Exhibit 99.1

 

 

 

  

 

Independent Accountants’ Agreed-Upon Procedures Report

 

VW Credit, Inc. (the “Company”)

BofA Securities, Inc.

(together, the “Specified Parties”)

 

Re: Volkswagen Credit Auto Master Owner Trust, Auto Dealer Loan Backed Notes, Series 2026-1 – Data Files Procedures

 

We have performed the procedures described below on:

 

(i)the specified attributes in an electronic data file entitled “VMOT 2026-1 Selected Sample Accounts (25 records).xlsx” provided by the Company on May 13, 2026, containing information on 25 dealer floorplan accounts (the “Accounts”) as of April 30, 2026 (the “Accounts Data File”), and

 

(ii)the specified attributes in an electronic data file entitled “KPMG AUP Audit- VMOT 2026-1 Selected Sample Receivables (125 records).xlsx” provided by the Company on May 13, 2026, containing information on 125 dealer floorplan receivables (the “Receivables”) as of April 30, 2026 (the “Receivables Data File,” and together with the Accounts Data File, the “Data Files”).

 

We were informed the Receivables from the related Accounts are intended to be included as collateral in the offering of Volkswagen Credit Auto Master Owner Trust, Auto Dealer Loan Backed Notes, Series 2026-1. The Company is responsible for the specified attributes identified by the Company in the Data Files.

 

The Specified Parties have agreed to and acknowledged that the procedures performed are appropriate to meet the intended purpose of assisting the Specified Parties in evaluating the accuracy of the specified attributes in the Data Files. This report may not be suitable for any other purpose. No other parties have agreed to or acknowledged the appropriateness of these procedures for the intended purpose or any other purpose.

 

The procedures performed may not address all the items of interest to a user of this report and may not meet the needs of all users of this report and, as such, users are responsible for determining whether the procedures performed are appropriate for their purposes. We make no representation regarding the appropriateness of the procedures either for the intended purpose or for any other purpose.

 

Unless otherwise stated, the following definitions have been adopted in presenting our procedures and findings:

 

·The term “compared” means compared to the information shown and found it to be in agreement, unless otherwise stated. Such compared information was deemed to be in agreement if differences were within the reporting threshold.

 

·The term “recomputed” means recalculated and compared the result to the information shown and found it to be in agreement, unless otherwise stated. Such recomputed information was deemed to be in agreement if differences were within the reporting threshold.

 

·The term “reporting threshold” means that dollar amounts, percentages, and numbers of days were within $1.00, 0.1%, and 10 days, respectively.

 

·The term “Sample Selection File” means an electronic data file entitled “Sample List sent to KPMG.xlsx” provided by the Company on May 6, 2026, unique identifiers for 388 dealer floorplan accounts and 58,357 dealer floorplan receivables.

 

 

 

 

 

 

 

 

·The term “Asset Files” means the following information provided as electronic copies and/or images by the Company:

 

Contract: agreement between the Company and counterparty related to each Selected Account (defined below)

 

Monthly Dealer Invoice: a report for each Selected Account containing balance and payment information as of April 30, 2026

 

Dealer Profile Screenshots: screenshots from the Company’s Crowe Portfolio Analyzer system related to each Selected Account

 

Asset Management Screenshots: screenshots from the Company’s DataScan system related to each Selected Account or Selected Receivable (defined below)

 

VIN Decoder Screenshots: screenshots from the Company’s VIN management system related to each Selected Receivable

 

·The term “Dealer Risk Schedule” means a schedule entitled “Adjusted Risk Score Screeshots.xlsx” provided by the Company on May 18, 2026, which contained the Company’s internal risk rating for each of the Selected Accounts.

 

·The term “Dealer Group and Vehicle Make Mapping Schedule” means electronic mail correspondence provided by the Company on May 22, 2026, confirming (i) alternate dealer group names found in the Provided Information (defined below) which may be considered equivalent to corresponding Dealer Group information contained in the Data Files, and (ii) alternate vehicle make names found in the VIN Decoder Screenshots which may be considered equivalent to corresponding VEHICLEMAKE information contained in the Data Files.

 

·The term “Model Mapping Schedule” means an electronic data file entitled “Vehicle Short Model Mapping.xlsx” provided by the Company on May 22, 2026, and electronic mail correspondence provided by the Company on May 26, 2026, containing alternate model names found in the VIN Decoder Screenshots which may be considered equivalent to corresponding VEHICLESHORTMODEL information contained in the Data Files.

 

·The term “Source Documents” means the following information provided by the Company:

 

Asset Files

 

Dealer Risk Schedule

 

Dealer Group and Vehicle Make Mapping Schedule

 

Model Mapping Schedule

 

The Source Documents were represented by the Company to be either electronic copies of the original Source Documents, and/or electronic representations of the records contained within the Company’s systems. We make no representation regarding the validity, enforceability, authenticity, or accuracy of the information in the documents, or the documents themselves, or the execution of the Contract by the borrower.

 

·The term “Instructions” means the instructions provided by the Company pertaining to a procedure, attribute, or methodology, as described in Exhibit A.

 

·The term “Provided Information” means the Sample Selection File, Source Documents and Instructions.

 

2

 

 

 

 

The procedures we were instructed by the Company to perform and the associated findings are as follows:

 

A.We randomly selected a sample of 25 dealer floorplan accounts from the Sample Selection File using a random sampling tool (the “Selected Accounts”). A listing of the Selected Accounts is attached hereto as Exhibit B. For purposes of this procedure, the Company did not inform us of the basis they used to determine the number of Accounts we were instructed to randomly select from the Sample Selection File.

 

B.For each Selected Account, we compared or recomputed the specified attributes in the Account Data File, listed in the Attribute column of the table below, to or using the corresponding information included in the Source Documents, listed in the Provided Information column of the table below, utilizing the Instructions, as applicable. The Specified Parties indicated that the absence of any of the information in the Source Documents or the inability to agree the indicated information from the Account Data File to the Source Documents for each of the attributes identified, utilizing the Instructions as applicable, constituted an exception. The Source Documents are listed in the order of priority.

 

Attribute Provided Information
Dealer Group Contract, Dealer Invoice, Dealer Profile Screenshots, Dealer Group and Vehicle Make Mapping Schedule
Dealer State Contract, Dealer Invoice, Dealer Profile Screenshots
New Floor Plan Principal Balance Dealer Invoice, Asset Management Screenshots
Used Floorplan Principal Balance Dealer Invoice, Asset Management Screenshots
CMA Balance Dealer Invoice, Asset Management Screenshots
Net Balance Dealer Invoice, Asset Management Screenshots, Instructions
New Rate Dealer Invoice, Asset Management Screenshots
Used Rate Dealer Invoice, Asset Management Screenshots, Instructions
Index Dealer Invoice, Asset Management Screenshots
Total Interest Due Dealer Invoice, Asset Management Screenshots
Current Principal Balance Dealer Invoice, Asset Management Screenshots
Credit Limit Dealer Risk Schedule, Asset Management Screenshots
Dealer Risk Rating Dealer Risk Schedule, Asset Management Screenshots

 

We found such information to be in agreement except as listed in Exhibit C.

 

C.We randomly selected a sample of 125 dealer floorplan receivables from the Sample Selection File using a random sampling tool (the “Selected Receivables”). A listing of the Selected Receivables is attached hereto as Exhibit B. For purposes of this procedure, the Company did not inform us of the basis they used to determine the number of Receivables we were instructed to randomly select from the Sample Selection File.

 

D.For each Selected Receivable, we compared or recomputed the specified attributes in the Receivables Data File, listed in the Attribute column of the table below, to or using the corresponding information included in the Source Documents, listed in the Provided Information column of the table below, utilizing the Instructions, as applicable. The Specified Parties indicated that the absence of any of the information in the Source Documents or the inability to agree the indicated information from the Receivables Data File to the Source Documents for each of the attributes identified, utilizing the Instructions as applicable, constituted an exception. The Source Documents are listed in the order of priority.

 

3

 

 

 

 

Attribute Provided Information
Receivable Number Asset Management Screenshots
Vehicle Identification Number Asset Management Screenshots
Initial Funding Amount Asset Management Screenshots
VEHICLEYR VIN Decoder Screenshots
VEHICLEMAKE VIN Decoder Screenshots, Dealer Group and Vehicle Make Mapping Schedule
VEHICLESHORTMODEL VIN Decoder Screenshots, Model Mapping Schedule, Instructions
NEWUSEDIND Asset Management Screenshots, Instructions
Days in Inventory Asset Management Screenshots, Instructions
Effective Date of Dealer Inventory Asset Management Screenshots, Dealer Invoice
Vehicle Age Dealer Invoice, Asset Management Screenshots, Instructions

 

We found such information to be in agreement without exception.

 

We were engaged by the Company to perform this agreed-upon procedures engagement. We conducted our engagement in accordance with attestation standards established by the American Institute of Certified Public Accountants, which involves us performing the specific procedures agreed to and acknowledged above and reporting on findings based on performing those procedures. We were not engaged to, and did not, conduct an examination or review, the objective of which would be the expression of an opinion or conclusion, respectively, on the specified attributes in the Data Files. Accordingly, we do not express such an opinion or conclusion. Had we performed additional procedures, other matters might have come to our attention that would have been reported.

 

We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements related to our agreed-upon procedures engagement.

 

The procedures performed were applied based on the information included in the Data Files and Provided Information, without verification or evaluation of such information by us; therefore, we express no opinion or any other form of assurance regarding (i) the reasonableness of the information provided to us by the Company, (ii) existence of the Receivables, (iii) the reliability or accuracy of the Provided Information which was used in our procedures, or (iv) matters of legal interpretation.

 

The procedures performed were not intended to address, nor did they address: (i) the conformity of the origination of the Accounts or Receivables to stated underwriting or credit extension guidelines, standards, criteria or other requirements, (ii) the value of collateral securing any such Accounts or Receivables being securitized, (iii) the compliance of the originator of the Accounts or Receivables with federal, state, and local laws and regulations, or (iv) any other factor or characteristic of the Accounts or Receivables that would be material to the likelihood that the issuer of the asset-backed notes will pay interest and principal in accordance with applicable terms and conditions. The procedures performed were not intended to satisfy any criteria for due diligence published by the nationally recognized statistical rating organizations (“NRSROs”).

 

4

 

 

 

 

The terms of our engagement are such that we have no responsibility to update this report because of events and circumstances that may subsequently occur.

 

This report is intended solely for the information and use of the Specified Parties. It is not intended to be and should not be used by any other person or entity, including investors or the NRSROs, who are not identified in the report as the Specified Parties but may have access to this report as required by law or regulation.

 

/s/ KPMG LLP

 

Irvine, California

May 27, 2026

 

5

 

 

Exhibit A – Instructions

 

Number Attribute Instructions
1. Net Balance

For Accounts where CMA Balance is greater than New Floor Plan Principal Balance recompute as:

 

a.       New Floor Plan Principal Balance

 

  plus

 

b.       Used Floorplan Principal Balance

 

  minus

 

c.       New Floor Plan Principal Balance times 70%

Otherwise, recompute as:

a.       New Floor Plan Principal Balance

 

  plus

 

b.       Used Floorplan Principal Balance

 

  minus

 

c.       CMA Balance

2. Used Rate Do not perform this procedure for Accounts for which the Used Floorplan Principal Balance is $0.  
3. VEHICLESHORTMODEL Compare the Data Files value to the Provided Information value excluding trim or engine type.
4. NEWUSEDIND Consider Receivables for which the terms “Brasshat” or “Used” are observed in the Asset Management Screenshots to be “Used” and all other Receivables “New.”
5. Days in Inventory

Recompute as

a.        the number of days between April 30, 2026 and Effective Date of Dealer Inventory

 

 plus

 

b.        one (1) day

6. Vehicle Age

Recompute as

a.       the number of days between April 30, 2026 and Effective Date of Dealer Inventory

 

 divided

 

b.       360

A-1

Exhibit B – The Selected Accounts

Selected
Account
ID
Account
ID1
Selected
Account
ID
Account
ID1
Selected
Account
ID
Account
ID1
Selected
Account
ID
Account
ID1
1 2026108046 7 2026103939 13 2026102310 19 2026104198
2 2026106067 8 2026108387 14 2026105838 20 2026101769
3 2026103396 9 2026102349 15 2026108345 21 2026103901
4 2026108788 10 2026104575 16 2026114509 22 2026104545
5 2026103478 11 2026103402 17 2026106080 23 2026100515
6 2026106523 12 2026107149 18 2026102616 24 2026121405
- - - - - - 25 2026106125

1 The Company has assigned a unique ten-digit account ID to each dealer floorplan account in the Data Files. The Company’s ID referred to in this Exhibit are not the actual ID.

B-1

Exhibit B – The Selected Receivables

Selected
Receivable
ID
Receivable
ID2

Selected
Receivable
ID

Receivable
ID2
Selected
Receivable
ID
Receivable
ID2
Selected
Receivable
ID
  Receivable
ID2
1 2026140796 32 2026116327 63 2026165532 94 2026119822
2 2026116716 33 2026156343 64 2026145564 95 2026125075
3 2026119385 34 2026163585 65 2026185334 96 2026119558
4 2026177180 35 2026150696 66 2026170918 97 2026123401
5 2026133217 36 2026139011 67 2026123364 98 2026112479
6 2026170367 37 2026150410 68 2026137901 99 2026157796
7 2026123399 38 2026164219 69 2026140250 100 2026135222
8 2026117111 39 2026146425 70 2026135479 101 2026130372
9 2026170345 40 2026104229 71 2026124436 102 2026107179
10 2026156292 41 2026134401 72 2026189883 103 2026148548
11 2026117814 42 2026147723 73 2026186384 104 2026110291
12 2026189467 43 2026143071 74 2026115147 105 2026138092
13 2026168375 44 2026125125 75 2026144693 106 2026116794
14 2026144176 45 2026106003 76 2026188959 107 2026133004
15 2026151001 46 2026107022 77 2026129684 108 2026127948
16 2026114636 47 2026118805 78 2026136978 109 2026186591
17 2026112467 48 2026114697 79 2026159395 110 2026118990
18 2026123854 49 2026125000 80 2026103717 111 2026136107
19 2026141592 50 2026116552 81 2026112574 112 2026177730
20 2026161301 51 2026144386 82 2026168581 113 2026178698
21 2026104542 52 2026106935 83 2026108596 114 2026121426
22 2026109107 53 2026144729 84 2026150630 115 2026124159
23 2026182656 54 2026108332 85 2026164521 116 2026139526
24 2026105177 55 2026110125 86 2026127486 117 2026118039
25 2026157882 56 2026152845 87 2026154189 118 2026127824
26 2026150654 57 2026173058 88 2026112678 119 2026127117
27 2026103217 58 2026195911 89 2026119676 120 2026137615
28 2026119259 59 2026165461 90 2026117860 121 2026111699
29 2026134160 60 2026134099 91 2026179007 122 2026149509
30 2026171312 61 2026139192 92 2026147139 123 2026149512
31 2026170112 62 2026125390 93 2026162214 124 2026157917
125 2026146604

2 The Company has assigned a unique ten-digit account ID to each dealer floorplan receivable in the Data Files. The Company’s ID referred to in this Exhibit are not the actual ID.

B-2

Exhibit C – Exception

Selected
Account

ID
Company
Account
Number
Attribute Per
Accounts
Data File
Per
Provided
Information
25 2026106125 Used Margin 2.82% 2.32%

C-1