Exhibit 99.1
Volkswagen Auto Lease Trust 2024-A | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 09-30-25 | PAGE 1 |
A. | DATES | Begin | End | # days | |||||||
1 | Determination Date | 10/16/2025 | |||||||||
2 | Payment Date | 10/20/2025 | |||||||||
3 | Collection Period | 8/30/2025 | 9/30/2025 | 32 | |||||||
4 | Monthly Interest Period- Actual | 9/22/2025 | 10/19/2025 | 28 | |||||||
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 | 95,336,425.92 | - | 21,145,282.25 | 74,191,143.67 | 0.2562734 | |||||||||||||||||||
8 | Class A-2-B Notes | 289,500,000.00 | 95,336,425.92 | - | 21,145,282.25 | 74,191,143.67 | 0.2562734 | |||||||||||||||||||
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 | $ | 853,672,851.84 | $ | - | $ | 42,290,564.51 | $ | 811,382,287.33 | |||||||||||||||
12 | Overcollateralization | 244,186,117.32 | 270,348,848.18 | 270,348,848.18 | ||||||||||||||||||||||
13 | Total Securitization Value | $ | 1,744,186,117.32 | $ | 1,124,021,700.02 | $ | 1,081,731,135.51 | |||||||||||||||||||
14 | NPV Lease Payments Receivable | 837,708,062.81 | 293,290,600.26 | 265,536,799.15 | ||||||||||||||||||||||
15 | NPV Base Residual | 906,478,054.51 | 830,731,099.76 | 816,194,336.37 | ||||||||||||||||||||||
16 | Number of Leases | 53,227 | 41,454 | 40,394 | ||||||||||||||||||||||
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 | 429,013.92 | 1.4819134 | 21,574,296.17 | 74.5226120 | ||||||||||||||||||
19 | Class A-2-B Notes | 4.85881 | % | 4.38881 | % | 360,283.45 | 1.2445024 | 21,505,565.71 | 74.2852011 | |||||||||||||||||
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 | 3,667,122.37 | 45,957,686.88 |
C. | COLLECTIONS AND AVAILABLE FUNDS | |||||||||
22 | Lease Payments Received | 26,342,087.64 | ||||||||
23 | Pull Ahead Waived Payments | 84,766.74 | ||||||||
24 | Sales Proceeds - Early Terminations | 22,061,749.98 | ||||||||
25 | Sales Proceeds - Scheduled Terminations | 6,524,343.26 | ||||||||
26 | Security Deposits for Terminated Accounts | 1,650.00 | ||||||||
27 | Excess Wear and Tear Received | 24,527.17 | ||||||||
28 | Excess Mileage Charges Received | 64,117.22 | ||||||||
29 | Proceeds Received on Defaulted Leases and Other Recoveries | 505,538.22 | ||||||||
30 | Subtotal: Total Collections | 55,608,780.23 | ||||||||
31 | Repurchase Payments | - | ||||||||
32 | Postmaturity Term Extension | - | ||||||||
33 | Investment Earnings on Collection Account | 245,256.64 | ||||||||
34 | Total Available Funds, prior to Servicer Advances | 55,854,036.87 | ||||||||
35 | Servicer Advance | - | ||||||||
36 | Total Available Funds | 55,854,036.87 | ||||||||
37 | Reserve Account Draw | - | ||||||||
38 | Available for Distribution | 55,854,036.87 | ||||||||
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 | 936,684.75 | ||||||||
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 | 3,667,122.37 | ||||||||
50 | First Priority Principal Distribution Amount | - | ||||||||
51 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||||||
52 | Subtotal: Remaining Available Funds | 51,247,729.75 | ||||||||
53 | Regular Principal Distribution Amount | 42,290,564.51 | ||||||||
54 | Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) | 42,290,564.51 | ||||||||
55 | Amounts paid to indenture, owner, and origination trustee and asset representations reviewer | - | ||||||||
56 | Remaining Available Funds | 8,957,165.24 |
Volkswagen Auto Lease Trust 2024-A | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 09-30-25 | PAGE 2 |
E. | CALCULATIONS | |||||||||
57 | Calculation of First Priority Principal Distribution Amount: | |||||||||
58 | Outstanding Principal Amount of the Notes (Beg. Of Collection Period) | 853,672,851.84 | ||||||||
59 | Less: Aggregate Securitization Value (End of Collection Period) | (1,081,731,135.51 | ) | |||||||
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) | 853,672,851.84 | ||||||||
63 | Less: Targeted Note Balance | (811,382,287.33 | ) | |||||||
64 | Less: First Priority Principal Distribution Amount | - | ||||||||
65 | Regular Principal Distribution Amount | 42,290,564.51 | ||||||||
66 | Calculation of Targeted Note Balance: | |||||||||
67 | Aggregate Securitization Value (End of Collection Period) | 1,081,731,135.51 | ||||||||
68 | Less: Targeted Overcollateralization Amount (15.5% of Initial Securitization Value) | (270,348,848.18 | ) | |||||||
69 | Targeted Note Balance | 811,382,287.33 | ||||||||
70 | Calculation of Servicer Advance: | |||||||||
71 | Available Funds, prior to Servicer Advances (Item 34) | 55,854,036.87 | ||||||||
72 | Less: Payment Date Advance Reimbursement (Item 84) | - | ||||||||
73 | Less: Servicing Fees Paid (Items 41, 42 and 43) | 936,684.75 | ||||||||
74 | Less: Administration Fees Paid (Items 45, 46 and 47) | 2,500.00 | ||||||||
75 | Less: Interest Paid to Noteholders (Item 49) | 3,667,122.37 | ||||||||
76 | Less: 1st Priority Principal Distribution (Item 60) | - | ||||||||
77 | Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) | 51,247,729.75 | ||||||||
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) | 51,247,729.75 | ||||||||
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 | 14,820.97 | ||||||||
92 | Subtotal: Reserve Fund Available for Distribution | 4,375,286.26 | ||||||||
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 | 4,375,286.26 | ||||||||
96 | Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) | 14,820.97 | ||||||||
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 | 273 | 6,122,317.11 | |||||||
101 | Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units | (6,435,629.29 | ) | |||||||
102 | Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units | (139,517.80 | ) | |||||||
103 | Less: Excess Wear and Tear Received | (24,527.17 | ) | |||||||
104 | Less: Excess Mileage Received | (64,117.22 | ) | |||||||
105 | Current Period Net Residual Losses/(Gains) | 273 | (541,474.37 | ) | ||||||
106 | Cumulative Net Residual Losses: | |||||||||
107 | Beginning Cumulative Net Residual Losses | 2,651 | (5,681,636.92 | ) | ||||||
108 | Current Period Net Residual Losses (Item 105) | 273 | (541,474.37 | ) | ||||||
109 | Ending Cumulative Net Residual Losses | 2,924 | (6,223,111.29 | ) | ||||||
110 | Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value | -0.36 | % |
Volkswagen Auto Lease Trust 2024-A | |||||
MONTHLY SERVICER CERTIFICATE | |||||
For the collection period ended 09-30-25 | PAGE 3 |
G. | POOL STATISTICS | |||||||||||||||||
111 | Collateral Pool Balance Data | Initial | Current | |||||||||||||||
112 | Aggregate Securitization Value | 1,744,186,117.32 | 1,081,731,135.51 | |||||||||||||||
113 | Aggregate Base Residual Value | 1,177,814,675.61 | 905,863,506.76 | |||||||||||||||
114 | Number of Current Contracts | 53,227 | 40,394 | |||||||||||||||
115 | Weighted Average Lease Rate | 5.69 | % | 5.74 | % | |||||||||||||
116 | Average Remaining Term | 28.4 | 10.2 | |||||||||||||||
117 | Average Original Term | 38.7 | 38.4 | |||||||||||||||
118 | Proportion of Base Prepayment Assumption Realized | 83.79 | % | |||||||||||||||
119 | Actual Monthly Prepayment Speed | 1.15 | % | |||||||||||||||
120 | Turn-in Ratio on Scheduled Terminations | 86.08 | % | |||||||||||||||
Sales Proceeds | Units | Book Amount | Securitization Value | |||||||||||||||
121 | Pool Balance - Beginning of Period | 41,454 | 1,349,424,407.14 | 1,124,021,700.02 | ||||||||||||||
122 | Depreciation/Payments | (18,067,474.81 | ) | (15,989,207.34 | ) | |||||||||||||
123 | Gross Credit Losses | (27 | ) | (837,563.46 | ) | (773,110.67 | ) | |||||||||||
124 | Early Terminations - Purchased by Customer | (60 | ) | (1,848,490.25 | ) | (1,550,914.55 | ) | |||||||||||
125 | Early Terminations - Sold at Auction | (40 | ) | (1,382,652.62 | ) | (1,115,228.50 | ) | |||||||||||
126 | Early Terminations - Purchased by Dealer | (625 | ) | (18,765,808.51 | ) | (15,752,314.13 | ) | |||||||||||
127 | Early Terminations - Lease Pull Aheads | (35 | ) | (1,234,527.30 | ) | (987,472.21 | ) | |||||||||||
128 | Scheduled Terminations - Purchased by Customer | 576,165 | (38 | ) | (954,565.93 | ) | (849,910.61 | ) | ||||||||||
129 | Scheduled Terminations - Sold at Auction | 890,014 | (38 | ) | (1,054,207.75 | ) | (876,234.17 | ) | ||||||||||
130 | Scheduled Terminations - Purchased by Dealer | 4,918,489 | (197 | ) | (5,136,979.91 | ) | (4,396,172.33 | ) | ||||||||||
131 | Pool Balance - End of Period | 40,394 | 1,300,142,136.60 | 1,081,731,135.51 | ||||||||||||||
132 | Delinquencies Aging Profile - End of Period | Units | Securitization Value | Percentage | ||||||||||||||
133 | Current | 39,905 | 1,067,950,645.96 | 98.73 | % | |||||||||||||
134 | 30 - 59 Days Delinquent | 336 | 9,372,429.79 | 0.87 | % | |||||||||||||
135 | 60 - 89 Days Delinquent | 86 | 2,506,374.03 | 0.23 | % | |||||||||||||
136 | 90+ Days Delinquent | 67 | 1,901,685.73 | 0.18 | % | |||||||||||||
137 | Total | 40,394 | 1,081,731,135.51 | 100.00 | % | |||||||||||||
138 | Delinquency Trigger | 7.00 | % | |||||||||||||||
139 | Delinquency Percentage (60 - Day Delinquent Receivables) | 0.41 | % | |||||||||||||||
140 | Delinquency Trigger occurred in this collection Period? | No | ||||||||||||||||
141 | Credit Losses: | Units | Amounts | |||||||||||||||
142 | Aggregate Securitization Value on charged-off units | 27 | 773,110.67 | |||||||||||||||
143 | Aggregate Liquidation Proceeds on charged-off units | (202,327.48 | ) | |||||||||||||||
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 | (303,210.74 | ) | |||||||||||||||
147 | Current Period Aggregate Net Credit Losses/(Gains) | 27 | 267,572.45 | |||||||||||||||
148 | Cumulative Net Credit Losses: | |||||||||||||||||
149 | Beginning Cumulative Net Credit Losses | 496 | 6,957,726.76 | |||||||||||||||
150 | Current Period Net Credit Losses (Item 147) | 27 | 267,572.45 | |||||||||||||||
151 | Ending Cumulative Net Credit Losses | 523 | 7,225,299.21 | |||||||||||||||
152 | Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.41 | % | |||||||||||||||
153 | Aging of Scheduled Maturies Not Sold | Units | ||||||||||||||||
154 | 1 - 60 Days since Contract Maturity | 123 | ||||||||||||||||
155 | 61 - 120 Days since Contract Maturity | 38 | ||||||||||||||||
156 | 121+ Days since Contract Maturity | 30 |
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 |