Exhibit 99.1
| Volkswagen Auto Lease Trust 2025-A | |||||
| MONTHLY SERVICER CERTIFICATE | |||||
| For the collection period ended 02-27-26 | PAGE 1 |
| A. | DATES | Begin | End | # days | |||||||
| 1 | Determination Date | 3/18/2026 | |||||||||
| 2 | Payment Date | 3/20/2026 | |||||||||
| 3 | Collection Period | 1/31/2026 | 2/27/2026 | 28 | |||||||
| 4 | Monthly Interest Period- Actual | 2/20/2026 | 3/19/2026 | 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 | 197,500,000.00 | - | - | - | - | - | |||||||||||||||||||
| 7 | Class A-2-A Notes | 272,500,000.00 | 251,443,800.72 | - | 11,903,545.39 | 239,540,255.33 | 0.8790468 | |||||||||||||||||||
| 8 | Class A-2-B Notes | 241,250,000.00 | 222,608,502.47 | - | 10,538,459.91 | 212,070,042.56 | 0.8790468 | |||||||||||||||||||
| 9 | Class A-3 Notes | 451,250,000.00 | 451,250,000.00 | - | - | 451,250,000.00 | 1.0000000 | |||||||||||||||||||
| 10 | Class A-4 Notes | 87,500,000.00 | 87,500,000.00 | - | - | 87,500,000.00 | 1.0000000 | |||||||||||||||||||
| 11 | Equals: Total Securities | $ | 1,250,000,000.00 | $ | 1,012,802,303.20 | $ | - | $ | 22,442,005.31 | $ | 990,360,297.89 | |||||||||||||||
| 12 | Overcollateralization | 207,725,969.47 | 251,457,729.73 | 251,457,729.73 | ||||||||||||||||||||||
| 13 | Total Securitization Value | $ | 1,457,725,969.47 | $ | 1,264,260,032.93 | $ | 1,241,818,027.62 | |||||||||||||||||||
| 14 | NPV Lease Payments Receivable | 654,205,972.38 | 436,767,481.29 | 414,336,053.97 | ||||||||||||||||||||||
| 15 | NPV Base Residual | 803,519,997.09 | 827,492,551.64 | 827,481,973.65 | ||||||||||||||||||||||
| 16 | Number of Leases | 46,304 | 44,286 | 43,932 | ||||||||||||||||||||||
| Per $1000 | Principal& Interest | Per $1000 | ||||||||||||||||||||||||
| Coupon Rate | SOFR Rate | Interest Pmt Due | Face Amount | Payment Due | Face Amount | |||||||||||||||||||||
| 17 | Class A-1 Notes | 4.46900 | % | N/A | - | - | - | - | ||||||||||||||||||
| 18 | Class A-2-A Notes | 4.43000 | % | N/A | 928,246.70 | 3.4064099 | 12,831,792.09 | 47.0891453 | ||||||||||||||||||
| 19 | Class A-2-B Notes | 4.06154 | % | 3.66154 | % | 703,214.82 | 2.9148801 | 11,241,674.73 | 46.5976155 | |||||||||||||||||
| 20 | Class A-3 Notes | 4.50000 | % | N/A | 1,692,187.50 | 3.7500000 | 1,692,187.50 | 3.7500000 | ||||||||||||||||||
| 21 | Class A-4 Notes | 4.56000 | % | N/A | 332,500.00 | 3.8000000 | 332,500.00 | 3.8000000 | ||||||||||||||||||
| Equals: Total Securities | 3,656,149.02 | 26,098,154.32 | ||||||||||||||||||||||||
| C. | COLLECTIONS AND AVAILABLE FUNDS | |||||||||
| 22 | Lease Payments Received | 22,899,187.65 | ||||||||
| 23 | Pull Ahead Waived Payments | 6,548.52 | ||||||||
| 24 | Sales Proceeds - Early Terminations | 9,107,780.58 | ||||||||
| 25 | Sales Proceeds - Scheduled Terminations | 472,667.76 | ||||||||
| 26 | Security Deposits for Terminated Accounts | 5,850.00 | ||||||||
| 27 | Excess Wear and Tear Received | 2,713.20 | ||||||||
| 28 | Excess Mileage Charges Received | 10,035.28 | ||||||||
| 29 | Proceeds Received on Defaulted Leases and Other Recoveries | 556,101.60 | ||||||||
| 30 | Subtotal: Total Collections | 33,060,884.59 | ||||||||
| 31 | Repurchase Payments | - | ||||||||
| 32 | Postmaturity Term Extension | - | ||||||||
| 33 | Investment Earnings on Collection Account | 120,491.50 | ||||||||
| 34 | Total Available Funds, prior to Servicer Advances | 33,181,376.09 | ||||||||
| 35 | Servicer Advance | - | ||||||||
| 36 | Total Available Funds | 33,181,376.09 | ||||||||
| 37 | Reserve Account Draw | - | ||||||||
| 38 | Available for Distribution | 33,181,376.09 | ||||||||
| 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 | 1,053,550.03 | ||||||||
| 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 | 3,656,149.02 | ||||||||
| 50 | First Priority Principal Distribution Amount | - | ||||||||
| 51 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||||||
| 52 | Subtotal: Remaining Available Funds | 28,469,177.05 | ||||||||
| 53 | Regular Principal Distribution Amount | 22,442,005.31 | ||||||||
| 54 | Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) | 22,442,005.31 | ||||||||
| 55 | Amounts paid to indenture, owner, and origination trustee and asset representations reviewer | - | ||||||||
| 56 | Remaining Available Funds | 6,027,171.74 | ||||||||
| Volkswagen Auto Lease Trust 2025-A | |||||
| MONTHLY SERVICER CERTIFICATE | |||||
| For the collection period ended 01-30-26 | PAGE 2 |
| E. | CALCULATIONS | |||||||||
| 57 | Calculation of First Priority Principal Distribution Amount: | |||||||||
| 58 | Outstanding Principal Amount of the Notes (Beg. Of Collection Period) | 1,012,802,303.20 | ||||||||
| 59 | Less: Aggregate Securitization Value (End of Collection Period) | (1,241,818,027.62 | ) | |||||||
| 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) | 1,012,802,303.20 | ||||||||
| 63 | Less: Targeted Note Balance | (990,360,297.89 | ) | |||||||
| 64 | Less: First Priority Principal Distribution Amount | - | ||||||||
| 65 | Regular Principal Distribution Amount | 22,442,005.31 | ||||||||
| 66 | Calculation of Targeted Note Balance: | |||||||||
| 67 | Aggregate Securitization Value (End of Collection Period) | 1,241,818,027.62 | ||||||||
| 68 | Less: Targeted Overcollateralization Amount (17.25% of Initial Securitization Value) | (251,457,729.73 | ) | |||||||
| 69 | Targeted Note Balance | 990,360,297.89 | ||||||||
| 70 | Calculation of Servicer Advance: | |||||||||
| 71 | Available Funds, prior to Servicer Advances (Item 34) | 33,181,376.09 | ||||||||
| 72 | Less: Payment Date Advance Reimbursement (Item 84) | - | ||||||||
| 73 | Less: Servicing Fees Paid (Items 41, 42 and 43) | 1,053,550.03 | ||||||||
| 74 | Less: Administration Fees Paid (Items 45, 46 and 47) | 2,500.00 | ||||||||
| 75 | Less: Interest Paid to Noteholders (Item 49) | 3,656,149.02 | ||||||||
| 76 | Less: 1st Priority Principal Distribution (Item 60) | - | ||||||||
| 77 | Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) | 28,469,177.05 | ||||||||
| 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) | 28,469,177.05 | ||||||||
| 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 | 3,644,314.92 | ||||||||
| 89 | Initial Reserve Account Balance | 3,644,314.92 | ||||||||
| 90 | Beginning Reserve Account Balance | 3,644,314.92 | ||||||||
| 91 | Plus: Net Investment Income for the Collection Period | 10,069.23 | ||||||||
| 92 | Subtotal: Reserve Fund Available for Distribution | 3,654,384.15 | ||||||||
| 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 | 3,654,384.15 | ||||||||
| 96 | Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) | 10,069.23 | ||||||||
| 97 | Equals: Ending Reserve Account Balance | 3,644,314.92 | ||||||||
| 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 | 26 | 409,661.45 | |||||||
| 101 | Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units | (474,864.80 | ) | |||||||
| 102 | Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units | - | ||||||||
| 103 | Less: Excess Wear and Tear Received | (2,713.20 | ) | |||||||
| 104 | Less: Excess Mileage Received | (10,035.28 | ) | |||||||
| 105 | Current Period Net Residual Losses/(Gains) | 26 | (77,951.83 | ) | ||||||
| 106 | Cumulative Net Residual Losses: | |||||||||
| 107 | Beginning Cumulative Net Residual Losses | 29 | (117,036.90 | ) | ||||||
| 108 | Current Period Net Residual Losses (Item 105) | 26 | (77,951.83 | ) | ||||||
| 109 | Ending Cumulative Net Residual Losses | 55 | (194,988.73 | ) | ||||||
| 110 | Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value | -0.01 | % | |||||||
| Volkswagen Auto Lease Trust 2025-A | |||||
| MONTHLY SERVICER CERTIFICATE | |||||
| For the collection period ended 01-30-26 | PAGE 3 |
| G. | POOL STATISTICS | |||||||||||||||||
| 111 | Collateral Pool Balance Data | Initial | Current | |||||||||||||||
| 112 | Aggregate Securitization Value | 1,457,725,969.47 | 1,241,818,027.62 | |||||||||||||||
| 113 | Aggregate Base Residual Value | 1,012,350,056.23 | 960,827,517.44 | |||||||||||||||
| 114 | Number of Current Contracts | 46,304 | 43,932 | |||||||||||||||
| 115 | Weighted Average Lease Rate | 4.79 | % | 4.76 | % | |||||||||||||
| 116 | Average Remaining Term | 26.5 | 16.8 | |||||||||||||||
| 117 | Average Original Term | 36.8 | 36.7 | |||||||||||||||
| 118 | Proportion of Base Prepayment Assumption Realized | 85.12 | % | |||||||||||||||
| 119 | Actual Monthly Prepayment Speed | 0.57 | % | |||||||||||||||
| 120 | Turn-in Ratio on Scheduled Terminations | 96.15 | % | |||||||||||||||
| Sales Proceeds | Units | Book Amount | Securitization Value | |||||||||||||||
| 121 | Pool Balance - Beginning of Period | 44,286 | 1,515,410,581.29 | 1,264,260,032.93 | ||||||||||||||
| 122 | Depreciation/Payments | (19,494,942.09 | ) | (12,676,496.13 | ) | |||||||||||||
| 123 | Gross Credit Losses | (39 | ) | (1,441,611.94 | ) | (1,325,184.34 | ) | |||||||||||
| 124 | Early Terminations - Purchased by Customer | (66 | ) | (2,404,738.12 | ) | (2,001,304.83 | ) | |||||||||||
| 125 | Early Terminations - Sold at Auction | (9 | ) | (284,382.87 | ) | (246,938.42 | ) | |||||||||||
| 126 | Early Terminations - Purchased by Dealer | (211 | ) | (6,724,470.30 | ) | (5,702,820.55 | ) | |||||||||||
| 127 | Early Terminations - Lease Pull Aheads | (3 | ) | (94,588.97 | ) | (79,599.59 | ) | |||||||||||
| 128 | Scheduled Terminations - Purchased by Customer | 10,413 | (1 | ) | (10,413.18 | ) | (7,952.73 | ) | ||||||||||
| 129 | Scheduled Terminations - Sold at Auction | 52,887 | (2 | ) | (63,554.65 | ) | (43,996.57 | ) | ||||||||||
| 130 | Scheduled Terminations - Purchased by Dealer | 409,367 | (23 | ) | (417,972.53 | ) | (357,712.15 | ) | ||||||||||
| 131 | Pool Balance - End of Period | 43,932 | 1,484,473,906.64 | 1,241,818,027.62 | ||||||||||||||
| 132 | Delinquencies Aging Profile - End of Period | Units | Securitization Value | Percentage | ||||||||||||||
| 133 | Current | 43,687 | 1,234,331,449.38 | 99.40 | % | |||||||||||||
| 134 | 30 - 59 Days Delinquent | 149 | 4,517,771.43 | 0.36 | % | |||||||||||||
| 135 | 60 - 89 Days Delinquent | 59 | 1,845,860.36 | 0.15 | % | |||||||||||||
| 136 | 90+ Days Delinquent | 37 | 1,122,946.45 | 0.09 | % | |||||||||||||
| 137 | Total | 43,932 | 1,241,818,027.62 | 100.00 | % | |||||||||||||
| 138 | Delinquency Trigger | 4.90 | % | |||||||||||||||
| 139 | Delinquency Percentage (60 - Day Delinquent Receivables) | 0.24 | % | |||||||||||||||
| 140 | Delinquency Trigger occurred in this collection Period? | No | ||||||||||||||||
| 141 | Credit Losses: | Units | Amounts | |||||||||||||||
| 142 | Aggregate Securitization Value on charged-off units | 39 | 1,325,184.34 | |||||||||||||||
| 143 | Aggregate Liquidation Proceeds on charged-off units | (393,749.10 | ) | |||||||||||||||
| 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 | (162,352.50 | ) | |||||||||||||||
| 147 | Current Period Aggregate Net Credit Losses/(Gains) | 39 | 769,082.74 | |||||||||||||||
| 148 | Cumulative Net Credit Losses: | |||||||||||||||||
| 149 | Beginning Cumulative Net Credit Losses | 100 | 1,760,190.79 | |||||||||||||||
| 150 | Current Period Net Credit Losses (Item 147) | 39 | 769,082.74 | |||||||||||||||
| 151 | Ending Cumulative Net Credit Losses | 139 | 2,529,273.53 | |||||||||||||||
| 152 | Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.17 | % | |||||||||||||||
| 153 | Aging of Scheduled Maturies Not Sold | Units | ||||||||||||||||
| 154 | 0- 60 Days since Contract Maturity | 14 | ||||||||||||||||
| 155 | 61 - 120 Days since Contract Maturity | - | ||||||||||||||||
| 156 | 121+ Days since Contract Maturity | - | ||||||||||||||||
| 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 |
VW CREDIT, INC., as Servicer