Exhibit 99.1 

 

Volkswagen Auto Loan Enhanced Trust 2023-2          
MONTHLY SERVICER CERTIFICATE          
For the collection period ended 7-31-2025         PAGE 1

 

A.  DATES Begin  End  # days 
1  Determination Date      8/18/2025     
2  Payment Date      8/20/2025     
3  Collection Period  7/1/2025   7/31/2025   31 
4  Monthly Interest Period - Actual/360  7/21/2025   8/19/2025   30 
5  Monthly Interest - 30/360          30 
6  SOFR Adjustment Date      7/17/2025     

 

B.   SUMMARY                              
                                   
                  Initial Balance     Beginning Balance     Principal Payment     Ending Balance       Note Factor  
7   Class A-1 Notes             245,000,000.00        -       -        -       -  
8   Class A-2-A Notes             310,000,000.00        57,751,807.19        16,574,830.66       41,176,976.53       0.1328290  
9   Class A-2-B Notes             225,000,000.00        41,916,634.25        12,030,119.02       29,886,515.23       0.1328290  
10   Class A-3 Notes             420,000,000.00        420,000,000.00       -       420,000,000.00       1.0000000  
11   Class A-4 Notes             50,000,000.00        50,000,000.00       -       50,000,000.00       1.0000000  
12   Total Securities           $ 1,250,000,000.00     $  569,668,441.44     $  28,604,949.68     $ 541,063,491.76          
                                                     
13   Overcollateralization             38,666,430.42        38,666,430.42               38,666,430.42          
14   Adjusted Pool Balance           $ 1,288,666,430.42     $  608,334,871.86     $ 28,604,949.68     $   579,729,922.18          
15   YSOC             130,170,231.38       57,103,854.28               54,336,913.28          
16   Net Pool Balance           $  1,418,836,661.80     $ 665,438,726.14     $ 28,604,949.68     $ 634,066,835.46          

 

                          Per $1000     Principal& Interest     Per $1000  
        Coupon Rate     SOFR Rate     Interest Pmt Due     Face Amount       Payment Due       Face Amount  
17   Class A-1 Notes     5.60100 %     N/A       -       -       -        
18   Class A-2-A Notes     5.72000 %     N/A       275,283.61       0.8880116       16,850,114.27       54.3552073  
19   Class A-2-B Notes     4.97798 %     4.34798 %     173,883.47       0.7728154       12,204,002.49       54.2400111  
20   Class A-3 Notes     5.48000 %     N/A       1,918,000.00       4.5666667       1,918,000.00       4.5666667  
21   Class A-4 Notes     5.57000 %     N/A       232,083.33       4.6416666       232,083.33       4.6416666  
22   Total Securities                   2,599,250.41               31,204,200.09          

 

C.  COLLECTIONS AND AVAILABLE FUNDS    
23  Scheduled Principal Payments Received   17,025,905.03 
24  Scheduled Interest Payments Received   3,186,003.12 
25  Prepayments of Principal Received   12,380,132.52 
26  Liquidation Proceeds   378,762.52 
27  Recoveries Received   493,013.49 
28  Other Payments Received to Reduce Principal     
29  Subtotal: Total Collections   33,463,816.68 
30  Repurchased Receivables   - 
31  Reserve Account Excess Amount (Item 94)   11,512.68 
32  Total Available Funds, prior to Servicer Advances   33,475,329.36 
33  Servicer Advance (Item 77)   - 
34  Total Available Funds + Servicer Advance   33,475,329.36 
35  Reserve Account Draw Amount (Item 80)   - 
36  Total Available Funds + Servicer Advance and Reserve Account Draw Amount   33,475,329.36 

 

D.  DISTRIBUTIONS    
   Distribution Summary:     
37  Prior Advance Reimbursement (Item 83)   - 
38  Servicing Fees (Item 45)   554,532.27 
39  Class A Noteholder Interest (Item 56)   2,599,250.41 
40  Principal Distribution Amount (Item 81)   28,604,949.68 
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   1,716,597.00 

 

 

 

 

PAGE 2

 

   Distribution Detail:  Due   Shortfall   Paid 
45  Servicing Fees   554,532.27    -    554,532.27 
                   
   Pro rata:               
46  Class A-1 Interest   -    -    - 
47  Class A-2-A Interest   275,283.61    -    275,283.61 
48  Class A-2-B Interest   173,883.47         173,883.47 
49  Class A-3 Interest   1,918,000.00    -    1,918,000.00 
50  Class A-4 Interest   232,083.33    -    232,083.33 
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   2,599,250.41    -    2,599,250.41 

 

E.   CALCULATIONS            
    Calculation of Principal Distribution Amount:                
57     Beginning Adjusted Pool Balance             608,334,871.86  
58     Beginning Net Pool Balance     665,438,726.14          
59     Receipts of Scheduled Principal     (17,025,905.03 )        
60     Receipts of Prepaid Principal     (12,380,132.52 )        
61     Liquidation Proceeds     (378,762.52 )        
62     Other Collections of Principal     -          
63     Principal Amount of Repurchases     -          
64     Principal Amount of Defaulted Receivables     (1,587,090.61 )        
65     Ending Net Pool Balance     634,066,835.46          
66     Yield Supplement Overcollateralization Amount     54,336,913.28          
67     Adjusted Pool Balance     579,729,922.18          
68     Less: Adjusted Pool Balance - End of Collection Period             579,729,922.18  
69   Calculated Principal Distribution Amount             28,604,949.68  
                     
    Calculation of Servicer Advance:                
70   Available Funds, prior to Servicer Advances (Item 32)             33,475,329.36  
71   Less: Prior Advance Reimbursement (Item 37)             -  
72   Less: Servicing Fees Paid (Item 38)             554,532.27  
73   Less: Interest Paid to Noteholders (Item 39)             2,599,250.41  
74   Less: Calculated Principal Distribution (Item 69)             28,604,949.68  
75   Equals: Remaining Available Funds before Servicer Advance             1,716,597.00  
76   Monthly Loan Payments Due on Included Units but not received (N/A if Item 75 > 0)              N/A  
77   Servicer Advance (If Item 75 < 0, lesser of Item 75 and Item 76, else 0)             -  
                     
    Calculation of Reserve Account Draw Amount:                
78   Remaining Available Funds, before Reserve Account Draw (Item 75 plus Item 77)             1,716,597.00  
79   Available Funds Shortfall Amount (If Item 78 < 0, Item 78, else 0)             -  
80   Reserve Account Draw Amount (If Item 79 is > 0, Lesser of Reserve Acct Balance and Item 79)             -  
                     
81   Principal Distribution Amount (Item 69 - Available Funds Shortfall + Reserve Account Draw Amt)             28,604,949.68  
                     
    Reconciliation of Servicer Advance:                
82   Beginning Balance of Servicer Advance             -  
83   Less: Prior Advance Reimbursement             -  
84   Plus: Additional Servicer Advances for Current Period             -  
85   Ending Balance of Servicer Advance             -  

 

F.  RESERVE ACCOUNT    
   Reserve Account Balances:     
86  Specified Reserve Account Balance (Lesser of (a) $3,221,666.08, and (b) the aggregate note balance)   3,221,666.08 
87  Initial Reserve Account Balance   3,221,666.08 
88  Beginning Reserve Account Balance   3,221,666.08 
89  Plus:  Net Investment Income for the Collection Period   11,512.68 
90  Subtotal:  Reserve Fund Available for Distribution   3,233,178.76 
91  Plus:  Deposit of Excess Available Funds (Item 41)   - 
92  Less:  Reserve Account Draw Amount (Item 80)   - 
93  Subtotal Reserve Account Balance   3,233,178.76 
94  Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86)   11,512.68 
95  Equals: Ending Reserve Account Balance   3,221,666.08 
         
96  Change in Reserve Account Balance from Immediately Preceding Payment Date   - 

 

 

 

 

PAGE 3

 

G.  POOL STATISTICS            
   Collateral Pool Balance Data:   Initial    Prior    Current Period 
97  Net Pool Balance   1,418,836,662    665,438,726    634,066,835 
98  Number of Current Contracts   45,971    28,960    28,291 
99  Weighted Average Loan Rate   5.69%   5.78%   5.78%
100  Average Remaining Term   57.8    39.2    38.3 
101  Average Original Term   67.4    68.4    68.5 
102  Monthly Prepayment Rate             1.31%

 

             Outstanding 
   Net Credit Loss and Repossession Activity:    Units    Principal Balance 
103  Aggregate Outstanding Principal Balance of Charged Off Receivables    61    1,965,853.13 
104  Liquidation Proceeds on Related Vehicles         378,762.52 
105  Recoveries Received on Receivables Previously Charged Off         493,013.49 
106  Net Principal Losses for Current Collection Period    61    1,094,077.12 
               
107  Beginning Net Principal Losses    1,176    18,771,022.45 
108  Net Principal Losses for Current Collection Period    61    1,094,077.12 
109  Cumulative Net Principal Losses    1,237    19,865,099.57 
110  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,418,836,661.80)         1.40%

 

                 Outstanding 
   Delinquencies Aging Profile - End of Period:   Percentage    Units    Principal Balance 
111  Current   98.19%   27,912    622,579,006.52 
112  31 - 60 Days Delinquent   1.47%   316    9,349,143.47 
113  61 - 90 Days Delinquent   0.34%   63    2,138,685.47 
114  91-120 Days Delinquent1   0.00%   -    - 
115  Total   100.00%   28,291    634,066,835.46 

 

H.         
DELINQUENCY AND NET LOSS RATIOS
116  Ratio of Net Principal Losses to the Pool balance as of Each Collection Period    Percentage 
117  Current Period    0.16%
118  Prior Period    0.05%
119  Two Periods Prior    0.06%
120  Three Periods Prior    0.02%
   Four Period Average (Current and Three Prior Collection Periods)    0.07%
          
121  Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection Period    Percentage 
122  Current Period    0.34%
123  Prior Period    0.39%
124  Two Periods Prior    0.28%
125  Three Periods Prior    0.31%
   Four Period Average (Current and Three Prior Collection Periods)    0.33%
          
126  Delinquency Trigger    4.48%
127  Delinquency Percentage (61-Day Delinquent Receivables)    0.34%
128  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)