| Volkswagen Auto Loan Enhanced Trust 2018-2 | Exhibit 99.1 | |
| MONTHLY SERVICER CERTIFICATE | ||
| For the collection period ended 6-28-2019 | PAGE 1 |
| A. | DATES | Begin | End | # days | ||||||||||
| 1 |
Determination Date | 7/18/2019 | ||||||||||||
| 2 |
Payment Date | 7/22/2019 | ||||||||||||
| 3 |
Collection Period | 6/1/2019 | 6/28/2019 | 28 | ||||||||||
| 4 |
Monthly Interest Period - Actual/360 | 6/20/2019 | 7/21/2019 | 32 | ||||||||||
| 5 |
Monthly Interest - 30/360 | 30 | ||||||||||||
| B. | SUMMARY | |||||||||||||||||||||||||
| Initial Balance | Beginning Balance | Principal Payment | Ending Balance | Note Factor | ||||||||||||||||||||||
| 6 |
Class A-1 Notes | 238,000,000.00 | | | | | ||||||||||||||||||||
| 7 |
Class A-2-A Notes | 275,000,000.00 | 256,994,961.84 | 22,256,456.45 | 234,738,505.40 | 0.8535946 | ||||||||||||||||||||
| 8 |
Class A-2-B Notes | 50,000,000.00 | 46,726,356.70 | 4,046,628.44 | 42,679,728.25 | 0.8535946 | ||||||||||||||||||||
| 9 |
Class A-3 Notes | 337,000,000.00 | 337,000,000.00 | | 337,000,000.00 | 1.0000000 | ||||||||||||||||||||
| 10 |
Class A-4 Notes | 100,000,000.00 | 100,000,000.00 | | 100,000,000.00 | 1.0000000 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| 11 |
Total Securities | $ | 1,000,000,000.00 | $ | 740,721,318.54 | $ | 26,303,084.89 | $ | 714,418,233.65 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| 12 |
Overcollateralization | 30,934,557.54 | 30,934,557.54 | 30,934,557.54 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| 13 |
Adjusted Pool Balance | $ | 1,030,934,557.54 | $ | 771,655,876.08 | $ | 26,303,084.89 | $ | 745,352,791.19 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| 14 |
YSOC | 65,149,170.03 | 48,072,400.68 | 46,128,740.94 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| 15 |
Net Pool Balance | $ | 1,096,083,727.57 | $ | 819,728,276.76 | $ | 26,303,084.89 | $ | 791,481,532.13 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Per $1000 | Principal & Interest | Per $1000 | ||||||||||||||||||||||||
| Coupon Rate | Libor Rate | Interest Pmt Due | Face Amount | Payment Due | Face Amount | |||||||||||||||||||||
| 16 |
Class A-1 Notes | 2.75762 | % | N/A | | | | | ||||||||||||||||||
| 17 |
Class A-2-A Notes | 3.05000 | % | N/A | 653,195.53 | 2.3752565 | 22,909,651.98 | 83.3078254 | ||||||||||||||||||
| 18 |
Class A-2-B Notes | 2.54288 | % | 2.38288 | % | 105,617.35 | 2.1123470 | 4,152,245.79 | 83.0449158 | |||||||||||||||||
| 19 |
Class A-3 Notes | 3.25000 | % | N/A | 912,708.33 | 2.7083333 | 912,708.33 | 2.7083333 | ||||||||||||||||||
| 20 |
Class A-4 Notes | 3.33000 | % | N/A | 277,500.00 | 2.7750000 | 277,500.00 | 2.7750000 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| 21 |
Total Securities | 1,949,021.21 | 28,252,106.10 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| C. | COLLECTIONS AND AVAILABLE FUNDS | |||||
| 22 | Scheduled Principal Payments Received |
16,632,055.49 | ||||
| 23 | Scheduled Interest Payments Received |
2,435,159.22 | ||||
| 24 | Prepayments of Principal Received |
10,683,857.83 | ||||
| 25 | Liquidation Proceeds |
288,550.87 | ||||
| 26 | Recoveries Received |
247,942.00 | ||||
| 27 | Other Payments Received to Reduce Principal |
|||||
|
|
|
|||||
| 28 | Subtotal: Total Collections |
30,287,565.41 | ||||
|
|
|
|||||
| 29 | Repurchased Receivables |
| ||||
| 30 | Reserve Account Excess Amount (Item 88) |
4,858.24 | ||||
|
|
|
|||||
| 31 | Total Available Funds, prior to Servicer Advances |
30,292,423.65 | ||||
|
|
|
|||||
| 32 | Servicer Advance (Item 76) |
| ||||
|
|
|
|||||
| 33 | Total Available Funds + Servicer Advance |
30,292,423.65 | ||||
|
|
|
|||||
| 34 | Reserve Account Draw Amount (Item 79) |
| ||||
|
|
|
|||||
| 35 | Total Available Funds + Servicer Advance and Reserve Account Draw Amount |
30,292,423.65 | ||||
|
|
|
|||||
| D. | DISTRIBUTIONS | |||||
| Distribution Summary: |
||||||
| 36 | Prior Advance Reimbursement (Item 82) |
| ||||
| 37 | Servicing Fees (Item 44) |
683,106.90 | ||||
| 38 | Class A Noteholder Interest (Item 55) |
1,949,021.21 | ||||
| 39 | Principal Distribution Amount (Item 68) |
26,303,084.89 | ||||
| 40 | Amount Paid to Reserve Account to Reach Specified Balance |
| ||||
| 41 | Other Amounts Paid to Trustees |
| ||||
| 42 | Certificateholders Principal Distribution Amount |
| ||||
|
|
|
|||||
| 43 | Remaining Funds to Seller |
1,357,210.65 | ||||
|
|
|
|||||
PAGE 2
| Distribution Detail: | Due | Shortfall | Paid | |||||||||||
| 44 | Servicing Fees |
683,106.90 | | 683,106.90 | ||||||||||
|
|
|
|
|
|
|
|||||||||
| Pro rata: | ||||||||||||||
| 45 | Class A-1 Interest |
| | | ||||||||||
| 46 | Class A-2-A Interest |
653,195.53 | | 653,195.53 | ||||||||||
| 47 | Class A-2-B Interest |
105,617.35 | | 105,617.35 | ||||||||||
| 48 | Class A-3 Interest |
912,708.33 | | 912,708.33 | ||||||||||
| 49 | Class A-4 Interest |
277,500.00 | | 277,500.00 | ||||||||||
| 50 | Class A-1 Interest Carryover Shortfall |
| | | ||||||||||
| 51 | Class A-2-A Interest Carryover Shortfall |
| | | ||||||||||
| 52 | Class A-2-B Interest Carryover Shortfall |
| | | ||||||||||
| 53 | Class A-3 Interest Carryover Shortfall |
| | | ||||||||||
| 54 | Class A-4 Interest Carryover Shortfall |
| | | ||||||||||
|
|
|
|
|
|
|
|||||||||
| 55 | Class A Noteholder Interest | 1,949,021.21 | | 1,949,021.21 | ||||||||||
|
|
|
|
|
|
|
|||||||||
| E. | CALCULATIONS | |||||||||||||
| Calculation of Principal Distribution Amount: | ||||||||||||||
| 56 | Beginning Adjusted Pool Balance | 771,655,876.08 | ||||||||||||
| 57 | Beginning Net Pool Balance | 819,728,276.76 | ||||||||||||
| 58 | Receipts of Scheduled Principal | (16,632,055.49 | ) | |||||||||||
| 59 | Receipts of Prepaid Principal | (10,683,857.83 | ) | |||||||||||
| 60 | Liquidation Proceeds | (288,550.87 | ) | |||||||||||
| 61 | Other Collections of Principal | | ||||||||||||
| 62 | Principal Amount of Repurchases | | ||||||||||||
| 63 | Principal Amount of Defaulted Receivables | (642,280.44 | ) | |||||||||||
|
|
|
|||||||||||||
| 64 | Ending Net Pool Balance | 791,481,532.13 | ||||||||||||
| 65 | Yield Supplement Overcollateralization Amount | 46,128,740.94 | ||||||||||||
|
|
|
|||||||||||||
| 66 | Adjusted Pool Balance | 745,352,791.19 | ||||||||||||
| 67 | Less: Adjusted Pool Balance - End of Collection Period | 745,352,791.19 | ||||||||||||
|
|
|
|||||||||||||
| 68 | Calculated Principal Distribution Amount | 26,303,084.89 | ||||||||||||
|
|
|
|||||||||||||
| Calculation of Servicer Advance: | ||||||||||||||
| 69 | Available Funds, prior to Servicer Advances (Item 31) | 30,292,423.65 | ||||||||||||
| 70 | Less: Prior Advance Reimbursement (Item 36) | | ||||||||||||
| 71 | Less: Servicing Fees Paid (Item 44) | 683,106.90 | ||||||||||||
| 72 | Less: Interest Paid to Noteholders (Item 55) |
1,949,021.21 | ||||||||||||
| 73 | Less: Calculated Principal Distribution (Item 68) |
26,303,084.89 | ||||||||||||
|
|
|
|||||||||||||
| 74 | Equals: Remaining Available Funds before Servicer Advance |
|
1,357,210.65 | |||||||||||
| 75 | Monthly Loan Payments Due on Included Units but not received (N/A if Item 74 > 0) |
|
N/A | |||||||||||
|
|
|
|||||||||||||
| 76 | Servicer Advance (If Item 74 < 0, lesser of Item 74 and Item 75, else 0) |
|
| |||||||||||
|
|
|
|||||||||||||
| Calculation of Reserve Account Draw Amount: | ||||||||||||||
| 77 | Remaining Available Funds, before Reserve Account Draw (Item 74 plus Item 76) |
|
1,357,210.65 | |||||||||||
| 78 | Available Funds Shortfall Amount (If Item 77 < 0, Item 77, else 0) |
|
| |||||||||||
|
|
|
|||||||||||||
| 79 | Reserve Account Draw Amount (If Item 78 is > 0, Lesser of Reserve Acct Balance and Item 78) |
|
| |||||||||||
|
|
|
|||||||||||||
| 80 | Principal Distribution Amount (Item 68 - Available Funds Shortfall + Reserve Account Draw Amt) |
|
26,303,084.89 | |||||||||||
|
|
|
|||||||||||||
| Reconciliation of Servicer Advance: |
||||||||||||||
| 81 | Beginning Balance of Servicer Advance |
| ||||||||||||
| 82 | Less: Prior Advance Reimbursement |
| ||||||||||||
| 83 | Plus: Additional Servicer Advances for Current Period |
| ||||||||||||
|
|
|
|||||||||||||
| 84 | Ending Balance of Servicer Advance |
| ||||||||||||
|
|
|
|||||||||||||
| F. | RESERVE ACCOUNT | |||||||||||||
| Reserve Account Balances: |
||||||||||||||
| 85 | Specified Reserve Account Balance (Lesser of (a) $2,577,336.39, and (b) the aggregate note balance) |
|
2,577,336.39 | |||||||||||
| 86 | Initial Reserve Account Balance |
2,577,336.39 | ||||||||||||
| 87 | Beginning Reserve Account Balance |
2,577,336.39 | ||||||||||||
| 88 | Plus: Net Investment Income for the Collection Period |
4,858.24 | ||||||||||||
|
|
|
|||||||||||||
| 89 | Subtotal: Reserve Fund Available for Distribution |
2,582,194.63 | ||||||||||||
| 90 | Plus: Deposit of Excess Available Funds (Item 40) |
| ||||||||||||
| 91 | Less: Reserve Account Draw Amount (Item 79) |
| ||||||||||||
|
|
|
|||||||||||||
| 92 | Subtotal Reserve Account Balance |
2,582,194.63 | ||||||||||||
| 93 | Less: Reserve Account Excess Amount to Available Funds (If Item 92 > Item 85) |
|
4,858.24 | |||||||||||
|
|
|
|||||||||||||
| 94 | Equals: Ending Reserve Account Balance |
2,577,336.39 | ||||||||||||
|
|
|
|||||||||||||
| 95 | Change in Reserve Account Balance from Immediately Preceding Payment Date |
|
| |||||||||||
|
|
|
|||||||||||||
PAGE 3
| G. | POOL STATISTICS | |||||||||||||
| Collateral Pool Balance Data: | Initial | Prior Period | Current | |||||||||||
| 96 |
Net Pool Balance | 1,096,083,728 | 819,728,277 | 791,481,532 | ||||||||||
| 97 |
Number of Current Contracts | 50,798 | 43,713 | 42,796 | ||||||||||
| 98 |
Weighted Average Loan Rate | 3.77 | % | 3.76 | % | 3.76 | % | |||||||
| 99 |
Average Remaining Term | 54.5 | 47.5 | 46.7 | ||||||||||
| 100 |
Average Original Term | 64.5 | 65.1 | 65.1 | ||||||||||
| 101 |
Monthly Prepayment Rate | 1.38 | % | 1.16 | % | |||||||||
| Net Credit Loss and Repossession Activity: | Units | Outstanding Principal Balance |
||||||||||||
| 102 |
Aggregate Outstanding Principal Balance of Charged Off Receivables | 38 | 930,831.31 | |||||||||||
| 103 |
Liquidation Proceeds on Related Vehicles | 288,550.87 | ||||||||||||
| 104 |
Recoveries Received on Receivables Previously Charged Off | 247,942.00 | ||||||||||||
|
|
|
|
|
|||||||||||
| 105 |
Net Principal Losses for Current Collection Period | 38 | 394,338.44 | |||||||||||
|
|
|
|
|
|||||||||||
| 106 |
Beginning Net Principal Losses | 319 | 2,775,275.45 | |||||||||||
| 107 |
Net Principal Losses for Current Collection Period | 38 | 394,338.44 | |||||||||||
|
|
|
|
|
|||||||||||
| 108 |
Cumulative Net Principal Losses | 357 | 3,169,613.89 | |||||||||||
|
|
|
|
|
|||||||||||
| 109 |
Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,096,083,727.57) | 0.29 | % | |||||||||||
|
|
|
|||||||||||||
| Delinquencies Aging Profile - End of Period: | Percentage | Units | Outstanding Principal Balance |
|||||||||||
| 110 |
Current | 99.42 | % | 42,584 | 786,897,920.17 | |||||||||
| 111 |
31 - 60 Days Delinquent | 0.47 | % | 174 | 3,722,677.75 | |||||||||
| 112 |
61 - 90 Days Delinquent | 0.11 | % | 38 | 860,934.21 | |||||||||
| 113 |
91 - 120 Days Delinquent1 | 0.00 | % | | | |||||||||
|
|
|
|
|
|
|
|||||||||
| 114 |
Total | 100.00 | % | 42,796 | 791,481,532.13 | |||||||||
|
|
|
|
|
|
|
|||||||||
| H. | DELINQUENCY AND NET LOSS RATIOS | |||||||||||||
| 115 | Ratio of Net Principal Losses to the Pool balance as of Each Collection Period | Percentage | ||||||||||||
| 116 |
Current Period | 0.05 | % | |||||||||||
| 117 |
Prior Period | 0.04 | % | |||||||||||
| 118 |
Two Periods Prior | 0.02 | % | |||||||||||
| 119 |
Three Periods Prior | 0.06 | % | |||||||||||
|
|
|
|||||||||||||
| 120 |
Four Period Average (Current and Three Prior Collection Periods) | 0.04 | % | |||||||||||
|
|
|
|||||||||||||
| Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period |
Percentage | |||||||||||||
| 121 |
Current Period | 0.11 | % | |||||||||||
| 122 |
Prior Period | 0.10 | % | |||||||||||
| 123 |
Two Periods Prior | 0.13 | % | |||||||||||
| 124 |
Three Periods Prior | 0.10 | % | |||||||||||
|
|
|
|||||||||||||
| 125 |
Four Period Average (Current and Three Prior Collection Periods) | 0.11 | % | |||||||||||
|
|
|
|||||||||||||
| 126 |
Delinquncy Trigger | 4.48 | % | |||||||||||
| 127 |
Delinquency Percentage (61-Day Delinquent Receivables) | 0.11 | % | |||||||||||
| 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 | ||||||||||||||
| 1 | Any receivable as to which any payment is past due 90 or more days is a Defaulted Receivable and the outstanding principal balance is deemed to be zero. Therefore this item will equal zero in all reporting periods. |
VW CREDIT, INC., as Servicer