974,069.77 | $ | 40,212,092.52 | $ | 1,134,761,977.25 | |||||||||||||||||
13 | Overcollateralization | 52,083,967.12 | 52,083,967.12 | 52,083,967.12 | ||||||||||||||||||||||
14 | Adjusted Pool Balance | $ | 1,302,083,967.12 | $ | 1,227,058,036.89 | $ | 40,212,092.52 | $ | 1,186,845,944.37 | |||||||||||||||||
15 | YSOC | 125,389,657.08 | 116,856,669.20 | 112,689,344.66 | ||||||||||||||||||||||
16 | Net Pool Balance | $ | 1,427,473,624.20 | $ | 1,343,914,706.09 | $ | 40,212,092.52 | $ | 1,299,535,289.03 | |||||||||||||||||
Per $1000 | Principal& Interest | Per $1000 | ||||||||||||||||||||||||
Coupon Rate | SOFR Rate | Interest Pmt Due | Face Amount | Payment Due | Face Amount | |||||||||||||||||||||
17 | Class A-1 Notes | 4.45100 | % | N/A | 652,473.08 | 2.5388058 | 40,864,565.60 | 159.0060918 | ||||||||||||||||||
18 | Class A-2-A Notes | 4.51000 | % | N/A | 862,537.50 | 3.7583333 | 862,537.50 | 3.7583333 | ||||||||||||||||||
19 | Class A-2-B Notes | 4.79040 | % | 4.35040 | % | 885,625.20 | 3.8589333 | 885,625.20 | 3.8589333 | |||||||||||||||||
20 | Class A-3 Notes | 4.50000 | % | N/A | 1,721,250.00 | 3.7500000 | 1,721,250.00 | 3.7500000 | ||||||||||||||||||
21 | Class A-4 Notes | 4.61000 | % | N/A | 288,125.00 | 3.8416667 | 288,125.00 | 3.8416667 | ||||||||||||||||||
22 | Total Securities | 4,410,010.78 | 44,622,103.30 |
C. | COLLECTIONS AND AVAILABLE FUNDS | |||||
23 | Scheduled Principal Payments Received | 24,381,614.28 | ||||
24 | Scheduled Interest Payments Received | 6,002,843.72 | ||||
25 | Prepayments of Principal Received | 17,604,961.04 | ||||
26 | Liquidation Proceeds | 829,459.06 | ||||
27 | Recoveries Received | 82,336.25 | ||||
28 | Other Payments Received to Reduce Principal | |||||
29 | Subtotal: Total Collections | 48,901,214.35 | ||||
30 | Repurchased Receivables | - | ||||
31 | Reserve Account Excess Amount (Item 94) | 11,374.49 | ||||
32 | Total Available Funds, prior to Servicer Advances | 48,912,588.84 | ||||
33 | Servicer Advance (Item 77) | - | ||||
34 | Total Available Funds + Servicer Advance | 48,912,588.84 | ||||
35 | Reserve Account Draw Amount (Item 80) | - | ||||
36 | Total Available Funds + Servicer Advance and Reserve Account Draw Amount | 48,912,588.84 |
D. | DISTRIBUTIONS | |||||
Distribution Summary: | ||||||
37 | Prior Advance Reimbursement (Item 83) | - | ||||
38 | Servicing Fees (Item 45) | 1,119,928.92 | ||||
39 | Class A Noteholder Interest (Item 56) | 4,410,010.78 | ||||
40 | Principal Distribution Amount (Item 81) | 40,212,092.52 | ||||
41 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||
42 | Other Amounts Paid to Trustees | - | ||||
43 | Certificateholders Principal Distribution Amount | - | ||||
44 | Remaining Funds to Seller | 3,170,556.62 |
PAGE 2
Distribution Detail: | Due | Shortfall | Paid | |||||||||
45 | Servicing Fees | 1,119,928.92 | - | 1,119,928.92 | ||||||||
Pro rata: | ||||||||||||
46 | Class A-1 Interest | 652,473.08 | - | 652,473.08 | ||||||||
47 | Class A-2-A Interest | 862,537.50 | - | 862,537.50 | ||||||||
48 | Class A-2-B Interest | 885,625.20 | 885,625.20 | |||||||||
49 | Class A-3 Interest | 1,721,250.00 | - | 1,721,250.00 | ||||||||
50 | Class A-4 Interest | 288,125.00 | - | 288,125.00 | ||||||||
51 | Class A-1 Interest Carryover Shortfall | - | - | - | ||||||||
52 | Class A-2-A Interest Carryover Shortfall | - | - | - | ||||||||
53 | Class A-2-B Interest Carryover Shortfall | - | - | - | ||||||||
54 | Class A-3 Interest Carryover Shortfall | - | - | - | ||||||||
55 | Class A-4 Interest Carryover Shortfall | - | - | - | ||||||||
56 | Class A Noteholder Interest | 4,410,010.78 | - | 4,410,010.78 |
E. | CALCULATIONS | |||||||
Calculation of Principal Distribution Amount: | ||||||||
57 | Beginning Adjusted Pool Balance | 1,227,058,036.89 | ||||||
58 | Beginning Net Pool Balance | 1,343,914,706.09 | ||||||
59 | Receipts of Scheduled Principal | (24,381,614.28 | ) | |||||
60 | Receipts of Prepaid Principal | (17,604,961.04 | ) | |||||
61 | Liquidation Proceeds | (829,459.06 | ) | |||||
62 | Other Collections of Principal | - | ||||||
63 | Principal Amount of Repurchases | - | ||||||
64 | Principal Amount of Defaulted Receivables | (1,563,382.68 | ) | |||||
65 | Ending Net Pool Balance | 1,299,535,289.03 | ||||||
66 | Yield Supplement Overcollateralization Amount | 112,689,344.66 | ||||||
67 | Adjusted Pool Balance | 1,186,845,944.37 | ||||||
68 | Less: Adjusted Pool Balance - End of Collection Period | 1,186,845,944.37 | ||||||
69 | Calculated Principal Distribution Amount | 40,212,092.52 |
Calculation of Servicer Advance: | ||||||
70 | Available Funds, prior to Servicer Advances (Item 32) | 48,912,588.84 | ||||
71 | Less: Prior Advance Reimbursement (Item 37) | - | ||||
72 | Less: Servicing Fees Paid (Item 38) | 1,119,928.92 | ||||
73 | Less: Interest Paid to Noteholders (Item 39) | 4,410,010.78 | ||||
74 | Less: Calculated Principal Distribution (Item 69) | 40,212,092.52 | ||||
75 | Equals: Remaining Available Funds before Servicer Advance | 3,170,556.62 | ||||
76 | Monthly Loan Payments Due on Included Units but not received (N/A if Item 75 > 0) | N/A | ||||
77 | Servicer Advance (If Item 75 < 0, lesser of Item 75 and Item 76, else 0) | - |
Calculation of Reserve Account Draw Amount: | ||||||
78 | Remaining Available Funds, before Reserve Account Draw (Item 75 plus Item 77) | 3,170,556.62 | ||||
79 | Available Funds Shortfall Amount (If Item 78 < 0, Item 78, else 0) | - | ||||
80 | Reserve Account Draw Amount (If Item 79 is > 0, Lesser of Reserve Acct Balance and Item 79) | - | ||||
81 | Principal Distribution Amount (Item 69 - Available Funds Shortfall + Reserve Account Draw Amt) | 40,212,092.52 | ||||
Reconciliation of Servicer Advance: | ||||||
82 | Beginning Balance of Servicer Advance | - | ||||
83 | Less: Prior Advance Reimbursement | - | ||||
84 | Plus: Additional Servicer Advances for Current Period | - | ||||
85 | Ending Balance of Servicer Advance | - |
F. | RESERVE ACCOUNT | |||||
Reserve Account Balances: | ||||||
86 | Specified Reserve Account Balance (Lesser of (a) $3,255,209.92, and (b) the aggregate note balance) | 3,255,209.92 | ||||
87 | Initial Reserve Account Balance | 3,255,209.92 | ||||
88 | Beginning Reserve Account Balance | 3,255,209.92 | ||||
89 | Plus: Net Investment Income for the Collection Period | 11,374.49 | ||||
90 | Subtotal: Reserve Fund Available for Distribution | 3,266,584.41 | ||||
91 | Plus: Deposit of Excess Available Funds (Item 41) | - | ||||
92 | Less: Reserve Account Draw Amount (Item 80) | - | ||||
93 | Subtotal Reserve Account Balance | 3,266,584.41 | ||||
94 | Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86) | 11,374.49 | ||||
95 | Equals: Ending Reserve Account Balance | 3,255,209.92 | ||||
96 | Change in Reserve Account Balance from Immediately Preceding Payment Date | - |
PAGE 3
G. | POOL STATISTICS | |||||||||||||
Collateral Pool Balance Data: | Initial | Prior Period | Current Period | |||||||||||
97 | Net Pool Balance | 1,427,473,624 | 1,343,914,706 | 1,299,535,289 | ||||||||||
98 | Number of Current Contracts | 47,897 | 46,694 | 45,978 | ||||||||||
99 | Weighted Average Loan Rate | 5.43 | % | 5.42 | % | 5.42 | % | |||||||
100 | Average Remaining Term | 53.4 | 51.5 | 50.6 | ||||||||||
101 | Average Original Term | 66.6 | 66.7 | 66.7 | ||||||||||
102 | Monthly Prepayment Rate | 1.23 | % |
Outstanding | ||||||||||||||
Net Credit Loss and Repossession Activity: | Units | Principal Balance | ||||||||||||
103 | Aggregate Outstanding Principal Balance of Charged Off Receivables | 67 | 2,392,841.74 | |||||||||||
104 | Liquidation Proceeds on Related Vehicles | 829,459.06 | ||||||||||||
105 | Recoveries Received on Receivables Previously Charged Off | 82,336.25 | ||||||||||||
106 | Net Principal Losses for Current Collection Period | 67 | 1,481,046.43 | |||||||||||
107 | Beginning Net Principal Losses | 74 | 1,070,405.54 | |||||||||||
108 | Net Principal Losses for Current Collection Period | 67 | 1,481,046.43 | |||||||||||
109 | Cumulative Net Principal Losses | 141 | 2,551,451.97 | |||||||||||
110 | Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,427,473,624.20) | 0.18 | % | |||||||||||
Outstanding | ||||||||||||||
Delinquencies Aging Profile - End of Period: | Percentage | Units | Principal Balance | |||||||||||
111 | Current | 99.32 | % | 45,719 | 1,290,641,668.12 | |||||||||
112 | 30 - 59 Days Delinquent | 0.55 | % | 211 | 7,200,043.71 | |||||||||
113 | 60 - 89 Days Delinquent | 0.13 | % | 48 | 1,693,577.20 | |||||||||
114 | 90 - 120 Days Delinquent1 | 0.00 | % | - | - | |||||||||
115 | Total | 100.00 | % | 45,978 | 1,299,535,289.03 |
H. | DELINQUENCY AND NET LOSS RATIOS | |||||
Ratio of Net Principal Losses to the Pool balance as of Each Collection Period | Percentage | |||||
116 | Current Period | 0.11 | % | |||
117 | Prior Period | 0.07 | % | |||
118 | Two Periods Prior | N/A | ||||
119 | Three Periods Prior | N/A | ||||
120 | Four Period Average (Current and Three Prior Collection Periods) | 0.09 | % | |||
Total Delinquencies - Ratio of Principal Balance of 60-Day Delinquent Receivables to the Pool balance as of Each Collection Period | Percentage | |||||
121 | Current Period | 0.13 | % | |||
122 | Prior Period | 0.11 | % | |||
123 | Two Periods Prior | N/A | ||||
124 | Three Periods Prior | N/A | ||||
125 | Four Period Average (Current and Three Prior Collection Periods) | 0.12 | % | |||
126 | Delinquncy Trigger | 3.22 | % | |||
127 | Delinquency Percentage (60-Day Delinquent Receivables) | 0.13 | % | |||
128 | Delinquency Trigger occurred in this collection Period? | No |
Summary of Material Modifications, Extensions or Waivers | |
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 | |
Credit Risk Retention Information (To appear on the first servicing certificate after closing) |
VW CREDIT, INC., as Servicer |