Exhibit 99.1
Volkswagen Auto Lease Trust 2025-A | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 06-30-25 | PAGE 1 |
A. | DATES | Begin | End | # days | |||||||
1 | Determination Date | 7/17/2025 | |||||||||
2 | Payment Date | 7/21/2025 | |||||||||
3 | Collection Period | 5/1/2025 | 6/30/2025 | 61 | |||||||
4 | Monthly Interest Period- Actual | 6/17/2025 | 7/20/2025 | 34 | |||||||
5 | Monthly Interest - 30/360 | 6/17/2025 | 7/20/2025 | 33 |
B. | SUMMARY | |||||||||||||||||||||||||
Principal Payment | ||||||||||||||||||||||||||
Initial Balance | Beginning Balance | 1st Priority | Regular | Ending Balance | Note Factor | |||||||||||||||||||||
6 | Class A-1 Notes | 197,500,000.00 | 197,500,000.00 | - | 58,219,416.71 | 139,280,583.29 | 0.7052181 | |||||||||||||||||||
7 | Class A-2-A Notes | 272,500,000.00 | 272,500,000.00 | - | - | 272,500,000.00 | 1.0000000 | |||||||||||||||||||
8 | Class A-2-B Notes | 241,250,000.00 | 241,250,000.00 | - | - | 241,250,000.00 | 1.0000000 | |||||||||||||||||||
9 | Class A-3 Notes | 451,250,000.00 | 451,250,000.00 | - | - | 451,250,000.00 | 1.0000000 | |||||||||||||||||||
10 | Class A-4 Notes | 87,500,000.00 | 87,500,000.00 | - | - | 87,500,000.00 | 1.0000000 | |||||||||||||||||||
11 | Equals: Total Securities | $ | 1,250,000,000.00 | $ | 1,250,000,000.00 | $ | - | $ | 58,219,416.71 | $ | 1,191,780,583.29 | |||||||||||||||
12 | Overcollateralization | 207,725,969.47 | 207,725,969.47 | 226,032,489.12 | ||||||||||||||||||||||
13 | Total Securitization Value | $ | 1,457,725,969.47 | $ | 1,457,725,969.47 | $ | 1,417,813,072.41 | |||||||||||||||||||
14 | NPV Lease Payments Receivable | 654,205,972.38 | 654,205,972.38 | 606,947,428.67 | ||||||||||||||||||||||
15 | NPV Base Residual | 803,519,997.09 | 803,519,997.09 | 810,865,643.74 | ||||||||||||||||||||||
16 | Number of Leases | 46,304 | 46,304 | 45,965 | ||||||||||||||||||||||
Per $1000 | Principal& Interest | Per $1000 | ||||||||||||||||||||||||
Coupon Rate | SOFR Rate | Interest Pmt Due | Face Amount | Payment Due | Face Amount | |||||||||||||||||||||
17 | Class A-1 Notes | 4.46900 | % | N/A | 833,592.64 | 4.2207222 | 59,053,009.35 | 299.0025790 | ||||||||||||||||||
18 | Class A-2-A Notes | 4.43000 | % | N/A | 1,106,577.08 | 4.0608333 | 1,106,577.08 | 4.0608333 | ||||||||||||||||||
19 | Class A-2-B Notes | 4.70319 | % | 4.30319 | % | 1,071,608.78 | 4.4419017 | 1,071,608.78 | 4.4419017 | |||||||||||||||||
20 | Class A-3 Notes | 4.50000 | % | N/A | 1,861,406.25 | 4.1250000 | 1,861,406.25 | 4.1250000 | ||||||||||||||||||
21 | Class A-4 Notes | 4.56000 | % | N/A | 365,750.00 | 4.1800000 | 365,750.00 | 4.1800000 | ||||||||||||||||||
Equals: Total Securities | 5,238,934.75 | 63,458,351.46 |
C. | COLLECTIONS AND AVAILABLE FUNDS | |||||||||
22 | Lease Payments Received | 53,207,902.36 | ||||||||
23 | Pull Ahead Waived Payments | - | ||||||||
24 | Sales Proceeds - Early Terminations | 12,257,484.62 | ||||||||
25 | Sales Proceeds - Scheduled Terminations | - | ||||||||
26 | Security Deposits for Terminated Accounts | - | ||||||||
27 | Excess Wear and Tear Received | - | ||||||||
28 | Excess Mileage Charges Received | 2,757.37 | ||||||||
29 | Proceeds Received on Defaulted Leases and Other Recoveries | 329,487.74 | ||||||||
30 | Subtotal: Total Collections | 65,797,632.09 | ||||||||
31 | Repurchase Payments | - | ||||||||
32 | Postmaturity Term Extension | - | ||||||||
33 | Investment Earnings on Collection Account | 95,262.65 | ||||||||
34 | Total Available Funds, prior to Servicer Advances | 65,892,894.74 | ||||||||
35 | Servicer Advance | - | ||||||||
36 | Total Available Funds | 65,892,894.74 | ||||||||
37 | Reserve Account Draw | - | ||||||||
38 | Available for Distribution | 65,892,894.74 | ||||||||
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 | 2,429,543.28 | ||||||||
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 | 5,000.00 | ||||||||
47 | Administration Fee Shortfall | - | ||||||||
48 | Interest Shortfall from Prior Periods | |||||||||
49 | Interest Paid to Noteholders | 5,238,934.75 | ||||||||
50 | First Priority Principal Distribution Amount | - | ||||||||
51 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||||||
52 | Subtotal: Remaining Available Funds | 58,219,416.71 | ||||||||
53 | Regular Principal Distribution Amount | 83,644,657.32 | ||||||||
54 | Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) | 58,219,416.71 | ||||||||
55 | Amounts paid to indenture, owner, and origination trustee and asset representations reviewer | - | ||||||||
56 | Remaining Available Funds | - |
Volkswagen Auto Lease Trust 2025-A | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 06-30-25 | PAGE 2 |
E. | CALCULATIONS | |||||||||
57 | Calculation of First Priority Principal Distribution Amount: | |||||||||
58 | Outstanding Principal Amount of the Notes (Beg. Of Collection Period) | 1,250,000,000.00 | ||||||||
59 | Less: Aggregate Securitization Value (End of Collection Period) | (1,417,813,072.41 | ) | |||||||
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) | 1,250,000,000.00 | ||||||||
63 | Less: Targeted Note Balance | (1,166,355,342.68 | ) | |||||||
64 | Less: First Priority Principal Distribution Amount | - | ||||||||
65 | Regular Principal Distribution Amount | 83,644,657.32 | ||||||||
66 | Calculation of Targeted Note Balance: | |||||||||
67 | Aggregate Securitization Value (End of Collection Period) | 1,417,813,072.41 | ||||||||
68 | Less: Targeted Overcollateralization Amount (17.25% of Initial Securitization Value) | (251,457,729.73 | ) | |||||||
69 | Targeted Note Balance | 1,166,355,342.68 | ||||||||
70 | Calculation of Servicer Advance: | |||||||||
71 | Available Funds, prior to Servicer Advances (Item 34) | 65,892,894.74 | ||||||||
72 | Less: Payment Date Advance Reimbursement (Item 84) | - | ||||||||
73 | Less: Servicing Fees Paid (Items 41, 42 and 43) | 2,429,543.28 | ||||||||
74 | Less: Administration Fees Paid (Items 45, 46 and 47) | 5,000.00 | ||||||||
75 | Less: Interest Paid to Noteholders (Item 49) | 5,238,934.75 | ||||||||
76 | Less: 1st Priority Principal Distribution (Item 60) | - | ||||||||
77 | Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) | 58,219,416.71 | ||||||||
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) | 58,219,416.71 | ||||||||
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 | 3,644,314.92 | ||||||||
89 | Initial Reserve Account Balance | 3,644,314.92 | ||||||||
90 | Beginning Reserve Account Balance | 3,644,314.92 | ||||||||
91 | Plus: Net Investment Income for the Collection Period | 5,889.87 | ||||||||
92 | Subtotal: Reserve Fund Available for Distribution | 3,650,204.79 | ||||||||
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 | 3,650,204.79 | ||||||||
96 | Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) | 5,889.87 | ||||||||
97 | Equals: Ending Reserve Account Balance | 3,644,314.92 | ||||||||
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 | - | - | |||||||
101 | Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units | - | ||||||||
102 | Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units | - | ||||||||
103 | Less: Excess Wear and Tear Received | - | ||||||||
104 | Less: Excess Mileage Received | (2,757.37 | ) | |||||||
105 | Current Period Net Residual Losses/(Gains) | - | (2,757.37 | ) | ||||||
106 | Cumulative Net Residual Losses: | |||||||||
107 | Beginning Cumulative Net Residual Losses | - | - | |||||||
108 | Current Period Net Residual Losses (Item 105) | - | (2,757.37 | ) | ||||||
109 | Ending Cumulative Net Residual Losses | - | (2,757.37 | ) | ||||||
110 | Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.00 | % |
Volkswagen Auto Lease Trust 2025-A | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 06-30-25 | PAGE 3 |
G. | POOL STATISTICS | |||||||||||||||||
111 | Collateral Pool Balance Data | Initial | Current | |||||||||||||||
112 | Aggregate Securitization Value | 1,457,725,969.47 | 1,417,813,072.41 | |||||||||||||||
113 | Aggregate Base Residual Value | 1,012,350,056.23 | 1,004,934,887.65 | |||||||||||||||
114 | Number of Current Contracts | 46,304 | 45,965 | |||||||||||||||
115 | Weighted Average Lease Rate | 4.79 | % | 4.79 | % | |||||||||||||
116 | Average Remaining Term | 26.5 | 24.5 | |||||||||||||||
117 | Average Original Term | 36.8 | 36.8 | |||||||||||||||
118 | Proportion of Base Prepayment Assumption Realized | 90.29 | % | |||||||||||||||
119 | Actual Monthly Prepayment Speed | 0.38 | % | |||||||||||||||
120 | Turn-in Ratio on Scheduled Terminations | 0.00 | % | |||||||||||||||
Sales Proceeds | Units | Book Amount | Securitization Value | |||||||||||||||
121 | Pool Balance - Beginning of Period | 46,304 | 1,767,973,375.68 | 1,457,725,969.47 | ||||||||||||||
122 | Depreciation/Payments | (41,055,761.29 | ) | (29,223,669.64 | ) | |||||||||||||
123 | Gross Credit Losses | (10 | ) | (395,973.25 | ) | (346,930.45 | ) | |||||||||||
124 | Early Terminations - Purchased by Customer | (91 | ) | (3,606,480.89 | ) | (2,995,060.27 | ) | |||||||||||
125 | Early Terminations - Sold at Auction | (1 | ) | (36,211.23 | ) | (29,295.06 | ) | |||||||||||
126 | Early Terminations - Purchased by Dealer | (237 | ) | (8,666,673.01 | ) | (7,317,941.64 | ) | |||||||||||
127 | Early Terminations - Lease Pull Aheads | - | - | - | ||||||||||||||
128 | Scheduled Terminations - Purchased by Customer | - | - | - | - | |||||||||||||
129 | Scheduled Terminations - Sold at Auction | - | - | - | - | |||||||||||||
130 | Scheduled Terminations - Purchased by Dealer | - | - | - | - | |||||||||||||
131 | Pool Balance - End of Period | 45,965 | 1,714,212,276.01 | 1,417,813,072.41 | ||||||||||||||
132 | Delinquencies Aging Profile - End of Period | Units | Securitization Value | Percentage | ||||||||||||||
133 | Current | 45,825 | 1,413,275,880.82 | 99.68 | % | |||||||||||||
134 | 30 - 59 Days Delinquent | 118 | 3,730,362.42 | 0.26 | % | |||||||||||||
135 | 60 - 89 Days Delinquent | 21 | 785,089.39 | 0.06 | % | |||||||||||||
136 | 90+ Days Delinquent | 1 | 21,739.78 | 0.00 | % | |||||||||||||
137 | Total | 45,965 | 1,417,813,072.41 |
100.00 | % | |||||||||||||
138 | Delinquency Trigger | 4.90 | % | |||||||||||||||
139 | Delinquency Percentage (60 - Day Delinquent Receivables) | 0.06 | % | |||||||||||||||
140 | Delinquency Trigger occurred in this collection Period? | No | ||||||||||||||||
141 | Credit Losses: | Units | Amounts | |||||||||||||||
142 | Aggregate Securitization Value on charged-off units | 10 | 346,930.45 | |||||||||||||||
143 | Aggregate Liquidation Proceeds on charged-off units | (328,994.76 | ) | |||||||||||||||
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 | (492.98 | ) | |||||||||||||||
147 | Current Period Aggregate Net Credit Losses/(Gains) | 10 | 17,442.71 | |||||||||||||||
148 | Cumulative Net Credit Losses: | |||||||||||||||||
149 | Beginning Cumulative Net Credit Losses | - | - | |||||||||||||||
150 | Current Period Net Credit Losses (Item 147) | 10 | 17,442.71 | |||||||||||||||
151 | Ending Cumulative Net Credit Losses | 10 | 17,442.71 | |||||||||||||||
152 | Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.00 | % | |||||||||||||||
153 | Aging of Scheduled Maturies Not Sold | Units | ||||||||||||||||
154 | 0 - 60 Days since Contract Maturity | - | ||||||||||||||||
155 | 61 - 120 Days since Contract Maturity | - | ||||||||||||||||
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 |