EX-99.1 2 ftat2023-1form10xdxex991xj.htm EX-99.1 Document
Exhibit 99.1
FIFTH THIRD AUTO TRUST 2023-1
Statement to Securityholders
Determination Date: July 11, 2025

DATES
Collection Period23
Collection Period Beginning Date6/1/2025
Collection Period Ending Date6/30/2025
Payment Date7/15/2025
SOFR Determination DateN/A
SOFR RateN/A
I. DEAL SUMMARYRatioBeginning Period BalancePrincipal Distribution AmountEnding Period Balance
Class A-1 Notes0.0 %$0.00$0.00$0.00
Class A-2-A Notes0.0 %$0.00$0.00$0.00
Class A-2-B Notes0.0 %$0.00$0.00$0.00
Class A-3 Notes86.3 %$534,529,214.89$33,990,413.89$500,538,801.00
Class A-4 Notes100.0 %$102,960,000.00$0.00$102,960,000.00
Total Securities38.2 %$637,489,214.89$33,990,413.89$603,498,801.00
Overcollateralization$69,719,907.84$69,719,907.84
Reserve Account Balance$4,101,171.05$4,101,171.05
Net Pool Balance40.9 %$748,027,457.76$36,123,822.09$711,903,635.67
Yield Supplement Overcollateralization Amount$40,818,335.03$38,684,926.83
Adjusted Pool Balance41.0 %$707,209,122.73$33,990,413.89$673,218,708.84
Coupon RateBeginning Period BalanceInterest Distribution Amount
Class A-1 Notes5.618%$0.00$0.00
Class A-2-A Notes5.800%$0.00$0.00
Class A-2-B Notes0.530%$0.00$0.00
Class A-3 Notes5.530%$534,529,214.89$2,463,288.80
Class A-4 Notes5.520%$102,960,000.00$473,616.00
$637,489,214.89$2,936,904.80
II. AVAILABLE FUNDS
Interest Collections$3,725,320.55
Repurchased Interest Collections$0.00
Principal Collections$35,498,263.30
Repurchased Principal Collections$0.00
Liquidation Proceeds$601,124.68
Liquidation Expenses*$25,124.69
Total Collections$39,799,583.84
Reserve Account Draw Amount$0.00
Total Available Funds$39,799,583.84
Investment Earnings (Collections Acct. remitted to servicer)$148,855.03
Investment Earnings (Reserve Acct. remitted to servicer)$15,266.45
Additional fees to be remitted to servicer$164,121.48
*Liquidation Expenses incurred and associated with the liquidation process do not always occur in the same period of the actual collateral liquidation (i.e. servicer repossession costs can be incurred in periods prior to the eventual sale of a repossessed vehicle).



FIFTH THIRD AUTO TRUST 2023-1
Statement to Securityholders
Determination Date: July 11, 2025
III. DISTRIBUTIONSAmount DueAmount PaidShortfall
Servicing Fees$623,356.21$623,356.21$0.00
Class A-1 Notes$0.00$0.00$0.00
Class A-2-A Notes$0.00$0.00$0.00
Class A-2-B Notes$0.00$0.00$0.00
Class A-3 Notes$2,463,288.80$2,463,288.80$0.00
Class A-4 Notes$473,616.00$473,616.00$0.00
First Allocation of Principal$0.00$0.00$0.00
Reserve Account Deposit$0.00$0.00$0.00
Regular Principal Distribution Amount$33,990,413.89$33,990,413.89$0.00
Accrued and Unpaid Fees to Owner/Indenture Trustee$0.00$0.00$0.00
Remaining Funds to Residual Certificateholder$2,248,908.94$2,248,908.94$0.00
$39,799,583.84$39,799,583.84$0.00
First Allocation of Principal$0.00
Regular Principal Distribution Amount$33,990,413.89
Total Principal$33,990,413.89
IV. POOL INFORMATION
Net Pool Balance$711,903,635.67
Adjusted Pool Balance$673,218,708.84
Number of Receivables Outstanding48,080 
Weighted Average Contract Rate6.00 %
Weighted Average Remaining Term (mos)36.15 
V. OVERCOLLATERALIZATION INFORMATION
Specified Reserve Account Balance$4,101,171.05
Target Credit Enhancement Overcollateralization Amount$69,719,907.84
Beginning Period Overcollateralization Amount$69,719,907.84
Ending Period Overcollateralization Amount$69,719,907.84
Overcollateralization Shortfall$0.00
Overcollateralization as % of Adjusted Pool Balance10.36 %
VI. RESERVE ACCOUNT RECONCILIATION
Specified Reserve Account Balance$4,101,171.05
Beginning Reserve Account Balance$4,101,171.05
Ending Reserve Account Balance$4,101,171.05



FIFTH THIRD AUTO TRUST 2023-1
Statement to Securityholders
Determination Date: July 11, 2025
VII. LOSS & DELINQUENCY INFORMATION
Amount# of Receivables
Defaulted Receivables$169,043.0521
Realized Losses for Collection Period$255,116.6831
CHG Off Recoveries for Collection Period$230,682.5782
Net Loss for Collection Period$24,434.11
Net Loss as % of Ending Pool Balance0.003 %
Net Gain % for 1 Period Prior(0.004)%
Net Loss % for 2 Periods Prior0.031 %
Net Loss % for 3 Periods Prior0.050 %
Four-Month Average Net Loss %0.020 %
Cumulative Losses (net of recoveries) for All Collection Periods$7,298,610.58
Cumulative Losses (net of recoveries) as a % of Initial Pool Balance0.419 %
# of ReceivablesAmount
Receivables 30 - 59 Days Delinquent 323$6,384,204.80
As % of Ending Pool Balance0.897 %
Receivables 60 - 89 Days Delinquent 109$2,210,472.28
As % of Ending Pool Balance0.311 %
Receivables 90 - 119 Days Delinquent 49$970,030.07
As % of Ending Pool Balance0.136 %
Receivables 120 - 150 Days Delinquent 11$128,788.14
As % of Ending Pool Balance0.018 %
Receivables 150+ Days Delinquent 6$88,246.23
As % of Ending Pool Balance0.012 %
Total Delinquencies498$9,781,741.52
As % of Ending Pool Balance1.374 %
Total Repossessions15$361,849.36
Total Repossessions Life-to-Date454$9,489,875.86
Total 30+ Day Delinquencies498$9,781,741.52
As % of Ending Pool Balance1.374 %
Total 30+ Day Delinquencies % 1 Period Prior1.296 %
Total 30+ Day Delinquencies % 2 Periods Prior1.188 %
Total 30+ Day Delinquencies % 3 Periods Prior1.038 %
Four-Month Average Total 30+ Day Delinquency %1.224 %
60-Day Delinquency Percentage0.477 %
Delinquency Trigger Percentage5.280 %
Delinquency Trigger occurred in current Collection Period?NO