Exhibit 99.1
| Volkswagen Auto Lease Trust 2025-A | |
| MONTHLY SERVICER CERTIFICATE | |
| For the collection period ended 07-31-26 | PAGE 1 |
| A. | DATES | Begin | End | # days | |||||||
| 1 | Determination Date | 8/18/2026 | |||||||||
| 2 | Payment Date | 8/20/2026 | |||||||||
| 3 | Collection Period | 7/1/2026 | 7/31/2026 | 31 | |||||||
| 4 | Monthly Interest Period - Actual | 7/20/2026 | 8/19/2026 | 31 | |||||||
| 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 | 179,531,901.49 | - | 17,220,967.34 | 162,310,934.15 | 0.5956365 | |||||||||||||||
| 8 | Class A-2-B Notes | 241,250,000.00 | 158,943,380.68 | - | 15,246,085.76 | 143,697,294.91 | 0.5956365 | |||||||||||||||
| 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 | $ | 877,225,282.16 | $ | - | $ | 32,467,053.10 | $ | 844,758,229.06 | |||||||||||
| 12 | Overcollateralization | 207,725,969.47 | 251,457,729.73 | 251,457,729.73 | ||||||||||||||||||
| 13 | Total Securitization Value | $ | 1,457,725,969.47 | $ | 1,128,683,011.89 | $ | 1,096,215,958.79 | |||||||||||||||
| 14 | NPV Lease Payments Receivable | 654,205,972.38 | 313,181,907.48 | 288,515,267.57 | ||||||||||||||||||
| 15 | NPV Base Residual | 803,519,997.09 | 815,501,104.41 | 807,700,691.22 | ||||||||||||||||||
| 16 | Number of Leases | 46,304 | 41,904 | 41,169 | ||||||||||||||||||
| 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 | 662,771.94 | 2.4321906 | 17,883,739.28 | 65.6284010 | ||||||||||||||
| 19 | Class A-2-B Notes | 4.02139 | % | 3.62139 | % | 550,399.25 | 2.2814477 | 15,796,485.01 | 65.4776581 | |||||||||||||
| 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 | 3,237,858.69 | 35,704,911.79 | ||||||||||||||||||||
| C. | COLLECTIONS AND AVAILABLE FUNDS | |||||
| 22 | Lease Payments Received | 24,284,689.61 | ||||
| 23 | Pull Ahead Waived Payments | 5,252.57 | ||||
| 24 | Sales Proceeds - Early Terminations | 16,915,386.51 | ||||
| 25 | Sales Proceeds - Scheduled Terminations | 2,517,011.01 | ||||
| 26 | Security Deposits for Terminated Accounts | 1,975.00 | ||||
| 27 | Excess Wear and Tear Received | 13,880.25 | ||||
| 28 | Excess Mileage Charges Received | 29,305.44 | ||||
| 29 | Proceeds Received on Defaulted Leases and Other Recoveries | 510,372.03 | ||||
| 30 | Subtotal: Total Collections | 44,277,872.42 | ||||
| 31 | Repurchase Payments | - | ||||
| 32 | Postmaturity Term Extension | - | ||||
| 33 | Investment Earnings on Collection Account | 161,275.83 | ||||
| 34 | Total Available Funds, prior to Servicer Advances | 44,439,148.25 | ||||
| 35 | Servicer Advance | - | ||||
| 36 | Total Available Funds | 44,439,148.25 | ||||
| 37 | Reserve Account Draw | - | ||||
| 38 | Available for Distribution | 44,439,148.25 | ||||
| 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 | 940,569.18 | ||||
| 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 | 3,237,858.69 | ||||
| 50 | First Priority Principal Distribution Amount | - | ||||
| 51 | Amount Paid to Reserve Account to Reach Specified Balance | - | ||||
| 52 | Subtotal: Remaining Available Funds | 40,258,220.39 | ||||
| 53 | Regular Principal Distribution Amount | 32,467,053.10 | ||||
| 54 | Regular Principal Paid to Noteholders (lesser of Item 52 and Item 53) | 32,467,053.10 | ||||
| 55 | Amounts paid to indenture, owner, and origination trustee and asset representations reviewer | - | ||||
| 56 | Remaining Available Funds | 7,791,167.29 | ||||
| Volkswagen Auto Lease Trust 2025-A | |
| MONTHLY SERVICER CERTIFICATE | |
| For the collection period ended 07-31-26 | PAGE 2 |
| E. | CALCULATIONS | |||||
| 57 | Calculation of First Priority Principal Distribution Amount: | |||||
| 58 | Outstanding Principal Amount of the Notes (Beg. Of Collection Period) | 877,225,282.16 | ||||
| 59 | Less: Aggregate Securitization Value (End of Collection Period) | (1,096,215,958.79 | ) | |||
| 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) | 877,225,282.16 | ||||
| 63 | Less: Targeted Note Balance | (844,758,229.06 | ) | |||
| 64 | Less: First Priority Principal Distribution Amount | - | ||||
| 65 | Regular Principal Distribution Amount | 32,467,053.10 | ||||
| 66 | Calculation of Targeted Note Balance: | |||||
| 67 | Aggregate Securitization Value (End of Collection Period) | 1,096,215,958.79 | ||||
| 68 | Less: Targeted Overcollateralization Amount (17.25% of Initial Securitization Value) | (251,457,729.73 | ) | |||
| 69 | Targeted Note Balance | 844,758,229.06 | ||||
| 70 | Calculation of Servicer Advance: | |||||
| 71 | Available Funds, prior to Servicer Advances (Item 34) | 44,439,148.25 | ||||
| 72 | Less: Payment Date Advance Reimbursement (Item 84) | - | ||||
| 73 | Less: Servicing Fees Paid (Items 41, 42 and 43) | 940,569.18 | ||||
| 74 | Less: Administration Fees Paid (Items 45, 46 and 47) | 2,500.00 | ||||
| 75 | Less: Interest Paid to Noteholders (Item 49) | 3,237,858.69 | ||||
| 76 | Less: 1st Priority Principal Distribution (Item 60) | - | ||||
| 77 | Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall) | 40,258,220.39 | ||||
| 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) | 40,258,220.39 | ||||
| 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 | 11,016.52 | ||||||||
| 92 | Subtotal: Reserve Fund Available for Distribution | 3,655,331.44 | ||||||||
| 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 | 3,655,331.44 | ||||||||
| 96 | Less: Excess Reserve Account Funds to Transferor (If Item 95 > Item 88) | 11,016.52 | ||||||||
| 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 | 97 | 2,246,116.15 | |||||||
| 101 | Less: Aggregate Sales Proceeds and Other Collections for Current Month Scheduled Terminated Units | (2,474,452.38 | ) | |||||||
| 102 | Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units | (56,567.15 | ) | |||||||
| 103 | Less: Excess Wear and Tear Received | (13,880.25 | ) | |||||||
| 104 | Less: Excess Mileage Received | (29,305.44 | ) | |||||||
| 105 | Current Period Net Residual Losses/(Gains) | 97 | (328,089.07 | ) | ||||||
| 106 | Cumulative Net Residual Losses: | |||||||||
| 107 | Beginning Cumulative Net Residual Losses | 284 | (964,691.38 | ) | ||||||
| 108 | Current Period Net Residual Losses (Item 105) | 97 | (328,089.07 | ) | ||||||
| 109 | Ending Cumulative Net Residual Losses | 381 | (1,292,780.45 | ) | ||||||
| 110 | Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value | -0.09 | % |
| Volkswagen Auto Lease Trust 2025-A | |
| MONTHLY SERVICER CERTIFICATE | |
| For the collection period ended 07-31-26 | PAGE 3 |
| G. | POOL STATISTICS | |||||||||||||||||
| 111 | Collateral Pool Balance Data | Initial | Current | |||||||||||||||
| 112 | Aggregate Securitization Value | 1,457,725,969.47 | 1,096,215,958.79 | |||||||||||||||
| 113 | Aggregate Base Residual Value | 1,012,350,056.23 | 902,366,930.06 | |||||||||||||||
| 114 | Number of Current Contracts | 46,304 | 41,169 | |||||||||||||||
| 115 | Weighted Average Lease Rate | 4.79 | % | 4.73 | % | |||||||||||||
| 116 | Average Remaining Term | 26.5 | 11.9 | |||||||||||||||
| 117 | Average Original Term | 36.8 | 36.7 | |||||||||||||||
| 118 | Proportion of Base Prepayment Assumption Realized | 93.40 | % | |||||||||||||||
| 119 | Actual Monthly Prepayment Speed | 0.83 | % | |||||||||||||||
| 120 | Turn-in Ratio on Scheduled Terminations | 88.66 | % | |||||||||||||||
| Sales Proceeds | Units | Book Amount | Securitization Value | |||||||||||||||
| 121 | Pool Balance - Beginning of Period | 41,904 | 1,347,636,694.34 | 1,128,683,011.89 | ||||||||||||||
| 122 | Depreciation/Payments | (18,258,283.34 | ) | (14,691,804.73 | ) | |||||||||||||
| 123 | Gross Credit Losses | (22 | ) | (763,917.15 | ) | (680,364.62 | ) | |||||||||||
| 124 | Early Terminations - Purchased by Customer | (72 | ) | (2,255,321.21 | ) | (1,904,412.75 | ) | |||||||||||
| 125 | Early Terminations - Sold at Auction | (35 | ) | (1,027,972.12 | ) | (795,730.51 | ) | |||||||||||
| 126 | Early Terminations - Purchased by Dealer | (507 | ) | (14,299,273.09 | ) | (12,093,095.47 | ) | |||||||||||
| 127 | Early Terminations - Lease Pull Aheads | (2 | ) | (62,689.19 | ) | (55,528.87 | ) | |||||||||||
| 128 | Scheduled Terminations - Purchased by Customer | 191,798 | (11 | ) | (311,165.56 | ) | (263,621.72 | ) | ||||||||||
| 129 | Scheduled Terminations - Sold at Auction | 262,872 | (11 | ) | (327,159.02 | ) | (270,148.67 | ) | ||||||||||
| 130 | Scheduled Terminations - Purchased by Dealer | 2,006,078 | (75 | ) | (2,105,031.27 | ) | (1,712,345.77 | ) | ||||||||||
| 131 | Pool Balance - End of Period | 41,169 | 1,308,225,882.39 | 1,096,215,958.79 | ||||||||||||||
| 132 | Delinquencies Aging Profile - End of Period | Units | Securitization Value | Percentage | ||||||||||||||
| 133 | Current | 40,896 | 1,088,661,642.49 | 99.31 | % | |||||||||||||
| 134 | 30 - 59 Days Delinquent | 182 | 5,053,404.04 | 0.46 | % | |||||||||||||
| 135 | 60 - 89 Days Delinquent | 54 | 1,503,150.14 | 0.14 | % | |||||||||||||
| 136 | 90+ Days Delinquent | 37 | 997,762.12 | 0.09 | % | |||||||||||||
| 137 | Total | 41,169 | 1,096,215,958.79 | 100.00 | % | |||||||||||||
| 138 | Delinquency Trigger | 4.90 | % | |||||||||||||||
| 139 | Delinquency Percentage (60 - Day Delinquent Receivables) | 0.23 | % | |||||||||||||||
| 140 | Delinquency Trigger occurred in this collection Period? | No | ||||||||||||||||
| 141 | Credit Losses: | Units | Amounts | |||||||||||||||
| 142 | Aggregate Securitization Value on charged-off units | 22 | 680,364.62 | |||||||||||||||
| 143 | Aggregate Liquidation Proceeds on charged-off units | (300,126.86 | ) | |||||||||||||||
| 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 | (210,245.17 | ) | |||||||||||||||
| 147 | Current Period Aggregate Net Credit Losses/(Gains) | 22 | 169,992.59 | |||||||||||||||
| 148 | Cumulative Net Credit Losses: | |||||||||||||||||
| 149 | Beginning Cumulative Net Credit Losses | 256 | 3,661,303.35 | |||||||||||||||
| 150 | Current Period Net Credit Losses (Item 147) | 22 | 169,992.59 | |||||||||||||||
| 151 | Ending Cumulative Net Credit Losses | 278 | 3,831,295.94 | |||||||||||||||
| 152 | Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value | 0.26 | % | |||||||||||||||
| 153 | Aging of Scheduled Maturies Not Sold | Units | ||||||||||||||||
| 154 | 0 - 60 Days since Contract Maturity | 33 | ||||||||||||||||
| 155 | 61 - 120 Days since Contract Maturity | 5 | ||||||||||||||||
| 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 |