Volkswagen Auto Loan Enhanced Trust 2024-1

06/20/2025 | Press release | Distributed by Public on 06/20/2025 12:10

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

Volkswagen Auto Loan Enhanced Trust 2024-1
MONTHLY SERVICER CERTIFICATE
For the collection period ended 5-30-2025 PAGE 1
A. DATES Begin End # days
1 Determination Date 6/17/2025
2 Payment Date 6/20/2025
3 Collection Period 5/1/2025 5/30/2025 30
4 Monthly Interest Period - Actual/360 5/20/2025 6/19/2025 31
5 Monthly Interest - 30/360 30
6 SOFR Adjustment Date 5/16/2025
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 443,000,000.00 439,802,334.77 31,401,131.02 408,401,203.75 0.9218989
9 Class A-2-B Notes 125,000,000.00 124,097,724.26 8,860,364.28 115,237,359.98 0.9218989
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 $ 1,201,900,059.03 $ 40,261,495.30 $ 1,161,638,563.73
13 Overcollateralization 62,499,999.23 62,499,999.23 62,499,999.23
14 Adjusted Pool Balance $ 1,562,499,999.23 $ 1,264,400,058.26 $ 40,261,495.30 $ 1,224,138,562.96
15 YSOC 186,917,713.52 145,823,528.15 140,332,660.04
16 Net Pool Balance $ 1,749,417,712.75 $ 1,410,223,586.41 $ 40,261,495.30 $ 1,364,471,223.00
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 1,704,234.05 3.8470295 33,105,365.07 74.7299437
19 Class A-2-B Notes 4.68827 % 4.32827 % 500,997.58 4.0079806 9,361,361.86 74.8908949
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 4,669,848.30 44,931,343.60
C. COLLECTIONS AND AVAILABLE FUNDS
23 Scheduled Principal Payments Received 27,123,434.44
24 Scheduled Interest Payments Received 5,347,384.76
25 Prepayments of Principal Received 15,628,796.20
26 Liquidation Proceeds 1,071,015.45
27 Recoveries Received 997,229.08
28 Other Payments Received to Reduce Principal
29 Subtotal: Total Collections 50,167,859.93
30 Repurchased Receivables -
31 Reserve Account Excess Amount (Item 94) 13,905.55
32 Total Available Funds, prior to Servicer Advances 50,181,765.48
33 Servicer Advance (Item 77) -
34 Total Available Funds + Servicer Advance 50,181,765.48
35 Reserve Account Draw Amount (Item 80) -
36 Total Available Funds + Servicer Advance and Reserve Account Draw Amount 50,181,765.48
D. DISTRIBUTIONS
Distribution Summary:
37 Prior Advance Reimbursement (Item 83) -
38 Servicing Fees (Item 45) 1,175,186.32
39 Class A Noteholder Interest (Item 56) 4,669,848.30
40 Principal Distribution Amount (Item 81) 40,261,495.30
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 4,075,235.56

PAGE 2

Distribution Detail: Due Shortfall Paid
45 Servicing Fees 1,175,186.32 - 1,175,186.32
Pro rata:
46 Class A-1 Interest - - -
47 Class A-2-A Interest 1,704,234.05 - 1,704,234.05
48 Class A-2-B Interest 500,997.58 500,997.58
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 4,669,848.30 - 4,669,848.30
E. CALCULATIONS
Calculation of Principal Distribution Amount:
57 Beginning Adjusted Pool Balance 1,264,400,058.26
58 Beginning Net Pool Balance 1,410,223,586.41
59 Receipts of Scheduled Principal (27,123,434.44 )
60 Receipts of Prepaid Principal (15,628,796.20 )
61 Liquidation Proceeds (1,071,015.45 )
62 Other Collections of Principal -
63 Principal Amount of Repurchases -
64 Principal Amount of Defaulted Receivables (1,929,117.32 )
65 Ending Net Pool Balance 1,364,471,223.00
66 Yield Supplement Overcollateralization Amount 140,332,660.04
67 Adjusted Pool Balance 1,224,138,562.96
68 Less: Adjusted Pool Balance - End of Collection Period 1,224,138,562.96
69 Calculated Principal Distribution Amount 40,261,495.30
Calculation of Servicer Advance:
70 Available Funds, prior to Servicer Advances (Item 32) 50,181,765.48
71 Less: Prior Advance Reimbursement (Item 37) -
72 Less: Servicing Fees Paid (Item 38) 1,175,186.32
73 Less: Interest Paid to Noteholders (Item 39) 4,669,848.30
74 Less: Calculated Principal Distribution (Item 69) 40,261,495.30
75 Equals: Remaining Available Funds before Servicer Advance 4,075,235.56
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) 4,075,235.56
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) 40,261,495.30
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 13,905.55
90 Subtotal: Reserve Fund Available for Distribution 3,920,155.55
91 Plus: Deposit of Excess Available Funds (Item 41) -
92 Less: Reserve Account Draw Amount (Item 80) -
93 Subtotal Reserve Account Balance 3,920,155.55
94 Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86) 13,905.55
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 1,410,223,586 1,364,471,223
98 Number of Current Contracts 57,024 51,066 50,286
99 Weighted Average Loan Rate 4.67 % 4.62 % 4.61 %
100 Average Remaining Term 56.4 50.0 49.1
101 Average Original Term 64.4 64.5 64.6
102 Monthly Prepayment Rate 1.12 %
Outstanding
Net Credit Loss and Repossession Activity: Units Principal Balance
103 Aggregate Outstanding Principal Balance of Charged Off Receivables 79 3,000,132.77
104 Liquidation Proceeds on Related Vehicles 1,071,015.45
105 Recoveries Received on Receivables Previously Charged Off 997,229.08
106 Net Principal Losses for Current Collection Period 79 931,888.24
107 Beginning Net Principal Losses 512 9,387,896.73
108 Net Principal Losses for Current Collection Period 79 931,888.24
109 Cumulative Net Principal Losses 591 10,319,784.97
110 Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,749,417,712.75) 0.59 %
Outstanding
Delinquencies Aging Profile - End of Period: Percentage Units Principal Balance
111 Current 99.28 % 49982 1,354,690,030.05
112 30 - 59 Days Delinquent 0.59 % 249 8,086,423.60
113 60 - 89 Days Delinquent 0.12 % 55 1,694,769.35
114 90-120 Days Delinquent1 0.00 % - -
115 Total 100.00 % 50,286 1,364,471,223
H. DELINQUENCY AND NET LOSS RATIOS
Ratio of Net Principal Losses to the Pool balance as of Each Collection Period Percentage
116 Current Period 0.07 %
117 Prior Period 0.07 %
118 Two Periods Prior 0.12 %
119 Three Periods Prior 0.12 %
120 Four Period Average (Current and Three Prior Collection Periods) 0.09 %
Total Delinquencies - Ratio of Principal Balance of 60-Day Delinquent Receivables to the Pool balance as of Each Collection Period Percentage
121 Current Period 0.12 %
122 Prior Period 0.18 %
123 Two Periods Prior 0.15 %
124 Three Periods Prior 0.15 %
125 Four Period Average (Current and Three Prior Collection Periods) 0.15 %
126 Delinquncy Trigger 3.22 %
127 Delinquency Percentage (60-Day Delinquent Receivables) 0.12 %
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)
Volkswagen Auto Loan Enhanced Trust 2024-1 published this content on June 20, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on June 20, 2025 at 18:10 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]