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