Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2025-2      
MONTHLY SERVICER CERTIFICATE      
For the collection period ended 5-29-2026     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/360  5/20/2026    6/21/2026    33  
5  Monthly Interest - 30/360            30  
6  SOFR Adjustment Date       5/18/2026       

 

B.  SUMMARY                        
          Initial Balance   Beginning Balance   Principal Payment   Ending Balance   Note Factor 
7  Class A-1 Notes        205,600,000.00    -    -    -    - 
8  Class A-2-A Notes        230,870,000.00    225,208,277.72    18,374,212.29    206,834,065.43    0.8958897 
9  Class A-2-B Notes        129,665,000.00    126,485,170.58    10,319,626.79    116,165,543.79    0.8958897 
10  Class A-3 Notes        360,535,000.00    360,535,000.00    -    360,535,000.00    1.0000000 
11  Class A-4 Notes        73,330,000.00    73,330,000.00    -    73,330,000.00    1.0000000 
12  Total Securities       $1,000,000,000.00   $785,558,448.30   $28,693,839.08   $756,864,609.22      
                                  
13  Overcollateralization        41,674,150.83    49,479,522.16         49,479,522.16      
14  Adjusted Pool Balance       $1,041,674,150.83   $835,037,970.46   $28,693,839.08   $806,344,131.38      
15  YSOC        99,644,882.93    76,499,821.17         73,417,721.94      
16  Net Pool Balance       $1,141,319,033.76   $911,537,791.63   $28,693,839.08   $879,761,853.32      
                                  
                      Per $1000    Principal& Interest    Per $1000 
       Coupon Rate    SOFR Rate    Interest Pmt Due    Face Amount    Payment Due    Face Amount 
17  Class A-1 Notes   4.03000%   N/A    -    -    -    - 
18  Class A-2-A Notes   4.00000%   N/A    750,694.26    3.2515886    19,124,906.55    82.8384223 
19  Class A-2-B Notes   3.99513%   3.62513%   463,214.31    3.5723928    10,782,841.10    83.1592265 
20  Class A-3 Notes   3.92000%   N/A    1,177,747.67    3.2666667    1,177,747.67    3.2666667 
21  Class A-4 Notes   4.05000%   N/A    247,488.75    3.3750000    247,488.75    3.3750000 
22  Total Securities             2,639,144.99         31,332,984.07      

 

C.  COLLECTIONS AND AVAILABLE FUNDS         
23  Scheduled Principal Payments Received         18,301,256.60 
24  Scheduled Interest Payments Received         3,592,060.72 
25  Prepayments of Principal Received         11,318,416.61 
26  Liquidation Proceeds         242,704.61 
27  Recoveries Received         707,040.68 
28  Other Payments Received to Reduce Principal           
29  Subtotal: Total Collections         34,161,479.22 
30  Repurchased Receivables         - 
31  Reserve Account Excess Amount (Item 95)         7,756.59 
32  Total Available Funds, prior to Servicer Advances         34,169,235.81 
33  Servicer Advance (Item 78)         - 
34  Total Available Funds + Servicer Advance         34,169,235.81 
35  Reserve Account Draw Amount (Item 81)         - 
36  Total Available Funds + Servicer Advance and Reserve Account Draw Amount         34,169,235.81 
               
D.  DISTRIBUTIONS           
   Distribution Summary:           
37  Prior Advance Reimbursement (Item 84)         - 
38  Servicing Fees (Item 45)         759,614.83 
39  Class A Noteholder Interest (Item 56)         2,639,144.99 
40  Principal Distribution Amount (Item 82)         28,693,839.08 
41  Amount Paid to Reserve Account to Reach Specified Balance         - 
42  Other Amounts Paid to Trustees         - 
43  Certificateholders Principal Distribution Amount         - 
44  Remaining Funds to Seller         2,076,636.91 

 

 

 

PAGE 2

 

   Distribution Detail:  Due   Shortfall   Paid 
45  Servicing Fees   759,614.83    -    759,614.83 
                   
   Pro rata:               
46  Class A-1 Interest   -    -    - 
47  Class A-2-A Interest   750,694.26    -    750,694.26 
48  Class A-2-B Interest   463,214.31         463,214.31 
49  Class A-3 Interest   1,177,747.67    -    1,177,747.67 
50  Class A-4 Interest   247,488.75    -    247,488.75 
51  Class A-1 Interest Carryover Shortfall   -    -    - 
52  Class A-2-A Interest Carryover Shortfall   -    -    - 
53  Class A-2-B Interest Carryover Shortfall   -    -    - 
54  Class A-3 Interest Carryover Shortfall   -    -    - 
55  Class A-4 Interest Carryover Shortfall   -    -    - 
56   Class A Noteholder Interest   2,639,144.99    -    2,639,144.99 
                   
E.  CALCULATIONS               
   Calculation of Principal Distribution Amount:               
57    Note Balance on the payment date before giving effect to Payment on that date             785,558,448.30 
58    Beginning Net Pool Balance        911,537,791.63      
59    Receipts of Scheduled Principal        (18,301,256.60)     
60    Receipts of Prepaid Principal        (11,318,416.61)     
61    Liquidation Proceeds        (242,704.61)     
62    Other Collections of Principal        -      
63    Principal Amount of Repurchases        -      
64    Principal Amount of Defaulted Receivables        (1,913,560.49)     
65    Ending Net Pool Balance        879,761,853.32      
66    Yield Supplement Overcollateralization Amount        73,417,721.94      
67    Adjusted Pool Balance        806,344,131.38      
68    Less: Adjusted Pool Balance - End of Collection Period             806,344,131.38 
69  Target Overcollateralization             (49,479,522.16)
70  Calculated Principal Distribution Amount             28,693,839.08 
                   
   Calculation of Servicer Advance:               
71  Available Funds, prior to Servicer Advances (Item 32)             34,169,235.81 
72  Less: Prior Advance Reimbursement (Item 37)             - 
73  Less: Servicing Fees Paid (Item 38)             759,614.83 
74  Less: Interest Paid to Noteholders (Item 39)             2,639,144.99 
75  Less: Calculated Principal Distribution (Item 70)             28,693,839.08 
76  Equals: Remaining Available Funds before Servicer Advance             2,076,636.91 
77  Monthly Loan Payments Due on Included Units but not received (N/A if Item 76> 0)              N/A  
78  Servicer Advance (If Item 76 < 0, lesser of Item 76 and Item 77, else 0)             - 
                   
   Calculation of Reserve Account Draw Amount:               
79  Remaining Available Funds, before Reserve Account Draw (Item 76 plus Item 78)             2,076,636.91 
80  Available Funds Shortfall Amount (If Item 79 < 0, Item 79, else 0)             - 
81  Reserve Account Draw Amount (If Item 80 is > 0, Lesser of Reserve Acct Balance and Item 80)         - 
                   
82  Principal Distribution Amount (Item 70 - Available Funds Shortfall + Reserve Account Draw Amt)         28,693,839.08 
                   
   Reconciliation of Servicer Advance:               
83  Beginning Balance of Servicer Advance             - 
84  Less: Prior Advance Reimbursement             - 
85  Plus: Additional Servicer Advances for Current Period             - 
86  Ending Balance of Servicer Advance             - 
                   
F.  RESERVE ACCOUNT               
   Reserve Account Balances:               
87  Specified Reserve Account Balance (Lesser of (a) $2,604,185.38, and (b) the aggregate note balance)         2,604,185.38 
88  Initial Reserve Account Balance             2,604,185.38 
89  Beginning Reserve Account Balance             2,604,185.38 
90  Plus:  Net Investment Income for the Collection Period             7,756.59 
91  Subtotal:  Reserve Fund Available for Distribution             2,611,941.97 
92  Plus:  Deposit of Excess Available Funds (Item 41)             - 
93  Less:  Reserve Account Draw Amount (Item 81)             - 
94  Subtotal Reserve Account Balance             2,611,941.97 
95  Less: Reserve Account Excess Amount to Available Funds (If Item 94 > Item 87)             7,756.59 
96  Equals: Ending Reserve Account Balance             2,604,185.38 
                   
97  Change in Reserve Account Balance from Immediately Preceding Payment Date             - 

 

 

 

PAGE 3

 

G.  POOL STATISTICS            
   Collateral Pool Balance Data:  Initial   Prior   Current Period 
98  Net Pool Balance   1,141,319,034    911,537,792    879,761,853 
99  Number of Current Contracts   37,329    34,003    33,474 
100  Weighted Average Loan Rate   5.03%   4.99%   4.98%
101  Average Remaining Term   53.6    47.1    46.2 
102  Average Original Term   65.3    65.6    65.6 
103  Monthly Prepayment Rate - October Collections             1.17%
                   
                 Outstanding 
   Net Credit Loss and Repossession Activity:        Units    Principal Balance 
104  Aggregate Outstanding Principal Balance of Charged Off Receivables        53    2,156,265.10 
105  Liquidation Proceeds on Related Vehicles             242,704.61 
106  Recoveries Received on Receivables Previously Charged Off             707,040.68 
107  Net Principal Losses for Current Collection Period        53    1,206,519.81 
                   
108  Beginning Net Principal Losses        367    7,237,020.13 
109  Net Principal Losses for Current Collection Period        53    1,206,519.81 
110  Cumulative Net Principal Losses        420    8,443,539.94 
111  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,141,319,033.76)         0.74%
                 Outstanding 
   Delinquencies Aging Profile - End of Period:   Percentage    Units    Principal Balance 
112  Current   99.08%   33,212    871,667,341.35 
113  30 - 59 Days Delinquent   0.71%   204    6,217,013.37 
114  60 - 89 Days Delinquent   0.21%   58    1,877,498.60 
115  90 - 120 Days Delinquent1   0.00%   -    - 
116  Total   100.00%   33,474    879,761,853.32 
                   
   DELINQUENCY AND NET LOSS RATIOS               
   Ratio of Net Principal Losses to the Pool balance as of Each Collection Period             Percentage 
117  Current Period             0.13%
118  Prior Period             0.11%
119  Two Periods Prior             0.11%
120  Three Periods Prior             0.12%
121  Four Period Average (Current and Three Prior Collection Periods)             0.12%
                   
   Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period    Percentage 
122  Current Period             0.21%
123  Prior Period             0.21%
124  Two Periods Prior             0.20%
125  Three Periods Prior             0.20%
126  Four Period Average (Current and Three Prior Collection Periods)             0.21%
                   
127  Delinquency Trigger             3.22%
128  Delinquency Percentage (60-Day Delinquent Receivables)             0.21%
129  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               
                   
   Credit Risk Retention Information (To appear on the first servicing certificate after closing)      
   None in the current month