DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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

Deal Name: Issuer:

Driver Australia Master

Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 18, 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 4002 Chullora NSW 2190

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 18, 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: 18/12/2017 Period: 11/2017 / Period No. 18 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
10	Cash Collateral Account
11	Swap Fixing / Waterfall
12	Retention of Net Economic Interest
13	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	Prepayments
27	Pool Data I
29	Pool Data II
30	Pool Data III
32	Pool Data IV
34	Pool Data V
36	Pool Data VI
37	Pool Data VII
41	Pool Data VIII
43	Hardship Extensions
44	Engine Type
46	Contract Level Data

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

					Publication Date: 18/12/2017
					Period: 11/2017 / Period No. 18
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		18/12/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	25/03/2022	PaymentDate:		27/12/2017(25th of each month)
Legal MaturityDate	25/08/2026	ReportingDate:		30/11/2017(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/11/2017 until 30/11/2017
PeriodNo.:	18	InterestAccrual Period		from	27/11/2017 until 27/12/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	27/11/2017 until 27/12/2017
NextPaymentDate:	25/01/2018	Days accrued:			30

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: 11/2017 / Per	8/12/2017 iod No. 18 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 18 123 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 18, 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 18, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as the trust manager
	for the Driver Australia Master 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 Grosvenor Street. Sydney, NSW 2000	Swap Counterparty: ING Bank N.V. Foppingadreef 7 1102 BD Amsterdam
	The Netherlands
	Credit Agricole Corporate and Investment Bank 12, Place Des Etats-Unis
	CS 70052 92547 Montrouge Cedex
	France

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.: Australian Surveillance 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: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [152 x 29] intentionally omitted <==

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	348.20%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	75.16%

*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	2	0.02%	99,097.02 AUD	0.02%	(1,229.36 AUD)	97,867.66 AUD
Total	2	0.02%	99,097.02 AUD	0.02%	(1,229.36 AUD)	97,867.66 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
SwapCounterpartySeries A 2016-1	26-06-2017	Renewal 2017	ANZ	ING
SwapCounterpartySeries A 2016-2	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries A 2016-3	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries A 2016-4	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries B 2016-1	26-06-2017	Renewal 2017	ANZ	ING
SwapCounterpartySeries B 2016-2	26-06-2017	Renewal 2017	HSBC	ING

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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

Transaction events (II)

Revolving period	Spalte1
Series revolving period expiration date of the last outstanding series of notes	25/06/2018
Date of occurrence of an early amortisation event	-
Revolving period end	25/06/2018

Accumulation account balance	31/10/2017	30/11/2017
Amounts not invested for the purchase of additional assets	- AUD	- AUD
Percentage not invested for the purchase of additional assets	0.00%	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%
30/09/2017	0.02076%	No	No	No	No
31/10/2017	0.02546%	No	No	No	No
30/11/2017	0.01635%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
30/11/2017	0.18628%

Discounted balance as of thepreviousperiod					400,885,663.72 AUD
Discounted balance of all initial and additional assets					447,585,548.73 AUD
Weighted average seasoning					7.41 Months
Late DelinquencyRatio					0.06676%

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
foranyPaymentDate 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 Receivables		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 collateral byswapcounterparty;or			No
(e)VWFS Australia ceases to be a whollyowned subsidiaryof Volkswagen Financ		ial Services AG;or			No
(f) On any Payment Date, the Class A Actual Overcollateralisation Percentage is d Overcollateralisation Percentage is determined as beinglower than 10.9per cent		etermined 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 [638 x 396] intentionally omitted <==

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

Publication Date: 18/12/2017
Period: 11/2017 / Period No. 18
Contents
Transaction Events (III)
Account Bank: Fitch S&P
Australia and New Zealand Banking Group Limited Long Term Short Term Outlook Long Term2 Short Term3 Outlook4
Current Rating [] AA- F1+ Stable AA- A-1+ Negative
Minimum required Rating (if no short term Rating available, the higher long term rating is applicable) A F1 - A A-1 -
or A F1 - A+ - -
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
If none of the measures is taken within a given timespan, the Issuer may enter into new banking arrangements at its own initiative with another Account Bank. Required Rating: Fulfilled
(Please refer to the Prospectus for a complete description of the mechanism)
Swap Counterparty Fitch S&P
ING Bank N.V. Long Term Short Term Outlook Long Term2 Short Term3 Outlook4
Current Rating [] A+ F1 Stable A+ A-1 Stable
Minimum required Rating - Class A and Class B A F1 - A A-1 -
or A F1 - >A - -
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 (ii) provide a guarantee from an Eligible Guarantor. or Required Rating: Fulfilled
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)
Swap Counterparty Fitch S&P
Credit Agricole Corporate and Investment Bank Long Term Short Term Outlook Long Term2 Short Term3 Outlook4
Current Rating [] A+ F1 Stable A A-1 Positive
Minimum required Rating - Class A and Class B A F1 - A A-1 -
or A F1 - >A - -
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 (ii) provide a guarantee from an Eligible Guarantor. or Required Rating: Fulfilled
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)
----- End of picture text -----*

Servicer

==> picture [628 x 37] intentionally omitted <==

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

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 Monthly
Period. Remittance Not fulfilled
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 Condition:
outlined in detail in "ADMINISTRATION OF THE PURCHASED RECEIVABLES UNDER THE SERVICING AGREEMENT - Commingling".
----- End of picture text -----

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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

nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation 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 A 2017-1	Series A 2017-2	Series B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	A+sf	A+sf
Fitch	AAA (sf)	AAA (sf)	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 A 2017-1	Series A 2017-2	Series B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	A+sf	A+sf
Fitch	AAA (sf)	AAA (sf)	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 A 2017-1	Series A 2017-2	Series B 2016-1	Series B 2016-2
ISIN	AU3FN0031654	AU3FN0036612	AU3FN0036620	AU3FN0033601	AU3FN0036737	AU3FN0037180	AU3FN0036638	AU3FN0036646
Common code	N/A	N/A	N/A	N/A	N/A	165105567	163733358	N/A
Original face value	100,000.00 AUD	100,000.00 AUD	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	0.9500%	0.9500%	0.9500%	0.9500%	0.9500%	0.9500%	1.6500%	1.6500%
Current coupon	2.6000%	2.6000%	2.6000%	2.6000%	2.6000%	2.6000%	3.3000%	3.3000%

Information on Interest	Class A	Class A	Class A	Class A	Class A	Class A	Class B	Class B
Legal final maturity date	25/08/2026	25/08/2026	25/08/2026	25/08/2026	25/08/2026	25/08/2026	25/08/2026	25/08/2026
Fixed/Floating	floating	floating	floating	floating	floating	floating	floating	floating
Day Count Convention	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365
Index Rate (1-Month-BBSW)	1.6500%	1.6500%	1.6500%	1.6500%	1.6500%	1.6500%	1.6500%	1.6500%

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [133 x 25] intentionally omitted <==

Information regarding the Notes II	Information regarding the Notes II
Monthly Period: 11/2017
Payment Date: 27/12/2017
Interest Accrual Period (from/until) from 27/11/2017 until 27/12/2017
Days accrued 30
Index Rate 1-Month-BBSW
Base Interest Rate: 1.6500%
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	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total Interest Amount of the Reporting Period	762,374.80 AUD	225,238.36 AUD	45,090.41 AUD	90,180.82 AUD	135,271.23 AUD	157,709.59 AUD	45,090.41 AUD	698,580.82 AUD	28,343.84 AUD	35,450.14 AUD	63,793.98 AUD
Paid Interest		225,238.36 AUD	45,090.41 AUD	90,180.82 AUD	135,271.23 AUD	157,709.59 AUD	45,090.41 AUD	698,580.82 AUD	28,343.84 AUD	35,450.14 AUD	63,793.98 AUD
Unpaid Interest	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Unpaid Interest in the Reporting Period	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Cumulative Unpaid Interest		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Note Balance	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
NoteBalance as oftheBeginning ofthePeriod	350,420,000.00 AUD	105,400,000.00 AUD	21,100,000.00 AUD	42,200,000.00 AUD	63,300,000.00 AUD	73,800,000.00 AUD	21,100,000.00 AUD	326,900,000.00 AUD	10,450,000.00 AUD	13,070,000.00 AUD	23,520,000.00 AUD
Additional issue amount	41,350,000.00 AUD	12,300,000.00 AUD	2,500,000.00 AUD	4,900,000.00 AUD	7,400,000.00 AUD	8,600,000.00 AUD	2,400,000.00 AUD	38,100,000.00 AUD	1,450,000.00 AUD	1,800,000.00 AUD	3,250,000.00 AUD
Redemptionamount due toAmortising Series	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Redemptionamount due toTerm Take Out	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Class Balance as of the End of the Period	391,770,000.00 AUD	117,700,000.00 AUD	23,600,000.00 AUD	47,100,000.00 AUD	70,700,000.00 AUD	82,400,000.00 AUD	23,500,000.00 AUD	365,000,000.00 AUD	11,900,000.00 AUD	14,870,000.00 AUD	26,770,000.00 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 A 2017-1	Series A 2017-2		Series B 2016-1	Series B 2016-2	Total Class B
InterestPer Note		213.70 AUD	213.70 AUD	213.70 AUD	213.70 AUD	213.70 AUD	213.70 AUD		27.12 AUD	27.12 AUD
Principal Repayment bynote		-AUD	-AUD	-AUD	-AUD	-AUD	-AUD		-AUD	-AUD
Total		213.70 AUD	213.70 AUD	213.70 AUD	213.70 AUD	213.70 AUD	213.70 AUD		27.12 AUD	27.12 AUD

Notes	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Numberof notes as ofthe beginning ofthe period	5,621	1,054	211	422	633	738	211	3,269	1,045	1,307	2,352
Increase of outstandingnotes from tap-up	706	123	25	49	74	86	24	381	145	180	325
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	6,327	1,177	236	471	707	824	235	3,650	1,190	1,487	2,677
Facevalue per note as ofthe beginning ofperiod		100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Balanceper note as of the end of theperiod		100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Notes Factor		1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000

Overcollateralisation Percentage	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Current OCAmount (beforeTop/Tap Up/TTO)		74,016,195.54 AUD	74,016,195.54 AUD	74,016,195.54 AUD	74,016,195.54 AUD	74,016,195.54 AUD	74,016,195.54 AUD	74,016,195.54 AUD	50,496,195.54 AUD	50,496,195.54 AUD	50,496,195.54 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		18.46%	18.46%	18.46%	18.46%	18.46%	18.46%	18.46%	12.60%	12.60%	12.60%
Current OCAmount (after Top Up)		74,204,294.48 AUD	74,204,294.48 AUD	74,204,294.48 AUD	74,204,294.48 AUD	74,204,294.48 AUD	74,204,294.48 AUD	74,204,294.48 AUD	50,684,294.48 AUD	50,684,294.48 AUD	50,684,294.48 AUD
Current OCPercentage (after Top Up)		18.50%	18.50%	18.50%	18.50%	18.50%	18.50%	18.50%	12.64%	12.64%	12.64%
Current OCAmount (after Top/Tap Up/TTO)		82,585,548.73 AUD	82,585,548.73 AUD	82,585,548.73 AUD	82,585,548.73 AUD	82,585,548.73 AUD	82,585,548.73 AUD	82,585,548.73 AUD	55,815,548.73 AUD	55,815,548.73 AUD	55,815,548.73 AUD
Current OCPercentage (after Top/Tap Up/TTO)		18.45%	18.45%	18.45%	18.45%	18.45%	18.45%	18.45%	12.47%	12.47%	12.47%
Target OCPercentage (RevolvingPeriod)		18.50%	18.50%	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%	30.00%	30.00%	21.00%	21.00%	21.00%

Subordinated Loan
Balance as ofthe beginning ofthe period	33,794,055.69 AUD
Balanceincreasefromtap up	4,666,441.71 AUD
Redemptionpayments from term take out	-AUD
Regular redemption from waterfall	43,385.19 AUD
Redemption from cash collateral account	-AUD
Balance as of the end of the period	38,417,112.21 AUD
Current OC amount (before Top/Tap Up/TTO)	16,702,139.85 AUD
Current OC percentage (before Top/Tap Up/TTO)	4.1660%
Current OC amount (after Top/Tap Up/TTO)	17,398,436.52 AUD
Current OC percentage (after Top/Tap Up/TTO)	3.8872%

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	4,205,040.00 AUD
	Balance as of the beginning of the period	4,205,040.00 AUD
	Specified General Cash Collateral Account Balance	4,205,040.00 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	4,205,040.00 AUD
	thelesserof:0.60% oftheMaximum DiscountedReceivablesBalance; and	3,572,850.28AUD
	the aggregate outstanding principal amount of the Notes as of the end of the Monthly Period	350,420,000.00 AUD
	Payments	(496,200.00) 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	496,200.00 AUD
	Balance as of the end of the period	4,701,240.00 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [149 x 28] intentionally omitted <==

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	326,900,000.00AUD	23,520,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	86,840.32 AUD	7,890.08AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	11,252,839.38AUD	11,252,839.38AUD
1) ii) Available Collections-Interest on Trust Accounts	21,709.44 AUD	11,274,548.82 AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	11,274,548.82 AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	11,274,548.82 AUD
4) Net Swap Receipts-Class A and Class B	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series A 2016-1	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series A 2016-2	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series A 2016-3	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series A 2016-4	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series A 2017-1	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series A 2017-2	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series B 2016-1	- AUD	11,274,548.82 AUD
Net Swap Receipts on Series B 2016-2	- AUD	11,274,548.82 AUD
5) Damages and Indemnity Payments to Issuer	- AUD	11,274,548.82 AUD
6) Other Reimbursement Amounts	- AUD	11,274,548.82 AUD
7) Buffer Release Amount	(1,512,358.56AUD)	9,762,190.26AUD
Purchase price amount (clean-up call)	- AUD	9,762,190.26AUD
Remaining Rounding Amount (M-1)	- AUD	9,762,190.26AUD

Waterfall	Payment to waterfallposition	Remaining Amount
Available Distribution Amount	- AUD	9,762,190.26AUD
1) Trust Beneficiary $1	(1.00AUD)	9,762,189.26AUD
2) Taxes	- AUD	9,762,189.26AUD
3) Trust Fees & Expenses and Servicer Fees	(362,354.98AUD)	9,399,834.28AUD
4) Equal Rank Swap Payments	(94,730.40AUD)	9,305,103.88AUD
Net Swap Payments on Series A 2016-1	(26,487.58AUD)	9,278,616.30AUD
Net Swap Payments on Series A 2016-2	(5,302.54 AUD)	9,273,313.76AUD
Net Swap Payments on Series A 2016-3	(10,605.09AUD)	9,262,708.67 AUD
Net Swap Payments on Series A 2016-4	(15,907.63AUD)	9,246,801.04 AUD
Net Swap Payments on Series A 2017-1	(18,546.34 AUD)	9,228,254.70AUD
Net Swap Payments on Series A 2017-2	(9,991.14 AUD)	9,218,263.56AUD
Net Swap Payments on Series B 2016-1	(3,505.58AUD)	9,214,757.98AUD
Net Swap Payments on Series B 2016-2	(4,384.50AUD)	9,210,373.48AUD
5) Interest Payment-Class A	(698,580.82 AUD)	8,606,523.06AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-1	(225,238.36AUD)	9,079,865.52 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-2	(45,090.41 AUD)	9,034,775.11 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-3	(90,180.82 AUD)	8,944,594.29AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-4	(135,271.23AUD)	8,809,323.06AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-1	(157,709.59AUD)	8,651,613.47 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-2	(45,090.41 AUD)	8,606,523.06AUD
6) Interest Payment-Class B	(63,793.98AUD)	8,542,729.08AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-1	(28,343.84 AUD)	8,578,179.22 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-2	(35,450.14 AUD)	8,542,729.08AUD
7) Payment to Cash Collateral Account	- AUD	8,542,729.08AUD
8. a) Principal Payment-Class A	- AUD	8,542,729.08AUD
Principal Payments on Series A 2016-1	- AUD	8,542,729.08AUD
Principal Payments on Series A 2016-2	- AUD	8,542,729.08AUD
Principal Payments on Series A 2016-3	- AUD	8,542,729.08AUD
Principal Payments on Series A 2016-4	- AUD	8,542,729.08AUD
Principal Payments on Series A 2017-1	- AUD	8,542,729.08AUD
Principal Payments on Series A 2017-2	- AUD	8,542,729.08AUD
Remaining Rounding Amount from Current Period Class A	- AUD	8,542,729.08AUD
8. b) Class A Accumulation Amount to Accumulation Account	(8,361,853.01 AUD)	180,876.07 AUD
9. a) Principal Payment-Class B	- AUD	180,876.07 AUD
Principal Payments on Series B 2016-1	- AUD	180,876.07 AUD
Principal Payments on Series B 2016-2	- AUD	180,876.07 AUD
Remaining Rounding Amount from Current Period Class B	- AUD	180,876.07 AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	180,876.07 AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	180,876.07 AUD
11. a) Other Payment to Swap Counterparties	- AUD	180,876.07 AUD
11. b) Other Payment to Note Purchasers	- AUD	180,876.07 AUD
12) Subordinated Loan Accrued and Unpaid Interest	(137,490.88AUD)	43,385.19AUD
13) Subordinated Loan Principal	(43,385.19AUD)	- AUD
14) SurplusIncomeDistributiontoBeneficiary oftheTrust	- 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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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
Total Assets	157,645,986.79 AUD	488,600,301.06 AUD	548,594,699.71 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	480,238,448.05 AUD 548,594,699.71 AUD
Accumulation Account balance	- AUD	8,361,853.01 AUD	- AUD
First loss piece	15,425,364.25 AUD	54,657,850.35 AUD	60,516,788.73 AUD
Subordinated Loan balance	12,766,069.41 AUD	33,750,670.50 AUD	38,417,112.21 AUD
Overcollateralisation	1,285,414.84 AUD	16,702,139.85 AUD	17,398,436.52 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	4,205,040.00 AUD	4,701,240.00 AUD
Actual retention	9.78%	11.19%	11.03%

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: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [209 x 40] 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	344,500,000.00 AUD	- AUD	29,490,000.00 AUD	- AUD
01/2017	395,400,000.00 AUD	- AUD	33,840,000.00 AUD	- AUD
02/2017	427,200,000.00 AUD	- AUD	36,550,000.00 AUD	- AUD
03/2017	455,800,000.00 AUD	- AUD	38,990,000.00 AUD	- AUD
04/2017	485,400,000.00 AUD	- AUD	41,520,000.00 AUD	- AUD
05/2017	70,500,000.00 AUD	- AUD	6,540,000.00 AUD	- AUD
06/2017	128,000,000.00 AUD	- AUD	6,540,000.00 AUD	- AUD
07/2017	149,600,000.00 AUD	- AUD	8,380,000.00 AUD	- AUD
08/2017	191,000,000.00 AUD	- AUD	11,910,000.00 AUD	- AUD
09/2017	237,300,000.00 AUD	- AUD	15,870,000.00 AUD	- AUD
10/2017	287,700,000.00 AUD	- AUD	20,170,000.00 AUD	- AUD
11/2017	326,900,000.00 AUD	- AUD	23,520,000.00 AUD	- AUD
12/2017	365,000,000.00 AUD	- AUD	26,770,000.00 AUD	- AUD
01/2018	- AUD	365,000,000.00 AUD	- AUD	26,770,000.00 AUD
02/2018	- AUD	365,000,000.00 AUD	- AUD	26,770,000.00 AUD
03/2018	- AUD	365,000,000.00 AUD	- AUD	26,770,000.00 AUD
04/2018	- AUD	365,000,000.00 AUD	- AUD	26,770,000.00 AUD
05/2018	- AUD	365,000,000.00 AUD	- AUD	26,770,000.00 AUD
06/2018	- AUD	365,000,000.00 AUD	- AUD	26,770,000.00 AUD
07/2018	- AUD	352,368,449.96 AUD	- AUD	26,770,000.00 AUD
08/2018	- AUD	339,938,696.70 AUD	- AUD	26,770,000.00 AUD
09/2018	- AUD	327,494,310.23 AUD	- AUD	26,770,000.00 AUD
10/2018	- AUD	315,483,436.37 AUD	- AUD	26,770,000.00 AUD
11/2018	- AUD	303,389,425.35 AUD	- AUD	26,770,000.00 AUD
12/2018	- AUD	291,754,917.60 AUD	- AUD	26,770,000.00 AUD
01/2019	- AUD	280,045,626.82 AUD	- AUD	26,770,000.00 AUD
02/2019	- AUD	268,473,975.68 AUD	- AUD	26,770,000.00 AUD
03/2019	- AUD	257,338,246.13 AUD	- AUD	26,770,000.00 AUD
04/2019	- AUD	245,954,288.23 AUD	- AUD	26,770,000.00 AUD
05/2019	- AUD	235,014,974.22 AUD	- AUD	26,770,000.00 AUD
06/2019	- AUD	224,065,561.17 AUD	- AUD	26,770,000.00 AUD
07/2019	- AUD	216,237,415.80 AUD	- AUD	26,770,000.00 AUD
08/2019	- AUD	209,198,692.30 AUD	- AUD	26,770,000.00 AUD
09/2019	- AUD	202,234,642.11 AUD	- AUD	26,001,596.85 AUD
10/2019	- AUD	195,448,708.67 AUD	- AUD	25,129,119.69 AUD
11/2019	- AUD	188,783,967.80 AUD	- AUD	24,272,224.43 AUD
12/2019	- AUD	182,240,061.18 AUD	- AUD	23,430,865.01 AUD
01/2020	- AUD	175,774,398.94 AUD	- AUD	22,599,565.58 AUD
02/2020	- AUD	169,392,232.26 AUD	- AUD	21,779,001.29 AUD
03/2020	- AUD	162,595,493.44 AUD	- AUD	20,905,134.88 AUD
04/2020	- AUD	155,761,005.77 AUD	- AUD	20,026,415.03 AUD
05/2020	- AUD	149,465,898.25 AUD	- AUD	19,217,044.06 AUD
06/2020	- AUD	142,903,438.66 AUD	- AUD	18,373,299.25 AUD
07/2020	- AUD	136,482,452.31 AUD	- AUD	17,547,743.87 AUD
08/2020	- AUD	130,618,773.73 AUD	- AUD	16,793,842.34 AUD

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

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
09/2020	- AUD	124,529,932.72 AUD	- AUD	16,010,991.35 AUD
10/2020	- AUD	118,686,080.97 AUD	- AUD	15,259,638.98 AUD
11/2020	- AUD	113,587,526.46 AUD	- AUD	14,604,110.54 AUD
12/2020	- AUD	108,514,845.73 AUD	- AUD	13,951,908.74 AUD
01/2021	- AUD	103,545,271.46 AUD	- AUD	13,312,963.47 AUD
02/2021	- AUD	98,749,548.83 AUD	- AUD	12,696,370.56 AUD
03/2021	- AUD	93,226,966.97 AUD	- AUD	11,986,324.33 AUD
04/2021	- AUD	87,525,639.68 AUD	- AUD	11,253,296.53 AUD
05/2021	- AUD	82,370,036.94 AUD	- AUD	10,590,433.32 AUD
06/2021	- AUD	77,144,877.54 AUD	- AUD	9,918,627.11 AUD
07/2021	- AUD	71,344,034.61 AUD	- AUD	9,172,804.46 AUD
08/2021	- AUD	66,764,807.12 AUD	- AUD	8,584,046.63 AUD
09/2021	- AUD	61,955,569.43 AUD	- AUD	7,965,716.07 AUD
10/2021	- AUD	57,491,088.86 AUD	- AUD	7,391,711.42 AUD
11/2021	- AUD	53,802,544.38 AUD	- AUD	6,917,470.00 AUD
12/2021	- AUD	50,395,392.85 AUD	- AUD	6,479,407.65 AUD
01/2022	- AUD	47,079,240.29 AUD	- AUD	6,053,045.18 AUD
02/2022	- AUD	43,726,231.67 AUD	- AUD	5,621,944.08 AUD
03/2022	- AUD	- AUD	- AUD	- AUD

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

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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
600,000,000
500,000,000
Assuming a Clean-Up Call at 10% of the
maximum Outstanding Discounted
Receivables Balance, annual prepayments
400,000,000 of 10% and 0% Net Losses.
300,000,000
200,000,000
100,000,000
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
40,000,000
35,000,000
Assuming a Clean-Up Call at 10% of the
30,000,000 maximum Outstanding Discounted
Receivables Balance, annual prepayments
of 10% and 0% Net Losses.
25,000,000
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: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	143,415.79 AUD	434,144.78 AUD	577,560.57 AUD
12/2017	3,220,622.21 AUD	6,957,574.44 AUD	10,178,196.65 AUD
01/2018	3,229,066.83 AUD	7,125,413.80 AUD	10,354,480.63 AUD
02/2018	3,185,741.95 AUD	7,265,527.24 AUD	10,451,269.19 AUD
03/2018	3,137,286.50 AUD	7,315,711.64 AUD	10,452,998.14 AUD
04/2018	3,084,776.11 AUD	7,203,190.79 AUD	10,287,966.90 AUD
05/2018	3,032,756.80 AUD	7,198,885.75 AUD	10,231,642.55 AUD
06/2018	2,980,985.12 AUD	7,318,299.51 AUD	10,299,284.63 AUD
07/2018	2,927,805.61 AUD	7,286,288.98 AUD	10,214,094.59 AUD
08/2018	2,874,977.22 AUD	7,380,494.21 AUD	10,255,471.43 AUD
09/2018	2,821,010.26 AUD	7,236,567.86 AUD	10,057,578.12 AUD
10/2018	2,768,157.44 AUD	7,479,178.13 AUD	10,247,335.57 AUD
11/2018	2,713,984.71 AUD	7,237,874.00 AUD	9,951,858.71 AUD
12/2018	2,662,743.21 AUD	7,359,894.61 AUD	10,022,637.82 AUD
01/2019	2,609,228.44 AUD	7,454,576.58 AUD	10,063,805.02 AUD
02/2019	2,555,075.77 AUD	7,373,017.48 AUD	9,928,093.25 AUD
03/2019	2,501,090.68 AUD	7,662,442.83 AUD	10,163,533.51 AUD
04/2019	2,444,468.33 AUD	7,405,262.55 AUD	9,849,730.88 AUD
05/2019	2,389,726.10 AUD	7,478,818.25 AUD	9,868,544.35 AUD
06/2019	2,334,561.92 AUD	7,708,772.50 AUD	10,043,334.42 AUD
07/2019	2,277,457.82 AUD	7,433,472.43 AUD	9,710,930.25 AUD
08/2019	2,222,482.66 AUD	7,491,896.42 AUD	9,714,379.08 AUD
09/2019	2,167,165.10 AUD	7,439,386.31 AUD	9,606,551.41 AUD
10/2019	2,112,102.04 AUD	7,334,671.92 AUD	9,446,773.96 AUD
11/2019	2,057,838.06 AUD	7,380,887.09 AUD	9,438,725.15 AUD
12/2019	2,003,188.51 AUD	7,346,533.58 AUD	9,349,722.09 AUD
01/2020	1,948,800.21 AUD	7,385,390.13 AUD	9,334,190.34 AUD
02/2020	1,894,256.69 AUD	8,462,035.35 AUD	10,356,292.04 AUD
03/2020	1,831,962.41 AUD	8,556,808.15 AUD	10,388,770.56 AUD
04/2020	1,768,808.69 AUD	7,797,123.21 AUD	9,565,931.90 AUD
05/2020	1,711,066.32 AUD	8,399,391.41 AUD	10,110,457.73 AUD
06/2020	1,648,889.90 AUD	8,360,954.86 AUD	10,009,844.76 AUD
07/2020	1,586,951.29 AUD	7,408,593.65 AUD	8,995,544.94 AUD
08/2020	1,532,076.01 AUD	8,014,938.28 AUD	9,547,014.29 AUD
09/2020	1,472,887.76 AUD	7,795,138.27 AUD	9,268,026.03 AUD
10/2020	1,415,141.13 AUD	6,495,956.77 AUD	7,911,097.90 AUD
11/2020	1,367,018.40 AUD	6,690,125.90 AUD	8,057,144.30 AUD
12/2020	1,317,580.14 AUD	6,642,678.23 AUD	7,960,258.37 AUD
01/2021	1,268,459.34 AUD	6,502,469.15 AUD	7,770,928.49 AUD
02/2021	1,220,333.82 AUD	8,283,363.41 AUD	9,503,697.23 AUD
03/2021	1,158,982.20 AUD	8,685,476.54 AUD	9,844,458.74 AUD
04/2021	1,094,639.81 AUD	7,777,965.03 AUD	8,872,604.84 AUD
05/2021	1,037,019.59 AUD	8,019,622.80 AUD	9,056,642.39 AUD
06/2021	977,619.66 AUD	9,394,798.50 AUD	10,372,418.16 AUD
07/2021	908,073.59 AUD	6,914,097.70 AUD	7,822,171.29 AUD
08/2021	856,853.67 AUD	7,548,421.27 AUD	8,405,274.94 AUD
09/2021	800,978.91 AUD	7,027,189.96 AUD	7,828,168.87 AUD
10/2021	748,928.72 AUD	5,528,295.25 AUD	6,277,223.97 AUD
11/2021	707,974.26 AUD	5,136,002.79 AUD	5,843,977.05 AUD
12/2021	669,926.01 AUD	5,112,215.00 AUD	5,782,141.01 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
01/2022	632,055.15 AUD	5,438,788.40 AUD	6,070,843.55 AUD
02/2022	591,763.89 AUD	10,834,812.48 AUD	11,426,576.37 AUD
03/2022	511,582.90 AUD	11,124,174.70 AUD	11,635,757.60 AUD
04/2022	429,174.25 AUD	7,614,945.61 AUD	8,044,119.86 AUD
05/2022	372,762.29 AUD	10,587,442.60 AUD	10,960,204.89 AUD
06/2022	294,329.31 AUD	11,226,989.75 AUD	11,521,319.06 AUD
07/2022	211,158.99 AUD	8,213,792.08 AUD	8,424,951.07 AUD
08/2022	150,310.31 AUD	8,656,627.31 AUD	8,806,937.62 AUD
09/2022	86,193.22 AUD	7,359,736.37 AUD	7,445,929.59 AUD
10/2022	31,671.68 AUD	232,008.59 AUD	263,680.27 AUD
11/2022	29,952.79 AUD	245,027.15 AUD	274,979.94 AUD
12/2022	28,137.68 AUD	232,187.36 AUD	260,325.04 AUD
01/2023	26,417.59 AUD	233,269.38 AUD	259,686.97 AUD
02/2023	24,727.48 AUD	234,613.32 AUD	259,340.80 AUD
03/2023	22,989.41 AUD	229,614.42 AUD	252,603.83 AUD
04/2023	21,288.49 AUD	223,907.69 AUD	245,196.18 AUD
05/2023	19,629.65 AUD	223,239.96 AUD	242,869.61 AUD
06/2023	17,976.09 AUD	215,192.11 AUD	233,168.20 AUD
07/2023	16,381.78 AUD	211,330.02 AUD	227,711.80 AUD
08/2023	14,816.21 AUD	203,776.41 AUD	218,592.62 AUD
09/2023	13,306.71 AUD	198,536.84 AUD	211,843.55 AUD
10/2023	11,835.83 AUD	194,334.26 AUD	206,170.09 AUD
11/2023	10,396.21 AUD	191,236.22 AUD	201,632.43 AUD
12/2023	8,979.63 AUD	188,892.00 AUD	197,871.63 AUD
01/2024	7,580.28 AUD	187,293.56 AUD	194,873.84 AUD
02/2024	6,192.66 AUD	184,479.55 AUD	190,672.21 AUD
03/2024	4,826.00 AUD	159,717.75 AUD	164,543.75 AUD
04/2024	3,642.98 AUD	136,846.02 AUD	140,489.00 AUD
05/2024	2,629.20 AUD	119,533.69 AUD	122,162.89 AUD
06/2024	1,743.64 AUD	95,759.92 AUD	97,503.56 AUD
07/2024	1,034.24 AUD	67,069.27 AUD	68,103.51 AUD
08/2024	537.38 AUD	47,788.88 AUD	48,326.26 AUD
09/2024	183.34 AUD	24,749.77 AUD	24,933.11 AUD
Total	101,009,150.98 AUD	447,585,548.73 AUD	548,594,699.71 AUD

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [133 x 25] 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	10,451	376,112,811.02 AUD	37	1,020,433.67 AUD	6,116	244,683,090.42 AUD	4,298	130,409,286.93 AUD
In Advance	396	12,067,488.79 AUD	2	20,568.93 AUD	197	6,616,576.57 AUD	197	5,430,343.29 AUD
In Arrears	379	12,304,818.55 AUD	5	47,439.30 AUD	260	8,823,308.68 AUD	114	3,434,070.57 AUD
Paid out/Matured	603	-AUD	15	-AUD	183	-AUD	405	-AUD
Early Payout	1,181	-AUD	22	-AUD	486	-AUD	673	-AUD
Gross Salvage	15	400,545.36 AUD	-	-AUD	13	324,645.50 AUD	2	75,899.86 AUD
Net Salvage	35	737,577.87 AUD	1	8,093.92 AUD	30	704,238.27 AUD	4	25,245.68 AUD
Total	13,060	401,623,241.59 AUD	82	1,096,535.82 AUD	7,285	261,151,859.44 AUD	5,693	139,374,846.33 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	11,720	421,083,196.37 AUD	36	1,020,199.63 AUD	6,947	276,830,443.15 AUD	4,737	143,232,553.59 AUD
In Advance	428	12,547,402.33 AUD	1	16,771.55 AUD	210	6,549,691.26 AUD	217	5,980,939.52 AUD
In Arrears	397	13,369,331.79 AUD	5	59,946.37 AUD	273	9,792,152.50 AUD	119	3,517,232.92 AUD
Paid out/Matured	615	-AUD	16	-AUD	187	-AUD	412	-AUD
Early Payout	1,239	-AUD	24	-AUD	503	-AUD	712	-AUD
Gross Salvage	21	585,618.24 AUD	-	-AUD	16	426,194.99 AUD	5	159,423.25 AUD
Net Salvage	39	803,112.88 AUD	1	8,093.92 AUD	34	769,773.28 AUD	4	25,245.68 AUD
Total	14,459	448,388,661.61 AUD	83	1,105,011.47 AUD	8,170	294,368,255.18 AUD	6,206	152,915,394.96 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [133 x 25] 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	10,451	376,112,811.02 AUD	3,922	191,131,569.64 AUD	6,529	184,981,241.38 AUD	8,178	317,264,770.36 AUD	2,273	58,848,040.66 AUD
In Advance	396	12,067,488.79 AUD	148	6,422,484.06 AUD	248	5,645,004.73 AUD	299	9,743,952.87 AUD	97	2,323,535.92 AUD
In Arrears	379	12,304,818.55 AUD	155	6,715,878.66 AUD	224	5,588,939.89 AUD	246	9,080,967.96 AUD	133	3,223,850.59 AUD
Paid out/Matured	603	-AUD	190	-AUD	413	-AUD	508	-AUD	95	-AUD
Early Payout	1,181	-AUD	455	-AUD	726	-AUD	853	-AUD	328	-AUD
Gross Salvage	15	400,545.36 AUD	7	187,784.14 AUD	8	212,761.22 AUD	9	276,700.35 AUD	6	123,845.01 AUD
Net Salvage	35	737,577.87 AUD	18	455,256.42 AUD	17	282,321.45 AUD	22	562,823.08 AUD	13	174,754.79 AUD
Total	13,060	401,623,241.59 AUD	4,895	204,912,972.92 AUD	8,165	196,710,268.67 AUD	10,115	336,929,214.62 AUD	2,945	64,694,026.97 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	11,720	421,083,196.37 AUD	4,362	213,282,382.78 AUD	7,358	207,800,813.59 AUD	9,154	354,737,632.45 AUD	2,566	66,345,563.92 AUD
In Advance	428	12,547,402.33 AUD	153	6,415,235.66 AUD	275	6,132,166.67 AUD	318	9,953,335.27 AUD	110	2,594,067.06 AUD
In Arrears	397	13,369,331.79 AUD	168	7,669,799.29 AUD	229	5,699,532.50 AUD	248	9,457,111.83 AUD	149	3,912,219.96 AUD
Paid out/Matured	615	-AUD	193	-AUD	422	-AUD	513	-AUD	102	-AUD
Early Payout	1,239	-AUD	475	-AUD	764	-AUD	894	-AUD	345	-AUD
Gross Salvage	21	585,618.24 AUD	8	253,019.92 AUD	13	332,598.32 AUD	14	454,666.67 AUD	7	130,951.57 AUD
Net Salvage	39	803,112.88 AUD	20	479,932.11 AUD	19	323,180.77 AUD	25	615,647.63 AUD	14	187,465.25 AUD
Total	14,459	448,388,661.61 AUD	5,379	228,100,369.76 AUD	9,080	220,288,291.85 AUD	11,166	375,218,393.85 AUD	3,293	73,170,267.76 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [140 x 27] 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	11,241	13,060		491,894,002.88 AUD

Scheduled Collections For Contracts Active This Period			9,144,400.29 AUD	9,144,400.29 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			78,059.68AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			1,758,525.73AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			13,481.04 AUD
Collection VariationsfromContractsin AdvanceThisPeriod			472,723.59AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(175,328.19AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			1,760.14 AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			42,010.29AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			2,191,232.28AUD	2,191,232.28AUD

ContractFees CollectedThisPeriod			60,409.96AUD
Interest CompensationCollectionsThisPeriod			(143,203.15AUD)
Non Instalment Collection Variations			(82,793.19AUD)
Actual Collections For Contracts Active This Period			11,252,839.38 AUD

NumberofContractsPaid OutEarlyThisMonth	58
NumberofContractsPaid Out/MaturedThisMonth	12
NumberofContractsIntoNet SalvageThisMonth	4
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				(527.26AUD)

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				71,440.82 AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				246,825.46AUD
ReducedNominal BalanceDue to Other				2,183.24 AUD
End of Period before Top / Tap-up	11,167	13,060		480,238,448.05 AUD
Top /Tap-up	1,399	1,399		68,356,251.66AUD
Term Take Out	-	-		- AUD
End of Period after Top / Tap-up	12,566	14,459		548,594,699.71 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 11,241 400,885,663.72 AUD 491,894,002.88AUD Balance as at theEnd of Period-beforeTop /Tap-up 11,167 392,554,342.53AUD 480,238,448.05AUD Top /Tap-upforthePeriod 1,399 55,031,206.20AUD 68,356,251.66AUD Term Take Out - - AUD - AUD Balance as at the end of the period 12,566 447,585,548.73 AUD 548,594,699.71 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	11,241	400,885,663.72 AUD	491,894,002.88AUD
Balance as at theEnd of Period-beforeTop /Tap-up	11,167	392,554,342.53AUD	480,238,448.05AUD
Top /Tap-upforthePeriod	1,399	55,031,206.20AUD	68,356,251.66AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	12,566	447,585,548.73 AUD	548,594,699.71 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [124 x 23] 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 Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts4	Outstanding Discounted Receivables Balance
> 0 <=30	278	2.21%	9,483,748.18AUD	2.12%	4	58,087.93 AUD	189	6,918,520.37 AUD	85	2,507,139.88 AUD
> 30 <=60	72	0.57%	2,487,425.74 AUD	0.56%	1	1,858.44 AUD	51	1,778,421.13 AUD	20	707,146.17 AUD
> 60 <=90	20	0.16%	614,106.11 AUD	0.14%	-	-AUD	15	466,571.85 AUD	5	147,534.26 AUD
> 90 <=120	20	0.16%	532,232.03AUD	0.12%	-	-AUD	17	455,737.99 AUD	3	76,494.04 AUD
> 120 <=150	7	0.06%	169,589.94 AUD	0.04%	-	-AUD	5	131,152.90 AUD	2	38,437.04 AUD
> 150 <=180	9	0.07%	255,567.61 AUD	0.06%	-	-AUD	4	182,632.45 AUD	5	72,935.16 AUD
> 180 <=210	2	0.02%	82,194.91 AUD	0.02%	-	-AUD	1	60,711.15 AUD	1	21,483.76 AUD
> 210 <=240	3	0.02%	120,416.87 AUD	0.03%	-	-AUD	2	89,579.87 AUD	1	30,837.00 AUD
> 240 <=270	2	0.02%	65,035.12 AUD	0.01%	-	-AUD	2	65,035.12 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	413	3.2866%	13,810,316.51 AUD	3.09%	5	59,946.37 AUD	286	10,148,362.83 AUD	122	3,602,007.31 AUD

==> picture [295 x 10] intentionally omitted <==

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

Arrears Contracts - Total Outstanding Discounted Receivables Balance
----- End of picture text -----

==> picture [453 x 258] intentionally omitted <==

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

25,000,000.00 AUD
20,000,000.00 AUD
15,000,000.00 AUD
10,000,000.00 AUD
5,000,000.00 AUD
- AUD
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
> 0 <= 30 Days Arrears > 30 <= 60 Days Arrears > 60 <= 90 Days Arrears > 90 <= 120 Days Arrears > 120 <= 150 Days Arrears
> 150 <= 180 Days Arrears > 180 <= 210 Days Arrears > 210 <= 240 Days Arrears > 240 <= 270 Days Arrears > 270 <= 300 Days Arrears
> 300 <= 330 Days Arrears > 330 <= 360 Days Arrears > 360 Days Arrears
----- End of picture text -----

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [124 x 23] intentionally omitted <==

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	278	2.21%	9,483,748.18AUD	2.12%	111	5,447,732.31 AUD	167	4,036,015.87 AUD	172	6,657,232.18 AUD	106	2,826,516.00 AUD
> 30 <=60	72	0.57%	2,487,425.74 AUD	0.56%	32	1,390,617.03 AUD	40	1,096,808.71 AUD	44	1,799,881.02 AUD	28	687,544.72 AUD
> 60 <=90	20	0.16%	614,106.11 AUD	0.14%	12	424,605.35 AUD	8	189,500.76 AUD	13	473,716.12 AUD	7	140,389.99 AUD
> 90 <=120	20	0.16%	532,232.03AUD	0.12%	5	138,072.57 AUD	15	394,159.46 AUD	12	335,059.07 AUD	8	197,172.96 AUD
> 120 <=150	7	0.06%	169,589.94 AUD	0.04%	5	160,419.20 AUD	2	9,170.74 AUD	7	169,589.94 AUD	-	-AUD
> 150 <=180	9	0.07%	255,567.61 AUD	0.06%	6	182,575.25 AUD	3	72,992.36 AUD	7	203,269.30 AUD	2	52,298.31 AUD
> 180 <=210	2	0.02%	82,194.91 AUD	0.02%	1	60,711.15 AUD	1	21,483.76 AUD	1	60,711.15 AUD	1	21,483.76 AUD
> 210 <=240	3	0.02%	120,416.87 AUD	0.03%	-	-AUD	3	120,416.87 AUD	1	30,837.00 AUD	2	89,579.87 AUD
> 240 <=270	2	0.02%	65,035.12 AUD	0.01%	1	48,101.69 AUD	1	16,933.43 AUD	1	48,101.69 AUD	1	16,933.43 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	413	3.2866%	13,810,316.51 AUD	3.09%	173	7,852,834.55 AUD	240	5,957,481.96 AUD	258	9,778,397.47 AUD	155	4,031,919.04 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	3	52,824.55 AUD
	Used	1	12,710.46 AUD
Total Chattel Mortgage		4	65,535.01 AUD
Consumer Loan	New	-	- AUD
	Used	-	- AUD
Total Consumer Loan		-	- AUD
Total		4	65,535.01 AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period 820,050.62 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	1	8,659.67 AUD	1	8,659.67 AUD
03/2017	2	15,457.38 AUD	3	24,117.05 AUD
04/2017	4	64,411.10 AUD	7	88,528.15 AUD
05/2017	6	193,850.16 AUD	13	282,378.31 AUD
06/2017	4	84,435.94 AUD	17	366,814.25 AUD
07/2017	5	174,503.10 AUD	22	541,317.35 AUD
08/2017	4	63,033.72 AUD	26	604,351.07 AUD
09/2017	4	60,388.74 AUD	30	664,739.81 AUD
10/2017	5	89,775.80 AUD	35	754,515.61 AUD
11/2017	4	65,535.01 AUD	39	820,050.62 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	39	820,050.62 AUD

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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	1	26,359.92 AUD	8,093.92 AUD	- AUD	8,093.92 AUD
Total Hire Purchase		1	26,359.92 AUD	8,093.92 AUD	- AUD	8,093.92 AUD
Chattel Mortgage	New	24	996,729.72 AUD	624,340.72 AUD	35,544.88 AUD	588,795.84 AUD
	Used	10	286,671.24 AUD	162,370.30 AUD	33.59 AUD	162,336.71 AUD
Total Chattel Mortgage		34	1,283,400.96 AUD	786,711.02 AUD	35,578.47 AUD	751,132.55 AUD
Consumer Loan	New	1	31,441.13 AUD	8,244.65 AUD	455.59 AUD	7,789.06 AUD
	Used	3	23,040.40 AUD	17,001.03 AUD	1,030.17 AUD	15,970.86 AUD
Total Consumer Loan		4	54,481.53 AUD	25,245.68 AUD	1,485.76 AUD	23,759.92 AUD
				- AUD
Total		39	1,364,242.41 AUD	820,050.62 AUD	37,064.23 AUD	782,986.39 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [237 x 44] intentionally omitted <==

Prepayments

Period Number	Reporting Period	Unscheduled Payments	Opening Outstanding Discounted Receivables Balance	Periodic CPR	Annualised CPR
0	Poolcut	- AUD	- AUD
1	06/2016	537,166.66 AUD	128,541,484.25 AUD	0.42%	4.98%
2	07/2016	906,595.00 AUD	179,392,456.69 AUD	0.51%	5.81%
3	08/2016	890,907.68 AUD	232,102,954.87 AUD	0.38%	4.44%
4	09/2016	1,235,997.63 AUD	301,945,240.73 AUD	0.41%	4.88%
5	10/2016	1,588,515.69 AUD	296,009,482.18 AUD	0.54%	6.16%
6	11/2016	2,534,984.15 AUD	385,825,380.57 AUD	0.66%	7.73%
7	12/2016	2,505,126.54 AUD	422,525,298.67 AUD	0.59%	6.78%
8	01/2017	1,847,481.80 AUD	484,857,963.77 AUD	0.38%	4.40%
9	02/2017	3,137,295.31 AUD	523,948,227.56 AUD	0.60%	7.53%
10	03/2017	4,012,131.88 AUD	559,160,428.50 AUD	0.72%	8.13%
11	04/2017	2,952,569.02 AUD	595,475,047.06 AUD	0.50%	5.87%
12	05/2017	865,328.53 AUD	81,209,476.71 AUD	1.07%	11.85%
13	06/2017	408,835.10 AUD	167,129,116.13 AUD	0.24%	2.94%
14	07/2017	981,701.98 AUD	188,783,291.07 AUD	0.52%	5.95%
15	08/2017	1,818,221.32 AUD	234,657,080.70 AUD	0.77%	8.75%
16	09/2017	1,176,500.88 AUD	290,934,514.24 AUD	0.40%	4.81%
17	11/2017	1,664,361.68 AUD	352,631,440.33 AUD	0.47%	5.42%
18	12/2017	1,657,888.63 AUD	400,885,663.72 AUD	0.41%	4.92%

The annualised Constant Prepayment Rate (CPR) of the underlying receivables is based upon the most recent periodic CPR. Periodic CPR is equal to the total unscheduled principal received in the most recent period divided by the start of period principal balance. This is then annualised as follows:

1-((1-Periodic CPR)^number of periods in a year)

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	3,904	31.07%	142,620,731.91 AUD	31.86%	0.00%	18	325,631.68 AUD	2,582	100,621,000.61 AUD	1,304	41,674,099.62 AUD
0.01-10.000.00	5,857	46.61%	195,689,858.02 AUD	43.72%	9.93%	20	436,064.01 AUD	3,227	120,554,435.26 AUD	2,610	74,699,358.75 AUD
10,000.01-20.000.00	1,629	12.96%	58,368,456.77 AUD	13.04%	27.51%	2	135,022.15 AUD	916	37,112,159.86 AUD	711	21,121,274.76 AUD
20,000.01-30.000.00	640	5.09%	22,355,521.70AUD	4.99%	39.87%	2	200,199.71 AUD	384	14,186,635.56 AUD	254	7,968,686.43 AUD
30,000.01-40.000.00	269	2.14%	10,512,690.02 AUD	2.35%	46.69%	-	-AUD	159	7,180,384.07 AUD	110	3,332,305.95 AUD
40,000.01-50,000.00	134	1.07%	6,274,702.93AUD	1.40%	49.26%	-	-AUD	84	4,805,769.52 AUD	50	1,468,933.41 AUD
50,000.01-60,000.00	56	0.45%	3,359,133.56AUD	0.75%	47.83%	-	-AUD	42	2,800,554.43 AUD	14	558,579.13 AUD
60,000.01-70,000.00	29	0.23%	1,648,578.47 AUD	0.37%	54.94%	-	-AUD	18	1,335,603.36 AUD	11	312,975.11 AUD
70,000.01-80,000.00	7	0.06%	602,110.11 AUD	0.13%	50.13%	-	-AUD	5	486,953.53 AUD	2	115,156.58 AUD
80,000.01-90,000.00	9	0.07%	954,006.29AUD	0.21%	45.44%	-	-AUD	8	906,190.30 AUD	1	47,815.99 AUD
90,000.01-100,000.00	11	0.09%	1,461,232.25AUD	0.33%	46.44%	-	-AUD	8	1,211,952.22 AUD	3	249,280.03 AUD
100,000.01-110,000.00	4	0.03%	307,086.71 AUD	0.07%	64.49%	-	-AUD	3	240,616.02 AUD	1	66,470.69 AUD
110,000.01-120,000.00	2	0.02%	384,318.19AUD	0.09%	31.56%	-	-AUD	1	213,201.02 AUD	1	171,117.17 AUD
120,000.01-130,000.00	2	0.02%	259,809.57 AUD	0.06%	57.55%	-	-AUD	-	-AUD	2	259,809.57 AUD
130,000.01-140,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
140,000.01-150,000.00	1	0.01%	321,352.72 AUD	0.07%	31.56%	-	-AUD	1	321,352.72 AUD	-	-AUD
> 150,000.00	12	0.10%	2,465,959.51 AUD	0.55%	59.44%	-	-AUD	8	1,621,673.42 AUD	4	844,286.09 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	15.57%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					575,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					14,241.70AUD
Weighted Average Down Payment					9,703.66AUD

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	12,263	97.59%	438,668,615.37 AUD	98.01%		40	1,092,606	7,215	286,438,345	5,008	151,137,664
Other	303	2.41%	8,916,933.36AUD	1.99%		2	4,312	231	7,160,136	70	1,752,485
Total	12,566	100.00%	447,585,548.73 AUD	100.00%		42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	3,904	31.07%	142,620,731.91 AUD	31.86%	0.00%	1,644	77,935,233.65 AUD	2,260	64,685,498.26 AUD	2,748	113,727,740.17 AUD	1,156	28,892,991.74 AUD
0.01-10.000.00	5,857	46.61%	195,689,858.02 AUD	43.72%	9.93%	2,125	94,129,163.75 AUD	3,732	101,560,694.27 AUD	4,492	162,620,995.76 AUD	1,365	33,068,862.26 AUD
10,000.01-20.000.00	1,629	12.96%	58,368,456.77 AUD	13.04%	27.51%	570	28,319,350.60 AUD	1,059	30,049,106.17 AUD	1,409	52,013,963.14 AUD	220	6,354,493.63 AUD
20,000.01-30.000.00	640	5.09%	22,355,521.70AUD	4.99%	39.87%	180	9,711,714.53 AUD	460	12,643,807.17 AUD	584	20,360,334.74 AUD	56	1,995,186.96 AUD
30,000.01-40.000.00	269	2.14%	10,512,690.02 AUD	2.35%	46.69%	78	5,310,201.86 AUD	191	5,202,488.16 AUD	253	9,608,742.27 AUD	16	903,947.75 AUD
40,000.01-50,000.00	134	1.07%	6,274,702.93AUD	1.40%	49.26%	33	3,107,401.95 AUD	101	3,167,300.98 AUD	126	5,844,650.46 AUD	8	430,052.47 AUD
50,000.01-60,000.00	56	0.45%	3,359,133.56AUD	0.75%	47.83%	19	2,178,857.75 AUD	37	1,180,275.81 AUD	53	2,908,899.29 AUD	3	450,234.27 AUD
60,000.01-70,000.00	29	0.23%	1,648,578.47 AUD	0.37%	54.94%	12	1,286,492.73 AUD	17	362,085.74 AUD	27	1,604,138.22 AUD	2	44,440.25 AUD
70,000.01-80,000.00	7	0.06%	602,110.11 AUD	0.13%	50.13%	4	431,557.35 AUD	3	170,552.76 AUD	7	602,110.11 AUD	-	-AUD
80,000.01-90,000.00	9	0.07%	954,006.29AUD	0.21%	45.44%	4	697,541.68 AUD	5	256,464.61 AUD	7	806,705.15 AUD	2	147,301.14 AUD
90,000.01-100,000.00	11	0.09%	1,461,232.25AUD	0.33%	46.44%	6	1,149,497.21 AUD	5	311,735.04 AUD	9	1,261,344.53 AUD	2	199,887.72 AUD
100,000.01-110,000.00	4	0.03%	307,086.71 AUD	0.07%	64.49%	2	181,848.70 AUD	2	125,238.01 AUD	4	307,086.71 AUD	-	-AUD
110,000.01-120,000.00	2	0.02%	384,318.19AUD	0.09%	31.56%	2	384,318.19 AUD	-	-AUD	1	213,201.02 AUD	1	171,117.17 AUD
120,000.01-130,000.00	2	0.02%	259,809.57 AUD	0.06%	57.55%	1	171,835.67 AUD	1	87,973.90 AUD	2	259,809.57 AUD	-	-AUD
130,000.01-140,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
140,000.01-150,000.00	1	0.01%	321,352.72 AUD	0.07%	31.56%	1	321,352.72 AUD	-	-AUD	1	321,352.72 AUD	-	-AUD
> 150,000.00	12	0.10%	2,465,959.51 AUD	0.55%	59.44%	10	2,304,069.31 AUD	2	161,890.20 AUD	11	2,141,672.36 AUD	1	324,287.15 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	15.57%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					575,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					14,241.70AUD
Weighted Average Down Payment					9,703.66AUD

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	12,263	97.59%	438,668,615.37 AUD	98.01%		4,556	222,231,083	7,707	216,437,532	9,524	367,767,976	2,739	70,900,640
Other	303	2.41%	8,916,933.36AUD	1.99%		135	5,389,355	168	3,527,579	210	6,834,770	93	2,082,163
Total	12,566	100.00%	447,585,548.73 AUD	100.00%		4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	13,961	98.05%	11,990	95.05%	501,050,690.34 AUD	95.39%
2	233	1.64%	426	3.38%	17,597,579.64 AUD	3.35%
3	24	0.17%	66	0.52%	2,177,213.69 AUD	0.41%
4	6	0.04%	24	0.19%	566,428.41 AUD	0.11%
5	4	0.03%	15	0.12%	828,513.43 AUD	0.16%
6 - 10	8	0.06%	46	0.36%	1,984,665.04 AUD	0.38%
> 10	3	0.02%	47	0.37%	1,075,479.54 AUD	0.20%
Total	14,239	100.00%	12,614	100.00%	525,280,570.09 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	490,813.08 AUD	0.10966 %	1
2	490,813.08 AUD	0.10966 %	1
3	486,458.76 AUD	0.10869 %	1
4	475,705.01 AUD	0.10628 %	1
5	463,726.46 AUD	0.10361%	13
6	433,889.56 AUD	0.09694%	1
7	404,228.48 AUD	0.09031%	1
8	404,216.95 AUD	0.09031%	23
9	392,226.28 AUD	0.08763 %	1
10	385,305.21 AUD	0.08609 %	1
11	384,808.60 AUD	0.08597%	6
12	384,808.60 AUD	0.08597%	6
13	373,425.10 AUD	0.08343 %	1
14	368,674.51 AUD	0.08237%	1
15	366,237.68 AUD	0.08183 %	1
16	364,810.53 AUD	0.08151%	2
17	355,309.32 AUD	0.07938 %	1
18	346,863.81 AUD	0.07750 %	1
19	345,240.83 AUD	0.07713 %	1
20	345,240.83 AUD	0.07713 %	1
	8,062,802.68 AUD	1.80140 %	65

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257 29

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	670	5.33%	4,488,261.58AUD	1.00%	4	17,145.23 AUD	310	2,108,198.14 AUD	356	2,362,918.21 AUD
10,000.01-20.000.00	2,521	20.06%	39,175,255.49AUD	8.75%	25	434,223.57 AUD	1,187	18,565,357.51 AUD	1,309	20,175,674.41 AUD
20,000.01-30.000.00	2,916	23.21%	72,744,925.62 AUD	16.25%	6	155,293.49 AUD	1,536	38,663,217.09 AUD	1,374	33,926,415.04 AUD
30,000.01-40.000.00	2,578	20.52%	89,571,864.04 AUD	20.01%	1	38,090.97 AUD	1,604	55,914,780.38 AUD	973	33,618,992.69 AUD
40,000.01-50,000.00	1,674	13.32%	74,759,305.06AUD	16.70%	3	142,571.08 AUD	1,150	51,403,063.91 AUD	521	23,213,670.07 AUD
50,000.01-60,000.00	898	7.15%	48,938,493.91 AUD	10.93%	1	50,017.03 AUD	642	35,021,060.37 AUD	255	13,867,416.51 AUD
60,000.01-70,000.00	503	4.00%	32,357,765.18AUD	7.23%	-	-AUD	378	24,334,399.00 AUD	125	8,023,366.18 AUD
70,000.01-80,000.00	253	2.01%	18,831,497.90AUD	4.21%	-	-AUD	196	14,589,670.70 AUD	57	4,241,827.20 AUD
80,000.01-90,000.00	179	1.42%	15,134,281.19AUD	3.38%	1	87,852.69 AUD	144	12,167,677.85 AUD	34	2,878,750.65 AUD
90,000.01-100,000.00	117	0.93%	11,032,044.74 AUD	2.46%	-	-AUD	104	9,820,320.60 AUD	13	1,211,724.14 AUD
100,000.01-110,000.00	66	0.53%	6,904,941.59AUD	1.54%	-	-AUD	49	5,123,238.61 AUD	17	1,781,702.98 AUD
110,000.01-120,000.00	46	0.37%	5,307,006.21 AUD	1.19%	-	-AUD	37	4,280,251.15 AUD	9	1,026,755.06 AUD
120,000.01-130,000.00	31	0.25%	3,884,381.84 AUD	0.87%	-	-AUD	21	2,633,523.98 AUD	10	1,250,857.86 AUD
130,000.01-140,000.00	20	0.16%	2,700,600.41 AUD	0.60%	-	-AUD	16	2,154,994.59 AUD	4	545,605.82 AUD
140,000.01-150,000.00	15	0.12%	2,177,757.71 AUD	0.49%	-	-AUD	13	1,879,554.73 AUD	2	298,202.98 AUD
> 150,000.00	79	0.63%	19,577,166.26AUD	4.37%	1	171,723.49 AUD	59	14,939,173.29 AUD	19	4,466,269.48 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				490,813.08AUD
Average Outstanding Discounted Receivables Balance				35,618.78AUD

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	130	1.03%	772,446.18AUD	0.17%	-	-AUD	60	351,358.15 AUD	70	421,088.03 AUD
10,000.01-20.000.00	1,746	13.89%	21,618,415.41 AUD	4.83%	8	67,692.31 AUD	851	10,692,357.13 AUD	887	10,858,365.97 AUD
20,000.01-30.000.00	2,610	20.77%	53,211,820.01 AUD	11.89%	23	432,326.84 AUD	1,270	26,488,618.85 AUD	1,317	26,290,874.32 AUD
30,000.01-40.000.00	2,574	20.48%	74,351,703.78AUD	16.61%	3	77,849.87 AUD	1,471	43,312,020.86 AUD	1,100	30,961,833.05 AUD
40,000.01-50,000.00	2,005	15.96%	74,937,234.37 AUD	16.74%	2	66,884.24 AUD	1,274	48,177,388.31 AUD	729	26,692,961.82 AUD
50,000.01-60,000.00	1,375	10.94%	62,410,699.15AUD	13.94%	3	142,571.08 AUD	933	42,861,372.80 AUD	439	19,406,755.27 AUD
60,000.01-70,000.00	816	6.49%	44,184,720.33AUD	9.87%	1	50,017.03 AUD	588	32,059,690.97 AUD	227	12,075,012.33 AUD
70,000.01-80,000.00	449	3.57%	27,940,803.96AUD	6.24%	-	-AUD	315	19,757,737.84 AUD	134	8,183,066.12 AUD
80,000.01-90,000.00	245	1.95%	17,255,962.14 AUD	3.86%	1	87,852.69 AUD	192	13,616,547.83 AUD	52	3,551,561.62 AUD
90,000.01-100,000.00	174	1.38%	13,871,250.65AUD	3.10%	-	-AUD	141	11,249,593.64 AUD	33	2,621,657.01 AUD
100,000.01-110,000.00	139	1.11%	12,432,047.59AUD	2.78%	-	-AUD	121	10,897,703.88 AUD	18	1,534,343.71 AUD
110,000.01-120,000.00	68	0.54%	6,617,459.42 AUD	1.48%	-	-AUD	56	5,441,010.40 AUD	12	1,176,449.02 AUD
120,000.01-130,000.00	46	0.37%	4,794,410.65AUD	1.07%	-	-AUD	31	3,270,431.08 AUD	15	1,523,979.57 AUD
130,000.01-140,000.00	40	0.32%	4,544,277.32 AUD	1.02%	-	-AUD	32	3,666,727.63 AUD	8	877,549.69 AUD
140,000.01-150,000.00	26	0.21%	3,081,642.18AUD	0.69%	-	-AUD	14	1,665,008.59 AUD	12	1,416,633.59 AUD
> 150,000.00	123	0.98%	25,560,655.59AUD	5.71%	1	171,723.49 AUD	97	20,090,913.94 AUD	25	5,298,018.16 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

Statistics
MinimumOriginal Balance				5,440.00AUD
MaximumOriginal Balance				650,398.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				66,508.93AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	670	5.33%	4,488,261.58AUD	1.00%	23	160,281.25 AUD	647	4,327,980.33 AUD	342	2,285,656.59 AUD	328	2,202,604.99 AUD
10,000.01-20.000.00	2,521	20.06%	39,175,255.49AUD	8.75%	351	5,844,230.49 AUD	2,170	33,331,025.00 AUD	1,490	23,820,223.00 AUD	1,031	15,355,032.49 AUD
20,000.01-30.000.00	2,916	23.21%	72,744,925.62 AUD	16.25%	804	20,441,010.41 AUD	2,112	52,303,915.21 AUD	2,222	55,696,944.41 AUD	694	17,047,981.21 AUD
30,000.01-40.000.00	2,578	20.52%	89,571,864.04 AUD	20.01%	1,084	37,936,540.31 AUD	1,494	51,635,323.73 AUD	2,187	76,060,255.03 AUD	391	13,511,609.01 AUD
40,000.01-50,000.00	1,674	13.32%	74,759,305.06AUD	16.70%	888	39,748,523.65 AUD	786	35,010,781.41 AUD	1,497	66,925,931.68 AUD	177	7,833,373.38 AUD
50,000.01-60,000.00	898	7.15%	48,938,493.91 AUD	10.93%	551	30,100,586.90 AUD	347	18,837,907.01 AUD	815	44,442,168.29 AUD	83	4,496,325.62 AUD
60,000.01-70,000.00	503	4.00%	32,357,765.18AUD	7.23%	340	21,901,913.24 AUD	163	10,455,851.94 AUD	445	28,600,158.04 AUD	58	3,757,607.14 AUD
70,000.01-80,000.00	253	2.01%	18,831,497.90AUD	4.21%	193	14,396,336.18 AUD	60	4,435,161.72 AUD	229	17,042,667.62 AUD	24	1,788,830.28 AUD
80,000.01-90,000.00	179	1.42%	15,134,281.19AUD	3.38%	132	11,219,196.47 AUD	47	3,915,084.72 AUD	167	14,138,852.01 AUD	12	995,429.18 AUD
90,000.01-100,000.00	117	0.93%	11,032,044.74 AUD	2.46%	99	9,342,327.31 AUD	18	1,689,717.43 AUD	110	10,376,065.72 AUD	7	655,979.02 AUD
100,000.01-110,000.00	66	0.53%	6,904,941.59AUD	1.54%	58	6,070,433.44 AUD	8	834,508.15 AUD	63	6,582,497.10 AUD	3	322,444.49 AUD
110,000.01-120,000.00	46	0.37%	5,307,006.21 AUD	1.19%	39	4,506,079.43 AUD	7	800,926.78 AUD	40	4,614,188.63 AUD	6	692,817.58 AUD
120,000.01-130,000.00	31	0.25%	3,884,381.84 AUD	0.87%	27	3,382,057.95 AUD	4	502,323.89 AUD	29	3,635,342.55 AUD	2	249,039.29 AUD
130,000.01-140,000.00	20	0.16%	2,700,600.41 AUD	0.60%	16	2,166,183.48 AUD	4	534,416.93 AUD	18	2,436,330.02 AUD	2	264,270.39 AUD
140,000.01-150,000.00	15	0.12%	2,177,757.71 AUD	0.49%	12	1,736,432.85 AUD	3	441,324.86 AUD	14	2,029,864.55 AUD	1	147,893.16 AUD
> 150,000.00	79	0.63%	19,577,166.26AUD	4.37%	74	18,668,304.29 AUD	5	908,861.97 AUD	66	15,915,600.98 AUD	13	3,661,565.28 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				490,813.08AUD
Average Outstanding Discounted Receivables Balance				35,618.78AUD

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	130	1.03%	772,446.18AUD	0.17%	-	-AUD	130	772,446.18 AUD	36	213,073.63 AUD	94	559,372.55 AUD
10,000.01-20.000.00	1,746	13.89%	21,618,415.41 AUD	4.83%	114	1,639,047.85 AUD	1,632	19,979,367.56 AUD	789	9,615,925.78 AUD	957	12,002,489.63 AUD
20,000.01-30.000.00	2,610	20.77%	53,211,820.01 AUD	11.89%	567	12,011,158.72 AUD	2,043	41,200,661.29 AUD	1,868	37,840,200.38 AUD	742	15,371,619.63 AUD
30,000.01-40.000.00	2,574	20.48%	74,351,703.78AUD	16.61%	862	25,522,740.88 AUD	1,712	48,828,962.90 AUD	2,099	60,304,454.28 AUD	475	14,047,249.50 AUD
40,000.01-50,000.00	2,005	15.96%	74,937,234.37 AUD	16.74%	914	34,722,557.94 AUD	1,091	40,214,676.43 AUD	1,743	64,936,643.10 AUD	262	10,000,591.27 AUD
50,000.01-60,000.00	1,375	10.94%	62,410,699.15AUD	13.94%	753	34,592,398.44 AUD	622	27,818,300.71 AUD	1,252	56,663,031.24 AUD	123	5,747,667.91 AUD
60,000.01-70,000.00	816	6.49%	44,184,720.33AUD	9.87%	497	27,110,995.37 AUD	319	17,073,724.96 AUD	762	41,191,179.51 AUD	54	2,993,540.82 AUD
70,000.01-80,000.00	449	3.57%	27,940,803.96AUD	6.24%	300	18,840,235.68 AUD	149	9,100,568.28 AUD	399	24,659,133.56 AUD	50	3,281,670.40 AUD
80,000.01-90,000.00	245	1.95%	17,255,962.14 AUD	3.86%	185	13,173,966.16 AUD	60	4,081,995.98 AUD	218	15,354,431.50 AUD	27	1,901,530.64 AUD
90,000.01-100,000.00	174	1.38%	13,871,250.65AUD	3.10%	127	10,322,898.81 AUD	47	3,548,351.84 AUD	160	12,742,629.83 AUD	14	1,128,620.82 AUD
100,000.01-110,000.00	139	1.11%	12,432,047.59AUD	2.78%	112	10,172,225.19 AUD	27	2,259,822.40 AUD	134	11,947,528.20 AUD	5	484,519.39 AUD
110,000.01-120,000.00	68	0.54%	6,617,459.42 AUD	1.48%	55	5,387,741.74 AUD	13	1,229,717.68 AUD	66	6,417,160.53 AUD	2	200,298.89 AUD
120,000.01-130,000.00	46	0.37%	4,794,410.65AUD	1.07%	39	4,099,171.43 AUD	7	695,239.22 AUD	43	4,475,892.45 AUD	3	318,518.20 AUD
130,000.01-140,000.00	40	0.32%	4,544,277.32 AUD	1.02%	33	3,720,574.95 AUD	7	823,702.37 AUD	33	3,797,823.08 AUD	7	746,454.24 AUD
140,000.01-150,000.00	26	0.21%	3,081,642.18AUD	0.69%	24	2,863,546.42 AUD	2	218,095.76 AUD	25	2,956,712.39 AUD	1	124,929.79 AUD
> 150,000.00	123	0.98%	25,560,655.59AUD	5.71%	109	23,441,178.07 AUD	14	2,119,477.52 AUD	107	21,486,926.76 AUD	16	4,073,728.83 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics
MinimumOriginal Balance				5,440.00AUD
MaximumOriginal Balance				650,398.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				66,508.93AUD

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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%	21	0.17%	531,444.20 AUD	0.12%	1	28,793.27 AUD	9	247,784.43AUD	11	254,866.50AUD
0.01%- 1.00%	207	1.65%	3,586,377.04 AUD	0.80%	-	- AUD	50	888,549.90AUD	157	2,697,827.14 AUD
1.01%- 2.00%	398	3.17%	10,345,635.63 AUD	2.31%	17	320,460.73AUD	145	3,970,639.66AUD	236	6,054,535.24 AUD
2.01%-3.00%	200	1.59%	4,501,758.95 AUD	1.01%	-	- AUD	59	1,459,077.60AUD	141	3,042,681.35AUD
3.01%- 4.00%	385	3.06%	12,786,072.55 AUD	2.86%	-	- AUD	87	4,010,631.39AUD	298	8,775,441.16AUD
4.01%-5.00%	2,236	17.79%	94,046,346.76 AUD	21.01%	2	93,852.04 AUD	1,521	68,727,609.22 AUD	713	25,224,885.50AUD
5.01%-6.00%	2,500	19.89%	102,354,776.72 AUD	22.87%	2	74,633.81 AUD	1,726	75,713,726.90AUD	772	26,566,416.01 AUD
6.01%- 7.00%	2,715	21.61%	95,880,730.01 AUD	21.42%	7	106,007.56AUD	1,624	62,156,302.43AUD	1,084	33,618,420.02 AUD
7.01%-8.00%	1,560	12.41%	52,347,196.92 AUD	11.70%	5	282,487.11 AUD	857	31,516,091.76AUD	698	20,548,618.05AUD
8.01%-9.00%	924	7.35%	29,412,681.64 AUD	6.57%	6	74,354.12 AUD	505	17,766,441.42 AUD	413	11,571,886.10AUD
9.01%- 10.00%	593	4.72%	17,775,779.09 AUD	3.97%	1	87,852.69AUD	339	11,283,382.03AUD	253	6,404,544.37 AUD
10.01%- 11.00%	277	2.20%	8,279,498.91 AUD	1.85%	-	- AUD	173	5,443,526.36AUD	104	2,835,972.55AUD
11.01%- 12.00%	182	1.45%	5,526,784.92 AUD	1.23%	1	28,476.22 AUD	110	3,339,529.79AUD	71	2,158,778.91 AUD
12.01%- 13.00%	141	1.12%	4,078,687.52 AUD	0.91%	-	- AUD	82	2,604,079.77 AUD	59	1,474,607.75AUD
13.01%- 14.00%	140	1.11%	3,596,071.13 AUD	0.80%	-	- AUD	95	2,475,074.52 AUD	45	1,120,996.61 AUD
14.01%- 15.00%	72	0.57%	2,050,160.41 AUD	0.46%	-	- AUD	50	1,548,589.18AUD	22	501,571.23AUD
15.01% - 16.00%	15	0.12%	485,546.33 AUD	0.11%	-	- AUD	14	447,445.54 AUD	1	38,100.79AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				6.42%

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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%	21	0.17%	531,444.20 AUD	0.12%	16	382,333.44 AUD	5	149,110.76AUD	19	517,083.53AUD	2	14,360.67 AUD
0.01%- 1.00%	207	1.65%	3,586,377.04 AUD	0.80%	46	847,602.27 AUD	161	2,738,774.77 AUD	207	3,586,377.04 AUD	-	- AUD
1.01%- 2.00%	398	3.17%	10,345,635.63 AUD	2.31%	124	3,546,236.20AUD	274	6,799,399.43AUD	387	9,995,002.68AUD	11	350,632.95AUD
2.01%-3.00%	200	1.59%	4,501,758.95 AUD	1.01%	87	2,360,058.28AUD	113	2,141,700.67 AUD	200	4,501,758.95AUD	-	- AUD
3.01%- 4.00%	385	3.06%	12,786,072.55 AUD	2.86%	157	7,072,056.21 AUD	228	5,714,016.34 AUD	384	12,760,523.80AUD	1	25,548.75AUD
4.01%-5.00%	2,236	17.79%	94,046,346.76 AUD	21.01%	1,018	54,029,087.06AUD	1,218	40,017,259.70AUD	1,945	85,449,384.23AUD	291	8,596,962.53AUD
5.01%-6.00%	2,500	19.89%	102,354,776.72 AUD	22.87%	1,167	59,521,243.56AUD	1,333	42,833,533.16AUD	2,202	92,007,445.95AUD	298	10,347,330.77 AUD
6.01%- 7.00%	2,715	21.61%	95,880,730.01 AUD	21.42%	981	48,765,466.50AUD	1,734	47,115,263.51 AUD	2,017	78,909,680.56AUD	698	16,971,049.45AUD
7.01%-8.00%	1,560	12.41%	52,347,196.92 AUD	11.70%	497	23,458,679.85AUD	1,063	28,888,517.07 AUD	1,054	39,235,413.19AUD	506	13,111,783.73AUD
8.01%-9.00%	924	7.35%	29,412,681.64 AUD	6.57%	274	12,726,188.29AUD	650	16,686,493.35AUD	585	21,518,526.72 AUD	339	7,894,154.92 AUD
9.01%- 10.00%	593	4.72%	17,775,779.09 AUD	3.97%	157	6,821,094.79AUD	436	10,954,684.30AUD	368	13,017,496.88AUD	225	4,758,282.21 AUD
10.01%- 11.00%	277	2.20%	8,279,498.91 AUD	1.85%	64	3,022,575.76AUD	213	5,256,923.15AUD	154	5,245,556.55AUD	123	3,033,942.36AUD
11.01%- 12.00%	182	1.45%	5,526,784.92 AUD	1.23%	32	1,734,747.83AUD	150	3,792,037.09AUD	81	2,737,394.05AUD	101	2,789,390.87 AUD
12.01%- 13.00%	141	1.12%	4,078,687.52 AUD	0.91%	28	1,320,888.27 AUD	113	2,757,799.25AUD	55	2,073,085.33AUD	86	2,005,602.19AUD
13.01%- 14.00%	140	1.11%	3,596,071.13 AUD	0.80%	25	1,153,362.92 AUD	115	2,442,708.21 AUD	42	1,588,731.39AUD	98	2,007,339.74 AUD
14.01%- 15.00%	72	0.57%	2,050,160.41 AUD	0.46%	15	721,524.03AUD	57	1,328,636.38AUD	26	1,125,222.05AUD	46	924,938.36AUD
15.01% - 16.00%	15	0.12%	485,546.33 AUD	0.11%	3	137,292.39AUD	12	348,253.94 AUD	8	334,063.32 AUD	7	151,483.01 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				6.42%

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents Pool Data V Original 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 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	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
12-23	290	2.31%	2,876,412.12 AUD	0.64%	2	21,902.02 AUD	175	1,929,297.19 AUD	113	925,212.91 AUD
24-35	486	3.87%	8,734,194.44 AUD	1.95%	21	385,030.90 AUD	306	6,061,048.38 AUD	159	2,288,115.16 AUD
36-47	1,448	11.52%	42,665,401.38AUD	9.53%	8	107,074.84 AUD	943	31,119,293.70 AUD	497	11,439,032.84 AUD
48-59	2,384	18.97%	78,633,767.21 AUD	17.57%	4	112,897.35 AUD	1,364	51,871,920.61 AUD	1,016	26,648,949.25 AUD
60-71	7,485	59.57%	298,780,110.31 AUD	66.75%	7	470,012.44 AUD	4,658	202,616,922.02 AUD	2,820	95,693,175.85 AUD
> 71	473	3.76%	15,895,663.27 AUD	3.55%	-	-AUD	-	-AUD	473	15,895,663.27 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.49

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	456	3.63%	4,444,580.38AUD	0.99%	21	337,605.96 AUD	238	2,418,730.43 AUD	197	1,688,243.99 AUD
12-23	684	5.44%	13,080,420.90AUD	2.92%	5	88,216.00 AUD	430	8,932,679.72 AUD	249	4,059,525.18 AUD
24-35	1,848	14.71%	53,011,052.17 AUD	11.84%	7	127,747.33 AUD	1,092	35,699,954.20 AUD	749	17,183,350.64 AUD
36-47	2,937	23.37%	101,878,677.63AUD	22.76%	2	73,335.82 AUD	1,628	63,597,546.68 AUD	1,307	38,207,795.13 AUD
48-59	6,223	49.52%	260,247,393.88AUD	58.14%	7	470,012.44 AUD	4,058	182,949,570.87 AUD	2,158	76,827,810.57 AUD
60-71	95	0.76%	2,919,845.76AUD	0.65%	-	-AUD	-	-AUD	95	2,919,845.76 AUD
> 71	323	2.57%	12,003,578.01 AUD	2.68%	-	-AUD	-	-AUD	323	12,003,578.01 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				48.16

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	10,301	81.98%	386,153,867.56AUD	86.27%	19	714,549.43 AUD	6,523	265,701,703.69 AUD	3,759	119,737,614.44 AUD
12-23	1,832	14.58%	52,939,566.91 AUD	11.83%	21	378,056.20 AUD	671	22,261,802.95 AUD	1,140	30,299,707.76 AUD
24-35	204	1.62%	5,137,987.66AUD	1.15%	2	4,311.92 AUD	131	3,614,597.50 AUD	71	1,519,078.24 AUD
36-47	89	0.71%	1,715,095.93AUD	0.38%	-	-AUD	68	1,419,820.58 AUD	21	295,275.35 AUD
48-59	123	0.98%	1,469,935.17 AUD	0.33%	-	-AUD	52	587,186.23 AUD	71	882,748.94 AUD
60-71	14	0.11%	154,894.27 AUD	0.03%	-	-AUD	1	13,370.95 AUD	13	141,523.32 AUD
> 71	3	0.02%	14,201.23AUD	0.00%	-	-AUD	-	-AUD	3	14,201.23 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				77
Weighted Average Seasoning Term in months (by ODRB)				7.41

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
12-23	290	2.31%	2,876,412.12 AUD	0.64%	20	509,109.57 AUD	270	2,367,302.55 AUD	159	1,500,918.94 AUD	131	1,375,493.18 AUD
24-35	486	3.87%	8,734,194.44 AUD	1.95%	63	2,119,560.73 AUD	423	6,614,633.71 AUD	214	4,397,405.91 AUD	272	4,336,788.53 AUD
36-47	1,448	11.52%	42,665,401.38AUD	9.53%	372	16,481,136.03 AUD	1,076	26,184,265.35 AUD	1,058	34,382,098.04 AUD	390	8,283,303.34 AUD
48-59	2,384	18.97%	78,633,767.21 AUD	17.57%	876	37,944,577.08 AUD	1,508	40,689,190.13 AUD	2,075	71,538,819.55 AUD	309	7,094,947.66 AUD
60-71	7,485	59.57%	298,780,110.31 AUD	66.75%	3,360	170,566,054.24 AUD	4,125	128,214,056.07 AUD	5,897	251,002,066.98 AUD	1,588	47,778,043.33 AUD
> 71	473	3.76%	15,895,663.27 AUD	3.55%	-	-AUD	473	15,895,663.27 AUD	331	11,781,436.80 AUD	142	4,114,226.47 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.49

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	456	3.63%	4,444,580.38AUD	0.99%	105	2,061,478.60 AUD	351	2,383,101.78 AUD	300	3,084,030.82 AUD	156	1,360,549.56 AUD
12-23	684	5.44%	13,080,420.90AUD	2.92%	117	4,278,583.71 AUD	567	8,801,837.19 AUD	362	7,889,728.06 AUD	322	5,190,692.84 AUD
24-35	1,848	14.71%	53,011,052.17 AUD	11.84%	564	22,351,133.10 AUD	1,284	30,659,919.07 AUD	1,436	44,244,196.49 AUD	412	8,766,855.68 AUD
36-47	2,937	23.37%	101,878,677.63AUD	22.76%	1,106	50,972,308.48 AUD	1,831	50,906,369.15 AUD	2,435	89,170,703.18 AUD	502	12,707,974.45 AUD
48-59	6,223	49.52%	260,247,393.88AUD	58.14%	2,799	147,956,933.76 AUD	3,424	112,290,460.12 AUD	4,911	219,137,746.89 AUD	1,312	41,109,646.99 AUD
60-71	95	0.76%	2,919,845.76AUD	0.65%	-	-AUD	95	2,919,845.76 AUD	71	2,307,123.79 AUD	24	612,721.97 AUD
> 71	323	2.57%	12,003,578.01 AUD	2.68%	-	-AUD	323	12,003,578.01 AUD	219	8,769,216.99 AUD	104	3,234,361.02 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				48.16

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	10,301	81.98%	386,153,867.56AUD	86.27%	3,819	195,271,369.59 AUD	6,482	190,882,497.97 AUD	7,944	322,842,963.25 AUD	2,357	63,310,904.31 AUD
12-23	1,832	14.58%	52,939,566.91 AUD	11.83%	690	27,098,729.84 AUD	1,142	25,840,837.07 AUD	1,453	44,690,739.66 AUD	379	8,248,827.25 AUD
24-35	204	1.62%	5,137,987.66AUD	1.15%	80	2,876,812.86 AUD	124	2,261,174.80 AUD	151	4,345,660.22 AUD	53	792,327.44 AUD
36-47	89	0.71%	1,715,095.93AUD	0.38%	51	1,338,651.88 AUD	38	376,444.05 AUD	72	1,447,277.64 AUD	17	267,818.29 AUD
48-59	123	0.98%	1,469,935.17 AUD	0.33%	50	1,021,502.53 AUD	73	448,432.64 AUD	100	1,139,031.73 AUD	23	330,903.44 AUD
60-71	14	0.11%	154,894.27 AUD	0.03%	1	13,370.95 AUD	13	141,523.32 AUD	11	122,872.49 AUD	3	32,021.78 AUD
> 71	3	0.02%	14,201.23AUD	0.00%	-	-AUD	3	14,201.23 AUD	3	14,201.23 AUD	-	-AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				77
Weighted Average Seasoning Term in months (by ODRB)				7.41

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	42	0.33%	1,096,917.55 AUD	0.25%	23	682,104.26 AUD	19	414,813.29 AUD	26	867,985.48 AUD	16	228,932.07 AUD
Chattel Mortgage	7,446	59.26%	293,598,481.90 AUD	65.60%	3,237	165,737,005.94 AUD	4,209	127,861,475.96 AUD	5,848	249,727,372.25 AUD	1,598	43,871,109.65 AUD
Consumer Loan	5,078	40.41%	152,890,149.28 AUD	34.16%	1,431	61,201,327.45 AUD	3,647	91,688,821.83 AUD	3,860	124,007,388.49 AUD	1,218	28,882,760.79 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 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	9,734	77.46%	374,602,746.22 AUD	83.69%	26	867,985.48 AUD	5,848	249,727,372.25 AUD	3,860	124,007,388.49 AUD
UsedVehicles	2,832	22.54%	72,982,802.51 AUD	16.31%	16	228,932.07 AUD	1,598	43,871,109.65 AUD	1,218	28,882,760.79 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 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	4,691	37.33%	227,620,437.65 AUD	50.86%
NoBalloon	7,875	62.67%	219,965,111.08 AUD	49.14%
Total	12,566	100.00%	447,585,548.73 AUD	100.00%

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

==> picture [121 x 23] intentionally omitted <==

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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	189	1.50%	4,075,762.78AUD	0.91%	17	320,460.73AUD	62	1,408,389.84 AUD	110	2,346,912.21 AUD
	A3	605	4.81%	25,161,284.72 AUD	5.62%	2	95,888.50AUD	315	13,973,669.48AUD	288	11,091,726.74 AUD
	A4	318	2.53%	13,039,101.00AUD	2.91%	2	11,829.97 AUD	174	7,593,943.32 AUD	142	5,433,327.71 AUD
	A5	179	1.42%	9,348,352.43AUD	2.09%	1	87,852.69AUD	119	6,657,881.23AUD	59	2,602,618.51 AUD
	A6	78	0.62%	4,305,689.93AUD	0.96%	-	- AUD	54	3,070,430.20AUD	24	1,235,259.73AUD
	A7	33	0.26%	2,873,439.84 AUD	0.64%	-	- AUD	21	2,015,700.12 AUD	12	857,739.72 AUD
	A8	23	0.18%	2,009,272.36AUD	0.45%	1	27,023.85AUD	18	1,467,276.66AUD	4	514,971.85AUD
	Q2	103	0.82%	4,229,577.93AUD	0.94%	-	- AUD	52	2,267,640.57 AUD	51	1,961,937.36AUD
	Q3	335	2.67%	11,833,640.15AUD	2.64%	1	28,476.22 AUD	153	5,751,501.81 AUD	181	6,053,662.12 AUD
	Q5	349	2.78%	16,362,314.34 AUD	3.66%	3	46,437.61 AUD	226	11,096,258.66AUD	120	5,219,618.07 AUD
	Q7	423	3.37%	31,393,032.89AUD	7.01%	1	171,723.49AUD	336	25,076,933.76AUD	86	6,144,375.64 AUD
	R8	12	0.10%	2,544,817.18AUD	0.57%	-	- AUD	10	2,158,947.28AUD	2	385,869.90AUD
	TT	47	0.37%	2,311,035.19AUD	0.52%	-	- AUD	28	1,544,828.21 AUD	19	766,206.98AUD
	SubTotal	2,694	21.44%	129,487,320.74 AUD	28.93%	28	789,693.06 AUD	1,568	84,083,401.14 AUD	1,098	44,614,226.54 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	3	0.02%	803,793.74 AUD	0.18%	-	- AUD	3	803,793.74 AUD	-	- AUD
	CONTINENTAL	4	0.03%	616,873.74 AUD	0.14%	-	- AUD	3	537,492.68AUD	1	79,381.06AUD
	FLYING SPUR	2	0.02%	474,903.99AUD	0.11%	-	- AUD	2	474,903.99AUD	-	- AUD
	MULSANNE	1	0.01%	171,117.17 AUD	0.04%	-	- AUD	-	- AUD	1	171,117.17 AUD
	SubTotal	10	0.08%	2,066,688.64 AUD	0.46%	-	- AUD	8	1,816,190.41 AUD	2	250,498.23 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	3	0.02%	1,301,558.99AUD	0.29%	-	- AUD	1	486,458.76AUD	2	815,100.23AUD
	HURACAN	9	0.07%	2,313,357.46AUD	0.52%	-	- AUD	7	1,756,851.06AUD	2	556,506.40AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SubTotal	12	0.10%	3,614,916.45 AUD	0.81%	-	- AUD	8	2,243,309.82 AUD	4	1,371,606.63 AUD
PORSCHE	BOXSTER	2	0.02%	155,725.52 AUD	0.03%	-	- AUD	2	155,725.52 AUD	-	- AUD
	CARRERA / 911	4	0.03%	524,904.64 AUD	0.12%	-	- AUD	4	524,904.64 AUD	-	- AUD
	CAYENNE	6	0.05%	415,356.34 AUD	0.09%	-	- AUD	3	225,474.08AUD	3	189,882.26AUD
	CAYMAN	3	0.02%	262,946.79AUD	0.06%	-	- AUD	1	70,780.53AUD	2	192,166.26AUD
	MACAN	9	0.07%	711,354.67 AUD	0.16%	-	- AUD	7	522,259.79AUD	2	189,094.88AUD
	PANAMERA	2	0.02%	204,451.77 AUD	0.05%	-	- AUD	2	204,451.77 AUD	-	- AUD
	SubTotal	26	0.21%	2,274,739.73 AUD	0.51%	-	- AUD	19	1,703,596.33 AUD	7	571,143.40 AUD
SKODA	FABIA	45	0.36%	705,149.88AUD	0.16%	-	- AUD	11	153,239.43AUD	34	551,910.45AUD
	KODIAQ	27	0.21%	1,179,243.59AUD	0.26%	-	- AUD	15	631,646.24 AUD	12	547,597.35AUD
	OCTAVIA	99	0.79%	2,619,055.65AUD	0.59%	-	- AUD	40	1,047,377.56AUD	59	1,571,678.09AUD
	RAPID	15	0.12%	251,435.33AUD	0.06%	-	- AUD	6	109,256.58AUD	9	142,178.75AUD
	ROOMSTER	1	0.01%	5,622.53AUD	0.00%	-	- AUD	1	5,622.53AUD	-	- AUD
	SUPERB	56	0.45%	1,794,892.49AUD	0.40%	-	- AUD	26	940,743.84 AUD	30	854,148.65AUD
	YETI	22	0.18%	331,982.99AUD	0.07%	-	- AUD	12	176,615.82 AUD	10	155,367.17 AUD
	SubTotal	265	2.11%	6,887,382.46 AUD	1.54%	-	- AUD	111	3,064,502.00 AUD	154	3,822,880.46 AUD
VOLKSWAGEN	AMAROK	1,276	10.15%	46,438,500.69AUD	10.38%	1	13,872.73AUD	1,062	39,882,261.94 AUD	213	6,542,366.02 AUD
	CADDY	337	2.68%	7,899,968.63AUD	1.77%	-	- AUD	324	7,628,602.35AUD	13	271,366.28AUD
	CARAVELLE	8	0.06%	302,300.10AUD	0.07%	-	- AUD	7	255,940.19AUD	1	46,359.91 AUD
	CRAFTER	118	0.94%	4,065,045.36AUD	0.91%	-	- AUD	116	3,981,026.98AUD	2	84,018.38AUD
	EOS	7	0.06%	106,365.83AUD	0.02%	1	14,577.12 AUD	4	69,620.18AUD	2	22,168.53AUD
	GOLF	1,283	10.21%	29,137,983.84 AUD	6.51%	1	38,090.97 AUD	443	10,548,777.91 AUD	839	18,551,114.96AUD
	JETTA	178	1.42%	3,144,804.52 AUD	0.70%	-	- AUD	66	1,192,848.46AUD	112	1,951,956.06AUD
	MULTIVAN	134	1.07%	4,891,350.01 AUD	1.09%	-	- AUD	105	3,919,546.78AUD	29	971,803.23AUD
	NEW BEETLE	8	0.06%	158,129.40AUD	0.04%	-	- AUD	2	33,336.67 AUD	6	124,792.73AUD
	PASSAT	269	2.14%	8,384,490.74 AUD	1.87%	1	13,352.29AUD	137	4,510,141.12 AUD	131	3,860,997.33AUD
	POLO	346	2.75%	5,213,273.70AUD	1.16%	-	- AUD	131	2,115,706.61 AUD	215	3,097,567.09AUD
	SCIROCCO	29	0.23%	910,410.66AUD	0.20%	1	20,174.13AUD	8	281,948.35AUD	20	608,288.18AUD
	TIGUAN	473	3.76%	15,078,898.80AUD	3.37%	1	14,549.14 AUD	206	6,984,636.10AUD	266	8,079,713.56AUD
	TOUAREG	153	1.22%	7,414,125.75AUD	1.66%	1	24,616.78AUD	105	5,143,003.49AUD	47	2,246,505.48AUD
	TRANSPORTER	327	2.60%	9,912,150.61 AUD	2.21%	-	- AUD	311	9,450,650.99AUD	16	461,499.62 AUD
	UP!	1	0.01%	923.22 AUD	0.00%	-	- AUD	-	- AUD	1	923.22 AUD
	SubTotal	4,947	39.37%	143,058,721.86 AUD	31.96%	7	139,233.16 AUD	3,027	95,998,048.12 AUD	1,913	46,921,440.58 AUD

Volkswagen Group Vehicles	SubTotal	7,954	63.30%	287,389,769.88 AUD	64.21%	35	928,926.22 AUD	4,741	188,909,047.82 AUD	3,178	97,551,795.84 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [121 x 23] 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	189	1.50%	4,075,762.78AUD	0.91%	78	1,874,021.07 AUD	111	2,201,741.71 AUD	156	3,562,812.64 AUD	33	512,950.14 AUD
	A3	605	4.81%	25,161,284.72 AUD	5.62%	331	16,088,387.89AUD	274	9,072,896.83AUD	522	22,766,951.39AUD	83	2,394,333.33AUD
	A4	318	2.53%	13,039,101.00AUD	2.91%	173	8,294,475.24 AUD	145	4,744,625.76AUD	242	11,128,532.82 AUD	76	1,910,568.18AUD
	A5	179	1.42%	9,348,352.43AUD	2.09%	107	6,586,339.64 AUD	72	2,762,012.79AUD	104	6,445,819.09AUD	75	2,902,533.34 AUD
	A6	78	0.62%	4,305,689.93AUD	0.96%	42	2,870,626.57 AUD	36	1,435,063.36AUD	45	3,126,946.30AUD	33	1,178,743.63AUD
	A7	33	0.26%	2,873,439.84 AUD	0.64%	27	2,559,880.59AUD	6	313,559.25AUD	22	2,156,072.31 AUD	11	717,367.53AUD
	A8	23	0.18%	2,009,272.36AUD	0.45%	12	1,325,248.47 AUD	11	684,023.89AUD	12	1,431,076.73AUD	11	578,195.63AUD
	Q2	103	0.82%	4,229,577.93AUD	0.94%	54	2,410,496.98AUD	49	1,819,080.95AUD	103	4,229,577.93AUD	-	- AUD
	Q3	335	2.67%	11,833,640.15AUD	2.64%	166	6,495,998.35AUD	169	5,337,641.80AUD	285	10,414,373.34 AUD	50	1,419,266.81 AUD
	Q5	349	2.78%	16,362,314.34 AUD	3.66%	181	10,122,740.73AUD	168	6,239,573.61 AUD	241	12,809,620.62 AUD	108	3,552,693.72 AUD
	Q7	423	3.37%	31,393,032.89AUD	7.01%	267	22,029,956.39AUD	156	9,363,076.50AUD	367	28,834,660.64 AUD	56	2,558,372.25AUD
	R8	12	0.10%	2,544,817.18AUD	0.57%	10	2,324,257.34 AUD	2	220,559.84 AUD	9	2,191,258.67 AUD	3	353,558.51 AUD
	TT	47	0.37%	2,311,035.19AUD	0.52%	24	1,435,175.43AUD	23	875,859.76AUD	32	1,833,867.22 AUD	15	477,167.97 AUD
	SubTotal	2,694	21.44%	129,487,320.74 AUD	28.93%	1,472	84,417,604.69 AUD	1,222	45,069,716.05 AUD	2,140	110,931,569.70 AUD	554	18,555,751.04 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	3	0.02%	803,793.74 AUD	0.18%	3	803,793.74 AUD	-	- AUD	3	803,793.74 AUD	-	- AUD
	CONTINENTAL	4	0.03%	616,873.74 AUD	0.14%	2	406,220.96AUD	2	210,652.78AUD	1	79,381.06AUD	3	537,492.68AUD
	FLYING SPUR	2	0.02%	474,903.99AUD	0.11%	2	474,903.99AUD	-	- AUD	-	- AUD	2	474,903.99AUD
	MULSANNE	1	0.01%	171,117.17 AUD	0.04%	1	171,117.17 AUD	-	- AUD	-	- AUD	1	171,117.17 AUD
	SubTotal	10	0.08%	2,066,688.64 AUD	0.46%	8	1,856,035.86 AUD	2	210,652.78 AUD	4	883,174.80 AUD	6	1,183,513.84 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	3	0.02%	1,301,558.99AUD	0.29%	3	1,301,558.99AUD	-	- AUD	1	490,813.08AUD	2	810,745.91 AUD
	HURACAN	9	0.07%	2,313,357.46AUD	0.52%	8	2,230,848.32 AUD	1	82,509.14 AUD	7	1,686,148.30AUD	2	627,209.16AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SubTotal	12	0.10%	3,614,916.45 AUD	0.81%	11	3,532,407.31 AUD	1	82,509.14 AUD	8	2,176,961.38 AUD	4	1,437,955.07 AUD
PORSCHE	BOXSTER	2	0.02%	155,725.52 AUD	0.03%	1	53,968.33AUD	1	101,757.19AUD	1	101,757.19AUD	1	53,968.33AUD
	CARRERA / 911	4	0.03%	524,904.64 AUD	0.12%	3	377,011.48AUD	1	147,893.16AUD	1	152,959.31 AUD	3	371,945.33AUD
	CAYENNE	6	0.05%	415,356.34 AUD	0.09%	3	205,853.26AUD	3	209,503.08AUD	3	264,266.40AUD	3	151,089.94 AUD
	CAYMAN	3	0.02%	262,946.79AUD	0.06%	3	262,946.79AUD	-	- AUD	1	148,906.21 AUD	2	114,040.58AUD
	MACAN	9	0.07%	711,354.67 AUD	0.16%	7	585,002.56AUD	2	126,352.11 AUD	7	565,706.94 AUD	2	145,647.73AUD
	PANAMERA	2	0.02%	204,451.77 AUD	0.05%	2	204,451.77 AUD	-	- AUD	-	- AUD	2	204,451.77 AUD
	SubTotal	26	0.21%	2,274,739.73 AUD	0.51%	19	1,689,234.19 AUD	7	585,505.54 AUD	13	1,233,596.05 AUD	13	1,041,143.68 AUD
SKODA	FABIA	45	0.36%	705,149.88AUD	0.16%	9	168,683.64 AUD	36	536,466.24 AUD	39	653,726.76AUD	6	51,423.12 AUD
	KODIAQ	27	0.21%	1,179,243.59AUD	0.26%	8	387,997.70AUD	19	791,245.89AUD	27	1,179,243.59AUD	-	- AUD
	OCTAVIA	99	0.79%	2,619,055.65AUD	0.59%	34	979,229.62 AUD	65	1,639,826.03AUD	91	2,468,226.36AUD	8	150,829.29AUD
	RAPID	15	0.12%	251,435.33AUD	0.06%	1	14,424.16AUD	14	237,011.17 AUD	15	251,435.33AUD	-	- AUD
	ROOMSTER	1	0.01%	5,622.53AUD	0.00%	-	- AUD	1	5,622.53AUD	1	5,622.53AUD	-	- AUD
	SUPERB	56	0.45%	1,794,892.49AUD	0.40%	26	965,333.32 AUD	30	829,559.17 AUD	48	1,648,457.97 AUD	8	146,434.52 AUD
	YETI	22	0.18%	331,982.99AUD	0.07%	4	78,350.89AUD	18	253,632.10AUD	15	262,513.08AUD	7	69,469.91 AUD
	SubTotal	265	2.11%	6,887,382.46 AUD	1.54%	82	2,594,019.33 AUD	183	4,293,363.13 AUD	236	6,469,225.62 AUD	29	418,156.84 AUD
VOLKSWAGEN	AMAROK	1,276	10.15%	46,438,500.69AUD	10.38%	495	21,857,630.44 AUD	781	24,580,870.25AUD	1,106	42,802,835.53AUD	170	3,635,665.16AUD
	CADDY	337	2.68%	7,899,968.63AUD	1.77%	106	2,771,029.45AUD	231	5,128,939.18AUD	289	7,280,688.90AUD	48	619,279.73AUD
	CARAVELLE	8	0.06%	302,300.10AUD	0.07%	3	143,287.92 AUD	5	159,012.18AUD	5	248,212.24 AUD	3	54,087.86AUD
	CRAFTER	118	0.94%	4,065,045.36AUD	0.91%	33	1,324,224.45AUD	85	2,740,820.91 AUD	105	3,817,274.73AUD	13	247,770.63AUD
	EOS	7	0.06%	106,365.83AUD	0.02%	1	12,006.07 AUD	6	94,359.76AUD	-	- AUD	7	106,365.83AUD
	GOLF	1,283	10.21%	29,137,983.84 AUD	6.51%	364	10,056,719.16AUD	919	19,081,264.68AUD	1,118	26,414,972.14 AUD	165	2,723,011.70AUD
	JETTA	178	1.42%	3,144,804.52 AUD	0.70%	42	843,932.35AUD	136	2,300,872.17 AUD	148	2,803,839.22 AUD	30	340,965.30AUD
	MULTIVAN	134	1.07%	4,891,350.01 AUD	1.09%	42	1,784,682.32 AUD	92	3,106,667.69AUD	119	4,492,675.08AUD	15	398,674.93AUD
	NEW BEETLE	8	0.06%	158,129.40AUD	0.04%	1	21,812.51 AUD	7	136,316.89AUD	6	130,265.34 AUD	2	27,864.06AUD
	PASSAT	269	2.14%	8,384,490.74 AUD	1.87%	114	4,188,579.20AUD	155	4,195,911.54 AUD	193	6,930,710.26AUD	76	1,453,780.48AUD
	POLO	346	2.75%	5,213,273.70AUD	1.16%	77	1,422,030.95AUD	269	3,791,242.75AUD	322	4,909,556.61 AUD	24	303,717.09AUD
	SCIROCCO	29	0.23%	910,410.66AUD	0.20%	11	411,425.31 AUD	18	498,985.35AUD	18	628,317.37 AUD	11	282,093.29AUD
	TIGUAN	473	3.76%	15,078,898.80AUD	3.37%	175	6,512,067.47 AUD	298	8,566,831.33AUD	418	14,273,604.01 AUD	55	805,294.79AUD
	TOUAREG	153	1.22%	7,414,125.75AUD	1.66%	79	4,332,828.64 AUD	74	3,081,297.11 AUD	114	6,104,417.91 AUD	39	1,309,707.84 AUD
	TRANSPORTER	327	2.60%	9,912,150.61 AUD	2.21%	110	3,910,667.53AUD	217	6,001,483.08AUD	268	9,057,768.47 AUD	59	854,382.14 AUD
	UP!	1	0.01%	923.22 AUD	0.00%	-	- AUD	1	923.22 AUD	1	923.22 AUD	-	- AUD
	SubTotal	4,947	39.37%	143,058,721.86 AUD	31.96%	1,653	59,592,923.77 AUD	3,294	83,465,798.09 AUD	4,230	129,896,061.03 AUD	717	13,162,660.83 AUD

Volkswagen Group Vehicles	SubTotal	7,954	63.30%	287,389,769.88 AUD	64.21%	3,245	153,682,225.15 AUD	4,709	133,707,544.73 AUD	6,631	251,590,588.58 AUD	1,323	35,799,181.30 AUD

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

==> picture [121 x 23] intentionally omitted <==

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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		505	4.02%	15,742,049.20AUD	3.52%	1	12,525.53AUD	283	9,666,495.26AUD	221	6,063,028.41 AUD
FORD		426	3.39%	15,348,511.71 AUD	3.43%	2	57,479.11 AUD	296	11,514,060.17 AUD	128	3,776,972.43AUD
LAND ROVER		179	1.42%	12,359,050.61 AUD	2.76%	-	- AUD	128	8,970,381.26AUD	51	3,388,669.35AUD
TOYOTA		400	3.18%	11,951,483.02 AUD	2.67%	-	- AUD	278	8,554,201.22 AUD	122	3,397,281.80AUD
MITSUBISHI		429	3.41%	11,055,239.56AUD	2.47%	1	28,793.27 AUD	250	6,751,507.22 AUD	178	4,274,939.07 AUD
SUBARU		379	3.02%	10,811,645.80AUD	2.42%	-	- AUD	145	4,497,062.89AUD	234	6,314,582.91 AUD
MAZDA		364	2.90%	10,015,295.87 AUD	2.24%	-	- AUD	189	5,909,755.40AUD	175	4,105,540.47 AUD
BMW		200	1.59%	9,072,648.70AUD	2.03%	-	- AUD	108	5,498,954.50AUD	92	3,573,694.20AUD
MERCEDES-BENZ		165	1.31%	8,549,875.67 AUD	1.91%	-	- AUD	111	6,465,311.64 AUD	54	2,084,564.03AUD
NISSAN		254	2.02%	6,930,629.11 AUD	1.55%	-	- AUD	128	3,788,190.69AUD	126	3,142,438.42 AUD
HONDA		247	1.97%	5,885,841.09AUD	1.32%	1	1,858.44 AUD	110	2,874,519.55AUD	136	3,009,463.10AUD
HYUNDAI		240	1.91%	5,603,974.36AUD	1.25%	-	- AUD	137	3,393,651.41 AUD	103	2,210,322.95AUD
MASERATI		46	0.37%	5,603,168.04 AUD	1.25%	-	- AUD	39	4,647,998.39AUD	7	955,169.65AUD
RENAULT		118	0.94%	3,447,555.70AUD	0.77%	-	- AUD	89	2,757,210.35AUD	29	690,345.35AUD
ROVER		60	0.48%	3,266,155.30AUD	0.73%	-	- AUD	40	2,175,264.71 AUD	20	1,090,890.59AUD
KIA		133	1.06%	3,249,251.81 AUD	0.73%	1	50,017.03AUD	75	1,896,997.99AUD	57	1,302,236.79AUD
JEEP		86	0.68%	2,892,043.25AUD	0.65%	1	17,317.95AUD	55	1,865,699.33AUD	30	1,009,025.97 AUD
JAGUAR		45	0.36%	2,839,794.94 AUD	0.63%	-	- AUD	29	1,976,393.21 AUD	16	863,401.73AUD
ISUZU		72	0.57%	2,323,785.81 AUD	0.52%	-	- AUD	65	2,095,100.18AUD	7	228,685.63AUD
FERRARI		7	0.06%	2,233,211.74 AUD	0.50%	-	- AUD	5	1,614,600.29AUD	2	618,611.45AUD
MCLAREN		6	0.05%	1,865,219.71 AUD	0.42%	-	- AUD	6	1,865,219.71 AUD	-	- AUD
VOLVO		48	0.38%	1,759,323.11 AUD	0.39%	-	- AUD	28	1,074,501.80AUD	20	684,821.31 AUD
ALFA ROMEO		27	0.21%	1,554,609.34 AUD	0.35%	-	- AUD	13	757,906.64 AUD	14	796,702.70AUD
SUZUKI		58	0.46%	953,065.41 AUD	0.21%	-	- AUD	29	476,101.95AUD	29	476,963.46AUD
CHRYSLER		13	0.10%	861,792.10AUD	0.19%	-	- AUD	8	580,753.18AUD	5	281,038.92 AUD
ROLLS-ROYCE		2	0.02%	838,118.04 AUD	0.19%	-	- AUD	2	838,118.04 AUD	-	- AUD
PEUGEOT		20	0.16%	517,865.64 AUD	0.12%	-	- AUD	9	276,473.82 AUD	11	241,391.82 AUD
LEXUS		17	0.14%	492,454.96AUD	0.11%	-	- AUD	9	260,662.18AUD	8	231,792.78AUD
ASTON MARTIN		2	0.02%	488,803.11 AUD	0.11%	-	- AUD	2	488,803.11 AUD	-	- AUD
FIAT		19	0.15%	477,171.25AUD	0.11%	-	- AUD	9	267,544.16AUD	10	209,627.09AUD
TESLA		3	0.02%	283,667.03AUD	0.06%	-	- AUD	3	283,667.03AUD	-	- AUD
LDV		10	0.08%	254,754.64 AUD	0.06%	-	- AUD	9	227,752.73AUD	1	27,001.91 AUD
MINI		6	0.05%	173,196.49AUD	0.04%	-	- AUD	3	73,023.82 AUD	3	100,172.67 AUD
CITROEN		5	0.04%	81,307.12 AUD	0.02%	-	- AUD	3	42,939.20AUD	2	38,367.92 AUD
DODGE		4	0.03%	67,146.94 AUD	0.02%	-	- AUD	2	30,532.25AUD	2	36,614.69AUD
MAHINDRA		2	0.02%	65,492.01 AUD	0.01%	-	- AUD	2	65,492.01 AUD	-	- AUD
FOTON		3	0.02%	59,687.71 AUD	0.01%	-	- AUD	3	59,687.71 AUD	-	- AUD
GREAT WALL		5	0.04%	55,407.90AUD	0.01%	-	- AUD	2	17,812.25AUD	3	37,595.65AUD
JMC		2	0.02%	54,508.13AUD	0.01%	-	- AUD	2	54,508.13AUD	-	- AUD
SSANGYONG		2	0.02%	38,227.87 AUD	0.01%	-	- AUD	-	- AUD	2	38,227.87 AUD
HAVAL		1	0.01%	34,578.70AUD	0.01%	-	- AUD	1	34,578.70AUD	-	- AUD
OPEL		1	0.01%	20,127.44 AUD	0.00%	-	- AUD	-	- AUD	1	20,127.44 AUD
LOTUS		1	0.01%	18,042.91 AUD	0.00%	-	- AUD	-	- AUD	1	18,042.91 AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
GMC		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	4,612	36.70%	160,195,778.85 AUD	35.79%	7	167,991.33 AUD	2,705	104,689,434.08 AUD	1,900	55,338,353.44 AUD

Total		12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [121 x 23] 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		505	4.02%	15,742,049.20AUD	3.52%	130	5,514,787.41 AUD	375	10,227,261.79AUD	302	11,660,151.57 AUD	203	4,081,897.63AUD
FORD		426	3.39%	15,348,511.71 AUD	3.43%	144	6,468,685.76AUD	282	8,879,825.95AUD	299	12,659,679.84 AUD	127	2,688,831.87 AUD
LAND ROVER		179	1.42%	12,359,050.61 AUD	2.76%	99	8,452,625.03AUD	80	3,906,425.58AUD	119	10,096,966.16AUD	60	2,262,084.45AUD
TOYOTA		400	3.18%	11,951,483.02 AUD	2.67%	81	3,481,348.86AUD	319	8,470,134.16AUD	135	5,497,947.07 AUD	265	6,453,535.95AUD
MITSUBISHI		429	3.41%	11,055,239.56AUD	2.47%	103	3,201,234.53AUD	326	7,854,005.03AUD	332	9,289,991.10AUD	97	1,765,248.46AUD
SUBARU		379	3.02%	10,811,645.80AUD	2.42%	123	4,093,801.04 AUD	256	6,717,844.76AUD	323	9,634,716.32 AUD	56	1,176,929.48AUD
MAZDA		364	2.90%	10,015,295.87 AUD	2.24%	106	3,742,848.96AUD	258	6,272,446.91 AUD	298	8,815,744.96AUD	66	1,199,550.91 AUD
BMW		200	1.59%	9,072,648.70AUD	2.03%	92	5,349,553.96AUD	108	3,723,094.74 AUD	96	5,455,445.90AUD	104	3,617,202.80AUD
MERCEDES-BENZ		165	1.31%	8,549,875.67 AUD	1.91%	85	5,838,905.64 AUD	80	2,710,970.03AUD	57	4,042,324.31 AUD	108	4,507,551.36AUD
NISSAN		254	2.02%	6,930,629.11 AUD	1.55%	62	2,218,182.61 AUD	192	4,712,446.50AUD	150	4,806,175.07 AUD	104	2,124,454.04 AUD
HONDA		247	1.97%	5,885,841.09AUD	1.32%	51	1,538,820.69AUD	196	4,347,020.40AUD	195	5,100,409.64 AUD	52	785,431.45AUD
HYUNDAI		240	1.91%	5,603,974.36AUD	1.25%	57	1,638,277.22 AUD	183	3,965,697.14 AUD	178	4,445,476.42 AUD	62	1,158,497.94 AUD
MASERATI		46	0.37%	5,603,168.04 AUD	1.25%	37	4,820,633.25AUD	9	782,534.79AUD	41	5,321,754.54 AUD	5	281,413.50AUD
RENAULT		118	0.94%	3,447,555.70AUD	0.77%	42	1,375,918.22 AUD	76	2,071,637.48AUD	105	3,237,230.81 AUD	13	210,324.89AUD
ROVER		60	0.48%	3,266,155.30AUD	0.73%	48	2,670,615.68AUD	12	595,539.62 AUD	57	3,108,031.23AUD	3	158,124.07 AUD
KIA		133	1.06%	3,249,251.81 AUD	0.73%	17	652,997.46AUD	116	2,596,254.35AUD	100	2,721,061.20AUD	33	528,190.61 AUD
JEEP		86	0.68%	2,892,043.25AUD	0.65%	28	1,087,897.64 AUD	58	1,804,145.61 AUD	35	1,562,545.42 AUD	51	1,329,497.83AUD
JAGUAR		45	0.36%	2,839,794.94 AUD	0.63%	26	1,857,411.34 AUD	19	982,383.60AUD	39	2,503,771.93AUD	6	336,023.01 AUD
ISUZU		72	0.57%	2,323,785.81 AUD	0.52%	23	814,520.12 AUD	49	1,509,265.69AUD	64	2,172,247.29AUD	8	151,538.52 AUD
FERRARI		7	0.06%	2,233,211.74 AUD	0.50%	7	2,233,211.74 AUD	-	- AUD	5	1,582,274.71 AUD	2	650,937.03AUD
MCLAREN		6	0.05%	1,865,219.71 AUD	0.42%	6	1,865,219.71 AUD	-	- AUD	6	1,865,219.71 AUD	-	- AUD
VOLVO		48	0.38%	1,759,323.11 AUD	0.39%	22	1,034,341.99AUD	26	724,981.12 AUD	31	1,379,735.88AUD	17	379,587.23AUD
ALFA ROMEO		27	0.21%	1,554,609.34 AUD	0.35%	16	1,220,703.22 AUD	11	333,906.12 AUD	21	1,453,950.97 AUD	6	100,658.37 AUD
SUZUKI		58	0.46%	953,065.41 AUD	0.21%	3	54,934.26AUD	55	898,131.15AUD	45	767,276.52 AUD	13	185,788.89AUD
CHRYSLER		13	0.10%	861,792.10AUD	0.19%	4	324,915.28AUD	9	536,876.82 AUD	9	721,196.57 AUD	4	140,595.53AUD
ROLLS-ROYCE		2	0.02%	838,118.04 AUD	0.19%	2	838,118.04 AUD	-	- AUD	2	838,118.04 AUD	-	- AUD
PEUGEOT		20	0.16%	517,865.64 AUD	0.12%	4	104,556.47 AUD	16	413,309.17 AUD	15	430,598.04 AUD	5	87,267.60AUD
LEXUS		17	0.14%	492,454.96AUD	0.11%	4	207,553.98AUD	13	284,900.98AUD	1	57,048.87 AUD	16	435,406.09AUD
ASTON MARTIN		2	0.02%	488,803.11 AUD	0.11%	2	488,803.11 AUD	-	- AUD	2	488,803.11 AUD	-	- AUD
FIAT		19	0.15%	477,171.25AUD	0.11%	11	302,361.22 AUD	8	174,810.03AUD	16	418,479.84 AUD	3	58,691.41 AUD
TESLA		3	0.02%	283,667.03AUD	0.06%	2	214,693.44 AUD	1	68,973.59AUD	3	283,667.03AUD	-	- AUD
LDV		10	0.08%	254,754.64 AUD	0.06%	2	48,643.86AUD	8	206,110.78AUD	10	254,754.64 AUD	-	- AUD
MINI		6	0.05%	173,196.49AUD	0.04%	1	17,427.35AUD	5	155,769.14 AUD	3	96,376.83AUD	3	76,819.66AUD
CITROEN		5	0.04%	81,307.12 AUD	0.02%	1	20,023.53AUD	4	61,283.59AUD	2	44,804.66AUD	3	36,502.46AUD
DODGE		4	0.03%	67,146.94 AUD	0.02%	1	13,598.82 AUD	3	53,548.12 AUD	-	- AUD	4	67,146.94 AUD
MAHINDRA		2	0.02%	65,492.01 AUD	0.01%	1	36,370.00AUD	1	29,122.01 AUD	2	65,492.01 AUD	-	- AUD
FOTON		3	0.02%	59,687.71 AUD	0.01%	1	30,951.42 AUD	2	28,736.29AUD	2	47,756.13AUD	1	11,931.58AUD
GREAT WALL		5	0.04%	55,407.90AUD	0.01%	-	- AUD	5	55,407.90AUD	1	23,987.41 AUD	4	31,420.49AUD
JMC		2	0.02%	54,508.13AUD	0.01%	1	28,140.94 AUD	1	26,367.19AUD	1	26,367.19AUD	1	28,140.94 AUD
SSANGYONG		2	0.02%	38,227.87 AUD	0.01%	-	- AUD	2	38,227.87 AUD	-	- AUD	2	38,227.87 AUD
HAVAL		1	0.01%	34,578.70AUD	0.01%	1	34,578.70AUD	-	- AUD	1	34,578.70AUD	-	- AUD
OPEL		1	0.01%	20,127.44 AUD	0.00%	-	- AUD	1	20,127.44 AUD	-	- AUD	1	20,127.44 AUD
LOTUS		1	0.01%	18,042.91 AUD	0.00%	-	- AUD	1	18,042.91 AUD	-	- AUD	1	18,042.91 AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
GMC		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	4,612	36.70%	160,195,778.85 AUD	35.79%	1,446	73,938,212.50 AUD	3,166	86,257,566.35 AUD	3,103	123,012,157.64 AUD	1,509	37,183,621.21 AUD

Total		12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	400	3.18%	14,299,660.81 AUD	3.19%	-	- AUD	198	7,842,474.83 AUD	202	6,457,185.98 AUD
NewSouth Wales	5,069	40.34%	186,161,360.63 AUD	41.59%	33	908,268.16 AUD	3,140	125,413,728.07 AUD	1,896	59,839,364.40 AUD
Northern Territory	30	0.24%	1,342,108.18 AUD	0.30%	-	- AUD	16	827,087.25 AUD	14	515,020.93 AUD
Queensland	2,001	15.92%	71,704,600.83 AUD	16.02%	1	16,771.55 AUD	1,248	49,517,315.22 AUD	752	22,170,514.06 AUD
South Australia	301	2.40%	10,167,822.55 AUD	2.27%	1	1,858.44 AUD	197	7,490,392.70 AUD	103	2,675,571.41 AUD
Tasmania	276	2.20%	9,199,628.67 AUD	2.06%	-	- AUD	200	7,214,948.37 AUD	76	1,984,680.30 AUD
Victoria	3,565	28.37%	127,320,698.29 AUD	28.45%	7	170,019.40 AUD	1,923	78,551,841.87 AUD	1,635	48,598,837.02 AUD
Western Australia	924	7.35%	27,389,668.77 AUD	6.12%	-	- AUD	524	16,740,693.59 AUD	400	10,648,975.18 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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

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	400	3.18%	14,299,660.81 AUD	3.19%	113	5,805,183.91 AUD	287	8,494,476.90 AUD	297	11,793,758.09 AUD	103	2,505,902.72 AUD
NewSouth Wales	5,069	40.34%	186,161,360.63 AUD	41.59%	1,960	95,753,729.68 AUD	3,109	90,407,630.95 AUD	3,976	156,456,700.94 AUD	1,093	29,704,659.69 AUD
Northern Territory	30	0.24%	1,342,108.18 AUD	0.30%	8	584,308.19 AUD	22	757,799.99 AUD	23	1,046,950.61 AUD	7	295,157.57 AUD
Queensland	2,001	15.92%	71,704,600.83 AUD	16.02%	728	36,626,669.56 AUD	1,273	35,077,931.27 AUD	1,543	59,732,850.39 AUD	458	11,971,750.44 AUD
South Australia	301	2.40%	10,167,822.55 AUD	2.27%	101	5,121,624.08 AUD	200	5,046,198.47 AUD	237	8,908,655.84 AUD	64	1,259,166.71 AUD
Tasmania	276	2.20%	9,199,628.67 AUD	2.06%	74	3,366,761.48 AUD	202	5,832,867.19 AUD	183	6,593,070.45 AUD	93	2,606,558.22 AUD
Victoria	3,565	28.37%	127,320,698.29 AUD	28.45%	1,477	71,553,228.91 AUD	2,088	55,767,469.38 AUD	2,838	109,296,283.44 AUD	727	18,024,414.85 AUD
Western Australia	924	7.35%	27,389,668.77 AUD	6.12%	230	8,808,931.84 AUD	694	18,580,736.93 AUD	637	20,774,476.46 AUD	287	6,615,192.31 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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	12,489	99.39%	445,173,847.61 AUD	99.46%
1	75	0.60%	2,372,045.68AUD	0.53%
2	2	0.02%	39,655.44 AUD	0.01%
3	-	0.00%	0.00AUD	0.00%
Total	12,566	100.00%	447,585,548.73 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: 18/12/2017 Period: 11/2017 / Period No. 18 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)	152	1.21%	3,137,860.24 AUD	0.70%	2	27,901.43 AUD	90	1,856,937.29 AUD	60	1,253,021.52 AUD
Other	12,414	98.79%	444,447,688.49 AUD	99.30%	40	1,069,016.12 AUD	7,356	291,741,544.61 AUD	5,018	151,637,127.76 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	42	1,096,917.55 AUD	7,446	293,598,481.90 AUD	5,078	152,890,149.28 AUD

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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)	152	1.21%	3,137,860.24 AUD	0.70%	44	1,293,519.51 AUD	108	1,844,340.73 AUD	24	556,552.99 AUD	128	2,581,307.25 AUD
Other	12,414	98.79%	444,447,688.49 AUD	99.30%	4,647	226,326,918.14 AUD	7,767	218,120,770.35 AUD	9,710	374,046,193.23 AUD	2,704	70,401,495.26 AUD
Total	12,566	100.00%	447,585,548.73 AUD	100.00%	4,691	227,620,437.65 AUD	7,875	219,965,111.08 AUD	9,734	374,602,746.22 AUD	2,832	72,982,802.51 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> picture [132 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
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
1	04/2014	02/2017	23,349.72 AUD	8,659.67 AUD	8,659.67 AUD	- AUD	8,659.67 AUD	37.09%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
2	10/2011	03/2017	29,435.77 AUD	26,359.92 AUD	8,093.92 AUD	- AUD	8,093.92 AUD	27.50%	Victoria	Used	AUDI	Hire Purchase
3	03/2016	03/2017	10,887.91 AUD	11,048.41 AUD	7,363.46AUD	- AUD	7,363.46AUD	67.63%	New South Wales	Used	HOLDEN	Chattel Mortgage
4	01/2015	04/2017	23,758.01 AUD	24,104.42 AUD	15,031.37 AUD	33.59AUD	14,997.78AUD	63.13%	Queensland	Used	AUDI	Chattel Mortgage
5	08/2015	04/2017	25,820.20AUD	26,358.09AUD	5,915.32 AUD	- AUD	5,915.32 AUD	22.91%	South Australia	New	VOLKSWAGEN	Chattel Mortgage
6	10/2015	04/2017	52,063.67 AUD	54,312.97 AUD	30,752.77 AUD	1,077.00AUD	29,675.77 AUD	57.00%	New South Wales	New	AUDI	Chattel Mortgage
7	03/2016	04/2017	22,952.73AUD	12,711.64 AUD	12,711.64 AUD	- AUD	12,711.64 AUD	55.38%	New South Wales	Used	VOLKSWAGEN	Chattel Mortgage
8	03/2014	05/2017	51,476.48AUD	49,185.96AUD	49,185.96AUD	482.33AUD	48,703.63AUD	94.61%	Victoria	New	HOLDEN	Chattel Mortgage
9	05/2014	05/2017	58,862.47 AUD	57,956.77 AUD	11,895.86AUD	505.00AUD	11,390.86AUD	19.35%	New South Wales	New	AUDI	Chattel Mortgage
10	05/2015	05/2017	65,017.53AUD	65,714.44 AUD	65,714.44 AUD	(1,614.57)AUD	67,329.01 AUD	103.56%	Australian Capital Territory	New	VOLKSWAGEN	Chattel Mortgage
11	03/2016	05/2017	17,035.72 AUD	15,933.14 AUD	13,782.40AUD	1,030.17 AUD	12,752.23AUD	74.86%	Victoria	Used	HOLDEN	Consumer Loan
12	05/2016	05/2017	57,721.60AUD	59,070.33AUD	27,668.09AUD	- AUD	27,668.09AUD	47.93%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
13	08/2016	05/2017	38,989.76AUD	37,905.67 AUD	25,603.41 AUD	- AUD	25,603.41 AUD	65.67%	Victoria	Used	FORD	Chattel Mortgage
14	09/2015	06/2017	38,833.18AUD	37,317.71 AUD	24,148.06AUD	2,491.69AUD	21,656.37 AUD	55.77%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
15	11/2015	06/2017	32,925.51 AUD	33,222.71 AUD	2,265.33AUD	- AUD	2,265.33AUD	6.88%	Victoria	Used	MERCEDES-BENZ	Chattel Mortgage
16	05/2016	06/2017	57,143.40AUD	55,543.38AUD	28,903.70AUD	3,410.44 AUD	25,493.26AUD	44.61%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
17	05/2016	06/2017	56,315.51 AUD	58,777.90AUD	29,118.85AUD	- AUD	29,118.85AUD	51.71%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
18	05/2014	07/2017	35,786.78AUD	36,832.08AUD	37,697.85AUD	16,805.54 AUD	20,892.31 AUD	58.38%	Western Australia	New	VOLKSWAGEN	Chattel Mortgage
19	12/2015	07/2017	33,227.15AUD	33,783.40AUD	34,644.14 AUD	434.81 AUD	34,209.33AUD	102.96%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
20	12/2015	07/2017	28,357.19AUD	28,852.45AUD	29,589.20AUD	- AUD	29,589.20AUD	104.34%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
21	06/2016	07/2017	27,440.19AUD	24,379.15AUD	11,736.37 AUD	8,470.63AUD	3,265.74 AUD	11.90%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
22	06/2016	07/2017	57,395.84 AUD	60,068.50AUD	60,835.54 AUD	730.44 AUD	60,105.10AUD	104.72%	Victoria	New	MAZDA	Chattel Mortgage
23	02/2015	08/2017	28,951.49AUD	19,652.07 AUD	19,652.07 AUD	2,469.44 AUD	17,182.63AUD	59.35%	Australian Capital Territory	New	VOLKSWAGEN	Chattel Mortgage
24	12/2015	08/2017	9,495.81 AUD	7,107.21 AUD	3,218.58AUD	- AUD	3,218.58AUD	33.89%	Victoria	Used	MAZDA	Consumer Loan
25	06/2016	08/2017	37,597.40AUD	31,441.13AUD	8,244.65AUD	455.59AUD	7,789.06AUD	20.72%	Victoria	New	VOLKSWAGEN	Consumer Loan
26	09/2016	08/2017	66,865.33AUD	66,149.97 AUD	31,918.42 AUD	- AUD	31,918.42 AUD	47.74%	Western Australia	New	JEEP	Chattel Mortgage
27	08/2015	09/2017	9,506.62 AUD	8,974.24 AUD	7,224.45AUD	- AUD	7,224.45AUD	75.99%	New South Wales	Used	FORD	Chattel Mortgage
28	12/2015	09/2017	71,598.00AUD	61,714.80AUD	28,794.08AUD	- AUD	28,794.08AUD	40.22%	South Australia	New	AUDI	Chattel Mortgage
29	03/2016	09/2017	61,946.34 AUD	59,116.48AUD	11,933.11 AUD	282.13AUD	11,650.98AUD	18.81%	Victoria	New	HOLDEN	Chattel Mortgage
30	06/2016	09/2017	22,471.75AUD	20,259.46AUD	12,437.10AUD	- AUD	12,437.10AUD	55.35%	New South Wales	Used	AUDI	Chattel Mortgage
31	08/2015	10/2017	62,512.55AUD	57,309.31 AUD	40,377.43AUD	- AUD	40,377.43AUD	64.59%	New South Wales	Used	BMW	Chattel Mortgage
32	03/2016	10/2017	18,952.79AUD	0.05AUD	0.05AUD	- AUD	0.05AUD	0.00%	New South Wales	Used	AUDI	Consumer Loan
33	07/2016	10/2017	19,848.23AUD	19,385.14 AUD	9,641.26AUD	- AUD	9,641.26AUD	48.57%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
34	09/2016	10/2017	59,894.93AUD	62,060.03AUD	26,645.65AUD	- AUD	26,645.65AUD	44.49%	Queensland	Used	AUDI	Chattel Mortgage
35	12/2016	10/2017	23,712.96AUD	25,328.53AUD	13,111.41 AUD	- AUD	13,111.41 AUD	55.29%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
36	12/2014	11/2017	28,980.72 AUD	29,339.31 AUD	21,546.44 AUD	- AUD	21,546.44 AUD	74.35%	Victoria	New	MAZDA	Chattel Mortgage
37	12/2016	11/2017	36,917.89AUD	3,129.25AUD	3,129.25AUD	- AUD	3,129.25AUD	8.48%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
38	11/2016	11/2017	18,525.56AUD	19,075.35AUD	12,710.46AUD	- AUD	12,710.46AUD	68.61%	New South Wales	Used	FIAT	Chattel Mortgage
39	02/2017	11/2017	60,719.39AUD	56,101.37 AUD	28,148.86AUD	- AUD	28,148.86AUD	46.36%	New South Wales	New	AUDI	Chattel Mortgage
Total	39		1,483,294.08 AUD	1,364,242.41 AUD	820,050.62 AUD	37,064.23 AUD	782,986.39 AUD

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

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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-16	Jul-16	Aug-16	Sep-16	Oct-16	Nov-16	Dec-16	Jan-17	Feb-17
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	39		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> 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	Mar-17	Apr-17	May-17	Jun-17	Jul-17	Aug-17	Sep-17	Oct-17	Nov-17
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	33.59AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	808.04 AUD	268.96AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	27.79AUD	- AUD	- AUD	- AUD	- AUD	454.54 AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	505.00AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	(1,614.57)AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	1,030.17 AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	2,491.69AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	2,610.44 AUD	181.82 AUD	363.64 AUD	181.82 AUD	72.72 AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	(1,034.00)AUD	- AUD	17,839.54 AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	434.81 AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	8,470.63AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	730.44 AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	2,469.44 AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	455.59AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	282.13AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	39		- AUD	- AUD	841.63 AUD	(287.65) AUD	5,102.13 AUD	8,348.89 AUD	3,772.89 AUD	18,759.08 AUD	527.26 AUD

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

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

==> 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	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-18
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	39		- 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 <==

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

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	Sep-18	Oct-18	Nov-18	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-19
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	39		- 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

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
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	39		- 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 <==

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

Contract Level Data

No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-20	Apr-20
1	04/2014	02/2017	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD
Total	39		- AUD	- AUD

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

AI assistant

DRIVER AUSTRALIA MASTER TRUST — Interim / Quarterly Report 2017

64757_rns_2017-12-18_b0b0dfd3-8827-4fad-9253-58836e6aeb7b.pdf

Driver Australia Master

Contents

Transaction Events (I)

Clean-Up Call

Transaction Party Replacements

Transaction events (II)

Servicer

Cash Collateral Account

Swap Fixing / Waterfall

Retention of Net Economic Interest

Amortisation Profile I

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 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

Prepayments

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

Contract Level Data

Net Salvage Recoveries By Contract By Month

Publication Date: 18/12/2017 Period: 11/2017 / Period No. 18 Contents

Contract Level Data

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2017