Exhibit 99.1
| Volkswagen Auto Lease Trust 2024-A | |||||
| MONTHLY SERVICER CERTIFICATE | |||||
| For the collection period ended 08-31-26 | PAGE 1 |
| A. | DATES | Begin | End | # days | |||||||
| 1 | Determination Date | 9/17/2026 | |||||||||
| 2 | Payment Date | 9/21/2026 | |||||||||
| 3 | Collection Period | 8/1/2026 | 8/31/2026 | 31 | |||||||
| 4 | Monthly Interest Period- Actual | 8/20/2026 | 9/20/2026 | 32 | |||||||
| 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 | 137,293,767.86 | - | 77,724,780.23 | 59,568,987.63 | 0.1028825 | |||||||||||||||||||
| 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 | $ | 221,293,767.86 | $ | - | $ | 77,724,780.23 | $ | 143,568,987.63 | |||||||||||||||
| 12 | Overcollateralization | 244,186,117.32 | 270,348,848.18 | 270,348,848.18 | ||||||||||||||||||||||
| 13 | Total Securitization Value | $ | 1,744,186,117.32 | $ | 491,642,616.04 | $ | 413,917,835.81 | |||||||||||||||||||
| 14 | NPV Lease Payments Receivable | 837,708,062.81 | 49,323,753.13 | 37,063,478.30 | ||||||||||||||||||||||
| 15 | NPV Base Residual | 906,478,054.51 | 442,318,862.90 | 376,854,357.50 | ||||||||||||||||||||||
| 16 | Number of Leases | 53,227 | 20,936 | 17,914 | ||||||||||||||||||||||
| 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 | 4.10884 | % | 3.63884 | % | - | - | - | - | |||||||||||||||||
| 20 | Class A-3 Notes | 5.21000 | % | N/A | 596,083.78 | 1.0295057 | 78,320,864.00 | 135.2691952 | ||||||||||||||||||
| 21 | Class A-4 Notes | 5.20000 | % | N/A | 364,000.00 | 4.3333333 | 364,000.00 | 4.3333333 | ||||||||||||||||||
| Equals: Total Securities | 960,083.78 | 78,684,864.00 | ||||||||||||||||||||||||
| C. | COLLECTIONS AND AVAILABLE FUNDS | |||||||||
| 22 | Lease Payments Received | 10,886,421.63 | ||||||||
| 23 | Pull Ahead Waived Payments | 9,238.29 | ||||||||
| 24 | Sales Proceeds - Early Terminations | 34,417,646.14 | ||||||||
| 25 | Sales Proceeds - Scheduled Terminations | 41,749,944.26 | ||||||||
| 26 | Security Deposits for Terminated Accounts | 36,000.00 | ||||||||
| 27 | Excess Wear and Tear Received | 195,444.37 | ||||||||
| 28 | Excess Mileage Charges Received | 461,256.08 | ||||||||
| 29 | Proceeds Received on Defaulted Leases and Other Recoveries | 645,550.68 | ||||||||
| 30 | Subtotal: Total Collections | 88,401,501.45 | ||||||||
| 31 | Repurchase Payments | - | ||||||||
| 32 | Postmaturity Term Extension | - | ||||||||
| 33 | Investment Earnings on Collection Account | 354,749.74 | ||||||||
| 34 | Total Available Funds, prior to Servicer Advances | 88,756,251.19 | ||||||||
| 35 | Servicer Advance | - | ||||||||
| 36 | Total Available Funds | 88,756,251.19 | ||||||||
| 37 | Reserve Account Draw | - | ||||||||
| 38 | Available for Distribution | 88,756,251.19 | ||||||||
| 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 | 409,702.18 | ||||||||
| 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 | 960,083.78 | ||||||||
| 50 | First Priority Principal Distribution Amount | - | ||||||||
| 51 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||||||
| 52 | Subtotal: Remaining Available Funds | 87,383,965.24 | ||||||||
| 53 | Regular Principal Distribution Amount | 77,724,780.23 | ||||||||
| 54 | Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) | 77,724,780.23 | ||||||||
| 55 | Amounts paid to indenture, owner, and origination trustee and asset representations reviewer | - | ||||||||
| 56 | Remaining Available Funds | 9,659,185.01 | ||||||||
| Volkswagen Auto Lease Trust 2024-A | |||||
| MONTHLY SERVICER CERTIFICATE | |||||
| For the collection period ended 08-31-26 | PAGE 2 |
| E. | CALCULATIONS | |||||||||
| 57 | Calculation of First Priority Principal Distribution Amount: | |||||||||
| 58 | Outstanding Principal Amount of the Notes (Beg. Of Collection Period) | 221,293,767.86 | ||||||||
| 59 | Less: Aggregate Securitization Value (End of Collection Period) | (413,917,835.81 | ) | |||||||
| 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) | 221,293,767.86 | ||||||||
| 63 | Less: Targeted Note Balance | (143,568,987.63 | ) | |||||||
| 64 | Less: First Priority Principal Distribution Amount | - | ||||||||
| 65 | Regular Principal Distribution Amount | 77,724,780.23 | ||||||||
| 66 | Calculation of Targeted Note Balance: | |||||||||
| 67 | Aggregate Securitization Value (End of Collection Period) | 413,917,835.81 | ||||||||
| 68 | Less: Targeted Overcollateralization Amount (15.5% of Initial Securitization Value) | (270,348,848.18 | ) | |||||||
| 69 | Targeted Note Balance | 143,568,987.63 | ||||||||
| 70 | Calculation of Servicer Advance: | |||||||||
| 71 | Available Funds, prior to Servicer Advances (Item 34) | 88,756,251.19 | ||||||||
| 72 | Less: Payment Date Advance Reimbursement (Item 84) | - | ||||||||
| 73 | Less: Servicing Fees Paid (Items 41, 42 and 43) | 409,702.18 | ||||||||
| 74 | Less: Administration Fees Paid (Items 45, 46 and 47) | 2,500.00 | ||||||||
| 75 | Less: Interest Paid to Noteholders (Item 49) | 960,083.78 | ||||||||
| 76 | Less: 1st Priority Principal Distribution (Item 60) | - | ||||||||
| 77 | Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) | 87,383,965.24 | ||||||||
| 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) | 87,383,965.24 | ||||||||
| 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 | 13,270.17 | ||||||||
| 92 | Subtotal: Reserve Fund Available for Distribution | 4,373,735.46 | ||||||||
| 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 | 4,373,735.46 | ||||||||
| 96 | Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) | 13,270.17 | ||||||||
| 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 | 1,557 | 39,488,410.23 | |||||||
| 101 | Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units | (41,375,904.36 | ) | |||||||
| 102 | Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units | (563,275.75 | ) | |||||||
| 103 | Less: Excess Wear and Tear Received | (195,544.37 | ) | |||||||
| 104 | Less: Excess Mileage Received | (461,256.08 | ) | |||||||
| 105 | Current Period Net Residual Losses/(Gains) | 1,557 | (3,107,570.33 | ) | ||||||
| 106 | Cumulative Net Residual Losses: | |||||||||
| 107 | Beginning Cumulative Net Residual Losses | 10,052 | (29,374,496.34 | ) | ||||||
| 108 | Current Period Net Residual Losses (Item 105) | 1,557 | (3,107,570.33 | ) | ||||||
| 109 | Ending Cumulative Net Residual Losses | 11,609 | (32,482,066.67 | ) | ||||||
| 110 | Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value | -1.86 | % | |||||||
| Volkswagen Auto Lease Trust 2024-A | |||||
| MONTHLY SERVICER CERTIFICATE | |||||
| For the collection period ended 08-31-26 | PAGE 3 |
| G. | POOL STATISTICS | |||||||||||||||||
| 111 | Collateral Pool Balance Data | Initial | Current | |||||||||||||||
| 112 | Aggregate Securitization Value | 1,744,186,117.32 | 413,917,835.81 | |||||||||||||||
| 113 | Aggregate Base Residual Value | 1,177,814,675.61 | 390,388,366.70 | |||||||||||||||
| 114 | Number of Current Contracts | 53,227 | 17,914 | |||||||||||||||
| 115 | Weighted Average Lease Rate | 5.69 | % | 5.82 | % | |||||||||||||
| 116 | Average Remaining Term | 28.4 | 2.3 | |||||||||||||||
| 117 | Average Original Term | 38.7 | 39.2 | |||||||||||||||
| 118 | Proportion of Base Prepayment Assumption Realized | 104.16 | % | |||||||||||||||
| 119 | Actual Monthly Prepayment Speed | 1.82 | % | |||||||||||||||
| 120 | Turn-in Ratio on Scheduled Terminations | 91.14 | % | |||||||||||||||
| Sales Proceeds | Units | Book Amount | Securitization Value | |||||||||||||||
| 121 | Pool Balance - Beginning of Period | 20,936 | 587,454,167.13 | 491,642,616.04 | ||||||||||||||
| 122 | Depreciation/Payments | (7,332,803.23 | ) | (5,885,072.96 | ) | |||||||||||||
| 123 | Gross Credit Losses | (21 | ) | (544,271.29 | ) | (515,463.98 | ) | |||||||||||
| 124 | Early Terminations - Purchased by Customer | (69 | ) | (1,868,595.37 | ) | (1,546,485.14 | ) | |||||||||||
| 125 | Early Terminations - Sold at Auction | (90 | ) | (2,573,325.36 | ) | (2,133,869.76 | ) | |||||||||||
| 126 | Early Terminations - Purchased by Dealer | (1,284 | ) | (33,669,207.10 | ) | (28,128,912.12 | ) | |||||||||||
| 127 | Early Terminations - Lease Pull Aheads | (1 | ) | (36,258.46 | ) | (26,566.04 | ) | |||||||||||
| 128 | Scheduled Terminations - Purchased by Customer | 2,739,593 | (138 | ) | (4,177,983.77 | ) | (3,426,550.89 | ) | ||||||||||
| 129 | Scheduled Terminations - Sold at Auction | 5,130,091 | (210 | ) | (6,594,353.06 | ) | (5,439,804.08 | ) | ||||||||||
| 130 | Scheduled Terminations - Purchased by Dealer | 33,344,427 | (1,209 | ) | (38,091,119.24 | ) | (30,622,055.25 | ) | ||||||||||
| 131 | Pool Balance - End of Period | 17,914 | 492,566,250.25 | 413,917,835.81 | ||||||||||||||
| 132 | Delinquencies Aging Profile - End of Period | Units | Securitization Value | Percentage | ||||||||||||||
| 133 | Current | 17,599 | 406,030,602.12 | 98.09 | % | |||||||||||||
| 134 | 30 - 59 Days Delinquent | 195 | 5,001,762.32 | 1.21 | % | |||||||||||||
| 135 | 60 - 89 Days Delinquent | 66 | 1,624,943.57 | 0.39 | % | |||||||||||||
| 136 | 90+ Days Delinquent | 54 | 1,260,527.80 | 0.30 | % | |||||||||||||
| 137 | Total | 17,914 | 413,917,835.81 | 100.00 | % | |||||||||||||
| 138 | Delinquency Trigger | 7.00 | % | |||||||||||||||
| 139 | Delinquency Percentage (60 - Day Delinquent Receivables) | 0.70 | % | |||||||||||||||
| 140 | Delinquency Trigger occurred in this collection Period? | No | ||||||||||||||||
| 141 | Credit Losses: | Units | Amounts | |||||||||||||||
| 142 | Aggregate Securitization Value on charged-off units | 21 | 515,463.98 | |||||||||||||||
| 143 | Aggregate Liquidation Proceeds on charged-off units | (231,020.60 | ) | |||||||||||||||
| 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 | (414,530.08 | ) | |||||||||||||||
| 147 | Current Period Aggregate Net Credit Losses/(Gains) | 21 | (130,086.70 | ) | ||||||||||||||
| 148 | Cumulative Net Credit Losses: | |||||||||||||||||
| 149 | Beginning Cumulative Net Credit Losses | 841 | 9,370,721.82 | |||||||||||||||
| 150 | Current Period Net Credit Losses (Item 147) | 21 | (130,086.70 | ) | ||||||||||||||
| 151 | Ending Cumulative Net Credit Losses | 862 | 9,240,635.12 | |||||||||||||||
| 152 | Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.53 | % | |||||||||||||||
| 153 | Aging of Scheduled Maturies Not Sold | Units | ||||||||||||||||
| 154 | 1 - 60 Days since Contract Maturity | 751 | ||||||||||||||||
| 155 | 61 - 120 Days since Contract Maturity | 184 | ||||||||||||||||
| 156 | 121+ Days since Contract Maturity | 58 | ||||||||||||||||
| 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 |