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 | ||||||||||||||||||