Fifth Third Auto Trust 2023-1

12/29/2025 | Press release | Distributed by Public on 12/29/2025 14:26

Asset-Backed Issuer Distribution Report (Form 10-D)

FIFTH THIRD AUTO TRUST 2023-1
Statement to Security holders
Determination Date: December 11, 2025

DATES
Collection Period 28
Collection Period Beginning Date 11/1/2025
Collection Period Ending Date 11/30/2025
Payment Date 12/15/2025
SOFR Determination Date N/A
SOFR Rate N/A
I. DEAL SUMMARY Ratio Beginning Period Balance Principal Distribution Amount Ending Period Balance
Class A-1 Notes 0.0 % $0.00 $0.00 $0.00
Class A-2-A Notes 0.0 % $0.00 $0.00 $0.00
Class A-2-B Notes 0.0 % $0.00 $0.00 $0.00
Class A-3 Notes 59.6 % $371,773,214.61 $25,743,193.87 $346,030,020.74
Class A-4 Notes 100.0 % $102,960,000.00 $0.00 $102,960,000.00
Total Securities 28.4 % $474,733,214.61 $25,743,193.87 $448,990,020.74
Overcollateralization $69,719,907.84 $69,719,907.84
Reserve Account Balance $4,101,171.05 $4,101,171.05
Net Pool Balance 31.5 % $575,164,323.22 $27,593,755.83 $547,570,567.39
Yield Supplement Overcollateralization Amount $30,711,200.77 $28,860,638.81
Adjusted Pool Balance 31.6 % $544,453,122.45 $25,743,193.87 $518,709,928.58
Coupon Rate Beginning Period Balance Interest Distribution Amount
Class A-1 Notes 5.618% $0.00 $0.00
Class A-2-A Notes 5.800% $0.00 $0.00
Class A-2-B Notes 0.530% $0.00 $0.00
Class A-3 Notes 5.530% $371,773,214.61 $1,713,254.90
Class A-4 Notes 5.520% $102,960,000.00 $473,616.00
$474,733,214.61 $2,186,870.90
II. AVAILABLE FUNDS
Interest Collections $2,688,054.06
Repurchased Interest Collections $0.00
Principal Collections $27,004,734.73
Repurchased Principal Collections $0.00
Liquidation Proceeds $332,385.19
Liquidation Expenses* $20,204.59
Total Collections $30,004,969.39
Reserve Account Draw Amount $0.00
Total Available Funds $30,004,969.39
Investment Earnings (Collections Acct. remitted to servicer) $127,896.85
Investment Earnings (Reserve Acct. remitted to servicer) $14,966.09
Additional fees to be remitted to servicer $142,862.94
*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: December 11, 2025
III. DISTRIBUTIONS Amount Due Amount Paid Shortfall
Servicing Fees $479,303.60 $479,303.60 $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 $1,713,254.90 $1,713,254.90 $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 $25,743,193.87 $25,743,193.87 $0.00
Accrued and Unpaid Fees to Owner/Indenture Trustee $0.00 $0.00 $0.00
Remaining Funds to Residual Certificateholder $1,595,601.02 $1,595,601.02 $0.00
$30,004,969.39 $30,004,969.39 $0.00
First Allocation of Principal $0.00
Regular Principal Distribution Amount $25,743,193.87
Total Principal $25,743,193.87
IV. POOL INFORMATION
Net Pool Balance $547,570,567.39
Adjusted Pool Balance $518,709,928.58
Number of Receivables Outstanding 42,595
Weighted Average Contract Rate 6.03 %
Weighted Average Remaining Term (mos) 31.75
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 Balance 13.44 %
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: December 11, 2025
VII. LOSS & DELINQUENCY INFORMATION
Amount # of Receivables
Defaulted Receivables $298,290.59 27
Realized Losses for Collection Period $374,095.53 42
CHG Off Recoveries for Collection Period $117,459.62 68
Net Loss for Collection Period $256,635.91
Net Loss as % of Ending Pool Balance 0.047 %
Net Loss % for 1 Period Prior 0.018 %
Net Loss % for 2 Periods Prior 0.006 %
Net Loss % for 3 Periods Prior 0.046 %
Four-Month Average Net Loss % 0.029 %
Cumulative Losses (net of recoveries) for All Collection Periods $8,177,795.65
Cumulative Losses (net of recoveries) as a % of Initial Pool Balance 0.470 %
# of Receivables Amount
Receivables 30 - 59 Days Delinquent 316 $5,487,641.32
As % of Ending Pool Balance 1.002 %
Receivables 60 - 89 Days Delinquent 84 $1,387,187.29
As % of Ending Pool Balance 0.253 %
Receivables 90 - 119 Days Delinquent 46 $673,084.79
As % of Ending Pool Balance 0.123 %
Receivables 120 - 150 Days Delinquent 10 $192,230.64
As % of Ending Pool Balance 0.035 %
Receivables 150+ Days Delinquent 14 $232,389.23
As % of Ending Pool Balance 0.042 %
Total Delinquencies 470 $7,972,533.27
As % of Ending Pool Balance 1.456 %
Total Repossessions 12 $166,839.30
Total Repossessions Life-to-Date 561 $10,957,339.61
Total 30+ Day Delinquencies 470 $7,972,533.27
As % of Ending Pool Balance 1.456 %
Total 30+ Day Delinquencies % 1 Period Prior 1.322 %
Total 30+ Day Delinquencies % 2 Periods Prior 1.354 %
Total 30+ Day Delinquencies % 3 Periods Prior 1.348 %
Four-Month Average Total 30+ Day Delinquency % 1.370 %
60-Day Delinquency Percentage 0.454 %
Delinquency Trigger Percentage 5.280 %
Delinquency Trigger occurred in current Collection Period? NO

Fifth Third Auto Trust 2023-1 published this content on December 29, 2025, and is solely responsible for the information contained herein. Distributed via Edgar on December 29, 2025 at 20:26 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]