Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2025-2      
MONTHLY SERVICER CERTIFICATE      
For the collection period ended 6-30-2026     PAGE 1
         

A.  DATES  Begin    End    # days  
1  Determination Date       7/16/2026       
2  Payment Date       7/20/2026       
3  Collection Period  5/30/2026    6/30/2026    32  
4  Monthly Interest Period - Actual/360  6/22/2026    7/19/2026    28  
5  Monthly Interest - 30/360            30  
6  SOFR Adjustment Date       6/17/2026       

 

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    206,834,065.43    19,409,765.41    187,424,300.02    0.8118175 
9  Class A-2-B Notes        129,665,000.00    116,165,543.79    10,901,231.14    105,264,312.65    0.8118175 
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   $756,864,609.22   $30,310,996.55   $726,553,612.67      
                                  
13  Overcollateralization        41,674,150.83    49,479,522.16         49,479,522.16      
14  Adjusted Pool Balance       $1,041,674,150.83   $806,344,131.38   $30,310,996.55   $776,033,134.83      
15  YSOC        99,644,882.93    73,417,721.94         70,393,465.11      
16  Net Pool Balance       $1,141,319,033.76   $879,761,853.32   $30,310,996.55   $846,426,599.94      
                                  
                      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    689,446.88    2.9862991    20,099,212.29    87.0585710 
19  Class A-2-B Notes   3.97872%   3.60872%   359,481.25    2.7723846    11,260,712.39    86.8446565 
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             2,474,164.55         32,785,161.10      

 

C.  COLLECTIONS AND AVAILABLE FUNDS         
23  Scheduled Principal Payments Received         18,743,643.60 
24  Scheduled Interest Payments Received         3,777,734.09 
25  Prepayments of Principal Received         13,058,264.10 
26  Liquidation Proceeds         224,069.33 
27  Recoveries Received         594,029.47 
28  Other Payments Received to Reduce Principal           
29  Subtotal: Total Collections         36,397,740.59 
30  Repurchased Receivables         - 
31  Reserve Account Excess Amount (Item 95)         7,546.68 
32  Total Available Funds, prior to Servicer Advances         36,405,287.27 
33  Servicer Advance (Item 78)         - 
34  Total Available Funds + Servicer Advance         36,405,287.27 
35  Reserve Account Draw Amount (Item 81)         - 
36  Total Available Funds + Servicer Advance and Reserve Account Draw Amount         36,405,287.27 
               
D.  DISTRIBUTIONS           
   Distribution Summary:           
37  Prior Advance Reimbursement (Item 84)         - 
38  Servicing Fees (Item 45)         733,134.88 
39  Class A Noteholder Interest (Item 56)         2,474,164.55 
40  Principal Distribution Amount (Item 82)         30,310,996.55 
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         2,886,991.29 

 

 

 

PAGE 2

 

   Distribution Detail:  Due   Shortfall   Paid 
45  Servicing Fees   733,134.88    -    733,134.88 
                   
   Pro rata:               
46  Class A-1 Interest   -    -    - 
47  Class A-2-A Interest   689,446.88    -    689,446.88 
48  Class A-2-B Interest   359,481.25         359,481.25 
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   2,474,164.55    -    2,474,164.55 
                   
E.  CALCULATIONS               
   Calculation of Principal Distribution Amount:               
57    Note Balance on the payment date before giving effect to Payment on that date             756,864,609.22 
58    Beginning Net Pool Balance        879,761,853.32      
59    Receipts of Scheduled Principal        (18,743,643.60)     
60    Receipts of Prepaid Principal        (13,058,264.10)     
61    Liquidation Proceeds        (224,069.33)     
62    Other Collections of Principal        -      
63    Principal Amount of Repurchases        -      
64    Principal Amount of Defaulted Receivables        (1,309,276.35)     
65    Ending Net Pool Balance        846,426,599.94      
66    Yield Supplement Overcollateralization Amount        70,393,465.11      
67    Adjusted Pool Balance        776,033,134.83      
68    Less: Adjusted Pool Balance - End of Collection Period             776,033,134.83 
69  Target Overcollateralization             (49,479,522.16)
70  Calculated Principal Distribution Amount             30,310,996.55 
                   
   Calculation of Servicer Advance:               
71  Available Funds, prior to Servicer Advances (Item 32)             36,405,287.27 
72  Less: Prior Advance Reimbursement (Item 37)             - 
73  Less: Servicing Fees Paid (Item 38)             733,134.88 
74  Less: Interest Paid to Noteholders (Item 39)             2,474,164.55 
75  Less: Calculated Principal Distribution (Item 70)             30,310,996.55 
76  Equals: Remaining Available Funds before Servicer Advance             2,886,991.29 
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)             2,886,991.29 
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)         30,310,996.55 
                   
   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             7,546.68 
91  Subtotal:  Reserve Fund Available for Distribution             2,611,732.06 
92  Plus:  Deposit of Excess Available Funds (Item 41)             - 
93  Less:  Reserve Account Draw Amount (Item 81)             - 
94  Subtotal Reserve Account Balance             2,611,732.06 
95  Less: Reserve Account Excess Amount to Available Funds (If Item 94 > Item 87)             7,546.68 
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    879,761,853    846,426,600 
99  Number of Current Contracts   37,329    33,474    32,896 
100  Weighted Average Loan Rate   5.03%   4.98%   4.97%
101  Average Remaining Term   53.6    46.2    45.2 
102  Average Original Term   65.3    65.6    65.6 
103  Monthly Prepayment Rate             1.27%
                   
                 Outstanding 
   Net Credit Loss and Repossession Activity:        Units    Principal Balance 
104  Aggregate Outstanding Principal Balance of Charged Off Receivables        44    1,533,345.68 
105  Liquidation Proceeds on Related Vehicles             224,069.33 
106  Recoveries Received on Receivables Previously Charged Off             594,029.47 
107  Net Principal Losses for Current Collection Period        44    715,246.88 
                   
108  Beginning Net Principal Losses        420    8,443,539.94 
109  Net Principal Losses for Current Collection Period        44    715,246.88 
110  Cumulative Net Principal Losses        464    9,158,786.82 
111  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,141,319,033.76)         0.80%
                 Outstanding 
   Delinquencies Aging Profile - End of Period:   Percentage    Units    Principal Balance 
112  Current   98.99%   32,628    837,856,946.15 
113  30 - 59 Days Delinquent   0.81%   214    6,820,798.37 
114  60 - 89 Days Delinquent   0.21%   54    1,748,855.42 
115  90 - 120 Days Delinquent1   0.00%   -    - 
116  Total   100.00%   32,896    846,426,599.94 
                   
   DELINQUENCY AND NET LOSS RATIOS               
   Ratio of Net Principal Losses to the Pool balance as of Each Collection Period             Percentage 
117  Current Period             0.08%
118  Prior Period             0.13%
119  Two Periods Prior             0.11%
120  Three Periods Prior             0.11%
121  Four Period Average (Current and Three Prior Collection Periods)             0.11%
                   
   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             0.21%
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               

 

VW CREDIT, INC., as Servicer

 

By:  
   
Title:Team Leader - Structured Finance 
   
Date: