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 |