DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2016

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [207 x 40] intentionally omitted <==

Deal Name: Issuer:

Driver Australia Master

Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia Master Trust.

Originator of the Receivables: Volkswagen Financial Services Australia Pty Ltd Seller of the Receivables: Volkswagen Financial Services Australia Pty Ltd Servicer name: Volkswagen Financial Services Australia Pty Ltd Reporting Entity: Volkswagen Financial Services Australia Pty Ltd ABS Operations (Physical Address) Level 1, 24 Muir Road, Chullora NSW 2190 (Postal Address) Locked Bag 6252 Regents Park NSW 2143

Contact: Phone: +61 2 9751 6257 Fax: +61 2 9695 6399 Email: [email protected] Corporate Service Provider: Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its personal capacity.

==> picture [151 x 48] intentionally omitted <==

==> picture [134 x 63] intentionally omitted <==

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [240 x 45] intentionally omitted <==

Page	Table of Contents
1	Cover
2	Contents
3	Reporting Details
4	Parties Overview
5	Transaction Events I
6	Transaction Events II
7	Transaction Events III
8	Information regarding the Notes I
9	Information regarding the Notes II
11	Cash Collateral Account
12	Swap Fixing / Waterfall
13	Retention of Net Economic Interest
14	Amortisation Profile I
15	Amortisation Profile II
16	Run Out Schedule I
18	Run Out Schedule II
19	Outstanding Contracts I
21	Outstanding Contracts II
22	Arrears
24	Net Salvage Loss
25	Net Salvage After Recoveries
26	Pool Data I
28	Pool Data II
29	Pool Data III
31	Pool Data IV
33	Pool Data V
35	Pool Data VI
36	Pool Data VII
40	Pool Data VIII
42	Hardship Extensions
43	Engine Type
45	Contract Level Data

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

					Publication Date: 18/11/2016
					Period: 10/2016 / Period No. 5
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		18/11/2016(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	27/04/2021	PaymentDate:		25/11/2016(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		31/10/2016(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/10/2016 until 31/10/2016
PeriodNo.:	5	InterestAccrual Period		from	25/10/2016 until 25/11/2016
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	25/10/2016 until 25/11/2016
NextPaymentDate:	28/12/2016	Days accrued:			31

Vehicle Type at Pool Cut	Number of Contracts	Percentage of Contracts		Outstanding Discounted Receivables Balance	Percentage Outstanding Discounted Receivables Balance
New	2,996		83.87%	113,632,498.43 AUD	88.40%
Used	576		16.13%	14,908,985.82 AUD	11.60%
Total	3,572	100.00%		128,541,484.25 AUD	100.00%

Credit Type at Pool Cut	Number of Contracts	Percentage of Contracts		Outstanding Discounted Receivables Balance	Percentage Outstanding Discounted Receivables Balance
Hire Purchase	27		0.76%	595,370.53 AUD	0.46%
Chattel Mortgage	2,047		57.31%	82,162,211.56 AUD	63.92%
Consumer Loan	1,498		41.94%	45,783,902.16 AUD	35.62%
Total	3,572	100.00%		128,541,484.25 AUD	100.00%

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

	Publication Date: 1 Period: 10/2016 / Pe	8/11/2016 riod No. 5 Contents
Parties Overview

Arranger: Australia and New Zealand Banking Group Limited (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia	P.T. Limited (ABN 67 004 454 666) Level 12 123 Pitt Street Sydney NSW 2000 Australia Security Trustee:
Trustee: Perpetual Corporate Trust Limited	Trust Manager: Perpetual Nominees Limited
(ABN 99 000 341 533) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia Master Trust.	(ABN 37 000 733 700) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as the trust manager
	for the Driver Australia Two Trust
Sub Trust Manager: Volkswagen Financial Services Australia Pty Limited (ABN 20 097 071 460) Level 1, 24 Muir Road, Chullora, NSW 2190	Account Bank: Australia and New Zealand Banking Group Limite (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia	d
Clearing Systems: Austraclear Limited 30-32 Grosvener Street. Sydney, NSW 2000	Swap Counterparty: Australia and New Zealand Banking Group Limite (ABN 11 005 357 522) ANZ Tower	d
	242 Pitt Street Sydney, NSW 2000
	Australia

Servicer: Volkswagen Financial Services Australia Pty Limited (ABN 20 097 071 460) Level 1, 24 Muir Road, Chullora, NSW 2190 email: [email protected] phone: +61 2 9751 6257	Rating Agencies: Fitch Ratings Attn.: James Zanesi Level 15, 77 King Street Sydney, NSW 2000 Australia email: [email protected] Standard & Poor's Attn.: Structured Finance Surveillance Level 45, 120 Collins Street Melbourne, VIC 3000 Australia email: [email protected]

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [135 x 26] intentionally omitted <==

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	300.16%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	100.00%

*This percentage may become greater than 100% whenever the current total outstanding discounted balance is larger than the Initial discounted balance as of initial Cut-Off-Date.

Clean-Up Call

VWFS Australia will have the right at its option, after the expiration of the Revolving Period, to exercise a Clean-Up Call and to repurchase all (but not only some) of the Purchased Receivables from the Issuer at any time when the then Outstanding Aggregate Discounted Receivables Balance is less than ten (10) per cent. of the Maximum Outstanding Discounted Receivables Balance and, assuming the Transaction Documents are given full effect, all payment obligations under the Notes, including principal and accrued interest, will thereby be fulfilled in accordance with the Order of Priority (the Clean-up Call Conditions).

Repurchase of Receivables	Number of contracts	% of Contracts	Outstanding Discounted Receivables Balance	% of Outstanding Discounted Receivables Balance	Interest Compensation Payment	Re-Purchase Price
Current Period	-	0.00%	- AUD	0.00%	- AUD	- AUD
Previous Periods	-	0.00%	- AUD	0.00%	- AUD	- AUD
Total	-	0.00%	- AUD	0.00%	- AUD	- AUD

If a repurchase of receivables occurred, it would only result from non-eligibility as of the respective Pool Cut Date (which has been discovered at a later stage), a Legitimate Repudiation of a Receivables Contract, a Reloaded Contract or a Flat-Cancelled Contract.

Transaction Party Replacements

	Capacity of Transaction Party	Date of Replacement	Reason for Replacement	Replaced Party	Replaced by

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [117 x 24] intentionally omitted <==

Transaction events (II)

Revolving period	Spalte1
Series revolving period expiration date of the last outstanding series of notes	26/06/2017
Date of occurrence of an early amortisation event	-
Revolving period end	26/06/2017

Accumulation account balance	30/09/2016	31/10/2016
Amounts not invested for the purchase of additional assets	5,942,497.79 AUD	- AUD
Percentage not invested for the purchase of additional assets	1.97%	0.00%

		Weighted Average Seasoning			>36 Months
		<=12 Months	>12 <=24 Months	>24 <=36 Months	>36 Months
Dynamic Net Loss Ratio	Ratio	>0.20%	≥0.25%	≥0.30%	≥0.50%
31/08/2016	0.00000%	No	No	No	No
30/09/2016	0.00000%	No	No	No	No
31/10/2016	0.00000%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
31/10/2016	0.00000%

Discounted balance as of thepreviousperiod					296,009,482.18 AUD
Discounted balance of all initial and additional assets					385,825,380.57 AUD
Weighted average seasoning					6.56 Months
Late DelinqencyRatio					0.00000%

Enforcement event					No

Credit Enhancement Increase Condition					Not In Effect
a)the Dynamic Net Loss Ratio for three consecutive Payment Dates exceeds:
(i)if weighted average seasoningis less or equal than 12 months				0.20%	No
(ii)if weighted average seasoningis between 12(excl.)- 24(incl.)months				0.25%	No
(iii)if weighted average seasoningis between 24(excl.)- 36(incl.)months				0.30%	No
(iv)if weighted average seasoningis > 36 months				0.50%	No
b)the sum of the Dynamic Net Loss Ratio for each Dynamic Net Loss Ratio Cumul		ative Payment Date exceeds:		1.00%	No
c)the Late DelinquencyRatio exceeds
on anyPayment Date on or before 29 June 2017,or				0.8%	No
for any Payment Date thereafter				1.4%	No
d)a Servicer Replacement Event occurs and is continuing;or					No
e)the amount credited to the Cash Collateral Account is less than the Specified Ge		neral Cash Collateral Account Balance.			No

Early Amortisation Event					Not In Effect
(a)The occurence of a foreclosure event;or					No
(b)the Accumulation account balance > 15% of Aggregate Discounted Receivable		s Balance on two consecutive months;			No
(c)a Credit Enhancement Increase Condition has occurred;or					No
(d)In case of default/termination event: failure to replace swapcounterpartyor failu		re topost collatereal byswapcounterparty;or			No
(e)VWFS Australia ceases to be a whollyowned subsidiaryof Volkswagen Financi		al Services AG;or			No
(f) On any Payment Date, the Class A Actual Overcollateralisation Percentage is de Overcollateralisation Percentage is determined as beinglower than 10.9per cent		termined as being lower than 17.9 per cent, or the Class B Actual			No

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [179 x 35] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Transaction Events (III)

	Fitch	Fitch	Fitch	S&P	S&P	S&P
	Long Term	Short Term	Outlook	Long Term2	Short Term3	Outlook4
	AA-	F1+	Stable	AA-	A-1+	Negative
	A	F1	-	A	A-1	-
	A	F1	-	A+		-
If none of the	Required Rating: *Fulfilled* If the Account Bank ceases to have the Account Bank Required Rating it shall, at its own cost, (i) transfer the accounts to an Eligible Collateral Bank, or (ii) provide a guarantee from an Eligible Guarantor, or measures is taken within a given timespan, the Issuer may enter into new banking arrangements at its own initiative with another Account Bank. (Please refer to the Prospectus for a complete description of the mechanism)

Account Bank:

Australia and New Zealand Banking Group Limited Current Rating[*] Minimum required Rating (if no short term Rating available, the higher long term rating is applicable)

Swap Counterparty

Australia and New Zealand Banking Group Limited Current Rating[*]

==> picture [112 x 6] intentionally omitted <==

----- Start of picture text -----

Minimum required Rating - Class A and Class B
----- End of picture text -----

Fitch	Fitch	Fitch	S&P	S&P	S&P
Long Term	Short Term	Outlook	Long Term2	Short Term3	Outlook4
AA-	F1+	Stable	AA-	A-1+	Negative
A	F1	-	A	A-1	-
A	F1		>A	-	-

==> picture [114 x 63] intentionally omitted <==

----- Start of picture text -----

Required Rating: Fulfilled
----- End of picture text -----

If the Swap Bank falls below the above mentioned Minimum Rating (Level I) it shall provide Eligible Credit Support by means of Cash or certain types of Prime Debt Obligations

If the Swap Bank ceases to have the even lower Rating as an Eligible Swap Counterparty (Level II) it shall, at its own cost,

(i) transfer all rights and obligations under the Swap Agreement to another Eligible Swap Partner or

(ii) provide a guarantee from an Eligible Guarantor.

If none of the measures is taken within a given timespan, the Issuer may enter into new arrangements at its own initiative with another Swap Bank.

(Please refer to the Prospectus for a complete description of the mechanism)

Servicer

Volkswagen Financial Services Australia Pty Ltd

If the Monthly Remittance Condition is satisfied, VWFS Australia, as the Servicer, is required to pay collections of the Purchased Receivables (including proceeds from the

disposition of any Financed Objects) received by it during each Monthly Period into the Distribution Account in a single deposit no later than the Payment Date for that Monthly Period.
If the Monthly Remittance Condition is not met, the Servicer must remit collections received by it in respect of the Purchased Receivables in accordance with the procedure outlined in detail in "ADMINISTRATION OF THE PURCHASED RECEIVABLES UNDER THE SERVICING AGREEMENT - Commingling".

==> picture [106 x 42] intentionally omitted <==

----- Start of picture text -----

Monthly
Remittance Not fulfilled
Condition:
----- End of picture text -----

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [166 x 32] intentionally omitted <==

Information regarding the Notes I

Rating at Issue Date	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series B 2016-1	Series B 2016-2
S&P	AAAsf	[AAAsf]	[AAAsf]	[AAAsf]	A+sf	[A+sf]
Fitch	AAA (sf)	[AAA (sf)]	[AAA (sf)]	[AAA (sf)]	A+ (sf)	[A+ (sf)]

Current Rating	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series B 2016-1	Series B 2016-2
S&P	AAAsf	[AAAsf]	[AAAsf]	[AAAsf]	A+sf	[A+sf]
Fitch	AAA (sf)	[AAA (sf)]	[AAA (sf)]	[AAA (sf)]	A+ (sf)	[A+ (sf)]

Information on Notes	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series B 2016-1	Series B 2016-2
ISIN	N/A	TBC	TBC	TBC	AU3FN0031662	TBC
Common code	N/A	TBC	TBC	TBC	143947823	TBC
Original face value	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Spread / Margin	1.6000%	1.6000%	1.6000%	1.6000%	3.2500%	3.2500%
Current coupon	3.2150%	3.2150%	3.2150%	3.2150%	4.8650%	4.8650%

Information on Interest	Class A	Class A	Class A	Class A	Class B	Class B
Legal final maturity date	25/08/2025	25/08/2025	25/08/2025	25/08/2025	25/08/2025	25/08/2025
Fixed/Floating	floating	floating	floating	floating	floating	floating
Day Count Convention	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365
Index Rate (1-Month-BBSW)	1.6150%	1.6150%	1.6150%	1.6150%	1.6150%	1.6150%

Please note: Details of new series may be subject to change before the Payment Date

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [145 x 27] intentionally omitted <==

Information regarding the Notes II

Information regarding the Notes II
Monthly Period:	10/2016
Payment Date:	25/11/2016
Interest Accrual Period (from/until)	from 25/10/2016 until 25/11/2016
Days accrued	31
Index Rate	1-Month-BBSW
Base Interest Rate:	1.6150%
Day Count Convention	actual/365

Information regarding the Notes II	Information regarding the Notes II
Monthly Period: 10/2016
Payment Date: 25/11/2016
Interest Accrual Period (from/until) from 25/10/2016 until 25/11/2016
Days accrued 31
Index Rate 1-Month-BBSW
Base Interest Rate: 1.6150%
Day Count Convention actual/365

		Class A Notes					Class B Notes
Interest Payments	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total InterestAmount oftheReportingPeriod	760,073.11 AUD	672,807.01 AUD	- AUD	- AUD	- AUD	672,807.01 AUD	87,266.10AUD	- AUD	87,266.10 AUD
PaidInterest		672,807.01 AUD	- AUD	- AUD	- AUD	672,807.01 AUD	87,266.10 AUD	- AUD	87,266.10 AUD
Unpaid Interest	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
UnpaidInterestintheReportingPeriod	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Cumulative UnpaidInterest		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Note Balance	Total Class Aand B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
NoteBalance as oftheBeginning ofthePeriod	267,520,000.00 AUD	246,400,000.00AUD	- AUD	- AUD	- AUD	246,400,000.00 AUD	21,120,000.00AUD	- AUD	21,120,000.00 AUD
Additional issue amount	73,690,000.00 AUD	- AUD	[17,000,000.00AUD]	[33,900,000.00AUD]	[17,000,000.00AUD]	67,900,000.00 AUD	- AUD	[5,790,000.00AUD]	5,790,000.00 AUD
Redemptionamount due toAmortising Series	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Redemptionamount due toTerm Take Out	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Class Balance as of the End of the Period	341,210,000.00 AUD	246,400,000.00 AUD	[17,000,000.00 AUD]	[33,900,000.00 AUD]	[17,000,000.00 AUD]	314,300,000.00 AUD	21,120,000.00 AUD	[5,790,000.00 AUD]	26,910,000.00 AUD

Payments to Investors per note	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4		Series B 2016-1	Series B 2016-2	Total Class B
InterestPer Note		273.05AUD	- AUD	- AUD	- AUD		41.32 AUD	- AUD
Principal Repayment bynote		- AUD	- AUD	- AUD	- AUD		- AUD	- AUD
Total		273.05 AUD	- AUD	- AUD	- AUD		41.32 AUD	- AUD

Notes	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Numberof notes as ofthe beginning ofthe period	4,576	2,464	-	-	-	2,464	2,112	-	2,112
Increase of outstandingnotes from tap-up	1,258	-	[170]	[339]	[170]	679	-	[579]	579
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	5,834	2,464	[170]	[339]	[170]	3,143	2,112	[579]	2,691
Facevalue per note as ofthe beginning ofperiod		100,000.00AUD	- AUD	- AUD	- AUD	100,000.00 AUD	10,000.00AUD	- AUD	10,000.00 AUD
Balanceper note as of the end of theperiod		100,000.00AUD	[100,000.00AUD]	[100,000.00AUD]	[100,000.00AUD]	100,000.00 AUD	10,000.00AUD	[10,000.00AUD]	10,000.00 AUD
Notes Factor		1.0000	[1.0000]	[1.0000]	[1.0000]	1.0000	1.0000	[1.0000]	1.0000

Overcollateralisation Percentage	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Current OCAmount (beforeTop/Tap Up/TTO)		55,803,151.59AUD	55,803,151.59AUD	55,803,151.59AUD	55,803,151.59AUD	55,803,151.59 AUD	34,683,151.59AUD	34,683,151.59AUD	34,683,151.59 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		18.47%	18.47%	18.47%	18.47%	18.47%	11.48%	11.48%	11.48%
Current OCAmount (after Top Up)		56,603,573.59AUD	56,603,573.59AUD	56,603,573.59AUD	56,603,573.59AUD	56,603,573.59 AUD	35,483,573.59AUD	35,483,573.59AUD	35,483,573.59 AUD
Current OCPercentage (after Top Up)		18.68%	18.68%	18.68%	18.68%	18.68%	11.71%	11.71%	11.71%
Current OC Amount(after Top/TapUp/TTO)		71,525,380.57 AUD	71,525,380.57 AUD	71,525,380.57 AUD	71,525,380.57 AUD	71,525,380.57 AUD	44,615,380.57 AUD	44,615,380.57 AUD	44,615,380.57 AUD
Current OCPercentage (after Top/Tap Up/TTO)		18.54%	18.54%	18.54%	18.54%	18.54%	11.56%	11.56%	11.56%
Target OCPercentage (RevolvingPeriod)		18.50%	18.50%	18.50%	18.50%	18.50%	11.50%	11.50%	11.50%
Target OC Percentage (Amortising Period)		30.00%	30.00%	30.00%	30.00%	30.00%	21.00%	21.00%	21.00%

Subordinated Loan		Please note:Details of new series may be subject to change before the Payment Date
Balance as ofthe beginning ofthe period	30,183,914.73AUD
Balanceincreasefromtap up	8,303,588.91 AUD
Redemptionpayments from term take out	- AUD
Regular redemption from waterfall	- AUD
Redemption from cash collateral account	- AUD
Balance as of the end of the period	38,487,503.64 AUD
Current OC amount (before Top/Tap Up/TTO)	4,499,236.86AUD
Current OC percentage (before Top/Tap Up/TTO)	1.4888%
Current OC amount (after Top/Tap Up/TTO)	6,127,876.93AUD
Current OC percentage (after Top/Tap Up/TTO)	1.5883%

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [210 x 43] intentionally omitted <==

Cash Collateral Account

	Cash collateral account (CCA)	Value
	CCA Opening Balance - Initial balance at poolcut plus increases from tap- up/decrease from TTO	3,210,240.00 AUD
	Balance as of the beginning of the period	3,210,240.00 AUD
	Specified General Cash Collateral Account Balance	3,210,240.00 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	3,210,240.00 AUD
	thelessorof:0.60% oftheMaximum DiscountedReceivablesBalance; and	1,776,056.89AUD
	the aggregate outstanding principal amount of the Notes as of the end of the Monthly Period	267,520,000.00 AUD
	Payments	(884,280.00) AUD
	General payment from CCA	- AUD
	General payment to CCA	- AUD
	Payment from CCA due to TTO	- AUD
	Payment to CCA due to tap-up	884,280.00 AUD
	Balance as of the end of the period	4,094,520.00 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [149 x 29] intentionally omitted <==

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	246,400,000.00AUD	21,120,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	46,886.32 AUD	2,669.90AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	8,577,258.91 AUD	8,577,258.91 AUD
1) ii) Available Collections-Interest on Trust Accounts	16,954.20AUD	8,594,213.11 AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	8,594,213.11 AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	8,594,213.11 AUD
4) Net Swap Receipts-Class A and Class B	- AUD	8,594,213.11 AUD
5) Damages and Indemnity Payments to Issuer	- AUD	8,594,213.11 AUD
6) Other Reimbursement Amounts	- AUD	8,594,213.11 AUD
7) Buffer Release Amount	(898,284.21 AUD)	7,695,928.90AUD
Purchase price amount (clean-up call)	- AUD	7,695,928.90AUD
Remaining Rounding Amount (M-1)	- AUD	7,695,928.90AUD

Waterfall	Payment to waterfallposition	Remaining Amount
Available Distribution Amount	- AUD	7,695,928.90AUD
1) Trust Beneficiary $1	(1.00AUD)	7,695,927.90AUD
2) Taxes	- AUD	7,695,927.90AUD
3) Trust Fees & Expenses and Servicer Fees	(288,851.68AUD)	7,407,076.22 AUD
4) Equal Rank Swap Payments	(49,556.22 AUD)	7,357,520.00AUD
Net Swap Payments on Series A 2016-1	(46,886.32 AUD)	7,360,189.90AUD
Net Swap Payments on Series A 2016-2	- AUD	7,360,189.90AUD
Net Swap Payments on Series A 2016-3	- AUD	7,360,189.90AUD
Net Swap Payments on Series A 2016-4	- AUD	7,360,189.90AUD
Net Swap Payments on Series B 2016-1	(2,669.90AUD)	7,357,520.00AUD
Net Swap Payments on Series B 2016-2	- AUD	7,357,520.00AUD
5) Interest Payment-Class A	(672,807.01 AUD)	6,684,712.99AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-1	(672,807.01 AUD)	6,684,712.99AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-2	- AUD	6,684,712.99AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-3	- AUD	6,684,712.99AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-4	- AUD	6,684,712.99AUD
6) Interest Payment-Class B	(87,266.10AUD)	6,597,446.89AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-1	(87,266.10AUD)	6,597,446.89AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-2	- AUD	6,597,446.89AUD
7) Payment to Cash Collateral Account	- AUD	6,597,446.89AUD
8. a) Principal Payment-Class A	- AUD	6,597,446.89AUD
Principal Payments on Series A 2016-1	- AUD	6,597,446.89AUD
Principal Payments on Series A 2016-2	- AUD	6,597,446.89AUD
Principal Payments on Series A 2016-3	- AUD	6,597,446.89AUD
Principal Payments on Series A 2016-4	- AUD	6,597,446.89AUD
Remaining Rounding Amount from Current Period Class A	- AUD	6,597,446.89AUD
8. b) Class A Accumulation Amount to Accumulation Account	(6,597,446.89AUD)	- AUD
9. a) Principal Payment-Class B	- AUD	- AUD
Principal Payments on Series B 2016-1	- AUD	- AUD
Principal Payments on Series B 2016-2	- AUD	- AUD
Remaining Rounding Amount from Current Period Class B	- AUD	- AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	- AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	- AUD
11. a) Other Payment to Swap Counterparties	- AUD	- AUD
11. b) Other Payment to Note Purchasers	- AUD	- AUD
12) Subordinated Loan Accrued and Unpaid Interest	- AUD	- AUD
13) Subordinated Loan Principal	- AUD	- AUD
14) Surplus Income Distribution to Beneficiary of the Trust	- AUD	- AUD

Distribution of Cash Collateral Account surplus	Payment	Remaining amount
Payment from CCA	- AUD	- AUD
Payment of Interest Accrued this period on the Subordinated Loan	- AUD	- AUD
Payment of Unpaid Interest on the Subordinated Loan	- AUD	- AUD
Payment in respect of regular redemption to subordinated lender	- AUD	- AUD
Distribution to Beneficiary of the Trust	- AUD	- AUD

Payments due to Term Take Out- not part of the waterfall	Payment	Remaining amount
Purchase price from Term Take Out	- AUD	- AUD
Redemption Class A	- AUD	- AUD
Redemption Class B	- AUD	- AUD
Redemption Subordinated Loan	- AUD	- AUD
Distribution to Beneficiary of the Trust	- AUD	- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [190 x 36] intentionally omitted <==

Retention of Net Economic Interest

Period	Poolcut	Balance as of the end of period - before top/tap-up Balance as of the end of period - after top/tap-up	Balance as of the end of period - before top/tap-up Balance as of the end of period - after top/tap-up
Total Assets	157,645,986.79 AUD	365,435,586.67 AUD	472,275,349.48 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	352,895,641.99 AUD 472,275,349.48 AUD
Accumulation Account balance	- AUD	12,539,944.68 AUD	- AUD
First loss piece	15,425,364.25 AUD	37,893,391.59 AUD	48,709,900.57 AUD
Subordinated Loan balance	12,766,069.41 AUD	30,183,914.73 AUD	38,487,503.64 AUD
Overcollateralisation	1,285,414.84 AUD	4,499,236.86 AUD	6,127,876.93 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	3,210,240.00 AUD	4,094,520.00 AUD
Actual retention	9.78%	10.37%	10.31%

In its capacity as originator and original lender, VWFSA complies with the retention requirement of a material net economic interest in accordance with option (d) Article 405 (1) CRR. By adhering to option d) of the CRR, VWFSA will keep the exposures designated for retention on its balance sheet on an ongoing basis. The latest end of month level of retention will be published on a monthly basis in the investor report.

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [176 x 33] intentionally omitted <==

Amortisation Profile I

Note Class	Class A	Class A	Class B	Class B
WAL	At Closing: 2.64 yrs	At Closing: 2.64 yrs	At Closing: 3.25 yrs	At Closing: 3.25 yrs
Payment Date	Actual Note Balance	Forecasted Note Balance	Actual Note Balance2	Forecasted Note Balance2
Poolcut	105,400,000.00 AUD	- AUD	9,090,000.00 AUD	- AUD
07/2016	146,800,000.00 AUD	- AUD	12,620,000.00 AUD	- AUD
08/2016	189,600,000.00 AUD	- AUD	16,270,000.00 AUD	- AUD
09/2016	246,400,000.00 AUD	- AUD	21,120,000.00 AUD	- AUD
10/2016	246,400,000.00 AUD	- AUD	21,120,000.00 AUD	- AUD
11/2016	314,300,000.00 AUD	- AUD	26,910,000.00 AUD	- AUD
12/2016	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
01/2017	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
02/2017	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
03/2017	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
04/2017	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
05/2017	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
06/2017	- AUD	314,300,000.00 AUD	- AUD	26,910,000.00 AUD
07/2017	- AUD	303,412,813.09 AUD	- AUD	26,910,000.00 AUD
08/2017	- AUD	292,640,467.02 AUD	- AUD	26,910,000.00 AUD
09/2017	- AUD	282,021,554.61 AUD	- AUD	26,910,000.00 AUD
10/2017	- AUD	271,610,248.99 AUD	- AUD	26,910,000.00 AUD
11/2017	- AUD	261,265,229.58 AUD	- AUD	26,910,000.00 AUD
12/2017	- AUD	251,110,005.36 AUD	- AUD	26,910,000.00 AUD
01/2018	- AUD	241,004,248.24 AUD	- AUD	26,910,000.00 AUD
02/2018	- AUD	230,950,177.92 AUD	- AUD	26,910,000.00 AUD
03/2018	- AUD	221,200,667.33 AUD	- AUD	26,910,000.00 AUD
04/2018	- AUD	211,443,621.92 AUD	- AUD	26,910,000.00 AUD
05/2018	- AUD	201,738,275.63 AUD	- AUD	26,910,000.00 AUD
06/2018	- AUD	192,567,219.58 AUD	- AUD	26,553,340.01 AUD
07/2018	- AUD	186,273,754.94 AUD	- AUD	23,949,482.78 AUD
08/2018	- AUD	179,935,425.18 AUD	- AUD	23,134,554.67 AUD
09/2018	- AUD	173,833,951.78 AUD	- AUD	22,350,079.52 AUD
10/2018	- AUD	167,881,955.56 AUD	- AUD	21,584,822.86 AUD
11/2018	- AUD	161,977,423.55 AUD	- AUD	20,825,668.74 AUD
12/2018	- AUD	156,040,451.36 AUD	- AUD	20,062,343.75 AUD
01/2019	- AUD	150,234,920.16 AUD	- AUD	19,315,918.31 AUD
02/2019	- AUD	144,461,196.50 AUD	- AUD	18,573,582.41 AUD
03/2019	- AUD	138,597,149.60 AUD	- AUD	17,819,633.52 AUD
04/2019	- AUD	132,691,444.70 AUD	- AUD	17,060,328.61 AUD
05/2019	- AUD	126,780,230.43 AUD	- AUD	16,300,315.34 AUD
06/2019	- AUD	120,886,480.38 AUD	- AUD	15,542,547.48 AUD
07/2019	- AUD	114,950,324.53 AUD	- AUD	14,779,327.44 AUD
08/2019	- AUD	109,490,252.33 AUD	- AUD	14,077,318.16 AUD
09/2019	- AUD	104,379,825.65 AUD	- AUD	13,420,263.30 AUD
10/2019	- AUD	99,742,758.39 AUD	- AUD	12,824,068.93 AUD
11/2019	- AUD	95,154,710.43 AUD	- AUD	12,234,177.06 AUD
12/2019	- AUD	90,695,200.97 AUD	- AUD	11,660,811.56 AUD
01/2020	- AUD	86,284,519.43 AUD	- AUD	11,093,723.93 AUD
02/2020	- AUD	81,866,060.21 AUD	- AUD	10,525,636.32 AUD
03/2020	- AUD	77,009,275.96 AUD	- AUD	9,901,192.62 AUD
04/2020	- AUD	71,531,174.81 AUD	- AUD	9,196,865.34 AUD
05/2020	- AUD	66,440,392.23 AUD	- AUD	8,542,336.15 AUD
06/2020	- AUD	61,280,498.51 AUD	- AUD	7,878,921.24 AUD
07/2020	- AUD	56,198,701.92 AUD	- AUD	7,225,547.39 AUD
08/2020	- AUD	51,666,463.74 AUD	- AUD	6,642,831.06 AUD
09/2020	- AUD	47,615,561.91 AUD	- AUD	6,122,000.82 AUD
10/2020	- AUD	44,630,043.88 AUD	- AUD	5,738,148.50 AUD
11/2020	- AUD	41,688,052.79 AUD	- AUD	5,359,892.50 AUD
12/2020	- AUD	38,843,084.99 AUD	- AUD	4,994,110.92 AUD
01/2021	- AUD	36,100,099.10 AUD	- AUD	4,641,441.32 AUD
02/2021	- AUD	33,498,970.64 AUD	- AUD	4,307,010.51 AUD
03/2021	- AUD	29,108,974.70 AUD	- AUD	3,742,582.46 AUD
04/2021	- AUD	- AUD	- AUD	- AUD

[+] Based on the following assumptions: CPR of 10%, Net Losses of 0% and Clean Up Call at 10% of the original outstanding portfolio

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [231 x 43] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Amortisation Profile II

==> picture [487 x 307] intentionally omitted <==

----- Start of picture text -----

Amortisation Profile Class A-Notes
Outstanding
Balance in AUD Actual Amort. A-Notes Expected Amort. A-Notes
350,000,000
300,000,000
Assuming a Clean-Up Call at 10% of the
initial Outstanding Discounted Receivables
250,000,000 Balance, annual prepayments of 10% and
0% Net Losses.
200,000,000
150,000,000
100,000,000
50,000,000
0
Payment Date
----- End of picture text -----

==> picture [487 x 307] intentionally omitted <==

----- Start of picture text -----

Amortisation Profile Class B-Notes
Outstanding
Balance in AUD
Actual Amort. B-Notes Expected Amort. B-Notes
35,000,000
30,000,000
Assuming a Clean-Up Call at 10% of the
initial Outstanding Discounted Receivables
25,000,000 Balance, annual prepayments of 10% and
0% Net Losses.
20,000,000
15,000,000
10,000,000
5,000,000
0
Payment Date
----- End of picture text -----

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [240 x 45] intentionally omitted <==

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	44,232.68 AUD	138,355.20 AUD	182,587.88 AUD
11/2016	2,819,817.62 AUD	6,033,765.75 AUD	8,853,583.37 AUD
12/2016	2,804,672.76 AUD	6,046,595.41 AUD	8,851,268.17 AUD
01/2017	2,762,005.06 AUD	6,102,680.71 AUD	8,864,685.77 AUD
02/2017	2,717,653.81 AUD	6,177,379.36 AUD	8,895,033.17 AUD
03/2017	2,672,271.05 AUD	6,251,984.68 AUD	8,924,255.73 AUD
04/2017	2,626,603.20 AUD	6,431,811.08 AUD	9,058,414.28 AUD
05/2017	2,579,477.13 AUD	6,220,508.00 AUD	8,799,985.13 AUD
06/2017	2,533,761.50 AUD	6,306,317.75 AUD	8,840,079.25 AUD
07/2017	2,487,422.86 AUD	6,322,480.61 AUD	8,809,903.47 AUD
08/2017	2,440,844.73 AUD	6,322,578.87 AUD	8,763,423.60 AUD
09/2017	2,394,117.47 AUD	6,322,167.82 AUD	8,716,285.29 AUD
10/2017	2,347,282.11 AUD	6,411,458.31 AUD	8,758,740.42 AUD
11/2017	2,300,108.25 AUD	6,364,570.66 AUD	8,664,678.91 AUD
12/2017	2,253,237.45 AUD	6,363,933.18 AUD	8,617,170.63 AUD
01/2018	2,206,092.43 AUD	6,564,082.53 AUD	8,770,174.96 AUD
02/2018	2,157,560.73 AUD	6,514,099.90 AUD	8,671,660.63 AUD
03/2018	2,109,373.60 AUD	6,527,279.83 AUD	8,636,653.43 AUD
04/2018	2,061,184.39 AUD	6,661,529.37 AUD	8,722,713.76 AUD
05/2018	2,011,834.94 AUD	6,590,264.43 AUD	8,602,099.37 AUD
06/2018	1,963,013.73 AUD	6,548,878.31 AUD	8,511,892.04 AUD
07/2018	1,914,956.21 AUD	6,709,030.25 AUD	8,623,986.46 AUD
08/2018	1,865,292.75 AUD	6,458,628.94 AUD	8,323,921.69 AUD
09/2018	1,817,447.30 AUD	6,434,184.06 AUD	8,251,631.36 AUD
10/2018	1,770,073.93 AUD	6,437,862.36 AUD	8,207,936.29 AUD
11/2018	1,722,381.62 AUD	6,726,960.34 AUD	8,449,341.96 AUD
12/2018	1,672,571.61 AUD	6,588,284.22 AUD	8,260,855.83 AUD
01/2019	1,623,768.57 AUD	6,695,652.69 AUD	8,319,421.26 AUD
02/2019	1,574,166.55 AUD	7,199,400.51 AUD	8,773,567.06 AUD
03/2019	1,520,942.00 AUD	7,255,059.68 AUD	8,776,001.68 AUD
04/2019	1,467,204.95 AUD	7,472,972.59 AUD	8,940,177.54 AUD
05/2019	1,411,845.14 AUD	7,529,966.39 AUD	8,941,811.53 AUD
06/2019	1,356,062.20 AUD	7,808,849.08 AUD	9,164,911.28 AUD
07/2019	1,298,213.94 AUD	6,998,984.13 AUD	8,297,198.07 AUD
08/2019	1,246,378.11 AUD	6,480,952.37 AUD	7,727,330.48 AUD
09/2019	1,198,366.38 AUD	5,769,510.47 AUD	6,967,876.85 AUD
10/2019	1,155,625.36 AUD	5,806,045.24 AUD	6,961,670.60 AUD
11/2019	1,112,613.91 AUD	5,779,571.20 AUD	6,892,185.11 AUD
12/2019	1,069,818.82 AUD	5,830,050.90 AUD	6,899,869.72 AUD
01/2020	1,026,730.09 AUD	6,040,240.54 AUD	7,066,970.63 AUD
02/2020	981,992.08 AUD	7,202,844.20 AUD	8,184,836.28 AUD
03/2020	928,632.40 AUD	8,563,254.93 AUD	9,491,887.33 AUD
04/2020	865,194.90 AUD	7,928,737.41 AUD	8,793,932.31 AUD
05/2020	806,470.84 AUD	8,153,649.73 AUD	8,960,120.57 AUD
06/2020	746,128.96 AUD	8,131,035.52 AUD	8,877,164.48 AUD
07/2020	685,893.39 AUD	7,047,250.05 AUD	7,733,143.44 AUD
08/2020	633,686.78 AUD	6,138,206.17 AUD	6,771,892.95 AUD
09/2020	588,214.80 AUD	3,996,004.15 AUD	4,584,218.95 AUD
10/2020	558,612.20 AUD	4,069,110.74 AUD	4,627,722.94 AUD
11/2020	528,467.72 AUD	4,111,138.77 AUD	4,639,606.49 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

End of Collection Period	Interest	Principal	Nominal Instalments
12/2020	498,039.10 AUD	4,078,827.21 AUD	4,576,866.31 AUD
01/2021	467,836.74 AUD	3,985,001.78 AUD	4,452,838.52 AUD
02/2021	438,315.49 AUD	8,290,624.78 AUD	8,728,940.27 AUD
03/2021	376,898.04 AUD	7,568,901.10 AUD	7,945,799.14 AUD
04/2021	320,826.73 AUD	8,821,945.58 AUD	9,142,772.31 AUD
05/2021	255,529.63 AUD	8,010,716.76 AUD	8,266,246.39 AUD
06/2021	196,185.83 AUD	9,811,829.01 AUD	10,008,014.84 AUD
07/2021	123,498.81 AUD	7,347,684.54 AUD	7,471,183.35 AUD
08/2021	69,070.68 AUD	6,042,691.25 AUD	6,111,761.93 AUD
09/2021	24,305.94 AUD	165,142.48 AUD	189,448.42 AUD
10/2021	23,082.58 AUD	165,351.19 AUD	188,433.77 AUD
11/2021	21,857.65 AUD	166,576.36 AUD	188,434.01 AUD
12/2021	20,623.57 AUD	166,960.68 AUD	187,584.25 AUD
01/2022	19,386.69 AUD	167,579.58 AUD	186,966.27 AUD
02/2022	18,145.17 AUD	166,387.74 AUD	184,532.91 AUD
03/2022	16,912.70 AUD	162,690.37 AUD	179,603.07 AUD
04/2022	15,707.38 AUD	161,062.65 AUD	176,770.03 AUD
05/2022	14,514.36 AUD	160,061.30 AUD	174,575.66 AUD
06/2022	13,328.45 AUD	157,022.17 AUD	170,350.62 AUD
07/2022	12,165.27 AUD	152,215.68 AUD	164,380.95 AUD
08/2022	11,037.69 AUD	150,592.06 AUD	161,629.75 AUD
09/2022	9,922.02 AUD	146,951.70 AUD	156,873.72 AUD
10/2022	8,833.43 AUD	147,108.82 AUD	155,942.25 AUD
11/2022	7,743.71 AUD	147,077.98 AUD	154,821.69 AUD
12/2022	6,654.00 AUD	146,526.14 AUD	153,180.14 AUD
01/2023	5,568.56 AUD	146,952.40 AUD	152,520.96 AUD
02/2023	4,479.89 AUD	145,420.61 AUD	149,900.50 AUD
03/2023	3,402.69 AUD	125,793.11 AUD	129,195.80 AUD
04/2023	2,470.82 AUD	108,850.16 AUD	111,320.98 AUD
05/2023	1,664.35 AUD	90,610.82 AUD	92,275.17 AUD
06/2023	993.15 AUD	66,599.41 AUD	67,592.56 AUD
07/2023	499.77 AUD	47,618.43 AUD	48,118.20 AUD
08/2023	147.01 AUD	19,847.33 AUD	19,994.34 AUD
Total	86,449,968.91 AUD	385,825,380.57 AUD	472,275,349.48 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [207 x 39] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Run Out Schedule II

==> picture [727 x 357] intentionally omitted <==

----- Start of picture text -----

Outstanding Expected Amortisation of the Outstanding Discounted Asset-Portfolio
Balance in AUD
600,000,000
The expected Portfolio amortisation is solely based on the scheduled
payments according to rental plan, no assumptions on prepayments or
defaults are made.
500,000,000
400,000,000
300,000,000
200,000,000
100,000,000
Reporting
Period 0
Expected Outstanding Discounted Asset-Portfolio Actual Outstanding Discounted Asset-Portfolio
Poolcut 07/2016 09/2016 11/2016 01/2017 03/2017 05/2017 07/2017 09/2017 11/2017 01/2018 03/2018 05/2018 07/2018 09/2018 11/2018 01/2019 03/2019 05/2019 07/2019 09/2019 11/2019 01/2020 03/2020 05/2020 07/2020 09/2020 11/2020 01/2021 03/2021 05/2021 07/2021 09/2021 11/2021 01/2022 03/2022 05/2022 07/2022 09/2022 11/2022 01/2023 03/2023
----- End of picture text -----

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [120 x 24] intentionally omitted <==

Outstanding Contracts I - Overview

Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	3,572	128,541,484.25 AUD	27	595,370.53 AUD	2,047	82,162,211.56 AUD	1,498	45,783,902.16 AUD
In Advance	-	-AUD	-	-AUD	-	-AUD	-	-AUD
In Arrears	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Paid out/Matured	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Early Payout	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	3,572	128,541,484.25 AUD	27	595,370.53 AUD	2,047	82,162,211.56 AUD	1,498	45,783,902.16 AUD

Total Portfolio as of Previous Month			Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	8,127	288,729,821.39 AUD	50	1,056,392.91 AUD	4,642	186,629,803.08 AUD	3,435	101,043,625.40 AUD
In Advance	74	2,079,687.08 AUD	-	-AUD	39	1,241,252.53 AUD	35	838,434.55 AUD
In Arrears	137	5,199,973.71 AUD	3	62,814.35 AUD	107	4,280,035.64 AUD	27	857,123.72 AUD
Paid out/Matured	9	-AUD	-	-AUD	6	-AUD	3	-AUD
Early Payout	107	-AUD	2	-AUD	49	-AUD	56	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	8,454	296,009,482.18 AUD	55	1,119,207.26 AUD	4,843	192,151,091.25 AUD	3,556	102,739,183.67 AUD

Total Portfolio as of Current Reporting Period			Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	10,480	374,380,213.50 AUD	56	1,247,720.60 AUD	5,988	240,033,415.17 AUD	4,436	133,099,077.73 AUD
In Advance	167	6,573,757.02 AUD	1	18,073.07 AUD	98	4,399,278.62 AUD	68	2,156,405.33 AUD
In Arrears	149	4,871,410.05 AUD	3	56,358.18 AUD	117	4,019,904.58 AUD	29	795,147.29 AUD
Paid out/Matured	15	-AUD	-	-AUD	7	-AUD	8	-AUD
Early Payout	149	-AUD	4	-AUD	66	-AUD	79	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	10,960	385,825,380.57 AUD	64	1,322,151.85 AUD	6,276	248,452,598.37 AUD	4,620	136,050,630.35 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [120 x 24] intentionally omitted <==

Outstanding Contracts I - Overview

Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Balloon	Balloon	Balloon	Balloon	Type of Car	Type of Car	Type of Car	Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	3,572	128,541,484.25 AUD	1,460	67,743,395.28 AUD	2,112	60,798,088.97 AUD	2,996	113,632,498.43 AUD	576	14,908,985.82 AUD
In Advance	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
In Arrears	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Paid out/Matured	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Early Payout	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	3,572	128,541,484.25 AUD	1,460	67,743,395.28 AUD	2,112	60,798,088.97 AUD	2,996	113,632,498.43 AUD	576	14,908,985.82 AUD

Total Portfolio as of Previous Month			Balloon				Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	8,127	288,729,821.39 AUD	3,348	152,209,886.41 AUD	4,779	136,519,934.98 AUD	6,924	256,585,985.72 AUD	1,203	32,143,835.67 AUD
In Advance	74	2,079,687.08 AUD	23	658,608.24 AUD	51	1,421,078.84 AUD	53	1,624,020.46 AUD	21	455,666.62 AUD
In Arrears	137	5,199,973.71 AUD	68	3,164,481.54 AUD	69	2,035,492.17 AUD	89	4,109,230.30 AUD	48	1,090,743.41 AUD
Paid out/Matured	9	-AUD	3	-AUD	6	-AUD	4	-AUD	5	-AUD
Early Payout	107	-AUD	44	-AUD	63	-AUD	74	-AUD	33	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	8,454	296,009,482.18 AUD	3,486	156,032,976.19 AUD	4,968	139,976,505.99 AUD	7,144	262,319,236.48 AUD	1,310	33,690,245.70 AUD

Total Portfolio as of Current Reporting Period			Balloon				Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	10,480	374,380,213.50 AUD	4,279	196,091,767.79 AUD	6,201	178,288,445.71 AUD	8,788	329,443,617.92 AUD	1,692	44,936,595.58 AUD
In Advance	167	6,573,757.02 AUD	79	3,666,080.17 AUD	88	2,907,676.85 AUD	137	5,707,939.39 AUD	30	865,817.63 AUD
In Arrears	149	4,871,410.05 AUD	75	3,037,116.35 AUD	74	1,834,293.70 AUD	99	3,851,791.85 AUD	50	1,019,618.20 AUD
Paid out/Matured	15	-AUD	3	-AUD	12	-AUD	8	-AUD	7	-AUD
Early Payout	149	-AUD	66	-AUD	83	-AUD	103	-AUD	46	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	10,960	385,825,380.57 AUD	4,502	202,794,964.31 AUD	6,458	183,030,416.26 AUD	9,135	339,003,349.16 AUD	1,825	46,822,031.41 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [149 x 29] intentionally omitted <==

Outstanding Contracts II - Collections

Development of Pool within Reporting Period	Number of Active Contracts	Total Number of Contracts	Collection Variations	Outstanding Nominal Balance
Beginning of Period	8,338	8,454		361,883,474.24 AUD

Scheduled Collections For Contracts Active This Period			6,842,399.13 AUD	6,842,399.13 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			42,431.17 AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			1,767,276.06AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			(24.41 AUD)
Collection VariationsfromContractsin AdvanceThisPeriod			170,178.94 AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(102,522.08AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			- AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			- AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			1,877,339.68AUD	1,877,339.68AUD

ContractFees CollectedThisPeriod			22,640.73AUD
Interest CompensationCollectionsThisPeriod			(165,120.63AUD)
Non Instalment Collection Variations			(142,479.90AUD)
Actual Collections For Contracts Active This Period			8,577,258.91 AUD

NumberofContractsPaid OutEarlyThisMonth	42
NumberofContractsPaid Out/MaturedThisMonth	6
NumberofContractsIntoNet SalvageThisMonth	-
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				- AUD

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				- AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				267,710.54 AUD
ReducedNominal BalanceDue to Other				382.90AUD
End of Period before Top / Tap-up	8,290	8,454		352,895,641.99 AUD
Top /Tap-up	2,506	2,506		119,379,707.49AUD
End of Period after Top / Tap-up	10,796	10,960		472,275,349.48 AUD
Development of outstanding pool during the reporting period Number of active contracts Outstanding Discounted Receivables Balance Outstanding Nominal Balance Balance as at theBeginning of Period 8,338 296,009,482.18AUD 361,883,474.24 AUD Balance as at theEnd of Period-beforeTop /Tap-up 8,290 289,663,206.91 AUD 352,895,641.99AUD Top /Tap-upforthePeriod 2,506 96,162,173.66AUD 119,379,707.49AUD Term Take Out - - AUD - AUD Balance as at the end of the period 10,796 385,825,380.57 AUD 472,275,349.48 AUD
Development of outstanding pool during the reporting period	Number of active contracts	Outstanding Discounted Receivables Balance	Outstanding Nominal Balance
Balance as at theBeginning of Period	8,338	296,009,482.18AUD	361,883,474.24 AUD
Balance as at theEnd of Period-beforeTop /Tap-up	8,290	289,663,206.91 AUD	352,895,641.99AUD
Top /Tap-upforthePeriod	2,506	96,162,173.66AUD	119,379,707.49AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	10,796	385,825,380.57 AUD	472,275,349.48 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [121 x 24] intentionally omitted <==

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio		Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contra	cts2	Outstanding Discounted Receivables Balance	Number of Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts4	Outstanding Discounted Receivables Balance
> 0 <=30	111	1.03%	3,551,956.51 AUD	0.92%		2	30,374.59 AUD	84	2,869,432.87 AUD	25	652,149.05 AUD
> 30 <=60	26	0.24%	955,219.71 AUD	0.25%		1	25,983.59 AUD	22	809,272.56 AUD	3	119,963.56 AUD
> 60 <=90	10	0.09%	289,611.77 AUD	0.08%		-	-AUD	9	266,577.09 AUD	1	23,034.68 AUD
> 90 <=120	2	0.02%	74,622.06AUD	0.02%		-	-AUD	2	74,622.06 AUD	-	-AUD
> 120 <=150	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
> 150 <=180	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
> 180 <= 210	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
>210 <= 240	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
>240 <= 270	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
>270 <=300	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
> 300 <=330	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
> 330 <=360	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
Total	149	1.3801%	4,871,410.05 AUD	1.26%		3	56,358.18 AUD	117	4,019,904.58 AUD	29	795,147.29 AUD

					- AUD 5,000,000.00 AUD 10,000,000.00 AUD 15,000,000.00 AUD 20,000,000.00 AUD 25,000,000.00 AUD > 0 <= 30 > 150 <= > 300 <=	1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 Period Arrears Contracts - Total Outstanding Discounted Receivables Balance Days Arrears > 30 <= 60 Days Arrears > 60 <= 90 Days Arrears > 90 <= 120 Days Arrears > 120 <= 150 Days Arrears 180 Days Arrears > 180 <= 210 Days Arrears > 210 <= 240 Days Arrears > 240 <= 270 Days Arrears > 270 <= 300 Days Arrears 330 Days Arrears > 330 <= 360 Days Arrears > 360 Days Arrears

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [121 x 24] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contracts6	Outstanding Discounted Receivables Balance	Number of Contracts8	Outstanding Discounted Receivables Balance	Number of Contracts10	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
> 0 <=30	111	1.03%	3,551,956.51 AUD	0.92%	52	2,043,651.84 AUD	59	1,508,304.67 AUD	73	2,754,005.60 AUD	38	797,950.91 AUD
> 30 <=60	26	0.24%	955,219.71 AUD	0.25%	17	781,112.55 AUD	9	174,107.16 AUD	19	825,990.37 AUD	7	129,229.34 AUD
> 60 <=90	10	0.09%	289,611.77 AUD	0.08%	6	212,351.96 AUD	4	77,259.81 AUD	6	207,910.86 AUD	4	81,700.91 AUD
> 90 <=120	2	0.02%	74,622.06AUD	0.02%	-	-AUD	2	74,622.06 AUD	1	63,885.02AUD	1	10,737.04 AUD
> 120 <=150	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 150 <=180	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 180 <= 210	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
>210 <= 240	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
>240 <= 270	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
>270 <=300	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 300 <=330	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 330 <=360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	149	1.3801%	4,871,410.05 AUD	1.26%	75	3,037,116.35 AUD	74	1,834,293.70 AUD	99	3,851,791.85 AUD	50	1,019,618.20 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [380 x 33] intentionally omitted <==

Net Salvage Loss

Net Salvage Loss This Period	Net Salvage Loss This Period	Net Salvage Loss This Period	Net Salvage Loss This Period
Product Type	Type of Car	Number of Contracts	Net Salvage Loss
Hire Purchase	New	-	- AUD
	Used	-	- AUD
Total Hire Purchase		-	- AUD
Chattel Mortgage	New	-	- AUD
	Used	-	- AUD
Total Chattel Mortgage		-	- AUD
Consumer Loan	New	-	- AUD
	Used	-	- AUD
Total Consumer Loan		-	- AUD
Total		-	- AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period - AUD

	Per Period	Per Period	Cumulative Net Salvage Loss	Cumulative Net Salvage Loss
Monthly Period	Number of Contracts	Net Salvage Loss	Number of Contracts2	Net Salvage Loss
06/2016	-	- AUD	-	- AUD
07/2016	-	- AUD	-	- AUD
08/2016	-	- AUD	-	- AUD
09/2016	-	- AUD	-	- AUD
10/2016	-	- AUD	-	- AUD
11/2016	-	- AUD	-	- AUD
12/2016	-	- AUD	-	- AUD
01/2017	-	- AUD	-	- AUD
02/2017	-	- AUD	-	- AUD
03/2017	-	- AUD	-	- AUD
04/2017	-	- AUD	-	- AUD
05/2017	-	- AUD	-	- AUD
06/2017	-	- AUD	-	- AUD
07/2017	-	- AUD	-	- AUD
08/2017	-	- AUD	-	- AUD
09/2017	-	- AUD	-	- AUD
10/2017	-	- AUD	-	- AUD
11/2017	-	- AUD	-	- AUD
12/2017	-	- AUD	-	- AUD
01/2018	-	- AUD	-	- AUD
02/2018	-	- AUD	-	- AUD
03/2018	-	- AUD	-	- AUD
04/2018	-	- AUD	-	- AUD
05/2018	-	- AUD	-	- AUD
06/2018	-	- AUD	-	- AUD
07/2018	-	- AUD	-	- AUD
08/2018	-	- AUD	-	- AUD
09/2018	-	- AUD	-	- AUD
10/2018	-	- AUD	-	- AUD
11/2018	-	- AUD	-	- AUD
12/2018	-	- AUD	-	- AUD
01/2019	-	- AUD	-	- AUD
02/2019	-	- AUD	-	- AUD
03/2019	-	- AUD	-	- AUD
04/2019	-	- AUD	-	- AUD
05/2019	-	- AUD	-	- AUD
06/2019	-	- AUD	-	- AUD
07/2019	-	- AUD	-	- AUD
08/2019	-	- AUD	-	- AUD
09/2019	-	- AUD	-	- AUD
10/2019	-	- AUD	-	- AUD
11/2019	-	- AUD	-	- AUD
12/2019	-	- AUD	-	- AUD
01/2020	-	- AUD	-	- AUD
02/2020	-	- AUD	-	- AUD
03/2020	-	- AUD	-	- AUD
04/2020	-	- AUD	-	- AUD
Total	-	- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [228 x 43] intentionally omitted <==

Net Salvage After Recoveries

Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts
Product Type	Vehicle Status	Number of Contracts	Gross Salvage Loss	Net Salvage Loss	Recoveries After Net Salvage	Net Salvage Loss After Recoveries
Hire Purchase	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Hire Purchase		-	- AUD	- AUD	- AUD	- AUD
Chattel Mortgage	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Chattel Mortgage		-	- AUD	- AUD	- AUD	- AUD
Consumer Loan	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Consumer Loan		-	- AUD	- AUD	- AUD	- AUD
				- AUD
Total		-	- AUD	- AUD	- AUD	- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [132 x 26] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data I

Down Payments

		Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Down Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Down Payment/ Purchase Price in %	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
No Down Payment	3,539	32.78%	132,611,752.20AUD	34.37%	0.00%	50	961,243.10 AUD	2,218	89,599,780.62 AUD	1,271	42,050,728.48 AUD
0.01-10.000.00	5,038	46.67%	170,340,369.90AUD	44.15%	9.63%	9	333,836.16 AUD	2,710	102,849,720.18 AUD	2,319	67,156,813.56 AUD
10,000.01-20.000.00	1,344	12.45%	46,670,654.10AUD	12.10%	28.50%	1	27,072.59 AUD	767	30,754,460.25 AUD	576	15,889,121.26 AUD
20,000.01-30.000.00	463	4.29%	15,690,872.05AUD	4.07%	40.96%	-	-AUD	263	10,258,542.10 AUD	200	5,432,329.95 AUD
30,000.01-40.000.00	208	1.93%	7,923,983.21 AUD	2.05%	47.78%	-	-AUD	121	5,521,822.06 AUD	87	2,402,161.15 AUD
40,000.01-50,000.00	114	1.06%	3,805,127.20AUD	0.99%	58.31%	-	-AUD	60	2,325,775.67 AUD	54	1,479,351.53 AUD
50,000.01-60,000.00	39	0.36%	2,298,212.16AUD	0.60%	50.19%	-	-AUD	25	1,487,487.45 AUD	14	810,724.71 AUD
60,000.01-70,000.00	11	0.10%	444,671.84 AUD	0.12%	63.23%	-	-AUD	8	355,707.95 AUD	3	88,963.89 AUD
70,000.01-80,000.00	13	0.12%	1,112,917.51 AUD	0.29%	47.97%	-	-AUD	9	1,026,777.41 AUD	4	86,140.10 AUD
80,000.01-90,000.00	9	0.08%	1,518,638.61 AUD	0.39%	36.28%	-	-AUD	6	1,220,679.24 AUD	3	297,959.37 AUD
90,000.01-100,000.00	3	0.03%	485,773.10AUD	0.13%	38.60%	-	-AUD	3	485,773.10 AUD	-	-AUD
100,000.01-110,000.00	2	0.02%	284,561.84 AUD	0.07%	51.54%	-	-AUD	1	100,478.40 AUD	1	184,083.44 AUD
110,000.01-120,000.00	2	0.02%	500,377.80AUD	0.13%	38.93%	-	-AUD	2	500,377.80 AUD	-	-AUD
120,000.01-130,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
130,000.01-140,000.00	2	0.02%	350,378.87 AUD	0.09%	51.62%	-	-AUD	2	350,378.87 AUD	-	-AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	9	0.08%	1,787,090.18AUD	0.46%	61.02%	-	-AUD	8	1,614,837.27 AUD	1	172,252.91 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	14.56%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					430,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,594.50AUD
Weighted Average Down Payment					8,265.65AUD

Type of Payment

Total Portfolio						Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Type of Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance		Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Direct Debit	10,683	98.95%	381,800,951.59AUD	98.96%		57	1,281,365	6,110	244,822,851	4,516	135,696,736
Other	113	1.05%	4,024,428.98AUD	1.04%		3	40,787	93	3,629,747	17	353,895
Total	10,796	100.00%	385,825,380.57 AUD	100.00%		60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [132 x 26] intentionally omitted <==

Pool Data I

Pool Data I	Pool Data I	Pool Data I	Pool Data I	Pool Data I	Pool Data I
Down Payments

Total Portfolio						Balloon				Vehicle Status
						Balloon		No Balloon		New		Used
Down Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Down Payment/ Purchase Price in %	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
No Down Payment	3,539	32.78%	132,611,752.20AUD	34.37%	0.00%	1,630	74,436,480.70 AUD	1,909	58,175,271.50 AUD	2,772	113,294,224.87 AUD	767	19,317,527.33 AUD
0.01-10.000.00	5,038	46.67%	170,340,369.90AUD	44.15%	9.63%	2,065	87,374,524.87 AUD	2,973	82,965,845.03 AUD	4,216	149,541,119.99 AUD	822	20,799,249.91 AUD
10,000.01-20.000.00	1,344	12.45%	46,670,654.10AUD	12.10%	28.50%	491	22,205,534.71 AUD	853	24,465,119.39 AUD	1,224	42,790,862.53 AUD	120	3,879,791.57 AUD
20,000.01-30.000.00	463	4.29%	15,690,872.05AUD	4.07%	40.96%	129	6,691,320.94 AUD	334	8,999,551.11 AUD	427	14,577,781.33 AUD	36	1,113,090.72 AUD
30,000.01-40.000.00	208	1.93%	7,923,983.21 AUD	2.05%	47.78%	58	3,919,991.66 AUD	150	4,003,991.55 AUD	194	7,502,994.72 AUD	14	420,988.49 AUD
40,000.01-50,000.00	114	1.06%	3,805,127.20AUD	0.99%	58.31%	18	1,047,173.77 AUD	96	2,757,953.43 AUD	108	3,274,331.50 AUD	6	530,795.70 AUD
50,000.01-60,000.00	39	0.36%	2,298,212.16AUD	0.60%	50.19%	11	1,312,122.34 AUD	28	986,089.82 AUD	38	2,232,854.91 AUD	1	65,357.25 AUD
60,000.01-70,000.00	11	0.10%	444,671.84 AUD	0.12%	63.23%	3	223,103.20 AUD	8	221,568.64 AUD	10	402,206.21 AUD	1	42,465.63 AUD
70,000.01-80,000.00	13	0.12%	1,112,917.51 AUD	0.29%	47.97%	6	905,471.16 AUD	7	207,446.35 AUD	12	881,374.39 AUD	1	231,543.12 AUD
80,000.01-90,000.00	9	0.08%	1,518,638.61 AUD	0.39%	36.28%	5	1,353,600.90 AUD	4	165,037.71 AUD	9	1,518,638.61 AUD	-	-AUD
90,000.01-100,000.00	3	0.03%	485,773.10AUD	0.13%	38.60%	3	485,773.10 AUD	-	-AUD	2	427,064.24 AUD	1	58,708.86 AUD
100,000.01-110,000.00	2	0.02%	284,561.84 AUD	0.07%	51.54%	2	284,561.84 AUD	-	-AUD	2	284,561.84 AUD	-	-AUD
110,000.01-120,000.00	2	0.02%	500,377.80AUD	0.13%	38.93%	2	500,377.80 AUD	-	-AUD	2	500,377.80 AUD	-	-AUD
120,000.01-130,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
130,000.01-140,000.00	2	0.02%	350,378.87 AUD	0.09%	51.62%	1	267,837.14 AUD	1	82,541.73 AUD	2	350,378.87 AUD	-	-AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	9	0.08%	1,787,090.18AUD	0.46%	61.02%	9	1,787,090.18 AUD	-	-AUD	6	1,424,577.35 AUD	3	362,512.83 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	14.56%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					430,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,594.50AUD
Weighted Average Down Payment					8,265.65AUD

Type of Payment

Total Portfolio						Balloon				Vehicle Status
						Balloon		No Balloon		New		Used
Type of Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance		Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Direct Debit	10,683	98.95%	381,800,951.59AUD	98.96%		4,373	200,213,408	6,310	181,587,544	8,938	335,630,997	1,745	46,169,955
Other	113	1.05%	4,024,428.98AUD	1.04%		60	2,581,557	53	1,442,872	86	3,372,352	27	652,077
Total	10,796	100.00%	385,825,380.57 AUD	100.00%		4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [200 x 38] intentionally omitted <==

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Number of Contracts Per Borrower	Number of Customers	Percentage of Customers	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance
1	11,948	98.43%	10,428	96.39%	429,884,572.84 AUD	96.44%
2	161	1.33%	278	2.57%	11,916,548.05 AUD	2.67%
3	18	0.15%	42	0.39%	1,793,167.38 AUD	0.40%
4	9	0.07%	36	0.33%	1,196,688.83 AUD	0.27%
5	2	0.02%	10	0.09%	456,720.33 AUD	0.10%
6 - 10	-	0.00%	-	0.00%	- AUD	0.00%
> 10	1	0.01%	24	0.22%	491,000.16 AUD	0.11%
Total	12,139	100.00%	10,818	100.00%	445,738,697.59 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	491,000.16 AUD	0.12726 %	24
2	424,341.75 AUD	0.10998 %	1
3	421,259.22 AUD	0.10918 %	2
4	407,275.01 AUD	0.10556 %	1
5	370,216.86 AUD	0.09595 %	1
6	368,824.09 AUD	0.09559 %	1
7	368,824.09 AUD	0.09559 %	1
8	368,373.89 AUD	0.09548 %	1
9	355,691.59 AUD	0.09219 %	5
10	346,759.07 AUD	0.08987%	1
11	324,401.26 AUD	0.08408 %	1
12	319,353.83 AUD	0.08277%	1
13	315,317.22 AUD	0.08173 %	1
14	312,906.98 AUD	0.08110 %	1
15	299,757.97 AUD	0.07769 %	1
16	299,650.49 AUD	0.07766 %	1
17	299,650.49 AUD	0.07766 %	1
18	292,312.91 AUD	0.07576 %	1
19	292,312.91 AUD	0.07576 %	1
20	291,240.47 AUD	0.07549 %	1
	6,969,470.26 AUD	1.80638 %	48

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257 54

==> picture [132 x 26] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Distribution by Outstanding Discounted Receivables Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	398	3.69%	2,885,045.87 AUD	0.75%	15	109,252.94 AUD	175	1,205,890.18 AUD	208	1,569,902.75 AUD
10,000.01-20.000.00	1,945	18.02%	31,141,506.94 AUD	8.07%	22	340,717.40 AUD	803	12,949,944.38 AUD	1,120	17,850,845.16 AUD
20,000.01-30.000.00	2,806	25.99%	69,556,150.21 AUD	18.03%	12	296,259.68 AUD	1,347	33,724,976.52 AUD	1,447	35,534,914.01 AUD
30,000.01-40.000.00	2,298	21.29%	79,679,219.18AUD	20.65%	3	100,825.20 AUD	1,448	50,366,522.45 AUD	847	29,211,871.53 AUD
40,000.01-50,000.00	1,489	13.79%	66,517,395.81 AUD	17.24%	2	88,607.87 AUD	1,037	46,317,100.86 AUD	450	20,111,687.08 AUD
50,000.01-60,000.00	828	7.67%	45,005,523.20AUD	11.66%	4	221,399.74 AUD	588	32,019,271.96 AUD	236	12,764,851.50 AUD
60,000.01-70,000.00	370	3.43%	23,865,912.89AUD	6.19%	1	64,633.43 AUD	278	17,981,844.93 AUD	91	5,819,434.53 AUD
70,000.01-80,000.00	241	2.23%	17,995,642.63AUD	4.66%	-	-AUD	186	13,914,577.94 AUD	55	4,081,064.69 AUD
80,000.01-90,000.00	161	1.49%	13,607,070.02 AUD	3.53%	-	-AUD	130	10,991,003.22 AUD	31	2,616,066.80 AUD
90,000.01-100,000.00	95	0.88%	8,976,853.68AUD	2.33%	-	-AUD	70	6,624,994.06 AUD	25	2,351,859.62 AUD
100,000.01-110,000.00	45	0.42%	4,691,186.80AUD	1.22%	1	100,455.59 AUD	41	4,285,246.99 AUD	3	305,484.22 AUD
110,000.01-120,000.00	29	0.27%	3,324,841.35AUD	0.86%	-	-AUD	26	2,983,344.86 AUD	3	341,496.49 AUD
120,000.01-130,000.00	15	0.14%	1,888,724.28AUD	0.49%	-	-AUD	10	1,268,509.05 AUD	5	620,215.23 AUD
130,000.01-140,000.00	8	0.07%	1,075,617.55AUD	0.28%	-	-AUD	7	945,138.36 AUD	1	130,479.19 AUD
140,000.01-150,000.00	5	0.05%	721,956.01 AUD	0.19%	-	-AUD	5	721,956.01 AUD	-	-AUD
> 150,000.00	63	0.58%	14,892,734.15AUD	3.86%	-	-AUD	52	12,152,276.60 AUD	11	2,740,457.55 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				424,341.75AUD
Average Outstanding Discounted Receivables Balance				35,737.81 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	84	0.78%	510,860.43AUD	0.13%	2	14,626.81 AUD	38	219,036.62 AUD	44	277,197.00 AUD
10,000.01-20.000.00	1,172	10.86%	14,962,976.60AUD	3.88%	22	225,809.20 AUD	444	5,614,916.76 AUD	706	9,122,250.64 AUD
20,000.01-30.000.00	2,473	22.91%	51,315,710.64 AUD	13.30%	8	162,249.02 AUD	1,072	22,254,050.82 AUD	1,393	28,899,410.80 AUD
30,000.01-40.000.00	2,262	20.95%	65,943,985.26AUD	17.09%	10	246,339.65 AUD	1,266	37,180,487.15 AUD	986	28,517,158.46 AUD
40,000.01-50,000.00	1,813	16.79%	67,493,001.39AUD	17.49%	4	90,379.70 AUD	1,182	43,972,727.28 AUD	627	23,429,894.41 AUD
50,000.01-60,000.00	1,187	10.99%	54,241,404.52 AUD	14.06%	4	109,611.43 AUD	843	38,392,874.86 AUD	340	15,738,918.23 AUD
60,000.01-70,000.00	723	6.70%	38,551,757.29AUD	9.99%	5	241,100.12 AUD	514	27,425,330.91 AUD	204	10,885,326.26 AUD
70,000.01-80,000.00	362	3.35%	22,398,792.20AUD	5.81%	2	85,183.80 AUD	262	16,237,564.95 AUD	98	6,076,043.45 AUD
80,000.01-90,000.00	231	2.14%	16,443,073.62 AUD	4.26%	2	46,396.53 AUD	179	12,798,131.45 AUD	50	3,598,545.64 AUD
90,000.01-100,000.00	166	1.54%	13,146,068.66AUD	3.41%	-	-AUD	135	10,655,583.63 AUD	31	2,490,485.03 AUD
100,000.01-110,000.00	103	0.95%	9,028,430.29AUD	2.34%	1	100,455.59 AUD	84	7,292,394.79 AUD	18	1,635,579.91 AUD
110,000.01-120,000.00	66	0.61%	6,461,618.08AUD	1.67%	-	-AUD	55	5,394,975.62 AUD	11	1,066,642.46 AUD
120,000.01-130,000.00	39	0.36%	4,119,256.93AUD	1.07%	-	-AUD	33	3,528,668.51 AUD	6	590,588.42 AUD
130,000.01-140,000.00	21	0.19%	2,398,540.88AUD	0.62%	-	-AUD	19	2,161,420.80 AUD	2	237,120.08 AUD
140,000.01-150,000.00	11	0.10%	1,306,682.07 AUD	0.34%	-	-AUD	7	815,853.54 AUD	4	490,828.53 AUD
> 150,000.00	83	0.77%	17,503,221.71 AUD	4.54%	-	-AUD	70	14,508,580.68 AUD	13	2,994,641.03 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				519,051.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				62,953.29AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [132 x 26] intentionally omitted <==

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Outstanding Discounted Receivables Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	398	3.69%	2,885,045.87 AUD	0.75%	5	33,080.60 AUD	393	2,851,965.27 AUD	213	1,538,127.01 AUD	185	1,346,918.86 AUD
10,000.01-20.000.00	1,945	18.02%	31,141,506.94 AUD	8.07%	336	5,709,052.09 AUD	1,609	25,432,454.85 AUD	1,354	22,145,990.09 AUD	591	8,995,516.85 AUD
20,000.01-30.000.00	2,806	25.99%	69,556,150.21 AUD	18.03%	926	23,283,235.88 AUD	1,880	46,272,914.33 AUD	2,339	58,086,521.16 AUD	467	11,469,629.05 AUD
30,000.01-40.000.00	2,298	21.29%	79,679,219.18AUD	20.65%	1,029	35,954,000.03 AUD	1,269	43,725,219.15 AUD	2,028	70,320,670.50 AUD	270	9,358,548.68 AUD
40,000.01-50,000.00	1,489	13.79%	66,517,395.81 AUD	17.24%	812	36,331,503.41 AUD	677	30,185,892.40 AUD	1,378	61,589,931.91 AUD	111	4,927,463.90 AUD
50,000.01-60,000.00	828	7.67%	45,005,523.20AUD	11.66%	529	28,852,330.01 AUD	299	16,153,193.19 AUD	753	40,912,146.01 AUD	75	4,093,377.19 AUD
60,000.01-70,000.00	370	3.43%	23,865,912.89AUD	6.19%	264	17,069,320.46 AUD	106	6,796,592.43 AUD	348	22,444,802.67 AUD	22	1,421,110.22 AUD
70,000.01-80,000.00	241	2.23%	17,995,642.63AUD	4.66%	185	13,834,021.33 AUD	56	4,161,621.30 AUD	219	16,363,853.69 AUD	22	1,631,788.94 AUD
80,000.01-90,000.00	161	1.49%	13,607,070.02 AUD	3.53%	125	10,578,525.21 AUD	36	3,028,544.81 AUD	154	13,022,184.67 AUD	7	584,885.35 AUD
90,000.01-100,000.00	95	0.88%	8,976,853.68AUD	2.33%	77	7,265,558.78 AUD	18	1,711,294.90 AUD	90	8,503,330.08 AUD	5	473,523.60 AUD
100,000.01-110,000.00	45	0.42%	4,691,186.80AUD	1.22%	39	4,066,036.79 AUD	6	625,150.01 AUD	40	4,168,000.02 AUD	5	523,186.78 AUD
110,000.01-120,000.00	29	0.27%	3,324,841.35AUD	0.86%	24	2,752,719.70 AUD	5	572,121.65 AUD	25	2,866,940.98 AUD	4	457,900.37 AUD
120,000.01-130,000.00	15	0.14%	1,888,724.28AUD	0.49%	13	1,638,113.49 AUD	2	250,610.79 AUD	13	1,636,013.34 AUD	2	252,710.94 AUD
130,000.01-140,000.00	8	0.07%	1,075,617.55AUD	0.28%	7	940,466.80 AUD	1	135,150.75 AUD	8	1,075,617.55 AUD	-	-AUD
140,000.01-150,000.00	5	0.05%	721,956.01 AUD	0.19%	5	721,956.01 AUD	-	-AUD	5	721,956.01 AUD	-	-AUD
> 150,000.00	63	0.58%	14,892,734.15AUD	3.86%	57	13,765,043.72 AUD	6	1,127,690.43 AUD	57	13,607,263.47 AUD	6	1,285,470.68 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				424,341.75AUD
Average Outstanding Discounted Receivables Balance				35,737.81 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	84	0.78%	510,860.43AUD	0.13%	-	-AUD	84	510,860.43 AUD	26	162,498.45 AUD	58	348,361.98 AUD
10,000.01-20.000.00	1,172	10.86%	14,962,976.60AUD	3.88%	106	1,606,242.28 AUD	1,066	13,356,734.32 AUD	638	8,156,461.51 AUD	534	6,806,515.09 AUD
20,000.01-30.000.00	2,473	22.91%	51,315,710.64 AUD	13.30%	633	13,469,007.77 AUD	1,840	37,846,702.87 AUD	1,985	40,858,514.79 AUD	488	10,457,195.85 AUD
30,000.01-40.000.00	2,262	20.95%	65,943,985.26AUD	17.09%	864	25,741,098.32 AUD	1,398	40,202,886.94 AUD	1,963	56,999,706.39 AUD	299	8,944,278.87 AUD
40,000.01-50,000.00	1,813	16.79%	67,493,001.39AUD	17.49%	888	33,323,651.56 AUD	925	34,169,349.83 AUD	1,629	60,563,009.18 AUD	184	6,929,992.21 AUD
50,000.01-60,000.00	1,187	10.99%	54,241,404.52 AUD	14.06%	655	30,147,600.05 AUD	532	24,093,804.47 AUD	1,102	50,215,972.70 AUD	85	4,025,431.82 AUD
60,000.01-70,000.00	723	6.70%	38,551,757.29AUD	9.99%	455	24,461,321.18 AUD	268	14,090,436.11 AUD	673	35,792,149.92 AUD	50	2,759,607.37 AUD
70,000.01-80,000.00	362	3.35%	22,398,792.20AUD	5.81%	257	16,020,150.06 AUD	105	6,378,642.14 AUD	337	20,817,267.81 AUD	25	1,581,524.39 AUD
80,000.01-90,000.00	231	2.14%	16,443,073.62 AUD	4.26%	180	12,855,271.08 AUD	51	3,587,802.54 AUD	216	15,398,261.52 AUD	15	1,044,812.10 AUD
90,000.01-100,000.00	166	1.54%	13,146,068.66AUD	3.41%	125	10,013,980.78 AUD	41	3,132,087.88 AUD	153	12,122,035.23 AUD	13	1,024,033.43 AUD
100,000.01-110,000.00	103	0.95%	9,028,430.29AUD	2.34%	84	7,414,454.81 AUD	19	1,613,975.48 AUD	100	8,738,223.07 AUD	3	290,207.22 AUD
110,000.01-120,000.00	66	0.61%	6,461,618.08AUD	1.67%	54	5,313,923.90 AUD	12	1,147,694.18 AUD	60	5,834,894.54 AUD	6	626,723.54 AUD
120,000.01-130,000.00	39	0.36%	4,119,256.93AUD	1.07%	31	3,296,369.77 AUD	8	822,887.16 AUD	37	3,909,236.60 AUD	2	210,020.33 AUD
130,000.01-140,000.00	21	0.19%	2,398,540.88AUD	0.62%	19	2,170,046.10 AUD	2	228,494.78 AUD	20	2,274,001.09 AUD	1	124,539.79 AUD
140,000.01-150,000.00	11	0.10%	1,306,682.07 AUD	0.34%	6	721,466.12 AUD	5	585,215.95 AUD	9	1,061,092.80 AUD	2	245,589.27 AUD
> 150,000.00	83	0.77%	17,503,221.71 AUD	4.54%	76	16,240,380.53 AUD	7	1,262,841.18 AUD	76	16,100,023.56 AUD	7	1,403,198.15 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				519,051.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				62,953.29AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [156 x 30] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data IV

Interest Rate paid by the Receivable Debtor

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Interest Rate paid by the Receivable Debtor	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00%	34	0.31%	688,825.85 AUD	0.18%	-	- AUD	24	469,595.94 AUD	10	219,229.91 AUD
0.01%- 1.00%	305	2.83%	6,163,624.22 AUD	1.60%	1	19,700.38AUD	80	1,674,607.72 AUD	224	4,469,316.12 AUD
1.01%- 2.00%	332	3.08%	11,012,154.78 AUD	2.85%	1	41,720.27 AUD	131	4,773,440.76AUD	200	6,196,993.75AUD
2.01%-3.00%	1,301	12.05%	33,894,429.13 AUD	8.78%	1	53,452.08AUD	393	10,765,180.47 AUD	907	23,075,796.58AUD
3.01%- 4.00%	1,280	11.86%	55,060,811.61 AUD	14.27%	-	- AUD	943	43,179,444.51 AUD	337	11,881,367.10AUD
4.01%-5.00%	1,108	10.26%	51,343,967.39 AUD	13.31%	-	- AUD	837	39,382,060.97 AUD	271	11,961,906.42 AUD
5.01%-6.00%	2,019	18.70%	80,914,933.37 AUD	20.97%	4	156,278.37 AUD	1,248	53,743,072.94 AUD	767	27,015,582.06AUD
6.01%- 7.00%	1,657	15.35%	61,209,357.14 AUD	15.86%	8	318,930.78AUD	938	39,103,531.35AUD	711	21,786,895.01 AUD
7.01%-8.00%	1,088	10.08%	35,280,658.41 AUD	9.14%	20	362,727.72 AUD	600	22,038,135.01 AUD	468	12,879,795.68AUD
8.01%-9.00%	753	6.97%	22,198,336.03 AUD	5.75%	22	337,195.76AUD	438	14,402,156.33AUD	293	7,458,983.94 AUD
9.01%- 10.00%	399	3.70%	12,333,844.95 AUD	3.20%	2	11,596.12 AUD	238	7,951,405.31 AUD	159	4,370,843.52 AUD
10.01%- 11.00%	185	1.71%	5,656,440.24 AUD	1.47%	1	20,550.37 AUD	116	3,941,826.51 AUD	68	1,694,063.36AUD
11.01%- 12.00%	113	1.05%	3,307,819.73 AUD	0.86%	-	- AUD	73	2,280,985.95AUD	40	1,026,833.78AUD
12.01%- 13.00%	76	0.70%	2,307,570.10 AUD	0.60%	-	- AUD	43	1,500,059.88AUD	33	807,510.22 AUD
13.01%- 14.00%	109	1.01%	3,099,761.02 AUD	0.80%	-	- AUD	74	2,193,797.18AUD	35	905,963.84 AUD
14.01%- 15.00%	23	0.21%	747,063.48 AUD	0.19%	-	- AUD	16	530,032.52 AUD	7	217,030.96AUD
15.01% - 16.00%	14	0.13%	605,783.12 AUD	0.16%	-	- AUD	11	523,265.02 AUD	3	82,518.10AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.77%

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [156 x 30] intentionally omitted <==

Pool Data IV

Interest Rate paid by the Receivable Debtor

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Interest Rate paid by the Receivable Debtor	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00%	34	0.31%	688,825.85 AUD	0.18%	21	477,465.97 AUD	13	211,359.88AUD	33	681,593.68AUD	1	7,232.17 AUD
0.01%- 1.00%	305	2.83%	6,163,624.22 AUD	1.60%	85	1,839,112.31 AUD	220	4,324,511.91 AUD	305	6,163,624.22 AUD	-	- AUD
1.01%- 2.00%	332	3.08%	11,012,154.78 AUD	2.85%	154	5,593,982.72 AUD	178	5,418,172.06AUD	291	9,780,452.80AUD	41	1,231,701.98AUD
2.01%-3.00%	1,301	12.05%	33,894,429.13 AUD	8.78%	524	15,109,872.19AUD	777	18,784,556.94 AUD	1,300	33,877,475.43AUD	1	16,953.70AUD
3.01%- 4.00%	1,280	11.86%	55,060,811.61 AUD	14.27%	654	33,647,349.65AUD	626	21,413,461.96AUD	1,270	54,447,070.15AUD	10	613,741.46AUD
4.01%-5.00%	1,108	10.26%	51,343,967.39 AUD	13.31%	606	32,664,714.81 AUD	502	18,679,252.58AUD	1,045	49,302,240.40AUD	63	2,041,726.99AUD
5.01%-6.00%	2,019	18.70%	80,914,933.37 AUD	20.97%	934	46,144,198.45AUD	1,085	34,770,734.92 AUD	1,748	71,787,595.43AUD	271	9,127,337.94 AUD
6.01%- 7.00%	1,657	15.35%	61,209,357.14 AUD	15.86%	654	32,078,192.55AUD	1,003	29,131,164.59AUD	1,334	52,173,865.30AUD	323	9,035,491.84 AUD
7.01%-8.00%	1,088	10.08%	35,280,658.41 AUD	9.14%	373	16,117,699.33AUD	715	19,162,959.08AUD	720	25,559,694.09AUD	368	9,720,964.32 AUD
8.01%-9.00%	753	6.97%	22,198,336.03 AUD	5.75%	211	9,221,482.57 AUD	542	12,976,853.46AUD	458	16,388,129.17 AUD	295	5,810,206.86AUD
9.01%- 10.00%	399	3.70%	12,333,844.95 AUD	3.20%	96	4,474,241.10AUD	303	7,859,603.85AUD	261	9,278,226.14 AUD	138	3,055,618.81 AUD
10.01%- 11.00%	185	1.71%	5,656,440.24 AUD	1.47%	46	1,877,237.02 AUD	139	3,779,203.22 AUD	105	3,551,428.26AUD	80	2,105,011.98AUD
11.01%- 12.00%	113	1.05%	3,307,819.73 AUD	0.86%	20	867,030.77 AUD	93	2,440,788.96AUD	54	1,958,299.73AUD	59	1,349,520.00AUD
12.01%- 13.00%	76	0.70%	2,307,570.10 AUD	0.60%	19	844,328.41 AUD	57	1,463,241.69AUD	47	1,671,407.07 AUD	29	636,163.03AUD
13.01%- 14.00%	109	1.01%	3,099,761.02 AUD	0.80%	21	1,069,232.46AUD	88	2,030,528.56AUD	34	1,431,676.43AUD	75	1,668,084.59AUD
14.01%- 15.00%	23	0.21%	747,063.48 AUD	0.19%	6	259,959.80AUD	17	487,103.68AUD	10	439,588.58AUD	13	307,474.90AUD
15.01% - 16.00%	14	0.13%	605,783.12 AUD	0.16%	9	508,864.20AUD	5	96,918.92 AUD	9	510,982.28AUD	5	94,800.84 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.77%

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [120 x 24] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [40 x 20] intentionally omitted <==

----- Start of picture text -----

Pool Data V
Original Term
----- End of picture text -----

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	1	0.01%	30,088.89AUD	0.01%	-	-AUD	-	-AUD	1	30,088.89 AUD
12-23	183	1.70%	1,938,714.01 AUD	0.50%	10	100,550.18 AUD	111	1,268,219.41 AUD	62	569,944.42 AUD
24-35	341	3.16%	6,593,359.92 AUD	1.71%	16	238,536.06 AUD	177	3,885,038.94 AUD	148	2,469,784.92 AUD
36-47	1,294	11.99%	40,717,531.36AUD	10.55%	11	226,886.50 AUD	839	29,513,745.33 AUD	444	10,976,899.53 AUD
48-59	3,091	28.63%	99,414,667.81 AUD	25.77%	6	187,762.44 AUD	1,557	57,677,807.38 AUD	1,528	41,549,097.99 AUD
60-71	5,560	51.50%	225,734,676.56AUD	58.51%	17	568,416.67 AUD	3,519	156,107,787.31 AUD	2,024	69,058,472.58 AUD
> 71	326	3.02%	11,396,342.02 AUD	2.95%	-	-AUD	-	-AUD	326	11,396,342.02 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.27

Remaining Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Remaining Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	262	2.43%	3,116,350.79AUD	0.81%	17	226,037.46 AUD	164	2,002,198.95 AUD	81	888,114.38 AUD
12-23	506	4.69%	10,544,096.67 AUD	2.73%	19	280,212.27 AUD	304	7,111,925.32 AUD	183	3,151,959.08 AUD
24-35	1,451	13.44%	46,289,374.02 AUD	12.00%	11	232,483.91 AUD	954	34,055,623.22 AUD	486	12,001,266.89 AUD
36-47	3,401	31.50%	111,936,542.59AUD	29.01%	5	168,062.06 AUD	1,711	65,483,395.32 AUD	1,685	46,285,085.21 AUD
48-59	4,865	45.06%	202,945,300.11 AUD	52.60%	8	415,356.15 AUD	3,070	139,799,455.56 AUD	1,787	62,730,488.40 AUD
60-71	51	0.47%	1,703,847.25AUD	0.44%	-	-AUD	-	-AUD	51	1,703,847.25 AUD
> 71	260	2.41%	9,289,869.14 AUD	2.41%	-	-AUD	-	-AUD	260	9,289,869.14 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.81

Distribution by Seasoning

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Seasoning (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	9,578	88.72%	348,440,957.63AUD	90.31%	46	1,111,330.94 AUD	5,434	222,622,162.56 AUD	4,098	124,707,464.13 AUD
12-23	862	7.98%	28,820,392.42 AUD	7.47%	4	38,060.01 AUD	529	19,686,087.44 AUD	329	9,096,244.97 AUD
24-35	236	2.19%	5,938,693.85AUD	1.54%	-	-AUD	155	4,073,958.11 AUD	81	1,864,735.74 AUD
36-47	88	0.82%	1,943,504.96AUD	0.50%	2	42,647.16 AUD	68	1,574,638.66 AUD	18	326,219.14 AUD
48-59	30	0.28%	657,741.50AUD	0.17%	6	106,023.53 AUD	17	495,751.60 AUD	7	55,966.37 AUD
60-71	2	0.02%	24,090.21 AUD	0.01%	2	24,090.21 AUD	-	-AUD	-	-AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				60
Weighted Average Seasoning Term in months (by ODRB)				6.56

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [120 x 24] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data V

Original Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	1	0.01%	30,088.89AUD	0.01%	-	-AUD	1	30,088.89 AUD	1	30,088.89 AUD	-	-AUD
12-23	183	1.70%	1,938,714.01 AUD	0.50%	9	206,565.94 AUD	174	1,732,148.07 AUD	85	932,081.99 AUD	98	1,006,632.02 AUD
24-35	341	3.16%	6,593,359.92 AUD	1.71%	40	1,501,044.56 AUD	301	5,092,315.36 AUD	172	3,990,502.55 AUD	169	2,602,857.37 AUD
36-47	1,294	11.99%	40,717,531.36AUD	10.55%	418	18,131,177.00 AUD	876	22,586,354.36 AUD	1,051	35,153,902.25 AUD	243	5,563,629.11 AUD
48-59	3,091	28.63%	99,414,667.81 AUD	25.77%	1,362	52,173,041.67 AUD	1,729	47,241,626.14 AUD	2,895	94,254,224.09 AUD	196	5,160,443.72 AUD
60-71	5,560	51.50%	225,734,676.56AUD	58.51%	2,604	130,783,135.14 AUD	2,956	94,951,541.42 AUD	4,583	195,928,842.72 AUD	977	29,805,833.84 AUD
> 71	326	3.02%	11,396,342.02 AUD	2.95%	-	-AUD	326	11,396,342.02 AUD	237	8,713,706.67 AUD	89	2,682,635.35 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.27

Remaining Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Length of Remaining Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	262	2.43%	3,116,350.79AUD	0.81%	57	1,447,816.00 AUD	205	1,668,534.79 AUD	167	2,251,044.28 AUD	95	865,306.51 AUD
12-23	506	4.69%	10,544,096.67 AUD	2.73%	122	4,236,741.38 AUD	384	6,307,355.29 AUD	305	7,392,161.84 AUD	201	3,151,934.83 AUD
24-35	1,451	13.44%	46,289,374.02 AUD	12.00%	506	21,621,205.67 AUD	945	24,668,168.35 AUD	1,201	40,527,111.44 AUD	250	5,762,262.58 AUD
36-47	3,401	31.50%	111,936,542.59AUD	29.01%	1,483	58,808,731.20 AUD	1,918	53,127,811.39 AUD	3,125	104,465,404.21 AUD	276	7,471,138.38 AUD
48-59	4,865	45.06%	202,945,300.11 AUD	52.60%	2,265	116,680,470.06 AUD	2,600	86,264,830.05 AUD	4,000	176,008,695.22 AUD	865	26,936,604.89 AUD
60-71	51	0.47%	1,703,847.25AUD	0.44%	-	-AUD	51	1,703,847.25 AUD	38	1,334,649.16 AUD	13	369,198.09 AUD
> 71	260	2.41%	9,289,869.14 AUD	2.41%	-	-AUD	260	9,289,869.14 AUD	188	7,024,283.01 AUD	72	2,265,586.13 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.81

Distribution by Seasoning

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Seasoning (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	9,578	88.72%	348,440,957.63AUD	90.31%	3,881	180,635,315.71 AUD	5,697	167,805,641.92 AUD	8,006	305,954,189.67 AUD	1,572	42,486,767.96 AUD
12-23	862	7.98%	28,820,392.42 AUD	7.47%	378	16,493,385.92 AUD	484	12,327,006.50 AUD	711	25,430,154.99 AUD	151	3,390,237.43 AUD
24-35	236	2.19%	5,938,693.85AUD	1.54%	104	3,553,337.82 AUD	132	2,385,356.03 AUD	207	5,393,675.79 AUD	29	545,018.06 AUD
36-47	88	0.82%	1,943,504.96AUD	0.50%	48	1,467,588.99 AUD	40	475,915.97 AUD	74	1,732,166.05 AUD	14	211,338.91 AUD
48-59	30	0.28%	657,741.50AUD	0.17%	20	621,245.66 AUD	10	36,495.84 AUD	24	469,072.45 AUD	6	188,669.05 AUD
60-71	2	0.02%	24,090.21 AUD	0.01%	2	24,090.21 AUD	-	-AUD	2	24,090.21 AUD	-	-AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				60
Weighted Average Seasoning Term in months (by ODRB)				6.56

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [149 x 29] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data VI

Product Type

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Product Type	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
HirePurchase	60	0.56%	1,322,151.85 AUD	0.34%	17	552,939.81 AUD	43	769,212.04 AUD	19	684,040.39 AUD	41	638,111.46 AUD
Chattel Mortgage	6,203	57.46%	248,452,598.37 AUD	64.40%	2,972	145,979,698.99 AUD	3,231	102,472,899.38 AUD	5,280	221,162,896.28 AUD	923	27,289,702.09 AUD
Consumer Loan	4,533	41.99%	136,050,630.35 AUD	35.26%	1,444	56,262,325.51 AUD	3,089	79,788,304.84 AUD	3,725	117,156,412.49 AUD	808	18,894,217.86 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Vehicle Status

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Type of Car	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
New Vehicles	9,024	83.59%	339,003,349.16 AUD	87.86%	19	684,040.39 AUD	5,280	221,162,896.28 AUD	3,725	117,156,412.49 AUD
UsedVehicles	1,772	16.41%	46,822,031.41 AUD	12.14%	41	638,111.46 AUD	923	27,289,702.09 AUD	808	18,894,217.86 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Balloon

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio
Balloon	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance
Balloon	4,433	41.06%	202,794,964.31 AUD	52.56%
NoBalloon	6,363	58.94%	183,030,416.26 AUD	47.44%
Total	10,796	100.00%	385,825,380.57 AUD	100.00%

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [132 x 26] intentionally omitted <==

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Volkswagen Group Vehicles
AUDI	A1	188	1.74%	4,266,952.03AUD	1.11%	-	- AUD	72	1,661,931.98AUD	116	2,605,020.05AUD
	A3	631	5.84%	26,590,167.26AUD	6.89%	3	76,331.10AUD	320	14,570,414.58AUD	308	11,943,421.58AUD
	A4	324	3.00%	14,775,820.34 AUD	3.83%	6	138,625.24 AUD	202	9,984,829.57 AUD	116	4,652,365.53AUD
	A5	166	1.54%	8,297,867.14 AUD	2.15%	1	28,592.76AUD	109	5,655,060.73AUD	56	2,614,213.65AUD
	A6	65	0.60%	4,231,466.51 AUD	1.10%	-	- AUD	45	2,979,338.52 AUD	20	1,252,127.99AUD
	A7	35	0.32%	2,956,023.12 AUD	0.77%	-	- AUD	26	2,180,983.73AUD	9	775,039.39AUD
	A8	13	0.12%	1,285,693.18AUD	0.33%	-	- AUD	13	1,285,693.18AUD	-	- AUD
	Q3	345	3.20%	13,587,592.62 AUD	3.52%	-	- AUD	190	7,844,708.73AUD	155	5,742,883.89AUD
	Q5	395	3.66%	19,933,498.31 AUD	5.17%	6	192,526.17 AUD	269	14,311,573.06AUD	120	5,429,399.08AUD
	Q7	373	3.45%	26,398,768.86AUD	6.84%	3	73,247.53AUD	306	21,781,047.80AUD	64	4,544,473.53AUD
	R8	11	0.10%	2,380,330.29AUD	0.62%	-	- AUD	6	1,250,921.35AUD	5	1,129,408.94 AUD
	TT	88	0.82%	4,369,734.02 AUD	1.13%	4	74,498.02 AUD	59	3,122,950.85AUD	25	1,172,285.15AUD
	SubTotal	2,634	24.40%	129,073,913.68 AUD	33.45%	23	583,820.82 AUD	1,617	86,629,454.08 AUD	994	41,860,638.78 AUD
BENTLEY	ARNAGE	1	0.01%	128,171.15AUD	0.03%	-	- AUD	1	128,171.15AUD	-	- AUD
	CONTINENTAL	1	0.01%	253,791.81 AUD	0.07%	-	- AUD	-	- AUD	1	253,791.81 AUD
	FLYING SPUR	2	0.02%	546,009.35AUD	0.14%	-	- AUD	2	546,009.35AUD	-	- AUD
	MULSANNE	1	0.01%	407,275.01 AUD	0.11%	-	- AUD	1	407,275.01 AUD	-	- AUD
	SubTotal	5	0.05%	1,335,247.32 AUD	0.35%	-	- AUD	4	1,081,455.51 AUD	1	253,791.81 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	1	0.01%	95,865.97 AUD	0.02%	-	- AUD	1	95,865.97 AUD	-	- AUD
	HURACAN	7	0.06%	1,992,865.95AUD	0.52%	-	- AUD	5	1,372,145.29AUD	2	620,720.66AUD
	SubTotal	8	0.07%	2,088,731.92 AUD	0.54%	-	- AUD	6	1,468,011.26 AUD	2	620,720.66 AUD
PORSCHE	BOXSTER	1	0.01%	79,201.66AUD	0.02%	-	- AUD	1	79,201.66AUD	-	- AUD
	CARRERA / 911	5	0.05%	995,112.87 AUD	0.26%	-	- AUD	5	995,112.87 AUD	-	- AUD
	CAYENNE	3	0.03%	192,768.14 AUD	0.05%	-	- AUD	2	122,484.07 AUD	1	70,284.07 AUD
	CAYMAN	3	0.03%	313,600.83AUD	0.08%	-	- AUD	1	100,478.40AUD	2	213,122.43AUD
	MACAN	8	0.07%	792,242.90AUD	0.21%	-	- AUD	8	792,242.90AUD	-	- AUD
	PANAMERA	2	0.02%	240,819.10AUD	0.06%	-	- AUD	2	240,819.10AUD	-	- AUD
	SubTotal	22	0.20%	2,613,745.50 AUD	0.68%	-	- AUD	19	2,330,339.00 AUD	3	283,406.50 AUD
SKODA	FABIA	57	0.53%	847,919.59AUD	0.22%	-	- AUD	11	194,211.62 AUD	46	653,707.97 AUD
	OCTAVIA	116	1.07%	3,122,128.42 AUD	0.81%	-	- AUD	44	1,174,490.40AUD	72	1,947,638.02 AUD
	RAPID	23	0.21%	390,692.57 AUD	0.10%	-	- AUD	5	87,747.91 AUD	18	302,944.66AUD
	ROOMSTER	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SUPERB	39	0.36%	1,224,010.24 AUD	0.32%	2	18,268.78AUD	18	616,307.06AUD	19	589,434.40AUD
	YETI	37	0.34%	680,845.24 AUD	0.18%	1	9,002.30AUD	11	214,469.67 AUD	25	457,373.27 AUD
	SubTotal	272	2.52%	6,265,596.06 AUD	1.62%	3	27,271.08 AUD	89	2,287,226.66 AUD	180	3,951,098.32 AUD
VOLKSWAGEN	AMAROK	1,223	11.33%	43,454,261.58AUD	11.26%	3	33,403.84 AUD	986	35,774,267.12 AUD	234	7,646,590.62 AUD
	CADDY	202	1.87%	4,951,994.01 AUD	1.28%	2	19,148.48AUD	195	4,812,360.73AUD	5	120,484.80AUD
	CARAVELLE	8	0.07%	318,106.89AUD	0.08%	-	- AUD	8	318,106.89AUD	-	- AUD
	CRAFTER	81	0.75%	2,948,800.08AUD	0.76%	-	- AUD	78	2,840,111.61 AUD	3	108,688.47 AUD
	EOS	11	0.10%	222,312.74 AUD	0.06%	1	23,963.69AUD	5	108,985.29AUD	5	89,363.76AUD
	GOLF	2,032	18.82%	53,014,765.40AUD	13.74%	8	146,649.30AUD	708	19,410,404.02 AUD	1,316	33,457,712.08AUD
	JETTA	326	3.02%	6,338,428.44 AUD	1.64%	1	12,869.88AUD	106	2,129,965.15AUD	219	4,195,593.41 AUD
	MULTIVAN	96	0.89%	4,175,351.71 AUD	1.08%	1	20,550.37 AUD	79	3,551,084.32 AUD	16	603,717.02 AUD
	NEW BEETLE	18	0.17%	445,307.55AUD	0.12%	-	- AUD	9	227,207.40AUD	9	218,100.15AUD
	PASSAT	284	2.63%	8,679,868.06AUD	2.25%	4	87,835.93AUD	147	4,672,722.32 AUD	133	3,919,309.81 AUD
	POLO	324	3.00%	5,562,353.65AUD	1.44%	-	- AUD	123	2,139,518.90AUD	201	3,422,834.75AUD
	SCIROCCO	31	0.29%	1,096,511.98AUD	0.28%	-	- AUD	10	466,902.49AUD	21	629,609.49AUD
	TIGUAN	252	2.33%	5,771,578.31 AUD	1.50%	3	30,417.95AUD	114	2,477,197.73AUD	135	3,263,962.63AUD
	TOUAREG	180	1.67%	9,548,872.26AUD	2.47%	-	- AUD	128	7,038,686.59AUD	52	2,510,185.67 AUD
	TRANSPORTER	246	2.28%	7,721,995.44 AUD	2.00%	1	6,559.53AUD	235	7,388,459.66AUD	10	326,976.25AUD
	UP!	2	0.02%	15,229.96AUD	0.00%	-	- AUD	1	11,772.98AUD	1	3,456.98AUD
	SubTotal	5,316	49.24%	154,265,738.06 AUD	39.98%	24	381,398.97 AUD	2,932	93,367,753.20 AUD	2,360	60,516,585.89 AUD

Volkswagen Group Vehicles	SubTotal	8,257	76.48%	295,642,972.54 AUD	76.63%	50	992,490.87 AUD	4,667	187,164,239.71 AUD	3,540	107,486,241.96 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [132 x 26] intentionally omitted <==

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
						Balloon		No Balloon		New		Used
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Volkswagen Group Vehicles
AUDI	A1	188	1.74%	4,266,952.03AUD	1.11%	81	2,030,767.08AUD	107	2,236,184.95AUD	159	3,836,536.52 AUD	29	430,415.51 AUD
	A3	631	5.84%	26,590,167.26AUD	6.89%	349	16,794,457.69AUD	282	9,795,709.57 AUD	588	25,467,154.47 AUD	43	1,123,012.79AUD
	A4	324	3.00%	14,775,820.34 AUD	3.83%	194	10,133,251.24 AUD	130	4,642,569.10AUD	251	12,720,842.36AUD	73	2,054,977.98AUD
	A5	166	1.54%	8,297,867.14 AUD	2.15%	107	6,044,045.96AUD	59	2,253,821.18AUD	111	6,257,083.99AUD	55	2,040,783.15AUD
	A6	65	0.60%	4,231,466.51 AUD	1.10%	40	3,090,890.64 AUD	25	1,140,575.87 AUD	42	3,287,608.00AUD	23	943,858.51 AUD
	A7	35	0.32%	2,956,023.12 AUD	0.77%	25	2,222,110.95AUD	10	733,912.17 AUD	24	2,243,662.16AUD	11	712,360.96AUD
	A8	13	0.12%	1,285,693.18AUD	0.33%	7	793,181.64 AUD	6	492,511.54 AUD	10	1,147,456.42 AUD	3	138,236.76AUD
	Q3	345	3.20%	13,587,592.62 AUD	3.52%	193	8,245,072.09AUD	152	5,342,520.53AUD	311	12,580,401.00AUD	34	1,007,191.62 AUD
	Q5	395	3.66%	19,933,498.31 AUD	5.17%	221	12,803,248.40AUD	174	7,130,249.91 AUD	302	16,683,005.20AUD	93	3,250,493.11 AUD
	Q7	373	3.45%	26,398,768.86AUD	6.84%	233	18,107,519.05AUD	140	8,291,249.81 AUD	300	23,260,241.65AUD	73	3,138,527.21 AUD
	R8	11	0.10%	2,380,330.29AUD	0.62%	10	2,300,158.10AUD	1	80,172.19AUD	8	2,048,072.76AUD	3	332,257.53AUD
	TT	88	0.82%	4,369,734.02 AUD	1.13%	54	3,121,519.27 AUD	34	1,248,214.75AUD	70	3,835,794.04 AUD	18	533,939.98AUD
	SubTotal	2,634	24.40%	129,073,913.68 AUD	33.45%	1,514	85,686,222.11 AUD	1,120	43,387,691.57 AUD	2,176	113,367,858.57 AUD	458	15,706,055.11 AUD
BENTLEY	ARNAGE	1	0.01%	128,171.15AUD	0.03%	-	- AUD	1	128,171.15AUD	-	- AUD	1	128,171.15AUD
	CONTINENTAL	1	0.01%	253,791.81 AUD	0.07%	1	253,791.81 AUD	-	- AUD	1	253,791.81 AUD	-	- AUD
	FLYING SPUR	2	0.02%	546,009.35AUD	0.14%	1	269,479.50AUD	1	276,529.85AUD	1	269,479.50AUD	1	276,529.85AUD
	MULSANNE	1	0.01%	407,275.01 AUD	0.11%	1	407,275.01 AUD	-	- AUD	1	407,275.01 AUD	-	- AUD
	SubTotal	5	0.05%	1,335,247.32 AUD	0.35%	3	930,546.32 AUD	2	404,701.00 AUD	3	930,546.32 AUD	2	404,701.00 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	1	0.01%	95,865.97 AUD	0.02%	1	95,865.97 AUD	-	- AUD	-	- AUD	1	95,865.97 AUD
	HURACAN	7	0.06%	1,992,865.95AUD	0.52%	7	1,992,865.95AUD	-	- AUD	7	1,992,865.95AUD	-	- AUD
	SubTotal	8	0.07%	2,088,731.92 AUD	0.54%	8	2,088,731.92 AUD	-	- AUD	7	1,992,865.95 AUD	1	95,865.97 AUD
PORSCHE	BOXSTER	1	0.01%	79,201.66AUD	0.02%	1	79,201.66AUD	-	- AUD	1	79,201.66AUD	-	- AUD
	CARRERA / 911	5	0.05%	995,112.87 AUD	0.26%	3	877,441.46AUD	2	117,671.41 AUD	4	959,983.19AUD	1	35,129.68AUD
	CAYENNE	3	0.03%	192,768.14 AUD	0.05%	2	157,762.06AUD	1	35,006.08AUD	-	- AUD	3	192,768.14 AUD
	CAYMAN	3	0.03%	313,600.83AUD	0.08%	2	288,976.88AUD	1	24,623.95AUD	2	288,976.88AUD	1	24,623.95AUD
	MACAN	8	0.07%	792,242.90AUD	0.21%	7	676,250.57 AUD	1	115,992.33AUD	8	792,242.90AUD	-	- AUD
	PANAMERA	2	0.02%	240,819.10AUD	0.06%	1	154,617.22 AUD	1	86,201.88AUD	-	- AUD	2	240,819.10AUD
	SubTotal	22	0.20%	2,613,745.50 AUD	0.68%	16	2,234,249.85 AUD	6	379,495.65 AUD	15	2,120,404.63 AUD	7	493,340.87 AUD
SKODA	FABIA	57	0.53%	847,919.59AUD	0.22%	8	129,039.30AUD	49	718,880.29AUD	55	825,462.78AUD	2	22,456.81 AUD
	OCTAVIA	116	1.07%	3,122,128.42 AUD	0.81%	46	1,401,545.85AUD	70	1,720,582.57 AUD	111	3,037,180.95AUD	5	84,947.47 AUD
	RAPID	23	0.21%	390,692.57 AUD	0.10%	3	53,478.11 AUD	20	337,214.46AUD	23	390,692.57 AUD	-	- AUD
	ROOMSTER	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SUPERB	39	0.36%	1,224,010.24 AUD	0.32%	17	622,288.13AUD	22	601,722.11 AUD	29	1,052,626.56AUD	10	171,383.68AUD
	YETI	37	0.34%	680,845.24 AUD	0.18%	9	171,074.49AUD	28	509,770.75AUD	33	641,091.71 AUD	4	39,753.53AUD
	SubTotal	272	2.52%	6,265,596.06 AUD	1.62%	83	2,377,425.88 AUD	189	3,888,170.18 AUD	251	5,947,054.57 AUD	21	318,541.49 AUD
VOLKSWAGEN	AMAROK	1,223	11.33%	43,454,261.58AUD	11.26%	474	19,061,754.35AUD	749	24,392,507.23AUD	1,155	41,933,763.92 AUD	68	1,520,497.66AUD
	CADDY	202	1.87%	4,951,994.01 AUD	1.28%	80	2,111,958.80AUD	122	2,840,035.21 AUD	185	4,736,310.40AUD	17	215,683.61 AUD
	CARAVELLE	8	0.07%	318,106.89AUD	0.08%	2	115,226.24 AUD	6	202,880.65AUD	6	270,584.04 AUD	2	47,522.85AUD
	CRAFTER	81	0.75%	2,948,800.08AUD	0.76%	28	1,084,922.97 AUD	53	1,863,877.11 AUD	76	2,838,260.60AUD	5	110,539.48AUD
	EOS	11	0.10%	222,312.74 AUD	0.06%	2	60,049.61 AUD	9	162,263.13AUD	3	68,362.57 AUD	8	153,950.17 AUD
	GOLF	2,032	18.82%	53,014,765.40AUD	13.74%	813	24,149,610.09AUD	1,219	28,865,155.31 AUD	1,890	50,405,011.38AUD	142	2,609,754.02 AUD
	JETTA	326	3.02%	6,338,428.44 AUD	1.64%	93	1,958,149.07 AUD	233	4,380,279.37 AUD	303	6,045,130.84 AUD	23	293,297.60AUD
	MULTIVAN	96	0.89%	4,175,351.71 AUD	1.08%	54	2,554,412.57 AUD	42	1,620,939.14 AUD	88	3,916,281.54 AUD	8	259,070.17 AUD
	NEW BEETLE	18	0.17%	445,307.55AUD	0.12%	7	210,645.00AUD	11	234,662.55AUD	14	388,035.10AUD	4	57,272.45AUD
	PASSAT	284	2.63%	8,679,868.06AUD	2.25%	115	3,883,654.99AUD	169	4,796,213.07 AUD	205	6,996,797.56AUD	79	1,683,070.50AUD
	POLO	324	3.00%	5,562,353.65AUD	1.44%	67	1,316,369.94 AUD	257	4,245,983.71 AUD	303	5,268,176.54 AUD	21	294,177.11 AUD
	SCIROCCO	31	0.29%	1,096,511.98AUD	0.28%	11	442,600.93AUD	20	653,911.05AUD	24	921,273.06AUD	7	175,238.92 AUD
	TIGUAN	252	2.33%	5,771,578.31 AUD	1.50%	48	1,390,073.52 AUD	204	4,381,504.79AUD	189	4,952,712.67 AUD	63	818,865.64 AUD
	TOUAREG	180	1.67%	9,548,872.26AUD	2.47%	97	5,687,777.82 AUD	83	3,861,094.44 AUD	160	8,879,027.70AUD	20	669,844.56AUD
	TRANSPORTER	246	2.28%	7,721,995.44 AUD	2.00%	104	3,629,445.42 AUD	142	4,092,550.02 AUD	224	7,354,490.46AUD	22	367,504.98AUD
	UP!	2	0.02%	15,229.96AUD	0.00%	-	- AUD	2	15,229.96AUD	1	3,456.98AUD	1	11,772.98AUD
	SubTotal	5,316	49.24%	154,265,738.06 AUD	39.98%	1,995	67,656,651.32 AUD	3,321	86,609,086.74 AUD	4,826	144,977,675.36 AUD	490	9,288,062.70 AUD

Volkswagen Group Vehicles	SubTotal	8,257	76.48%	295,642,972.54 AUD	76.63%	3,619	160,973,827.40 AUD	4,638	134,669,145.14 AUD	7,278	269,336,405.40 AUD	979	26,306,567.14 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [132 x 26] intentionally omitted <==

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance

Other Vehicles
HOLDEN		374	3.46%	11,466,566.44 AUD	2.97%	1	34,309.61 AUD	206	6,650,098.48AUD	167	4,782,158.35AUD
LAND ROVER		159	1.47%	10,490,181.71 AUD	2.72%	1	20,412.94 AUD	126	8,779,918.64 AUD	32	1,689,850.13AUD
SUBARU		306	2.83%	9,414,624.81 AUD	2.44%	3	103,087.83AUD	141	4,487,557.64 AUD	162	4,823,979.34 AUD
FORD		168	1.56%	5,744,289.69AUD	1.49%	1	59,371.40AUD	132	4,623,649.40AUD	35	1,061,268.89AUD
MITSUBISHI		192	1.78%	5,481,030.61 AUD	1.42%	-	- AUD	127	3,828,811.65AUD	65	1,652,218.96AUD
MAZDA		188	1.74%	5,467,688.96AUD	1.42%	-	- AUD	123	3,904,654.28AUD	65	1,563,034.68AUD
TOYOTA		158	1.46%	4,719,920.24 AUD	1.22%	-	- AUD	110	3,404,340.65AUD	48	1,315,579.59AUD
NISSAN		140	1.30%	4,357,214.60AUD	1.13%	1	6,727.80AUD	93	3,115,574.25AUD	46	1,234,912.55AUD
BMW		100	0.93%	4,111,919.29AUD	1.07%	-	- AUD	59	2,621,326.47 AUD	41	1,490,592.82 AUD
HONDA		165	1.53%	3,942,254.26AUD	1.02%	1	27,072.59AUD	47	1,385,083.78AUD	117	2,530,097.89AUD
HYUNDAI		133	1.23%	3,548,092.74 AUD	0.92%	-	- AUD	79	2,282,598.39AUD	54	1,265,494.35AUD
MERCEDES-BENZ		67	0.62%	3,390,890.80AUD	0.88%	-	- AUD	43	2,531,294.14 AUD	24	859,596.66AUD
MASERATI		18	0.17%	2,620,471.95AUD	0.68%	-	- AUD	14	2,035,349.50AUD	4	585,122.45AUD
JEEP		60	0.56%	2,050,944.25AUD	0.53%	-	- AUD	35	1,369,157.60AUD	25	681,786.65AUD
MCLAREN		6	0.06%	1,844,694.50AUD	0.48%	-	- AUD	6	1,844,694.50AUD	-	- AUD
RENAULT		63	0.58%	1,780,213.01 AUD	0.46%	-	- AUD	46	1,390,044.78AUD	17	390,168.23AUD
JAGUAR		20	0.19%	1,446,048.68AUD	0.37%	-	- AUD	16	1,211,519.09AUD	4	234,529.59AUD
ROVER		24	0.22%	1,337,334.49AUD	0.35%	1	64,633.43AUD	16	872,865.12 AUD	7	399,835.94 AUD
KIA		45	0.42%	1,242,422.96AUD	0.32%	-	- AUD	23	753,765.64 AUD	22	488,657.32 AUD
VOLVO		18	0.17%	845,520.98AUD	0.22%	1	14,045.38AUD	10	516,903.51 AUD	7	314,572.09AUD
ISUZU		21	0.19%	695,727.63AUD	0.18%	-	- AUD	17	542,523.03AUD	4	153,204.60AUD
ASTON MARTIN		3	0.03%	686,853.59AUD	0.18%	-	- AUD	3	686,853.59AUD	-	- AUD
SUZUKI		27	0.25%	471,175.39AUD	0.12%	-	- AUD	14	254,835.76AUD	13	216,339.63AUD
FERRARI		1	0.01%	424,341.75AUD	0.11%	-	- AUD	1	424,341.75AUD	-	- AUD
LEXUS		11	0.10%	416,792.32 AUD	0.11%	-	- AUD	6	242,497.17 AUD	5	174,295.15AUD
FIAT		15	0.14%	333,811.71 AUD	0.09%	-	- AUD	7	158,347.31 AUD	8	175,464.40AUD
LOTUS		3	0.03%	244,307.46AUD	0.06%	-	- AUD	2	222,074.20AUD	1	22,233.26AUD
CHRYSLER		3	0.03%	236,819.46AUD	0.06%	-	- AUD	3	236,819.46AUD	-	- AUD
ALFA ROMEO		9	0.08%	196,142.51 AUD	0.05%	-	- AUD	3	63,275.25AUD	6	132,867.26AUD
PEUGEOT		8	0.07%	195,483.47 AUD	0.05%	-	- AUD	5	130,648.94 AUD	3	64,834.53AUD
ROLLS-ROYCE		1	0.01%	192,986.46AUD	0.05%	-	- AUD	1	192,986.46AUD	-	- AUD
FOTON		8	0.07%	164,020.82 AUD	0.04%	-	- AUD	5	93,530.75AUD	3	70,490.07 AUD
CITROEN		5	0.05%	161,103.94 AUD	0.04%	-	- AUD	5	161,103.94 AUD	-	- AUD
DODGE		6	0.06%	123,520.88AUD	0.03%	-	- AUD	3	66,511.01 AUD	3	57,009.87 AUD
MINI		4	0.04%	103,529.87 AUD	0.03%	-	- AUD	1	24,566.51 AUD	3	78,963.36AUD
GMC		1	0.01%	83,880.27 AUD	0.02%	-	- AUD	1	83,880.27 AUD	-	- AUD
SSANGYONG		3	0.03%	66,047.86AUD	0.02%	-	- AUD	1	10,818.08AUD	2	55,229.78AUD
LDV		1	0.01%	29,255.02 AUD	0.01%	-	- AUD	1	29,255.02 AUD	-	- AUD
GREAT WALL		3	0.03%	28,750.82 AUD	0.01%	-	- AUD	3	28,750.82 AUD	-	- AUD
MAHINDRA		1	0.01%	20,272.47 AUD	0.01%	-	- AUD	1	20,272.47 AUD	-	- AUD
OPEL		1	0.01%	5,259.36AUD	0.00%	-	- AUD	1	5,259.36AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	2,539	23.52%	90,182,408.03 AUD	23.37%	10	329,660.98 AUD	1,536	61,288,358.66 AUD	993	28,564,388.39 AUD

Total		10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [132 x 26] intentionally omitted <==

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
						Balloon		No Balloon		New		Used
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance

Other Vehicles
HOLDEN		374	3.46%	11,466,566.44 AUD	2.97%	110	4,412,215.40AUD	264	7,054,351.04 AUD	248	8,754,777.32 AUD	126	2,711,789.12 AUD
LAND ROVER		159	1.47%	10,490,181.71 AUD	2.72%	97	7,758,533.41 AUD	62	2,731,648.30AUD	112	8,597,369.37 AUD	47	1,892,812.34 AUD
SUBARU		306	2.83%	9,414,624.81 AUD	2.44%	100	3,519,869.63AUD	206	5,894,755.18AUD	259	8,303,184.48AUD	47	1,111,440.33AUD
FORD		168	1.56%	5,744,289.69AUD	1.49%	45	1,960,924.97 AUD	123	3,783,364.72 AUD	99	4,321,999.55AUD	69	1,422,290.14 AUD
MITSUBISHI		192	1.78%	5,481,030.61 AUD	1.42%	58	1,991,824.60AUD	134	3,489,206.01 AUD	156	4,722,187.84 AUD	36	758,842.77 AUD
MAZDA		188	1.74%	5,467,688.96AUD	1.42%	63	2,176,231.48AUD	125	3,291,457.48AUD	158	4,943,845.41 AUD	30	523,843.55AUD
TOYOTA		158	1.46%	4,719,920.24 AUD	1.22%	26	1,162,678.80AUD	132	3,557,241.44 AUD	57	2,395,493.35AUD	101	2,324,426.89AUD
NISSAN		140	1.30%	4,357,214.60AUD	1.13%	44	1,870,540.66AUD	96	2,486,673.94 AUD	91	3,414,107.16AUD	49	943,107.44 AUD
BMW		100	0.93%	4,111,919.29AUD	1.07%	36	2,046,865.36AUD	64	2,065,053.93AUD	28	1,664,668.68AUD	72	2,447,250.61 AUD
HONDA		165	1.53%	3,942,254.26AUD	1.02%	25	822,522.62 AUD	140	3,119,731.64 AUD	119	3,191,870.81 AUD	46	750,383.45AUD
HYUNDAI		133	1.23%	3,548,092.74 AUD	0.92%	38	1,199,638.12 AUD	95	2,348,454.62 AUD	110	3,085,708.68AUD	23	462,384.06AUD
MERCEDES-BENZ		67	0.62%	3,390,890.80AUD	0.88%	35	2,286,918.68AUD	32	1,103,972.12 AUD	18	1,227,056.22 AUD	49	2,163,834.58AUD
MASERATI		18	0.17%	2,620,471.95AUD	0.68%	14	2,184,259.38AUD	4	436,212.57 AUD	16	2,437,387.23AUD	2	183,084.72 AUD
JEEP		60	0.56%	2,050,944.25AUD	0.53%	19	773,009.14 AUD	41	1,277,935.11 AUD	31	1,293,065.75AUD	29	757,878.50AUD
MCLAREN		6	0.06%	1,844,694.50AUD	0.48%	6	1,844,694.50AUD	-	- AUD	5	1,613,151.38AUD	1	231,543.12 AUD
RENAULT		63	0.58%	1,780,213.01 AUD	0.46%	26	821,997.13AUD	37	958,215.88AUD	56	1,594,179.61 AUD	7	186,033.40AUD
JAGUAR		20	0.19%	1,446,048.68AUD	0.37%	11	926,130.86AUD	9	519,917.82 AUD	16	1,364,203.60AUD	4	81,845.08AUD
ROVER		24	0.22%	1,337,334.49AUD	0.35%	15	866,268.32 AUD	9	471,066.17 AUD	24	1,337,334.49AUD	-	- AUD
KIA		45	0.42%	1,242,422.96AUD	0.32%	6	233,761.75AUD	39	1,008,661.21 AUD	35	1,073,580.72 AUD	10	168,842.24 AUD
VOLVO		18	0.17%	845,520.98AUD	0.22%	10	588,205.11 AUD	8	257,315.87 AUD	12	713,184.96AUD	6	132,336.02 AUD
ISUZU		21	0.19%	695,727.63AUD	0.18%	3	106,254.66AUD	18	589,472.97 AUD	18	612,852.74 AUD	3	82,874.89AUD
ASTON MARTIN		3	0.03%	686,853.59AUD	0.18%	3	686,853.59AUD	-	- AUD	2	435,484.50AUD	1	251,369.09AUD
SUZUKI		27	0.25%	471,175.39AUD	0.12%	6	117,721.11 AUD	21	353,454.28AUD	21	400,356.63AUD	6	70,818.76AUD
FERRARI		1	0.01%	424,341.75AUD	0.11%	1	424,341.75AUD	-	- AUD	1	424,341.75AUD	-	- AUD
LEXUS		11	0.10%	416,792.32 AUD	0.11%	3	159,153.55AUD	8	257,638.77 AUD	3	172,055.88AUD	8	244,736.44 AUD
FIAT		15	0.14%	333,811.71 AUD	0.09%	2	56,452.28AUD	13	277,359.43AUD	15	333,811.71 AUD	-	- AUD
LOTUS		3	0.03%	244,307.46AUD	0.06%	2	222,074.20AUD	1	22,233.26AUD	1	119,087.61 AUD	2	125,219.85AUD
CHRYSLER		3	0.03%	236,819.46AUD	0.06%	1	100,420.88AUD	2	136,398.58AUD	3	236,819.46AUD	-	- AUD
ALFA ROMEO		9	0.08%	196,142.51 AUD	0.05%	1	27,946.95AUD	8	168,195.56AUD	7	169,480.08AUD	2	26,662.43AUD
PEUGEOT		8	0.07%	195,483.47 AUD	0.05%	2	52,614.28AUD	6	142,869.19AUD	6	160,036.27 AUD	2	35,447.20AUD
ROLLS-ROYCE		1	0.01%	192,986.46AUD	0.05%	1	192,986.46AUD	-	- AUD	-	- AUD	1	192,986.46AUD
FOTON		8	0.07%	164,020.82 AUD	0.04%	-	- AUD	8	164,020.82 AUD	7	145,064.17 AUD	1	18,956.65AUD
CITROEN		5	0.05%	161,103.94 AUD	0.04%	3	114,505.98AUD	2	46,597.96AUD	5	161,103.94 AUD	-	- AUD
DODGE		6	0.06%	123,520.88AUD	0.03%	1	28,841.03AUD	5	94,679.85AUD	1	28,841.03AUD	5	94,679.85AUD
MINI		4	0.04%	103,529.87 AUD	0.03%	-	- AUD	4	103,529.87 AUD	2	59,166.93AUD	2	44,362.94 AUD
GMC		1	0.01%	83,880.27 AUD	0.02%	1	83,880.27 AUD	-	- AUD	1	83,880.27 AUD	-	- AUD
SSANGYONG		3	0.03%	66,047.86AUD	0.02%	-	- AUD	3	66,047.86AUD	1	26,676.69AUD	2	39,371.17 AUD
LDV		1	0.01%	29,255.02 AUD	0.01%	-	- AUD	1	29,255.02 AUD	1	29,255.02 AUD	-	- AUD
GREAT WALL		3	0.03%	28,750.82 AUD	0.01%	-	- AUD	3	28,750.82 AUD	-	- AUD	3	28,750.82 AUD
MAHINDRA		1	0.01%	20,272.47 AUD	0.01%	-	- AUD	1	20,272.47 AUD	1	20,272.47 AUD	-	- AUD
OPEL		1	0.01%	5,259.36AUD	0.00%	-	- AUD	1	5,259.36AUD	-	- AUD	1	5,259.36AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	2,539	23.52%	90,182,408.03 AUD	23.37%	814	41,821,136.91 AUD	1,725	48,361,271.12 AUD	1,746	69,666,943.76 AUD	793	20,515,464.27 AUD

Total		10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [156 x 30] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data VIII

Region

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Region	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
AustralianCapital Territory	378	3.50%	13,678,341.71 AUD	3.55%	1	6,727.80 AUD	162	7,349,135.24 AUD	215	6,322,478.67 AUD
NewSouth Wales	4,764	44.13%	178,355,656.71 AUD	46.23%	30	718,823.25 AUD	2,840	118,759,577.13 AUD	1,894	58,877,256.33 AUD
Northern Territory	13	0.12%	410,347.76 AUD	0.11%	-	- AUD	4	90,893.44 AUD	9	319,454.32 AUD
Queensland	1,600	14.82%	60,483,195.18 AUD	15.68%	6	139,492.46 AUD	1,024	41,733,756.66 AUD	570	18,609,946.06 AUD
South Australia	337	3.12%	11,481,214.02 AUD	2.98%	-	- AUD	205	7,695,620.63 AUD	132	3,785,593.39 AUD
Tasmania	47	0.44%	1,463,131.12 AUD	0.38%	-	- AUD	33	1,152,866.92 AUD	14	310,264.20 AUD
Victoria	2,986	27.66%	97,384,395.31 AUD	25.24%	22	397,736.94 AUD	1,571	58,560,721.89 AUD	1,393	38,425,936.48 AUD
Western Australia	671	6.22%	22,569,098.76 AUD	5.85%	1	59,371.40 AUD	364	13,110,026.46 AUD	306	9,399,700.90 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [156 x 30] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Pool Data VIII

Region

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Region	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
AustralianCapital Territory	378	3.50%	13,678,341.71 AUD	3.55%	115	5,986,383.34 AUD	263	7,691,958.37 AUD	315	12,231,082.77 AUD	63	1,447,258.94 AUD
NewSouth Wales	4,764	44.13%	178,355,656.71 AUD	46.23%	2,001	96,954,203.02 AUD	2,763	81,401,453.69 AUD	3,904	154,394,354.63 AUD	860	23,961,302.08 AUD
Northern Territory	13	0.12%	410,347.76 AUD	0.11%	1	33,826.12 AUD	12	376,521.64 AUD	9	289,880.92 AUD	4	120,466.84 AUD
Queensland	1,600	14.82%	60,483,195.18 AUD	15.68%	730	34,641,729.95 AUD	870	25,841,465.23 AUD	1,392	54,118,548.58 AUD	208	6,364,646.60 AUD
South Australia	337	3.12%	11,481,214.02 AUD	2.98%	126	5,465,931.90 AUD	211	6,015,282.12 AUD	294	10,408,255.84 AUD	43	1,072,958.18 AUD
Tasmania	47	0.44%	1,463,131.12 AUD	0.38%	12	468,231.06 AUD	35	994,900.06 AUD	40	1,296,967.13 AUD	7	166,163.99 AUD
Victoria	2,986	27.66%	97,384,395.31 AUD	25.24%	1,229	50,208,350.58 AUD	1,757	47,176,044.73 AUD	2,525	86,950,898.49 AUD	461	10,433,496.82 AUD
Western Australia	671	6.22%	22,569,098.76 AUD	5.85%	219	9,036,308.34 AUD	452	13,532,790.42 AUD	545	19,313,360.80 AUD	126	3,255,737.96 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

==> picture [173 x 33] intentionally omitted <==

Individual Hardship Extensions*

Individual Extensions Approved For After Poolcut*	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance
None	10,788	99.93%	385,589,667.73AUD	99.94%
1	8	0.07%	235,712.84 AUD	0.06%
2	-	0.00%	0.00AUD	0.00%
3	-	0.00%	0.00AUD	0.00%
Total	10,796	100.00%	385,825,380.57 AUD	100.00%

*Individual Hardship Extensions Approved For After Poolcut For Contracts Active At End of Reporting Period

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [156 x 30] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Engine Type

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Engine Type	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
EA 189 (Unfixed)	346	3.20%	8,612,858.38 AUD	2.23%	12	130,595.95 AUD	196	4,915,447.77 AUD	138	3,566,814.66 AUD
Other	10,450	96.80%	377,212,522.19 AUD	97.77%	48	1,191,555.90 AUD	6,007	243,537,150.60 AUD	4,395	132,483,815.69 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	60	1,322,151.85 AUD	6,203	248,452,598.37 AUD	4,533	136,050,630.35 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [156 x 30] intentionally omitted <==

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Engine Type

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Engine Type	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
EA 189 (Unfixed)	346	3.20%	8,612,858.38 AUD	2.23%	115	3,660,268.31 AUD	231	4,952,590.07 AUD	146	4,296,707.73 AUD	200	4,316,150.65 AUD
Other	10,450	96.80%	377,212,522.19 AUD	97.77%	4,318	199,134,696.00 AUD	6,132	178,077,826.19 AUD	8,878	334,706,641.43 AUD	1,572	42,505,880.76 AUD
Total	10,796	100.00%	385,825,380.57 AUD	100.00%	4,433	202,794,964.31 AUD	6,363	183,030,416.26 AUD	9,024	339,003,349.16 AUD	1,772	46,822,031.41 AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents Contract Level Data Net Salvage Recoveries By Contract By Month No. Month / Year of Origination Month / Year of Net Salvage Outstanding Discounted Receivables Balance at Poolcut ABS Gross Salvage Loss ABS Net Salvage Loss ABS Recoveries After Net Salvage ABS Net Salvage Loss After Recoveries Loss Percentage on Poolcut Balance Geographical Location of Borrower Vehicle Type (New/Used) Vehicle Manufacturer Product Type Total - - AUD - AUD - AUD - AUD - AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

			Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	8/11/2016 riod No. 5 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-16	Jul-16	Aug-16	Sep-16	Oct-16	Nov-16	Dec-16	Jan-17	Feb-1	7
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

			Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	8/11/2016 riod No. 5 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-17	Apr-17	May-17	Jun-17	Jul-17	Aug-17	Sep-17	Oct-17	Nov-	17
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

			Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	8/11/2016 riod No. 5 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-	18
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

			Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	Publication Date: 1 Period: 10/2016 / Pe	8/11/2016 riod No. 5 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Sep-18	Oct-18	Nov-18	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-	19
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [131 x 26] intentionally omitted <==

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19	Dec-19	Jan-20	Feb-20
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	-		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

==> picture [254 x 82] intentionally omitted <==

----- Start of picture text -----

Publication Date: 18/11/2016
Period: 10/2016 / Period No. 5
Contents
Contract Level Data
No. Month / Year of Origination Month / Year of Net Salvage Mar-20 Apr-20
- AUD - AUD
Total - - AUD - AUD
----- End of picture text -----

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257

AI assistant

DRIVER AUSTRALIA MASTER TRUST — Interim / Quarterly Report 2016

64757_rns_2016-11-24_5f2486c1-b672-49b8-a911-33a7512a6004.pdf

Driver Australia Master

Contents

Transaction Events (I)

Clean-Up Call

Transaction Party Replacements

Transaction events (II)

Transaction Events (III)

Account Bank:

Swap Counterparty

Servicer

Information regarding the Notes I

Information regarding the Notes II

Cash Collateral Account

Swap Fixing / Waterfall

Retention of Net Economic Interest

Amortisation Profile I

Publication Date: 18/11/2016 Period: 10/2016 / Period No. 5 Contents

Amortisation Profile II

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

Outstanding Contracts II - Collections

Arrears Contracts

Arrears Contracts

Net Salvage Loss

Net Salvage After Recoveries

Pool Data I

Down Payments

Pool Data I

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Top 20 Borrower

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data IV

Interest Rate paid by the Receivable Debtor

Remaining Term

Distribution by Seasoning

Pool Data V

Original Term

Remaining Term

Distribution by Seasoning

Pool Data VI

Product Type

Vehicle Status

Balloon

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VIII

Region

Pool Data VIII

Region

Individual Hardship Extensions*

Engine Type

Engine Type

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2016