Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2024-1  
MONTHLY SERVICER CERTIFICATE  
For the collection period ended 6-30-2025 PAGE 1

 

A.   DATES   Begin   End   # days  
1   Determination Date       7/17/2025      
2   Payment Date       7/21/2025      
3   Collection Period   5/31/2025   6/30/2025   31  
4   Monthly Interest Period - Actual/360   6/20/2025   7/20/2025   31  
5   Monthly Interest - 30/360           30  
6   SOFR Adjustment Date       6/17/2025      

 

B.   SUMMARY                              
                                   
                  Initial Balance     Beginning Balance     Principal Payment     Ending Balance       Note Factor  
7   Class A-1 Notes             294,000,000.00       -       -       -       -  
8   Class A-2-A Notes             443,000,000.00       408,401,203.75       31,783,623.46       376,617,580.29       0.8501526  
9   Class A-2-B Notes             125,000,000.00       115,237,359.98       8,968,291.04       106,269,068.94       0.8501526  
10   Class A-3 Notes             548,000,000.00       548,000,000.00       -       548,000,000.00       1.0000000  
11   Class A-4 Notes             90,000,000.00       90,000,000.00       -       90,000,000.00       1.0000000  
12   Total Securities           $ 1,500,000,000.00     $ 1,161,638,563.73     $ 40,751,914.50     $ 1,120,886,649.23          
                                                     
13   Overcollateralization             62,499,999.23       62,499,999.23               62,499,999.23          
14   Adjusted Pool Balance           $ 1,562,499,999.23     $ 1,224,138,562.96     $ 40,751,914.50     $ 1,183,386,648.46          
15   YSOC             186,917,713.52       140,332,660.04               134,938,222.79          
16   Net Pool Balance           $ 1,749,417,712.75     $ 1,364,471,223.00     $ 40,751,914.50     $ 1,318,324,871.25          

 

                          Per $1000     Principal& Interest     Per $1000  
        Coupon Rate     SOFR Rate     Interest Pmt Due     Face Amount       Payment Due       Face Amount  
17   Class A-1 Notes     4.62200 %     N/A       -       -       -       -  
18   Class A-2-A Notes     4.65000 %     N/A       1,582,554.66       3.5723581       33,366,178.12       75.3186865  
19   Class A-2-B Notes     4.66185 %     4.30185 %     462,605.50       3.7008440       9,430,896.54       75.4471723  
20   Class A-3 Notes     4.63000 %     N/A       2,114,366.67       3.8583333       2,114,366.67       3.8583333  
21   Class A-4 Notes     4.67000 %     N/A       350,250.00       3.8916667       350,250.00       3.8916667  
22   Total Securities                     4,509,776.83               45,261,691.33          

 

C.   COLLECTIONS AND AVAILABLE FUNDS      
23   Scheduled Principal Payments Received     26,711,360.12  
24   Scheduled Interest Payments Received     5,263,295.97  
25   Prepayments of Principal Received     17,270,107.34  
26   Liquidation Proceeds     674,583.60  
27   Recoveries Received     666,106.23  
28   Other Payments Received to Reduce Principal        
29   Subtotal: Total Collections     50,585,453.26  
30   Repurchased Receivables     -  
31   Reserve Account Excess Amount (Item 94)     13,431.89  
32   Total Available Funds, prior to Servicer Advances     50,598,885.15  
33   Servicer Advance (Item 77)     -  
34   Total Available Funds + Servicer Advance     50,598,885.15  
35   Reserve Account Draw Amount (Item 80)     -  
36   Total Available Funds + Servicer Advance and Reserve Account Draw Amount     50,598,885.15  

 

D.   DISTRIBUTIONS        
    Distribution Summary:        
37   Prior Advance Reimbursement (Item 83)     -  
38   Servicing Fees (Item 45)     1,137,059.35  
39   Class A Noteholder Interest (Item 56)     4,509,776.83  
40   Principal Distribution Amount (Item 81)     40,751,914.50  
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     4,200,134.47  

 

 

 

 

PAGE 2

 

    Distribution Detail:   Due     Shortfall     Paid  
45   Servicing Fees     1,137,059.35       -       1,137,059.35  
                             
    Pro rata:                        
46   Class A-1 Interest     -       -       -  
47   Class A-2-A Interest     1,582,554.66       -       1,582,554.66  
48   Class A-2-B Interest     462,605.50               462,605.50  
49   Class A-3 Interest     2,114,366.67       -       2,114,366.67  
50   Class A-4 Interest     350,250.00       -       350,250.00  
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     4,509,776.83       -       4,509,776.83  

 

E.   CALCULATIONS            
    Calculation of Principal Distribution Amount:                
57     Beginning Adjusted Pool Balance             1,224,138,562.96  
58     Beginning Net Pool Balance     1,364,471,223.00          
59     Receipts of Scheduled Principal     (26,711,360.12 )        
60     Receipts of Prepaid Principal     (17,270,107.34 )        
61     Liquidation Proceeds     (674,583.60 )        
62     Other Collections of Principal     -          
63     Principal Amount of Repurchases     -          
64     Principal Amount of Defaulted Receivables     (1,490,300.69 )        
65     Ending Net Pool Balance     1,318,324,871.25          
66     Yield Supplement Overcollateralization Amount     134,938,222.79          
67     Adjusted Pool Balance     1,183,386,648.46          
68     Less: Adjusted Pool Balance - End of Collection Period             1,183,386,648.46  
69   Calculated Principal Distribution Amount             40,751,914.50  
                     
    Calculation of Servicer Advance:                
70   Available Funds, prior to Servicer Advances (Item 32)             50,598,885.15  
71   Less: Prior Advance Reimbursement (Item 37)             -  
72   Less: Servicing Fees Paid (Item 38)             1,137,059.35  
73   Less: Interest Paid to Noteholders (Item 39)             4,509,776.83  
74   Less: Calculated Principal Distribution (Item 69)             40,751,914.50  
75   Equals: Remaining Available Funds before Servicer Advance             4,200,134.47  
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)             4,200,134.47  
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)             40,751,914.50  
                     
    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) $3,906,250.00, and (b) the aggregate note balance)     3,906,250.00  
87   Initial Reserve Account Balance     3,906,250.00  
88   Beginning Reserve Account Balance     3,906,250.00  
89   Plus:  Net Investment Income for the Collection Period     13,431.89  
90   Subtotal:  Reserve Fund Available for Distribution     3,919,681.89  
91   Plus:  Deposit of Excess Available Funds (Item 41)     -  
92   Less:  Reserve Account Draw Amount (Item 80)     -  
93   Subtotal Reserve Account Balance     3,919,681.89  
94   Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86)     13,431.89  
95   Equals: Ending Reserve Account Balance     3,906,250.00  
             
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     1,749,417,713       1,364,471,223       1,318,324,871  
98   Number of Current Contracts     57,024       50,286       49,440  
99   Weighted Average Loan Rate     4.67 %     4.61 %     4.61 %
100   Average Remaining Term     56.4       49.1       48.2  
101   Average Original Term     64.4       64.6       64.6  
102   Monthly Prepayment Rate                     1.18 %

  

              Outstanding  
    Net Credit Loss and Repossession Activity:   Units     Principal Balance  
103   Aggregate Outstanding Principal Balance of Charged Off Receivables     60       2,164,884.29  
104   Liquidation Proceeds on Related Vehicles             674,583.60  
105   Recoveries Received on Receivables Previously Charged Off             666,106.23  
106   Net Principal Losses for Current Collection Period     60       824,194.46  
                     
107   Beginning Net Principal Losses     591       10,319,784.97  
108   Net Principal Losses for Current Collection Period     60       824,194.46  
109   Cumulative Net Principal Losses     651       11,143,979.43  
110   Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,749,417,712.75)             0.64 %

 

                    Outstanding  
    Delinquencies Aging Profile - End of Period:   Percentage     Units     Principal Balance  
111   Current     99.16 %     49,112       1,307,295,835.88  
112   30 - 59 Days Delinquent     0.62 %     246       8,141,876.64  
113   60 - 89 Days Delinquent     0.22 %     82       2,887,158.73  
114   90-120 Days Delinquent1     0.00 %     -       -  
115   Total     100.00 %     49,440       1,318,324,871  

 

           
H.   DELINQUENCY AND NET LOSS RATIOS      
    Ratio of Net Principal Losses to the Pool balance as of Each Collection Period   Percentage  
116   Current Period     0.06 %
117   Prior Period     0.07 %
118   Two Periods Prior     0.07 %
119   Three Periods Prior     0.12 %
120   Four Period Average (Current and Three Prior Collection Periods)     0.08 %
             
    Total Delinquencies - Ratio of Principal Balance of 60-Day Delinquent Receivables to the Pool balance as of Each Collection Period   Percentage  
121   Current Period     0.22 %
122   Prior Period     0.12 %
123   Two Periods Prior     0.18 %
124   Three Periods Prior     0.15 %
125   Four Period Average (Current and Three Prior Collection Periods)     0.17 %
             
126   Delinquncy Trigger     3.22 %
127   Delinquency Percentage (60-Day Delinquent Receivables)     0.22 %
128   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
   
  Credit Risk Retention Information (To appear on the first servicing certificate after closing)