Exhibit 99.1
| Volkswagen Auto Lease Trust 2024-A | ||||||
| MONTHLY SERVICER CERTIFICATE | ||||||
| For the collection period ended 05-29-26 | PAGE 1 | |||||
| A. | DATES | Begin | End | # days | |||||||
| 1 | Determination Date | 6/17/2026 | |||||||||
| 2 | Payment Date | 6/22/2026 | |||||||||
| 3 | Collection Period | 5/1/2026 | 5/29/2026 | 29 | |||||||
| 4 | Monthly Interest Period- Actual | 5/20/2026 | 6/21/2026 | 33 | |||||||
| 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 | - | - | - | - | - | |||||||||||||||||||
| 8 | Class A-2-B Notes | 289,500,000.00 | - | - | - | - | - | |||||||||||||||||||
| 9 | Class A-3 Notes | 579,000,000.00 | 360,403,043.97 | - | 66,391,293.01 | 294,011,750.96 | 0.5077923 | |||||||||||||||||||
| 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 | $ | 444,403,043.97 | $ | - | $ | 66,391,293.01 | $ | 378,011,750.96 | |||||||||||||||
| 12 | Overcollateralization | 244,186,117.32 | 270,348,848.18 | 270,348,848.18 | ||||||||||||||||||||||
| 13 | Total Securitization Value | $ | 1,744,186,117.32 | $ | 714,751,892.15 | $ | 648,360,599.14 | |||||||||||||||||||
| 14 | NPV Lease Payments Receivable | 837,708,062.81 | 98,759,842.50 | 81,272,476.53 | ||||||||||||||||||||||
| 15 | NPV Base Residual | 906,478,054.51 | 615,992,049.65 | 567,088,122.62 | ||||||||||||||||||||||
| 16 | Number of Leases | 53,227 | 29,188 | 26,815 | ||||||||||||||||||||||
| 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 | - | - | - | - | ||||||||||||||||||
| 19 | Class A-2-B Notes | 4.09513 | % | 3.62513 | % | - | - | - | - | |||||||||||||||||
| 20 | Class A-3 Notes | 5.21000 | % | N/A | 1,564,749.88 | 2.7025041 | 67,956,042.89 | 117.3679497 | ||||||||||||||||||
| 21 | Class A-4 Notes | 5.20000 | % | N/A | 364,000.00 | 4.3333333 | 364,000.00 | 4.3333333 | ||||||||||||||||||
| Equals: Total Securities | 1,928,749.88 | 68,320,042.89 | ||||||||||||||||||||||||
| C. | COLLECTIONS AND AVAILABLE FUNDS | |||||||||
| 22 | Lease Payments Received | 16,128,608.87 | ||||||||
| 23 | Pull Ahead Waived Payments | 56,080.51 | ||||||||
| 24 | Sales Proceeds - Early Terminations | 37,821,175.26 | ||||||||
| 25 | Sales Proceeds - Scheduled Terminations | 27,273,100.96 | ||||||||
| 26 | Security Deposits for Terminated Accounts | 27,050.00 | ||||||||
| 27 | Excess Wear and Tear Received | 142,465.48 | ||||||||
| 28 | Excess Mileage Charges Received | 356,912.43 | ||||||||
| 29 | Proceeds Received on Defaulted Leases and Other Recoveries | 698,056.62 | ||||||||
| 30 | Subtotal: Total Collections | 82,503,450.13 | ||||||||
| 31 | Repurchase Payments | - | ||||||||
| 32 | Postmaturity Term Extension | - | ||||||||
| 33 | Investment Earnings on Collection Account | 345,204.93 | ||||||||
| 34 | Total Available Funds, prior to Servicer Advances | 82,848,655.06 | ||||||||
| 35 | Servicer Advance | - | ||||||||
| 36 | Total Available Funds | 82,848,655.06 | ||||||||
| 37 | Reserve Account Draw | - | ||||||||
| 38 | Available for Distribution | 82,848,655.06 | ||||||||
| 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 | 595,626.58 | ||||||||
| 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 | 1,928,749.88 | ||||||||
| 50 | First Priority Principal Distribution Amount | - | ||||||||
| 51 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||||||
| 52 | Subtotal: Remaining Available Funds | 80,321,778.60 | ||||||||
| 53 | Regular Principal Distribution Amount | 66,391,293.01 | ||||||||
| 54 | Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) | 66,391,293.01 | ||||||||
| 55 | Amounts paid to indenture, owner, and origination trustee and asset representations reviewer | - | ||||||||
| 56 | Remaining Available Funds | 13,930,485.59 | ||||||||
| Volkswagen Auto Lease Trust 2024-A | ||||||
| MONTHLY SERVICER CERTIFICATE | ||||||
| For the collection period ended 05-29-26 | PAGE 2 | |||||
| E. | CALCULATIONS | |||||||||
| 57 | Calculation of First Priority Principal Distribution Amount: | |||||||||
| 58 | Outstanding Principal Amount of the Notes (Beg. Of Collection Period) | 444,403,043.97 | ||||||||
| 59 | Less: Aggregate Securitization Value (End of Collection Period) | (648,360,599.14 | ) | |||||||
| 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) | 444,403,043.97 | ||||||||
| 63 | Less: Targeted Note Balance | (378,011,750.96 | ) | |||||||
| 64 | Less: First Priority Principal Distribution Amount | - | ||||||||
| 65 | Regular Principal Distribution Amount | 66,391,293.01 | ||||||||
| 66 | Calculation of Targeted Note Balance: | |||||||||
| 67 | Aggregate Securitization Value (End of Collection Period) | 648,360,599.14 | ||||||||
| 68 | Less: Targeted Overcollateralization Amount (15.5% of Initial Securitization Value) | (270,348,848.18 | ) | |||||||
| 69 | Targeted Note Balance | 378,011,750.96 | ||||||||
| 70 | Calculation of Servicer Advance: | |||||||||
| 71 | Available Funds, prior to Servicer Advances (Item 34) | 82,848,655.06 | ||||||||
| 72 | Less: Payment Date Advance Reimbursement (Item 84) | - | ||||||||
| 73 | Less: Servicing Fees Paid (Items 41, 42 and 43) | 595,626.58 | ||||||||
| 74 | Less: Administration Fees Paid (Items 45, 46 and 47) | 2,500.00 | ||||||||
| 75 | Less: Interest Paid to Noteholders (Item 49) | 1,928,749.88 | ||||||||
| 76 | Less: 1st Priority Principal Distribution (Item 60) | - | ||||||||
| 77 | Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) | 80,321,778.60 | ||||||||
| 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) | 80,321,778.60 | ||||||||
| 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 | 13,077.20 | ||||||||
| 92 | Subtotal: Reserve Fund Available for Distribution | 4,373,542.49 | ||||||||
| 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 | 4,373,542.49 | ||||||||
| 96 | Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) | 13,077.20 | ||||||||
| 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 | 961 | 24,092,596.42 | |||||||
| 101 | Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units | (27,350,341.58 | ) | |||||||
| 102 | Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units | (78,697.04 | ) | |||||||
| 103 | Less: Excess Wear and Tear Received | (142,465.48 | ) | |||||||
| 104 | Less: Excess Mileage Received | (356,912.43 | ) | |||||||
| 105 | Current Period Net Residual Losses/(Gains) | 961 | (3,835,820.11 | ) | ||||||
| 106 | Cumulative Net Residual Losses: | |||||||||
| 107 | Beginning Cumulative Net Residual Losses | 6,253 | (17,061,026.04 | ) | ||||||
| 108 | Current Period Net Residual Losses (Item 105) | 961 | (3,835,820.11 | ) | ||||||
| 109 | Ending Cumulative Net Residual Losses | 7,214 | (20,896,846.15 | ) | ||||||
| 110 | Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value | -1.20 | % | |||||||
| Volkswagen Auto Lease Trust 2024-A | ||||||
| MONTHLY SERVICER CERTIFICATE | ||||||
| For the collection period ended 05-29-26 | PAGE 3 | |||||
| G. | POOL STATISTICS | |||||||||||||||||
| 111 | Collateral Pool Balance Data | Initial | Current | |||||||||||||||
| 112 | Aggregate Securitization Value | 1,744,186,117.32 | 648,360,599.14 | |||||||||||||||
| 113 | Aggregate Base Residual Value | 1,177,814,675.61 | 595,845,029.81 | |||||||||||||||
| 114 | Number of Current Contracts | 53,227 | 26,815 | |||||||||||||||
| 115 | Weighted Average Lease Rate | 5.69 | % | 5.75 | % | |||||||||||||
| 116 | Average Remaining Term | 28.4 | 4.0 | |||||||||||||||
| 117 | Average Original Term | 38.7 | 38.7 | |||||||||||||||
| 118 | Proportion of Base Prepayment Assumption Realized | 98.82 | % | |||||||||||||||
| 119 | Actual Monthly Prepayment Speed | 1.70 | % | |||||||||||||||
| 120 | Turn-in Ratio on Scheduled Terminations | 93.65 | % | |||||||||||||||
| Sales Proceeds | Units | Book Amount | Securitization Value | |||||||||||||||
| 121 | Pool Balance - Beginning of Period | 29,188 | 858,502,607.28 | 714,751,892.15 | ||||||||||||||
| 122 | Depreciation/Payments | (11,598,141.36 | ) | (8,827,159.21 | ) | |||||||||||||
| 123 | Gross Credit Losses | (25 | ) | (732,357.61 | ) | (694,205.08 | ) | |||||||||||
| 124 | Early Terminations - Purchased by Customer | (59 | ) | (1,602,673.22 | ) | (1,333,772.07 | ) | |||||||||||
| 125 | Early Terminations - Sold at Auction | (41 | ) | (1,299,665.90 | ) | (1,058,461.92 | ) | |||||||||||
| 126 | Early Terminations - Purchased by Dealer | (1,244 | ) | (35,481,459.74 | ) | (29,206,294.38 | ) | |||||||||||
| 127 | Early Terminations - Lease Pull Aheads | (43 | ) | (1,495,326.68 | ) | (1,178,803.93 | ) | |||||||||||
| 128 | Scheduled Terminations - Purchased by Customer | 1,524,242 | (61 | ) | (1,705,244.83 | ) | (1,415,769.51 | ) | ||||||||||
| 129 | Scheduled Terminations - Sold at Auction | 2,564,046 | (96 | ) | (3,090,119.24 | ) | (2,567,023.05 | ) | ||||||||||
| 130 | Scheduled Terminations - Purchased by Dealer | 23,118,236 | (804 | ) | (24,234,521.53 | ) | (20,109,803.86 | ) | ||||||||||
| 131 | Pool Balance - End of Period | 26,815 | 777,263,097.17 | 648,360,599.14 | ||||||||||||||
| 132 | Delinquencies Aging Profile - End of Period | Units | Securitization Value | Percentage | ||||||||||||||
| 133 | Current | 26,488 | 640,051,502.39 | 98.72 | % | |||||||||||||
| 134 | 30 - 59 Days Delinquent | 205 | 5,097,284.72 | 0.79 | % | |||||||||||||
| 135 | 60 - 89 Days Delinquent | 66 | 1,669,300.62 | 0.26 | % | |||||||||||||
| 136 | 90+ Days Delinquent | 56 | 1,542,511.41 | 0.24 | % | |||||||||||||
| 137 | Total | 26,815 | 648,360,599.14 | 100.00 | % | |||||||||||||
| 138 | Delinquency Trigger | 7.00 | % | |||||||||||||||
| 139 | Delinquency Percentage (60 - Day Delinquent Receivables) | 0.50 | % | |||||||||||||||
| 140 | Delinquency Trigger occurred in this collection Period? | No | ||||||||||||||||
| 141 | Credit Losses: | Units | Amounts | |||||||||||||||
| 142 | Aggregate Securitization Value on charged-off units | 25 | 694,205.08 | |||||||||||||||
| 143 | Aggregate Liquidation Proceeds on charged-off units | (185,714.25 | ) | |||||||||||||||
| 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 | (512,342.37 | ) | |||||||||||||||
| 147 | Current Period Aggregate Net Credit Losses/(Gains) | 25 | (3,851.54 | ) | ||||||||||||||
| 148 | Cumulative Net Credit Losses: | |||||||||||||||||
| 149 | Beginning Cumulative Net Credit Losses | 766 | 9,536,405.74 | |||||||||||||||
| 150 | Current Period Net Credit Losses (Item 147) | 25 | (3,851.54 | ) | ||||||||||||||
| 151 | Ending Cumulative Net Credit Losses | 791 | 9,532,554.20 | |||||||||||||||
| 152 | Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.55 | % | |||||||||||||||
| 153 | Aging of Scheduled Maturies Not Sold | Units | ||||||||||||||||
| 154 | 1 - 60 Days since Contract Maturity | 437 | ||||||||||||||||
| 155 | 61 - 120 Days since Contract Maturity | 47 | ||||||||||||||||
| 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 |