Exhibit 99.1
| Volkswagen Auto Loan Enhanced Trust 2023-2 | |||||
| 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 | 245,000,000.00 | - | - | - | - | ||||||||||||||||||||
| 8 | Class A-2-A Notes | 310,000,000.00 | - | - | - | - | ||||||||||||||||||||
| 9 | Class A-2-B Notes | 225,000,000.00 | - | - | - | - | ||||||||||||||||||||
| 10 | Class A-3 Notes | 420,000,000.00 | 274,289,224.87 | 19,609,836.67 | 254,679,388.20 | 0.6063795 | ||||||||||||||||||||
| 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 | $ | 324,289,224.87 | $ | 19,609,836.67 | $ | 304,679,388.20 | |||||||||||||||||
| 13 | Overcollateralization | 38,666,430.42 | 38,666,430.42 | 38,666,430.42 | ||||||||||||||||||||||
| 14 | Adjusted Pool Balance | $ | 1,288,666,430.42 | $ | 362,955,655.29 | $ | 19,609,836.67 | $ | 343,345,818.62 | |||||||||||||||||
| 15 | YSOC | 130,170,231.38 | 32,602,236.83 | 30,548,965.34 | ||||||||||||||||||||||
| 16 | Net Pool Balance | $ | 1,418,836,661.80 | $ | 395,557,892.12 | $ | 19,609,836.67 | $ | 373,894,783.96 | |||||||||||||||||
| 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 | - | - | - | - | ||||||||||||||||||
| 19 | Class A-2-B Notes | 4.25513 | % | 3.62513 | % | - | - | - | - | |||||||||||||||||
| 20 | Class A-3 Notes | 5.48000 | % | N/A | 1,252,587.46 | 2.9823511 | 20,862,424.13 | 49.6724384 | ||||||||||||||||||
| 21 | Class A-4 Notes | 5.57000 | % | N/A | 232,083.33 | 4.6416666 | 232,083.33 | 4.6416666 | ||||||||||||||||||
| 22 | Total Securities | 1,484,670.79 | 21,094,507.46 | |||||||||||||||||||||||
| C. | COLLECTIONS AND AVAILABLE FUNDS | |||||||||
| 23 | Scheduled Principal Payments Received | 13,197,866.65 | ||||||||
| 24 | Scheduled Interest Payments Received | 1,819,716.18 | ||||||||
| 25 | Prepayments of Principal Received | 7,754,277.96 | ||||||||
| 26 | Liquidation Proceeds | 134,348.51 | ||||||||
| 27 | Recoveries Received | 488,708.48 | ||||||||
| 28 | Other Payments Received to Reduce Principal | |||||||||
| 29 | Subtotal: Total Collections | 23,394,917.78 | ||||||||
| 30 | Repurchased Receivables | - | ||||||||
| 31 | Reserve Account Excess Amount (Item 94) | 9,614.99 | ||||||||
| 32 | Total Available Funds, prior to Servicer Advances | 23,404,532.77 | ||||||||
| 33 | Servicer Advance (Item 77) | - | ||||||||
| 34 | Total Available Funds + Servicer Advance | 23,404,532.77 | ||||||||
| 35 | Reserve Account Draw Amount (Item 80) | - | ||||||||
| 36 | Total Available Funds + Servicer Advance and Reserve Account Draw Amount | 23,404,532.77 | ||||||||
| D. | DISTRIBUTIONS | |||||||||
| Distribution Summary: | ||||||||||
| 37 | Prior Advance Reimbursement (Item 83) | - | ||||||||
| 38 | Servicing Fees (Item 45) | 329,631.58 | ||||||||
| 39 | Class A Noteholder Interest (Item 56) | 1,484,670.79 | ||||||||
| 40 | Principal Distribution Amount (Item 81) | 19,609,836.67 | ||||||||
| 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 | 1,980,393.73 | ||||||||
| PAGE 2 | ||||||||||||||
| Distribution Detail: | Due | Shortfall | Paid | |||||||||||
| 45 | Servicing Fees | 329,631.58 | - | 329,631.58 | ||||||||||
| Pro rata: | ||||||||||||||
| 46 | Class A-1 Interest | - | - | - | ||||||||||
| 47 | Class A-2-A Interest | - | - | - | ||||||||||
| 48 | Class A-2-B Interest | - | - | |||||||||||
| 49 | Class A-3 Interest | 1,252,587.46 | - | 1,252,587.46 | ||||||||||
| 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 | 1,484,670.79 | - | 1,484,670.79 | ||||||||||
| E. | CALCULATIONS | |||||||||||||
| Calculation of Principal Distribution Amount: | ||||||||||||||
| 57 | Beginning Adjusted Pool Balance | 362,955,655.29 | ||||||||||||
| 58 | Beginning Net Pool Balance | 395,557,892.12 | ||||||||||||
| 59 | Receipts of Scheduled Principal | (13,197,866.65 | ) | |||||||||||
| 60 | Receipts of Prepaid Principal | (7,754,277.96 | ) | |||||||||||
| 61 | Liquidation Proceeds | (134,348.51 | ) | |||||||||||
| 62 | Other Collections of Principal | - | ||||||||||||
| 63 | Principal Amount of Repurchases | - | ||||||||||||
| 64 | Principal Amount of Defaulted Receivables | (576,615.04 | ) | |||||||||||
| 65 | Ending Net Pool Balance | 373,894,783.96 | ||||||||||||
| 66 | Yield Supplement Overcollateralization Amount | 30,548,965.34 | ||||||||||||
| 67 | Adjusted Pool Balance | 343,345,818.62 | ||||||||||||
| 68 | Less: Adjusted Pool Balance - End of Collection Period | 343,345,818.62 | ||||||||||||
| 69 | Calculated Principal Distribution Amount | 19,609,836.67 | ||||||||||||
| Calculation of Servicer Advance: | ||||||||||||||
| 70 | Available Funds, prior to Servicer Advances (Item 32) | 23,404,532.77 | ||||||||||||
| 71 | Less: Prior Advance Reimbursement (Item 37) | - | ||||||||||||
| 72 | Less: Servicing Fees Paid (Item 38) | 329,631.58 | ||||||||||||
| 73 | Less: Interest Paid to Noteholders (Item 39) | 1,484,670.79 | ||||||||||||
| 74 | Less: Calculated Principal Distribution (Item 69) | 19,609,836.67 | ||||||||||||
| 75 | Equals: Remaining Available Funds before Servicer Advance | 1,980,393.73 | ||||||||||||
| 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) | 1,980,393.73 | ||||||||||||
| 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) | 19,609,836.67 | ||||||||||||
| 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 | 9,614.99 | ||||||||||||
| 90 | Subtotal: Reserve Fund Available for Distribution | 3,231,281.07 | ||||||||||||
| 91 | Plus: Deposit of Excess Available Funds (Item 41) | - | ||||||||||||
| 92 | Less: Reserve Account Draw Amount (Item 80) | - | ||||||||||||
| 93 | Subtotal Reserve Account Balance | 3,231,281.07 | ||||||||||||
| 94 | Less: Reserve Account Excess Amount to Available Funds (If Item 93 > Item 86) | 9,614.99 | ||||||||||||
| 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 | 395,557,892 | 373,894,784 | ||||||||||
| 98 | Number of Current Contracts | 45,971 | 22,453 | 21,678 | ||||||||||
| 99 | Weighted Average Loan Rate | 5.69 | % | 5.86 | % | 5.87 | % | |||||||
| 100 | Average Remaining Term | 57.8 | 30.4 | 29.6 | ||||||||||
| 101 | Average Original Term | 67.4 | 69.2 | 69.3 | ||||||||||
| 102 | Monthly Prepayment Rate | 1.16 | % | |||||||||||
| Outstanding | ||||||||||||||
| Net Credit Loss and Repossession Activity: | Units | Principal Balance | ||||||||||||
| 103 | Aggregate Outstanding Principal Balance of Charged Off Receivables | 25 | 710,963.55 | |||||||||||
| 104 | Liquidation Proceeds on Related Vehicles | 134,348.51 | ||||||||||||
| 105 | Recoveries Received on Receivables Previously Charged Off | 488,708.48 | ||||||||||||
| 106 | Net Principal Losses for Current Collection Period | 25 | 87,906.56 | |||||||||||
| 107 | Beginning Net Principal Losses | 1,655 | 23,962,445.54 | |||||||||||
| 108 | Net Principal Losses for Current Collection Period | 25 | 87,906.56 | |||||||||||
| 109 | Cumulative Net Principal Losses | 1,680 | 24,050,352.10 | |||||||||||
| 110 | Cumulative Net Loss Ratio (Cumulative Net Principal Losses divided by $1,418,836,661.80) | 1.70 | % | |||||||||||
| Outstanding | ||||||||||||||
| Delinquencies Aging Profile - End of Period: | Percentage | Units | Principal Balance | |||||||||||
| 111 | Current | 98.29 | % | 21,400 | 367,492,477.10 | |||||||||
| 112 | 31 - 60 Days Delinquent | 1.36 | % | 223 | 5,083,189.56 | |||||||||
| 113 | 61 - 90 Days Delinquent | 0.35 | % | 55 | 1,319,117.30 | |||||||||
| 114 | 91-120 Days Delinquent1 | 0.00 | % | - | - | |||||||||
| 115 | Total | 100.00 | % | 21,678 | 373,894,783.96 | |||||||||
| 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 | 0.02 | % | |||||||||||
| 118 | Prior Period | 0.02 | % | |||||||||||
| 119 | Two Periods Prior | 0.04 | % | |||||||||||
| 120 | Three Periods Prior | 0.07 | % | |||||||||||
| Four Period Average (Current and Three Prior Collection Periods) | 0.04 | % | ||||||||||||
| 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 | 0.35 | % | |||||||||||
| 123 | Prior Period | 0.32 | % | |||||||||||
| 124 | Two Periods Prior | 0.24 | % | |||||||||||
| 125 | Three Periods Prior | 0.32 | % | |||||||||||
| Four Period Average (Current and Three Prior Collection Periods) | 0.31 | % | ||||||||||||
| 126 | Delinquency Trigger | 4.48 | % | |||||||||||
| 127 | Delinquency Percentage (61-Day Delinquent Receivables) | 0.35 | % | |||||||||||
| 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) |