Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2024-1
MONTHLY SERVICER CERTIFICATE  
 For the collection period ended 6-30-2026 PAGE 1

 

A.   DATES   Begin     End     # days  
1   Determination Date         7/16/2026        
2   Payment Date         7/20/2026        
3   Collection Period   5/30/2026     6/30/2026     32  
4   Monthly Interest Period - Actual/360   6/22/2026     7/19/2026     28  
5   Monthly Interest - 30/360               30  
6   SOFR Adjustment Date         6/17/2026        

 

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     58,548,994.98     28,287,767.04     30,261,227.94   0.0683098  
9   Class A-2-B Notes     125,000,000.00     16,520,596.78     7,981,875.58     8,538,721.20   0.0683098  
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   $ 713,069,591.76   $ 36,269,642.62   $ 676,799,949.14      
                                   
13   Overcollateralization   62,499,999.23   62,499,999.23       62,499,999.23      
14   Adjusted Pool Balance   $ 1,562,499,999.23   $ 775,569,590.99   $ 36,269,642.62   $ 739,299,948.37      
15   YSOC   186,917,713.52   82,120,578.33       77,931,535.80      
16   Net Pool Balance   $ 1,749,417,712.75   $ 857,690,169.32   $ 36,269,642.62   $ 817,231,484.17      

 

                              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       226,877.36     0.5121385     28,514,644.40   64.3671431  
19   Class A-2-B Notes   3.96872 %     3.60872 %     50,995.48     0.4079638     8,032,871.06   64.2629685  
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                   2,742,489.51           39,012,132.13      

 

C.   COLLECTIONS AND AVAILABLE FUNDS      
23   Scheduled Principal Payments Received     22,906,922.16  
24   Scheduled Interest Payments Received     3,375,793.79  
25   Prepayments of Principal Received     15,662,960.69  
26   Liquidation Proceeds     399,031.45  
27   Recoveries Received     677,269.11  
28   Other Payments Received to Reduce Principal        
29   Subtotal: Total Collections     43,021,977.20  
30   Repurchased Receivables     -  
31   Reserve Account Excess Amount (Item 94)     11,319.94  
32   Total Available Funds, prior to Servicer Advances     43,033,297.14  
33   Servicer Advance (Item 77)     -  
34   Total Available Funds + Servicer Advance     43,033,297.14  
35   Reserve Account Draw Amount (Item 80)     -  
36   Total Available Funds + Servicer Advance and Reserve Account Draw Amount     43,033,297.14  

 

D.   DISTRIBUTIONS      
    Distribution Summary:        
37   Prior Advance Reimbursement (Item 83)     -  
38   Servicing Fees (Item 45)     714,741.81  
39   Class A Noteholder Interest (Item 56)     2,742,489.51  
40   Principal Distribution Amount (Item 81)     36,269,642.62  
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     3,306,423.20  

 

 

 

 

PAGE 2

 

    Distribution Detail:     Due       Shortfall       Paid   
45   Servicing Fees     714,741.81       -       714,741.81  
                             
    Pro rata:                        
46   Class A-1 Interest     -       -       -  
47   Class A-2-A Interest     226,877.36       -       226,877.36  
48   Class A-2-B Interest     50,995.48               50,995.48  
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     2,742,489.51       -       2,742,489.51  
                             
E.   CALCULATIONS                        
    Calculation of Principal Distribution Amount:                        
57     Beginning Adjusted Pool Balance                     775,569,590.99  
58     Beginning Net Pool Balance             857,690,169.32          
59     Receipts of Scheduled Principal             (22,906,922.16 )        
60     Receipts of Prepaid Principal             (15,662,960.69 )        
61     Liquidation Proceeds             (399,031.45 )        
62     Other Collections of Principal             -          
63     Principal Amount of Repurchases             -          
64     Principal Amount of Defaulted Receivables             (1,489,770.85 )        
65     Ending Net Pool Balance             817,231,484.17          
66     Yield Supplement Overcollateralization Amount             77,931,535.80          
67     Adjusted Pool Balance             739,299,948.37          
68     Less: Adjusted Pool Balance - End of Collection Period                     739,299,948.37  
69   Calculated Principal Distribution Amount                     36,269,642.62  
                             
    Calculation of Servicer Advance:                        
70   Available Funds, prior to Servicer Advances (Item 32)                     43,033,297.14  
71   Less: Prior Advance Reimbursement (Item 37)                     -  
72   Less: Servicing Fees Paid (Item 38)                     714,741.81  
73   Less: Interest Paid to Noteholders (Item 39)                     2,742,489.51  
74   Less: Calculated Principal Distribution (Item 69)                     36,269,642.62  
75   Equals: Remaining Available Funds before Servicer Advance                     3,306,423.20  
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)                     3,306,423.20  
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)                     36,269,642.62  
                             
    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                     11,319.94  
90   Subtotal:  Reserve Fund Available for Distribution                     3,917,569.94  
91   Plus:  Deposit of Excess Available Funds (Item 41)                     -  
92   Less:  Reserve Account Draw Amount (Item 80)                     -  
93   Subtotal Reserve Account Balance                     3,917,569.94  
94   Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86)                     11,319.94  
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       857,690,169       817,231,484  
98   Number of Current Contracts     57,024       40,435       39,620  
99   Weighted Average Loan Rate     4.67 %     4.54 %     4.54 %
100   Average Remaining Term     56.4       38.1       37.1  
101   Average Original Term     64.4       64.9       64.9  
102   Monthly Prepayment Rate                     1.32 %
                             
                          Outstanding  
    Net Credit Loss and Repossession Activity:             Units       Principal Balance  
103   Aggregate Outstanding Principal Balance of Charged Off Receivables             59       1,888,802.30  
104   Liquidation Proceeds on Related Vehicles                     399,031.45  
105   Recoveries Received on Receivables Previously Charged Off                     677,269.11  
106   Net Principal Losses for Current Collection Period             59       812,501.74  
                             
107   Beginning Net Principal Losses             1,424       21,831,239.92  
108   Net Principal Losses for Current Collection Period             59       812,501.74  
109   Cumulative Net Principal Losses             1,483       22,643,741.66  
110   Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,749,417,712.75)                     1.29 %
                          Outstanding  
    Delinquencies Aging Profile - End of Period:     Percentage       Units       Principal Balance  
111   Current     98.79 %     39,267       807,334,212.18  
112   30 - 59 Days Delinquent     0.97 %     288       7,932,074.15  
113   60 - 89 Days Delinquent     0.24 %     65       1,965,197.84  
114   90 - 120 Days Delinquent1     0.00 %     -       -  
115   Total     100.00 %     39,620       817,231,484  
                             
H.   DELINQUENCY AND NET LOSS RATIOS                        
    Ratio of Net Principal Losses to the Pool balance as of Each Collection Period                     Percentage  
116   Current Period                     0.09 %
117   Prior Period                     0.07 %
118   Two Periods Prior                     0.07 %
119   Three Periods Prior                     0.08 %
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                     0.24 %
122   Prior Period                     0.25 %
123   Two Periods Prior                     0.24 %
124   Three Periods Prior                     0.21 %
125   Four Period Average (Current and Three Prior Collection Periods)                     0.23 %
                             
126   Delinquncy Trigger                     3.22 %
127   Delinquency Percentage (60-Day Delinquent Receivables)                     0.24 %
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)
   

 

VW CREDIT, INC., as Servicer  
     
By:    
     
Title: Team Leader - Structured Finance  
     
Date: