Exhibit 99.1

 

Volkswagen Auto Loan Enhanced Trust 2023-1          
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        294,000,000.00    -    -    -    - 
8  Class A-2-A Notes        474,000,000.00    -    -    -    - 
9  Class A-2-B Notes        150,000,000.00    -    -    -    - 
10  Class A-3 Notes        492,000,000.00    176,043,096.58    20,231,663.30    155,811,433.28    0.3166899 
11  Class A-4 Notes        90,000,000.00    90,000,000.00    -    90,000,000.00    1.0000000 
12  Total Securities       $1,500,000,000.00   $266,043,096.58   $20,231,663.30   $245,811,433.28      
13  Overcollateralization        46,391,754.61    46,391,754.61         46,391,754.61      
14  Adjusted Pool Balance       $1,546,391,754.61   $312,434,851.19   $20,231,663.30   $292,203,187.89      
15  YSOC        161,524,359.74    26,075,158.79         23,958,114.76      
16  Net Pool Balance       $1,707,916,114.35   $338,510,009.98   $20,231,663.30   $316,161,302.65      
                                  
                     Per $1000   Principal& Interest   Per $1000 
      Coupon Rate   SOFR Rate   Interest Pmt Due   Face Amount   Payment Due   Face Amount 
17  Class A-1 Notes   5.49800%   N/A    -    -    -    - 
18  Class A-2-A Notes   5.50000%   N/A    -    -    -    - 
19  Class A-2-B Notes   4.14513%   3.62513%   -    -    -    - 
20  Class A-3 Notes   5.02000%   N/A    736,446.95    1.4968434    20,968,110.25    42.6181103 
21  Class A-4 Notes   5.01000%   N/A    375,750.00    4.1750000    375,750.00    4.1750000 
22  Total Securities             1,112,196.95         21,343,860.25      

 

C.  COLLECTIONS AND AVAILABLE FUNDS        
23  Scheduled Principal Payments Received        14,820,929.57 
24  Scheduled Interest Payments Received        1,326,980.44 
25  Prepayments of Principal Received        6,762,434.61 
26  Liquidation Proceeds        97,495.14 
27  Recoveries Received        681,513.61 
28  Other Payments Received to Reduce Principal          
29  Subtotal: Total Collections        23,689,353.37 
30  Repurchased Receivables        - 
31  Reserve Account Excess Amount (Item 94)        11,514.85 
32  Total Available Funds, prior to Servicer Advances        23,700,868.22 
33  Servicer Advance (Item 77)        - 
34  Total Available Funds + Servicer Advance        23,700,868.22 
35  Reserve Account Draw Amount (Item 80)        - 
36  Total Available Funds + Servicer Advance and Reserve Account Draw Amount        23,700,868.22 
              
D.  DISTRIBUTIONS          
   Distribution Summary:          
37  Prior Advance Reimbursement (Item 83)        - 
38  Servicing Fees (Item 45)        282,091.67 
39  Class A Noteholder Interest (Item 56)        1,112,196.95 
40  Principal Distribution Amount (Item 81)        20,231,663.30 
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        2,074,916.30 

 

 

 

 

PAGE 2            
                
   Distribution Detail:   Due    Shortfall    Paid  
45  Servicing Fees   282,091.67    -    282,091.67 
                   
   Pro rata:               
46  Class A-1 Interest   -    -    - 
47  Class A-2-A Interest   -    -    - 
48  Class A-2-B Interest   -         - 
49  Class A-3 Interest   736,446.95    -    736,446.95 
50  Class A-4 Interest   375,750.00    -    375,750.00 
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   1,112,196.95    -    1,112,196.95 
                   
E.  CALCULATIONS               
   Calculation of Principal Distribution Amount:               
57    Beginning Adjusted Pool Balance             312,434,851.19 
58    Beginning Net Pool Balance        338,510,009.98      
59    Receipts of Scheduled Principal        (14,820,929.57)     
60    Receipts of Prepaid Principal        (6,762,434.61)     
61    Liquidation Proceeds        (97,495.14)     
62    Other Collections of Principal        -      
63    Principal Amount of Repurchases        -      
64    Principal Amount of Defaulted Receivables        (667,848.01)     
65    Ending Net Pool Balance        316,161,302.65      
66    Yield Supplement Overcollateralization Amount        23,958,114.76      
67    Adjusted Pool Balance        292,203,187.89      
68    Less: Adjusted Pool Balance - End of Collection Period             292,203,187.89 
69  Calculated Principal Distribution Amount             20,231,663.30 
                   
   Calculation of Servicer Advance:               
70  Available Funds, prior to Servicer Advances (Item 32)             23,700,868.22 
71  Less: Prior Advance Reimbursement (Item 37)             - 
72  Less: Servicing Fees Paid (Item 38)             282,091.67 
73  Less: Interest Paid to Noteholders (Item 39)             1,112,196.95 
74  Less: Calculated Principal Distribution (Item 69)             20,231,663.30 
75  Equals: Remaining Available Funds before Servicer Advance             2,074,916.30 
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)             2,074,916.30 
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)         20,231,663.30 
                   
   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) $3,865,979.39, and (b) the aggregate note balance)         3,865,979.39 
87  Initial Reserve Account Balance             3,865,979.39 
88  Beginning Reserve Account Balance             3,865,979.39 
89  Plus:  Net Investment Income for the Collection Period             11,514.85 
90  Subtotal:  Reserve Fund Available for Distribution             3,877,494.24 
91  Plus:  Deposit of Excess Available Funds (Item 41)             - 
92  Less:  Reserve Account Draw Amount (Item 80)             - 
93  Subtotal Reserve Account Balance             3,877,494.24 
94  Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86)             11,514.85 
95  Equals: Ending Reserve Account Balance             3,865,979.39 
                   
96  Change in Reserve Account Balance from Immediately Preceding Payment Date             - 

 

 

 

 

PAGE 3            
                
G.  POOL STATISTICS               
   Collateral Pool Balance Data:  Initial   Prior Period   Current Period 
97  Net Pool Balance   1,707,916,114    338,510,010    316,161,303 
98  Number of Current Contracts   50,033    24,426    23,805 
99  Weighted Average Loan Rate   4.83%   4.97%   4.98%
100  Average Remaining Term   57.1    23.6    22.8 
101  Average Original Term   66.8    68.8    68.90 
102  Monthly Prepayment Rate             1.14%
                   
                Outstanding 
   Net Credit Loss and Repossession Activity:       Units   Principal Balance 
103  Aggregate Outstanding Principal Balance of Charged Off Receivables        34    765,343.15 
104  Liquidation Proceeds on Related Vehicles             97,495.14 
105  Recoveries Received on Receivables Previously Charged Off             681,513.61 
106  Net Principal Losses for Current Collection Period        34    (13,665.60)
                   
107  Beginning Net Principal Losses        2,054    28,235,169.86 
108  Net Principal Losses for Current Collection Period        34    (13,665.60)
109  Cumulative Net Principal Losses        2,088    28,221,504.26 
110  Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,707,916,114.35)          1.65%
                   
                Outstanding 
   Delinquencies Aging Profile - End of Period:  Percentage   Units   Principal Balance 
111  Current   98.18%   23,508    310,396,516.76 
112  31 - 60 Days Delinquent   1.44%   238    4,547,142.46 
113  61 - 90 Days Delinquent   0.39%   59    1,217,643.43 
114  91-120 Days Delinquent1   0.00%   -    - 
115  Total   100.00%   23,805    316,161,303 
                   
H.  DELINQUENCY AND NET LOSS RATIOS               
   Ratio of Net Principal Losses to the Pool balance as of Each Collection Period            Percentage 
116  Current Period             0.00%
117  Prior Period             0.04%
118  Two Periods Prior             0.01%
119  Three Periods Prior             0.09%
120  Four Period Average (Current and Three Prior Collection Periods)             0.03%
                   
   Total Delinquencies - Ratio of Principal Balance of 61-Day Delinquent Receivables to the Pool balance as of Each Collection
Period
   Percentage 
121  Current Period             0.39%
122  Prior Period             0.37%
123  Two Periods Prior             0.32%
124  Three Periods Prior             0.41%
125  Four Period Average (Current and Three Prior Collection Periods)             0.37%
                   
126  Delinquncy Trigger             4.48%
127  Delinquency Percentage (61-Day Delinquent Receivables)             0.39%
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