Volkswagen Auto Lease Trust 2024-A

03/20/2025 | Press release | Distributed by Public on 03/20/2025 08:57

Asset-Backed Issuer Distribution Report (Form 10-D)

Volkswagen Auto Lease Trust 2024-A
MONTHLY SERVICER CERTIFICATE
For the collection period ended 02-28-25 PAGE 1
A. DATES Begin End # days
1 Determination Date 3/18/2025
2 Payment Date 3/20/2025
3 Collection Period 2/1/2025 2/28/2025 28
4 Monthly Interest Period- Actual 2/20/2025 3/19/2025 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 289,500,000.00 224,021,749.52 - 16,644,551.47 207,377,198.05 0.7163288
8 Class A-2-B Notes 289,500,000.00 224,021,749.52 - 16,644,551.47 207,377,198.05 0.7163288
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 $ 1,111,043,499.04 $ - $ 33,289,102.93 $ 1,077,754,396.10
12 Overcollateralization 244,186,117.32 270,348,848.18 270,348,848.18
13 Total Securitization Value $ 1,744,186,117.32 $ 1,381,392,347.22 $ 1,348,103,244.28
14 NPV Lease Payments Receivable 837,708,062.81 488,668,399.33 461,037,259.99
15 NPV Base Residual 906,478,054.51 892,723,947.89 887,065,984.29
16 Number of Leases 53,227 47,289 46,601
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 1,008,097.87 3.4822034 17,652,649.34 60.9763362
19 Class A-2-B Notes 4.81598 % 4.34598 % 839,132.21 2.8985568 17,483,683.67 60.3926897
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 4,725,055.08 38,014,158.01
C. COLLECTIONS AND AVAILABLE FUNDS
22 Lease Payments Received 28,299,624.20
23 Pull Ahead Waived Payments -
24 Sales Proceeds - Early Terminations 12,423,061.57
25 Sales Proceeds - Scheduled Terminations 5,555,691.21
26 Security Deposits for Terminated Accounts -
27 Excess Wear and Tear Received 15,160.52
28 Excess Mileage Charges Received 31,611.33
29 Proceeds Received on Defaulted Leases and Other Recoveries 1,001,201.95
30 Subtotal: Total Collections 47,326,350.78
31 Repurchase Payments -
32 Postmaturity Term Extension -
33 Investment Earnings on Collection Account 204,315.39
34 Total Available Funds, prior to Servicer Advances 47,530,666.17
35 Servicer Advance -
36 Total Available Funds 47,530,666.17
37 Reserve Account Draw -
38 Available for Distribution 47,530,666.17
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 1,151,160.29
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 4,725,055.08
50 First Priority Principal Distribution Amount -
51 Amount Paid to Reserve Account to Reach Specified Balance -
52 Subtotal: Remaining Available Funds 41,651,950.80
53 Regular Principal Distribution Amount 33,289,102.93
54 Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) 33,289,102.93
55 Amounts paid to indenture, owner, and origination trustee and asset representations reviewer -
56 Remaining Available Funds 8,362,847.87
Volkswagen Auto Lease Trust 2024-A
MONTHLY SERVICER CERTIFICATE
For the collection period ended 02-28-25 PAGE 2
E. CALCULATIONS
57 Calculation of First Priority Principal Distribution Amount:
58 Outstanding Principal Amount of the Notes (Beg. Of Collection Period) 1,111,043,499.04
59 Less: Aggregate Securitization Value (End of Collection Period) (1,348,103,244.28 )
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) 1,111,043,499.04
63 Less: Targeted Note Balance (1,077,754,396.10 )
64 Less: First Priority Principal Distribution Amount -
65 Regular Principal Distribution Amount 33,289,102.93
66 Calculation of Targeted Note Balance:
67 Aggregate Securitization Value (End of Collection Period) 1,348,103,244.28
68 Less: Targeted Overcollateralization Amount (15.5% of Initial Securitization Value) (270,348,848.18 )
69 Targeted Note Balance 1,077,754,396.10
70 Calculation of Servicer Advance:
71 Available Funds, prior to Servicer Advances (Item 34) 47,530,666.17
72 Less: Payment Date Advance Reimbursement (Item 84) -
73 Less: Servicing Fees Paid (Items 41, 42 and 43) 1,151,160.29
74 Less: Administration Fees Paid (Items 45, 46 and 47) 2,500.00
75 Less: Interest Paid to Noteholders (Item 49) 4,725,055.08
76 Less: 1st Priority Principal Distribution (Item 60) -
77 Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) 41,651,950.80
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) 41,651,950.80
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 14,368.74
92 Subtotal: Reserve Fund Available for Distribution 4,374,834.03
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 4,374,834.03
96 Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) 14,368.74
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 242 5,245,030.06
101 Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units (5,326,352.15 )
102 Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units (257,053.93 )
103 Less: Excess Wear and Tear Received (15,160.52 )
104 Less: Excess Mileage Received (31,611.33 )
105 Current Period Net Residual Losses/(Gains) 242 (385,147.87 )
106 Cumulative Net Residual Losses:
107 Beginning Cumulative Net Residual Losses 1,124 (1,666,133.21 )
108 Current Period Net Residual Losses (Item 105) 242 (385,147.87 )
109 Ending Cumulative Net Residual Losses 1,366 (2,051,281.08 )
110 Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value -0.12 %
Volkswagen Auto Lease Trust 2024-A
MONTHLY SERVICER CERTIFICATE
For the collection period ended 02-28-25 PAGE 3
G. POOL STATISTICS
111 Collateral Pool Balance Data Initial Current
112 Aggregate Securitization Value 1,744,186,117.32 1,348,103,244.28
113 Aggregate Base Residual Value 1,177,814,675.61 1,039,025,106.11
114 Number of Current Contracts 53,227 46,601
115 Weighted Average Lease Rate 5.69 % 5.75 %
116 Average Remaining Term 28.4 16.4
117 Average Original Term 38.7 38.5
118 Proportion of Base Prepayment Assumption Realized 80.66 %
119 Actual Monthly Prepayment Speed 0.67 %
120 Turn-in Ratio on Scheduled Terminations 81.82 %
Sales Proceeds Units Book Amount Securitization Value
121 Pool Balance - Beginning of Period 47,289 1,658,563,336.11 1,381,392,347.22
122 Depreciation/Payments (20,992,301.41 ) (16,056,530.22 )
123 Gross Credit Losses (40 ) (1,367,713.00 ) (1,234,244.07 )
124 Early Terminations - Purchased by Customer (65 ) (2,120,309.71 ) (1,773,402.84 )
125 Early Terminations - Sold at Auction (5 ) (174,573.60 ) (160,310.57 )
126 Early Terminations - Purchased by Dealer (336 ) (10,368,811.65 ) (8,819,585.18 )
127 Early Terminations - Lease Pull Aheads - - -
128 Scheduled Terminations - Purchased by Customer 538,042 (44 ) (990,857.26 ) (915,154.52 )
129 Scheduled Terminations - Sold at Auction 619,270 (27 ) (657,766.68 ) (611,241.77 )
130 Scheduled Terminations - Purchased by Dealer 4,135,093 (171 ) (4,157,933.43 ) (3,718,633.76 )
131 Pool Balance - End of Period 46,601 1,617,733,069.37 1,348,103,244.28
132 Delinquencies Aging Profile - End of Period Units Securitization Value Percentage
133 Current 46,128 1,333,224,496.99 98.90 %
134 30 -59 Days Delinquent 323 10,145,260.17 0.75 %
135 60 - 89 Days Delinquent 89 2,751,145.22 0.20 %
136 90+ Days Delinquent 61 1,982,341.91 0.15 %
137 Total 46,601 1,348,103,244.28 100.00 %
138 Delinquency Trigger 7.00 %
139 Delinquency Percentage (60 - Day Delinquent Receivables) 0.35 %
140 Delinquency Trigger occurred in this collection Period? No
141 Credit Losses: Units Amounts
142 Aggregate Securitization Value on charged-off units 40 1,234,244.07
143 Aggregate Liquidation Proceeds on charged-off units (493,118.60 )
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 (508,083.35 )
147 Current Period Aggregate Net Credit Losses/(Gains) 40 233,042.12
148 Cumulative Net Credit Losses:
149 Beginning Cumulative Net Credit Losses 259 4,243,282.65
150 Current Period Net Credit Losses (Item 147) 40 233,042.12
151 Ending Cumulative Net Credit Losses 299 4,476,324.77
152 Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value 0.26 %
153 Aging of Scheduled Maturies Not Sold Units
154 1 - 60 Days since Contract Maturity 73
155 61 - 120 Days since Contract Maturity 41
156 121+ Days since Contract Maturity 17
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
Volkswagen Auto Lease Trust 2024-A published this content on March 20, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on March 20, 2025 at 14:58 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]