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