Volkswagen Auto Loan Enhanced Trust 2012-1

Exhibit 99.1

MONTHLY SERVICER CERTIFICATE

For the collection period ended 2-28-2015


A.	*DATES*						Begin		End		# days
1	Determination Date									3/18/2015
2	Payment Date									3/20/2015
3	Collection Period							2/1/2015		2/28/2015		28
4	Monthly Interest Period – Actual/360							2/20/2015		3/19/2015		28
5	Monthly Interest – 30/360											30

B.	*SUMMARY*
		*Initial Balance*			*Beginning Balance*		*Principal Payment*		*Ending Balance*		*Note Factor*
6	Class A-1 Notes		244,000,000.00			—		—		—		—
7	Class A-2 Notes		385,000,000.00			—		—		—		—
8	Class A-3 Notes		490,000,000.00			78,828,002.02		15,452,113.51		63,375,888.51		0.1293385
9	Class A-4 Notes		131,000,000.00			131,000,000.00		—		131,000,000.00		1.0000000

10	Total Securities	$	1,250,000,000.00		$	209,828,002.02	$	15,452,113.51	$	194,375,888.51

11	Overcollateralization		38,659,864.85			38,659,864.85				38,659,864.85

12	Adjusted Pool Balance	$	1,288,659,864.85		$	248,487,866.87	$	15,452,113.51	$	233,035,753.36

13	YSOC		62,838,901.04			9,339,018.72				8,566,238.33

14	Net Pool Balance	$	1,351,498,765.89		$	257,826,885.59	$	15,452,113.51	$	241,601,991.69


		*Coupon Rate*			*Interest Pmt Due*		Per $1000 Face Amount		Principal & Interest Payment Due		Per $1000 Face Amount
15	Class A-1 Notes		0.43878	%		—		—		—		—
16	Class A-2 Notes		0.61000	%		—		—		—		—
17	Class A-3 Notes		0.85000	%		55,836.50		0.1139520		15,507,950.01		31.6488776
18	Class A-4 Notes		1.15000	%		125,541.67		0.9583333		125,541.67		0.9583333

	Total Securities					181,378.17				15,633,491.68


C.	COLLECTIONS AND AVAILABLE FUNDS
19	Scheduled Principal Payments Received											10,643,775.33
20	Scheduled Interest Payments Received											618,640.34
21	Prepayments of Principal Received											542,642.80
22	Liquidation Proceeds											4,853,797.16
23	Recoveries Received											87,623.65
24	Other Payments Received to Reduce Principal

25	Subtotal: Total Collections											16,746,479.28

26	Repurchased Receivables											—
27	Reserve Account Excess Amount (Item 88)											342.12

28	Total Available Funds, prior to Servicer Advances											16,746,821.40

29	Servicer Advance (Item 71)											—

30	Total Available Funds + Servicer Advance											16,746,821.40

31	Reserve Account Draw Amount (Item 74)											—

32	Total Available Funds + Servicer Advance and Reserve Account Draw Amount											16,746,821.40


D.	DISTRIBUTIONS
	Distribution Summary:
33	Prior Advance Reimbursement (Item 77)											—
34	Servicing Fees (Item 41)											214,855.74
35	Class A Noteholder Interest (Item 50)											181,378.17
36	Principal Distribution Amount (Item 75)											15,452,113.51
37	Amount Paid to Reserve Account to Reach Specified Balance											—
38	Other Amounts Paid to Trustees											—
39	Certificateholders Principal Distribution Amount											—

40	Remaining Funds to Seller											898,473.98

PAGE 1


	Distribution Detail:	Due		Shortfall			Paid
41	Servicing Fees		214,855.74		—			214,855.74

	Pro rata:
42	Class A-1 Interest		—		—			—
43	Class A-2 Interest		—		—			—
44	Class A-3 Interest		55,836.50		—			55,836.50
45	Class A-4 Interest		125,541.67		—			125,541.67
46	Class A-1 Interest Carryover Shortfall		—		—			—
47	Class A-2 Interest Carryover Shortfall		—		—			—
48	Class A-3 Interest Carryover Shortfall		—		—			—
49	Class A-4 Interest Carryover Shortfall		—		—			—

50	Class A Noteholder Interest		181,378.17		—			181,378.17


E.	*CALCULATIONS*
	Calculation of Principal Distribution Amount:
51	Beginning Adjusted Pool Balance							248,487,866.87
52	Beginning Net Pool Balance				257,826,885.59
53	Receipts of Scheduled Principal				(10,643,775.33	)
54	Receipts of Prepaid Principal				(542,642.80	)
55	Liquidation Proceeds				(4,853,797.16	)
56	Other Collections of Principal				—
57	Principal Amount of Repurchases				—
58	Principal Amount of Defaulted Receivables				(184,678.61	)

59	Ending Net Pool Balance				241,601,991.69
60	Yield Supplement Overcollateralization Amount				8,566,238.33

61	Adjusted Pool Balance				233,035,753.36
62	Less: Adjusted Pool Balance - End of Collection Period							233,035,753.36

63	Calculated Principal Distribution Amount							15,452,113.51


	Calculation of Servicer Advance:
64	Available Funds, prior to Servicer Advances (Item 28)							16,746,821.40
65	Less: Prior Advance Reimbursement (Item 33)							—
66	Less: Servicing Fees Paid (Item 34)							214,855.74
67	Less: Interest Paid to Noteholders (Item 35)							181,378.17
68	Less: Calculated Principal Distribution (Item 63)							15,452,113.51

69	Equals: Remaining Available Funds before Servicer Advance							898,473.98
70	Monthly Loan Payments Due on Included Units but not received (N/A if Item 69 > 0)							N/A

71	Servicer Advance (If Item 69 < 0, lesser of Item 69 and Item 70, else 0)							—


	Calculation of Reserve Account Draw Amount:
72	Remaining Available Funds, before Reserve Account Draw (Item 69 plus Item 71)							898,473.98
73	Available Funds Shortfall Amount (If Item 72 < 0, Item 72, else 0)							—

74	Reserve Account Draw Amount (If Item 73 is > 0, Lesser of Reserve Acct Balance and Item 73)							—

75	Principal Distribution Amount (Item 63 – Available Funds Shortfall + Reserve Account Draw Amt)							15,452,113.51


	Reconciliation of Servicer Advance:
76	Beginning Balance of Servicer Advance							—
77	Less: Prior Advance Reimbursement							—
78	Plus: Additional Servicer Advances for Current Period							—

79	Ending Balance of Servicer Advance							—


F.	*RESERVE ACCOUNT*
	Reserve Account Balances:
80	Specified Reserve Account Balance (Lesser of (a) $6,443,299.32, and (b) the aggregate note balance)							6,443,299.32
81	Initial Reserve Account Balance							1,288,659.86
82	Beginning Reserve Account Balance							6,443,299.32
83	Plus: Net Investment Income for the Collection Period							342.12

84	Subtotal: Reserve Fund Available for Distribution							6,443,641.44
85	Plus: Deposit of Excess Available Funds (Item 37)							—
86	Less: Reserve Account Draw Amount (Item 74)							—

87	Subtotal Reserve Account Balance							6,443,641.44
88	Less: Reserve Account Excess Amount to Available Funds (If Item 87 > Item 80)							342.12

89	Equals: Ending Reserve Account Balance							6,443,299.32

90	Change in Reserve Account Balance from Immediately Preceding Payment Date							—

PAGE 2


G.	*POOL STATISTICS*
	Collateral Pool Balance Data:				*Initial*			*Current*
91	Net Pool Balance					1,351,498,766			241,601,992
92	Number of Current Contracts					56,817			27,478
93	Weighted Average Loan Rate					3.15	%		3.00	%
94	Average Remaining Term					57.9			23.2
95	Average Original Term					62.5			64.9
96	Monthly Prepayment Rate								1.17	%

	Net Credit Loss and Repossession Activity:				*Units*			Outstanding Principal Balance
97	Aggregate Outstanding Principal Balance of Charged Off Receivables					13			184,682.00
98	Liquidation Proceeds on Related Vehicles								3.39
99	Recoveries Received on Receivables Previously Charged Off								87,623.65

100	Net Principal Losses for Current Collection Period					13			97,054.96


101	Beginning Net Principal Losses					738			7,927,920.77
102	Net Principal Losses for Current Collection Period					13			97,054.96

103	Cumulative Net Principal Losses					751			8,024,975.73

104	Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,351,498,765.89)								0.59	%


	Delinquencies Aging Profile – End of Period:	*Percentage*			*Units*			Outstanding Principal Balance
105	Current		98.83	%		27,249			238,764,555.61
106	31 – 60 Days Delinquent		0.99	%		192			2,386,557.29
107	61 – 90 Days Delinquent		0.19	%		37			450,878.79

108	Total		100.00	%		27,478			241,601,991.69


	*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

PAGE 3

Volkswagen Auto Loan Enhanced Trust 2012-1 10-D