Exhibit 99.1

 

Volkswagen Auto Lease Trust 2025-A          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 05-29-26         PAGE 1

 

A.  DATES  Begin  End  # days 
1  Determination Date       6/17/2026     
2  Payment Date       6/22/2026     
3  Collection Period  5/1/2026    5/29/2026   29 
4  Monthly Interest Period- Actual  5/20/2026    6/21/2026   33 
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    210,000,401.33    -    13,282,583.21    196,717,818.11    0.7219002 
8  Class A-2-B Notes   241,250,000.00    185,917,786.50    -    11,759,351.19    174,158,435.30    0.7219002 
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   $934,668,187.82   $-   $25,041,934.41   $909,626,253.42      
12  Overcollateralization   207,725,969.47    251,457,729.73              251,457,729.73      
13  Total Securitization Value  $1,457,725,969.47   $1,186,125,917.55             $1,161,083,983.15      
                                  
14  NPV Lease Payments Receivable   654,205,972.38    362,445,738.75              339,550,107.10      
15  NPV Base Residual   803,519,997.09    823,680,178.80              821,533,876.05      
16  Number of Leases   46,304    43,013              42,551      
                                  
                     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    775,251.48    2.8449596    14,057,834.69    51.5883842 
19  Class A-2-B Notes   4.02513%   3.62513%   685,981.32    2.8434459    12,445,332.51    51.5868705 
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             3,485,920.30         28,527,854.71      

 

C.  COLLECTIONS AND AVAILABLE FUNDS                              
22  Lease Payments Received                            23,345,129.44 
23  Pull Ahead Waived Payments                            - 
24  Sales Proceeds - Early Terminations                            10,963,972.90 
25  Sales Proceeds - Scheduled Terminations                            1,304,400.59 
26  Security Deposits for Terminated Accounts                            - 
27  Excess Wear and Tear Received                            7,194.95 
28  Excess Mileage Charges Received                            31,672.61 
29  Proceeds Received on Defaulted Leases and Other Recoveries                            561,063.67 
30  Subtotal: Total Collections                            36,213,434.16 
31  Repurchase Payments                            - 
32  Postmaturity Term Extension                            - 
33  Investment Earnings on Collection Account                            139,518.20 
34  Total Available Funds, prior to Servicer Advances                            36,352,952.36 
35  Servicer Advance                            - 
36  Total Available Funds                            36,352,952.36 
37  Reserve Account Draw                            - 
38  Available for Distribution                            36,352,952.36 
                                  
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                            988,438.26 
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                            3,485,920.30 
50  First Priority Principal Distribution Amount                            - 
51  Amount Paid to Reserve Account to Reach Specified Balance                            - 
52  Subtotal: Remaining Available Funds                       31,876,093.79      
53  Regular Principal Distribution Amount                       25,041,934.41      
54  Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53)                            25,041,934.41 
55  Amounts paid to indenture, owner, and origination trustee and asset representations reviewer                            - 
56  Remaining Available Funds                            6,834,159.39 

 

 

 

 

Volkswagen Auto Lease Trust 2025-A          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 05-29-26         PAGE 2

 

E.  CALCULATIONS                              
57  Calculation of First Priority Principal Distribution Amount:                              
58  Outstanding Principal Amount of the Notes (Beg. Of Collection Period)                            934,668,187.82 
59  Less: Aggregate Securitization Value (End of Collection Period)                            (1,161,083,983.15)
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)                            934,668,187.82 
63  Less: Targeted Note Balance                            (909,626,253.42)
64  Less: First Priority Principal Distribution Amount                            - 
65  Regular Principal Distribution Amount                            25,041,934.41 
                                  
66  Calculation of Targeted Note Balance:                              
67  Aggregate Securitization Value (End of Collection Period)                            1,161,083,983.15 
68  Less: Targeted Overcollateralization Amount (17.25% of Initial Securitization Value)                            (251,457,729.73)
69  Targeted Note Balance                            909,626,253.42 
                                  
70  Calculation of Servicer Advance:                              
71  Available Funds, prior to Servicer Advances (Item 34)                            36,352,952.36 
72  Less: Payment Date Advance Reimbursement (Item 84)                            - 
73  Less: Servicing Fees Paid (Items 41, 42 and 43)                            988,438.26 
74  Less: Administration Fees Paid (Items 45, 46 and 47)                            2,500.00 
75  Less: Interest Paid to Noteholders  (Item 49)                            3,485,920.30 
76  Less: 1st Priority Principal Distribution (Item 60)                            - 
                                  
77  Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)                            31,876,093.79 
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)                            31,876,093.79 
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                            10,929.45 
92  Subtotal:  Reserve Fund Available for Distribution                            3,655,244.37 
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                            3,655,244.37 
96  Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88)                            10,929.45 
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                       51    1,202,695.54 
101  Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units                            (1,335,880.62)
102  Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units                            21,406.45 
103  Less: Excess Wear and Tear Received                            (7,194.95)
104  Less: Excess Mileage Received                            (31,672.61)
105  Current Period Net Residual Losses/(Gains)                       51    (150,646.19)
106  Cumulative Net Residual Losses:                              
107  Beginning Cumulative Net Residual Losses                       175    (477,376.39)
108  Current Period Net Residual Losses (Item 105)                       51    (150,646.19)
109  Ending Cumulative Net Residual Losses                       226    (628,022.58)
110  Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value                            -0.04%

 

 

 

 

Volkswagen Auto Lease Trust 2025-A          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 05-29-26         PAGE 3

 

G.  POOL STATISTICS                     
111  Collateral Pool Balance Data              Initial    Current 
112  Aggregate Securitization Value              1,457,725,969.47    1,161,083,983.15 
113  Aggregate Base Residual Value              1,012,350,056.23    931,827,555.41 
114  Number of Current Contracts              46,304    42,551 
115  Weighted Average Lease Rate              4.79%   4.74%
116  Average Remaining Term              26.5    13.9 
117  Average Original Term              36.8    36.7 
118  Proportion of Base Prepayment Assumption Realized                   88.07%
119  Actual Monthly Prepayment Speed                   0.69%
120  Turn-in Ratio on Scheduled Terminations                   84.31%
                         
        Sales Proceeds    Units    Book Amount    Securitization Value 
121  Pool Balance - Beginning of Period         43,013    1,418,521,375.96    1,186,125,917.55 
122  Depreciation/Payments              (18,868,284.91)   (13,524,417.56)
123  Gross Credit Losses         (31)   (890,328.02)   (808,880.76)
124  Early Terminations - Purchased by Customer         (46)   (1,487,786.33)   (1,232,769.01)
125  Early Terminations - Sold at Auction         (7)   (220,212.29)   (183,128.25)
126  Early Terminations - Purchased by Dealer         (327)   (9,609,090.03)   (8,090,043.29)
127  Early Terminations - Lease Pull Aheads         -    -    - 
128  Scheduled Terminations - Purchased by Customer    146,811    (8)   (188,245.14)   (164,987.96)
129  Scheduled Terminations - Sold at Auction    30,707    (1)   (35,668.80)   (30,170.00)
130  Scheduled Terminations - Purchased by Dealer    1,147,080    (42)   (1,202,407.88)   (1,007,537.58)
131  Pool Balance - End of Period         42,551    1,386,019,352.56    1,161,083,983.15 
                         
132  Delinquencies Aging Profile - End of Period         Units    Securitization Value    Percentage 
133  Current         42,299    1,153,735,362.60    99.37%
134  30 - 59 Days Delinquent         160    4,608,796.27    0.40%
135  60 - 89 Days Delinquent         48    1,442,900.78    0.12%
136  90+ Days Delinquent         44    1,296,923.50    0.11%
137  Total         42,551    1,161,083,983.15    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              31    808,880.76 
143  Aggregate Liquidation Proceeds on charged-off units                   (341,562.62)
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                   (219,501.05)
147  Current Period Aggregate Net Credit Losses/(Gains)              31    247,817.09 
                         
148  Cumulative Net Credit Losses:                     
149  Beginning Cumulative Net Credit Losses              195    3,095,017.24 
150  Current Period Net Credit Losses (Item 147)              31    247,817.09 
151  Ending Cumulative Net Credit Losses              226    3,342,834.33 
152  Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value          0.23%
                         
153  Aging of Scheduled Maturies Not Sold                   Units 
154  0 - 60 Days since Contract Maturity                   18 
155  61 - 120 Days since Contract Maturity                   2 
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