Exhibit 99.1

VOLKSWAGEN CREDIT AUTO MASTER OWNER TRUST, SERIES 2000-1

Payment Date Statement: August 22, 2005


a.	Aggregate Amount of Collections	$	307,496,565.34
	Aggregate Amount of Non-Principal Collections	$	3,238,187.39
	Aggregate Amount of Principal Collections	$	304,258,377.95
	Receivable Balance	$	663,672,358.80

b.	Total Amount Distributed on Series 2000-1	$	501,643,125.00

c.	Amount of Such Distribution Allocable to Principal on 2000-1	$	500,000,000.00

d.	Amount of Such Distribution Allocable to Interest on 2000-1	$	1,643,125.00

e.	Monthly Servicing Fee	$	553,060.30
	Noteholder Monthly Servicing Fee	$	104,166.67

f.	Series 2000-1 Invested Amount at end of period (Gross)	$	0.00
	Outstanding Principal Balance	$	0.00

VOLKSWAGEN CREDIT AUTO MASTER OWNER TRUST, SERIES 2000-1

Monthly Servicer Report Input and Summary Page


	From			To		Days
Current Interest Period		7/20/2005			8/21/2005		33

1-month LIBOR Rate (annualized)		3.430000	%
Certificate Coupon (annualized)		3.585000	%

TRUST PRINCIPAL RECEIVABLES
Receivable Balance at the Beginning of Period	$	705,933,743.13
Receivable Balance at the Ending of Period	$	663,672,358.80
Average Aggregate Principal Balance	$	684,803,050.97
Aggregate Principal Collections	$	304,258,377.95
New Principal Receivables	$	261,996,993.61
Receivables Added for Additional Accounts	$	0.00

PORTFOLIO AND DEALERSHIP STATISTICS
Used Vehicle Receivables’ Balance	$	55,150,803.00
Used Vehicle Percentage		8.310	%
Used Vehicle Percentage During Last Collection Period		8.128	%
Early Amortization Event?	NO
Largest Dealer or Dealer Affiliation Balance	$	35,590,478.00
Largest Dealer Percentage		5.042	%

SUMMARY OF COLLECTIONS
Aggregate Amount of Collections	$	307,496,565.34
Aggregate Amount of Non-Principal Collections (including insurance proceeds & rebates)	$	3,238,187.39
Investment Proceeds	$	1,229,817.53
Aggregate Amount of Principal Collections	$	304,258,377.95

PAYMENT RATE INFORMATION
Monthly Payment Rate		44.43%
Previous Collection Period Monthly Payment Rate		46.66%
Monthly Payment Rate 2 collection periods ago		41.42%
3-month Average Payment Rate		44.17%
Early Amortization Event?	NO

TOTAL AMOUNT DISTRIBUTED ON SERIES 2000-1
Noteholders
1. Monthly Noteholder Interest Distribution	$	1,643,125.00
2. Noteholder Monthly Servicing Fee Distribution	$	104,166.67
3. Reserve Account Deposit Amount Distribution	$	0.00
4. Noteholder Default Amount Distribution	$	0.00
5A. Unreimbursed Noteholder Charge-offs (net of Series Allocable Misc. Pmts)	$	0.00
5B. Reinstate reductions in Series 2000-1 Available Subord. Amount	$	0.00
6. Yield Supplement Account Deposit Amount Distribution	$	0.00
7. Previously waived Monthly Servicing Fee Distribution	$	0.00

Excess Servicing	$	92,425.34

VOLKSWAGEN DEALER FINANCE LLC 8-K