DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [209 x 39] intentionally omitted <==

Driver Australia Master

Deal Name: Driver Australia Master Issuer: 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 [148 x 47] intentionally omitted <==

==> picture [132 x 61] intentionally omitted <==

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [235 x 44] 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
14	Amortisation Profile II
15	Run Out Schedule I
17	Run Out Schedule II
18	Outstanding Contracts I
20	Outstanding Contracts II
21	Arrears
23	Net Salvage Loss
24	Net Salvage After Recoveries
25	Prepayments
26	Pool Data I
28	Pool Data II
29	Pool Data III
31	Pool Data IV
33	Pool Data V
35	Pool Data VI
36	Pool Data VII
40	Pool Data VIII
42	Hardship Extensions
43	Engine Type
45	Contract Level Data

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [151 x 28] intentionally omitted <==

Reporting Details

Deal Overview Pool Cut Date 31/05/2016 Publication Date: Scheduled Date of Clean-Up-Call 26/07/2021 Payment Date: Legal Maturity Date 25/08/2025 Reporting Date: Issue Date 29/06/2016 Asset Collection Period: Period No.: 15 Interest Accrual Period Reporting frequency: Monthly Note Payment Period: Next Payment Date: 25/10/2017 Days accrued: 31 18/09/2017(5 business days before Payment Date) 25/09/2017(25th of each month) 31/08/2017(last dayof each month) from 01/08/2017 until 31/08/2017 from 25/08/2017 until 25/09/2017 from 25/08/2017 until 25/09/2017	Deal Overview Pool Cut Date 31/05/2016 Publication Date: Scheduled Date of Clean-Up-Call 26/07/2021 Payment Date: Legal Maturity Date 25/08/2025 Reporting Date: Issue Date 29/06/2016 Asset Collection Period: Period No.: 15 Interest Accrual Period Reporting frequency: Monthly Note Payment Period: Next Payment Date: 25/10/2017 Days accrued: 31 18/09/2017(5 business days before Payment Date) 25/09/2017(25th of each month) 31/08/2017(last dayof each month) from 01/08/2017 until 31/08/2017 from 25/08/2017 until 25/09/2017 from 25/08/2017 until 25/09/2017	Deal Overview Pool Cut Date 31/05/2016 Publication Date: Scheduled Date of Clean-Up-Call 26/07/2021 Payment Date: Legal Maturity Date 25/08/2025 Reporting Date: Issue Date 29/06/2016 Asset Collection Period: Period No.: 15 Interest Accrual Period Reporting frequency: Monthly Note Payment Period: Next Payment Date: 25/10/2017 Days accrued: 31 18/09/2017(5 business days before Payment Date) 25/09/2017(25th of each month) 31/08/2017(last dayof each month) from 01/08/2017 until 31/08/2017 from 25/08/2017 until 25/09/2017 from 25/08/2017 until 25/09/2017	Deal Overview Pool Cut Date 31/05/2016 Publication Date: Scheduled Date of Clean-Up-Call 26/07/2021 Payment Date: Legal Maturity Date 25/08/2025 Reporting Date: Issue Date 29/06/2016 Asset Collection Period: Period No.: 15 Interest Accrual Period Reporting frequency: Monthly Note Payment Period: Next Payment Date: 25/10/2017 Days accrued: 31 18/09/2017(5 business days before Payment Date) 25/09/2017(25th of each month) 31/08/2017(last dayof each month) from 01/08/2017 until 31/08/2017 from 25/08/2017 until 25/09/2017 from 25/08/2017 until 25/09/2017	Deal Overview Pool Cut Date 31/05/2016 Publication Date: Scheduled Date of Clean-Up-Call 26/07/2021 Payment Date: Legal Maturity Date 25/08/2025 Reporting Date: Issue Date 29/06/2016 Asset Collection Period: Period No.: 15 Interest Accrual Period Reporting frequency: Monthly Note Payment Period: Next Payment Date: 25/10/2017 Days accrued: 31 18/09/2017(5 business days before Payment Date) 25/09/2017(25th of each month) 31/08/2017(last dayof each month) from 01/08/2017 until 31/08/2017 from 25/08/2017 until 25/09/2017 from 25/08/2017 until 25/09/2017
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: 08/2017 / Per	8/09/2017 iod No. 15 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 Grosvener 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: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [148 x 28] intentionally omitted <==

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	226.34%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	48.86%

*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	0.03%	(1,229.36 AUD)	97,867.66 AUD
Total	2	0.02%	99,097.02 AUD	0.03%	(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: 18/09/2017 Period: 08/2017 / Period No. 15 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 ofoccurrence ofanearly amortisationevent	-
Revolving period end	25/06/2018

Accumulation account balance	31/07/2017	31/08/2017
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%
30/06/2017	0.05052%	No	No	No	No
31/07/2017	0.09244%	No	No	No	No
31/08/2017	0.02686%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
31/08/2017	0.12371%

Discounted balance as of thepreviousperiod					234,657,080.70 AUD
Discounted balance of all initial and additional assets					290,934,514.24 AUD
Weighted average seasoning					7.00 Months
Late DelinquencyRatio					0.07570%

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 Receivable		s Balance on two consecutive months;			No
(c)a Credit Enhancement Increase Condition has occurred;or					No
(d)In case of default/termination event: failure to replace swapcounterpartyor failu		re topost 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 Percentageis determined as beinglowerthan 10.9 percent		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 [646 x 468] intentionally omitted <==

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

Publication Date: 18/09/2017
Period: 08/2017 / Period No. 15
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 A F1 - A A-1 -
long term rating is applicable)
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 or Required Rating: Fulfilled
(ii) provide a guarantee from an Eligible Guarantor.
If none of the measures is taken within a given timespan, the Issuer may enter into new arrangements at its own initiative with another Swap Bank.
(Please refer to the Prospectus for a complete description of the mechanism)
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 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 or Required Rating: Fulfilled
(ii) provide a guarantee from an Eligible Guarantor.
If none of the measures is taken within a given timespan, the Issuer may enter into new arrangements at its own initiative with another Swap Bank.
(Please refer to the Prospectus for a complete description of the mechanism)
Servicer
Volkswagen Financial Services Australia Pty Ltd If the Monthly Remittance Condition is satisfied, VWFS Australia, as the Servicer, is required to pay collections of the Purchased Receivables (including proceeds from the
disposition of any Financed Objects) received by it during each Monthly Period into the Distribution Account in a single deposit no later than the Payment Date for that Monthly 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: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	8/09/2017 iod No. 15 Contents	8/09/2017 iod No. 15 Contents	8/09/2017 iod No. 15 Contents
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	AAA	sf	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	2.5450%	2.5450%	2.5450%	2.5450%	2.5450%	2.5450%		3.2450%	3.2450%

	Information on Interest	Class A	Class A	Class A	Class A	Class A	Class A		Class B	Class B
	Legal final maturity date	25/08/2025	25/08/2025	25/08/2025	25/08/2025	25/08/2025	25/08/2025		25/08/2025	25/08/2025
	Fixed/Floating	floating	floating	floating	floating	floating	floating		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)	1.5950%	1.5950%	1.5950%	1.5950%	1.5950%	1.5950%		1.5950%	1.5950%

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

		Publica Period: 08	Publica Period: 08	Publica Period: 08	Publica Period: 08	Publica Period: 08	Publica Period: 08	Publica Period: 08	tion Date: 1 /2017 / Per	8/09/2017 iod No. 15 Contents	8/09/2017 iod No. 15 Contents	8/09/2017 iod No. 15 Contents

Information regarding the Notes II
Monthly Period: 08/2017
Payment Date: 25/09/2017
Interest Accrual Period (from/until) from 25/08/2017 until 25/09/2017
Days accrued 31
Index Rate 1-Month-BBSW
Base Interest Rate: 1.5950%
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 InterestAmount oftheReportingPeriod	445,672.08 AUD	133,364.97 AUD	26,586.53AUD	53,173.07 AUD	79,975.75AUD	93,160.95AUD	26,586.53AUD	412,847.80 AUD	14,5	79.38AUD	18,244.90AUD	32,824.28 AUD
PaidInterest		133,364.97 AUD	26,586.53 AUD	53,173.07 AUD	79,975.75 AUD	93,160.95 AUD	26,586.53 AUD	412,847.80 AUD	14,5	79.38 AUD	18,244.90 AUD	32,824.28 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
UnpaidInterestintheReportingPeriod	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD	- AUD	- AUD
Cumulative UnpaidInterest		- 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
Note Balance as of the Beginning of the Period	202,910,000.00 AUD	61,700,000.00AUD	12,300,000.00AUD	24,600,000.00AUD	37,000,000.00AUD	43,100,000.00AUD	12,300,000.00AUD	191,000,000.00 AUD	5,290,00	0.00AUD	6,620,000.00AUD	11,910,000.00 AUD
Additional issue amount	50,260,000.00 AUD	14,900,000.00AUD	3,000,000.00AUD	6,000,000.00AUD	8,900,000.00AUD	10,500,000.00AUD	3,000,000.00AUD	46,300,000.00 AUD	1,760,00	0.00AUD	2,200,000.00AUD	3,960,000.00 AUD
Redemption amount due to Amortising Series	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD	- AUD	- AUD
Redemption amount due to Term Take Out	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD	- AUD	- AUD
Class Balance as of the End of the Period	253,170,000.00 AUD	76,600,000.00 AUD	15,300,000.00 AUD	30,600,000.00 AUD	45,900,000.00 AUD	53,600,000.00 AUD	15,300,000.00 AUD	237,300,000.00 AUD	7,050,0	00.00 AUD	8,820,000.00 AUD	15,870,000.00 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
Interest Per Note		216.15AUD	216.15AUD	216.15AUD	216.15AUD	216.15AUD	216.15AUD			27.56AUD	27.56AUD
Principal Repayment by note		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD			- AUD	- AUD
Total		216.15 AUD	216.15 AUD	216.15 AUD	216.15 AUD	216.15 AUD	216.15 AUD			27.56 AUD	27.56 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
Number of notes as of the beginning of the period	3,101	617	123	246	370	431	123	1,910		529	662	1,191
Increase ofoutstandingnotesfromtap-up	859	149	30	60	89	105	30	463		176	220	396
Reductionofoutstandingnotesfromtermtake out	-	-	-	-	-	-	-	-		-	-	-
Number of notes as of the end of the period	3,960	766	153	306	459	536	153	2,373		705	882	1,587
Face value per note as of the beginning of period		100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00 AUD	10,0	00.00AUD	10,000.00AUD	10,000.00 AUD
Balance per note as ofthe end ofthe period		100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00 AUD	10,0	00.00AUD	10,000.00AUD	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 OC Amount (before Top/Tap Up/TTO)		43,230,713.77 AUD	43,230,713.77 AUD	43,230,713.77 AUD	43,230,713.77 AUD	43,230,713.77 AUD	43,230,713.77 AUD	43,230,713.77 AUD	31,320,71	3.77 AUD	31,320,713.77 AUD	31,320,713.77 AUD
Current OC Percentage (before Top/Tap Up/TTO)		18.46%	18.46%	18.46%	18.46%	18.46%	18.46%	18.46%		13.37%	13.37%	13.37%
Current OC Amount (after Top Up)		43,355,828.22 AUD	43,355,828.22 AUD	43,355,828.22 AUD	43,355,828.22 AUD	43,355,828.22 AUD	43,355,828.22 AUD	43,355,828.22 AUD	31,445,82	8.22 AUD	31,445,828.22 AUD	31,445,828.22 AUD
Current OC Percentage (after Top Up)		18.50%	18.50%	18.50%	18.50%	18.50%	18.50%	18.50%		13.42%	13.42%	13.42%
Current OC Amount (after Top/Tap Up/TTO)		53,634,514.24 AUD	53,634,514.24 AUD	53,634,514.24 AUD	53,634,514.24 AUD	53,634,514.24 AUD	53,634,514.24 AUD	53,634,514.24 AUD	37,764,51	4.24 AUD	37,764,514.24 AUD	37,764,514.24 AUD
Current OC Percentage (after Top/Tap Up/TTO)		18.44%	18.44%	18.44%	18.44%	18.44%	18.44%	18.44%		12.98%	12.98%	12.98%
Target OC Percentage (Revolving Period)		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 of the beginning of the period	19,084,196.47 AUD
Balance increase from tap up	5,752,899.16AUD
Redemptionpayments from term take out	- AUD
Regular redemption from waterfall	481,148.64 AUD
Redemption from cash collateral account	539,160.00 AUD
Balance as of the end of the period	23,816,786.99 AUD
Current OC amount (before Top/Tap Up/TTO)	12,236,517.30AUD
Current OC percentage (before Top/Tap Up/TTO)	5.2241%
Current OC amount (after Top/Tap Up/TTO)	13,947,727.25AUD
Current OC percentage (after Top/Tap Up/TTO)	4.7941%

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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	4,112,010.28 AUD
	Balance as of the beginning of theperiod	4,112,010.28 AUD
	Specified General Cash Collateral Account Balance	3,572,850.28 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	2,434,920.00 AUD
	thelessorof: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	202,910,000.00 AUD
	Payments	(63,960.00) AUD
	Generalpayment from CCA	539,160.00 AUD
	Generalpayment to CCA	- AUD
	Payment from CCA due to TTO	- AUD
	Payment to CCA due to tap-up	603,120.00 AUD
	Balance as of the end of theperiod	4,175,970.28 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [147 x 27] intentionally omitted <==

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	191,000,000.00 AUD	11,910,000.00 AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterest Rate	FloatingInterest Rate
Net SwapPayments - Net SwapReceipts	46,049.08 AUD	3,474.92 AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	7,738,549.11 AUD	7,738,549.11 AUD
1) ii) Available Collections-Interest on Trust Accounts	15,243.17 AUD	7,753,792.28 AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	7,753,792.28 AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	7,753,792.28 AUD
4) Net Swap Receipts-Class A and Class B	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series A 2016-1	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series A 2016-2	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series A 2016-3	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series A 2016-4	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series A 2017-1	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series A 2017-2	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series B 2016-1	- AUD	7,753,792.28 AUD
Net Swap Receipts on Series B 2016-2	- AUD	7,753,792.28 AUD
5) Damages and Indemnity Payments to Issuer	- AUD	7,753,792.28 AUD
6) Other Reimbursement Amounts	- AUD	7,753,792.28 AUD
7) Buffer Release Amount	(886,531.21 AUD)	6,867,261.07 AUD
Purchase price amount (clean-up call)	- AUD	6,867,261.07 AUD
Remaining Rounding Amount (M-1)	- AUD	6,867,261.07 AUD

Waterfall	Payment to waterfallposition	Remaining Amount
Available Distribution Amount	- AUD	6,867,261.07 AUD
1) Trust Beneficiary $1	(1.00 AUD)	6,867,260.07 AUD
2) Taxes	- AUD	6,867,260.07 AUD
3) Trust Fees & Expenses and Servicer Fees	(249,668.84 AUD)	6,617,591.23 AUD
4) Equal Rank Swap Payments	(49,524.00 AUD)	6,568,067.23 AUD
Net Swap Payments on Series A 2016-1	(13,992.63 AUD)	6,554,074.60 AUD
Net Swap Payments on Series A 2016-2	(2,789.46 AUD)	6,551,285.14 AUD
Net Swap Payments on Series A 2016-3	(5,578.91 AUD)	6,545,706.23 AUD
Net Swap Payments on Series A 2016-4	(8,391.04 AUD)	6,537,315.19 AUD
Net Swap Payments on Series A 2017-1	(9,774.42 AUD)	6,527,540.77 AUD
Net Swap Payments on Series A 2017-2	(5,522.62 AUD)	6,522,018.15 AUD
Net Swap Payments on Series B 2016-1	(1,543.44 AUD)	6,520,474.71 AUD
Net Swap Payments on Series B 2016-2	(1,931.48 AUD)	6,518,543.23 AUD
5) Interest Payment-Class A	(412,847.80 AUD)	6,155,219.43 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-1	(133,364.97 AUD)	6,434,702.26 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-2	(26,586.53 AUD)	6,408,115.73 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-3	(53,173.07 AUD)	6,354,942.66 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-4	(79,975.75 AUD)	6,274,966.91 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-1	(93,160.95 AUD)	6,181,805.96 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-2	(26,586.53 AUD)	6,155,219.43 AUD
6) Interest Payment-Class B	(32,824.28 AUD)	6,122,395.15 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-1	(14,579.38 AUD)	6,140,640.05 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-2	(18,244.90 AUD)	6,122,395.15 AUD
7) Payment to Cash Collateral Account	- AUD	6,122,395.15 AUD
8. a) Principal Payment-Class A	- AUD	6,122,395.15 AUD
Principal Payments on Series A 2016-1	- AUD	6,122,395.15 AUD
Principal Payments on Series A 2016-2	- AUD	6,122,395.15 AUD
Principal Payments on Series A 2016-3	- AUD	6,122,395.15 AUD
Principal Payments on Series A 2016-4	- AUD	6,122,395.15 AUD
Principal Payments on Series A 2017-1	- AUD	6,122,395.15 AUD
Principal Payments on Series A 2017-2	- AUD	6,122,395.15 AUD
Remaining Rounding Amount from Current Period Class A	- AUD	6,122,395.15 AUD
8. b) Class A Accumulation Amount to Accumulation Account	(5,561,905.92 AUD)	560,489.23 AUD
9. a) Principal Payment-Class B	- AUD	560,489.23 AUD
Principal Payments on Series B 2016-1	- AUD	560,489.23 AUD
Principal Payments on Series B 2016-2	- AUD	560,489.23 AUD
Remaining Rounding Amount from Current Period Class B	- AUD	560,489.23 AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	560,489.23 AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	560,489.23 AUD
11. a) Other Payment to Swap Counterparties	- AUD	560,489.23 AUD
11. b) Other Payment to Note Purchasers	- AUD	560,489.23 AUD
12) Subordinated Loan Accrued and Unpaid Interest	(79,340.59 AUD)	481,148.64 AUD
13) Subordinated Loan Principal	(481,148.64 AUD)	- AUD
14)Surplus Income Distribution to Beneficiaryof the Trust	- AUD	- AUD

Distribution of Cash Collateral Account surplus	Payment	Remaining amount
Payment from CCA	539,160.00 AUD	539,160.00 AUD
Payment of Interest Accrued this period on the Subordinated Loan	- AUD	539,160.00 AUD
Payment of Unpaid Interest on the Subordinated Loan	- AUD	539,160.00 AUD
Payment in respect of regular redemption to subordinated lender	(539,160.00 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 [185 x 35] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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	284,491,537.61 AUD	356,295,823.24 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	278,929,631.69 AUD 356,295,823.24 AUD
Accumulation Account balance	- AUD	5,561,905.92 AUD	- AUD
First losspiece	15,425,364.25 AUD	33,873,255.41 AUD	41,940,484.52 AUD
Subordinated Loan balance	12,766,069.41 AUD	18,063,887.83 AUD	23,816,786.99 AUD
Overcollateralisation	1,285,414.84 AUD	12,236,517.30 AUD	13,947,727.25 AUD
General Cash Collateral Account balance	1,373,880.00 AUD	3,572,850.28 AUD	4,175,970.28 AUD
Actual retention	9.78%	11.91%	11.77%

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: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [171 x 32] 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	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
11/2017	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
12/2017	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
01/2018	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
02/2018	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
03/2018	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
04/2018	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
05/2018	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
06/2018	- AUD	237,300,000.00 AUD	- AUD	15,870,000.00 AUD
07/2018	- AUD	228,665,728.95 AUD	- AUD	15,870,000.00 AUD
08/2018	- AUD	220,182,197.99 AUD	- AUD	15,870,000.00 AUD
09/2018	- AUD	211,670,452.43 AUD	- AUD	15,870,000.00 AUD
10/2018	- AUD	203,509,507.88 AUD	- AUD	15,870,000.00 AUD
11/2018	- AUD	195,184,741.60 AUD	- AUD	15,870,000.00 AUD
12/2018	- AUD	187,242,902.75 AUD	- AUD	15,870,000.00 AUD
01/2019	- AUD	179,267,718.66 AUD	- AUD	15,870,000.00 AUD
02/2019	- AUD	171,396,085.12 AUD	- AUD	15,870,000.00 AUD
03/2019	- AUD	163,800,171.98 AUD	- AUD	15,870,000.00 AUD
04/2019	- AUD	155,990,650.01 AUD	- AUD	15,870,000.00 AUD
05/2019	- AUD	148,562,005.30 AUD	- AUD	15,870,000.00 AUD
06/2019	- AUD	143,303,060.59 AUD	- AUD	15,870,000.00 AUD
07/2019	- AUD	138,308,579.29 AUD	- AUD	15,870,000.00 AUD
08/2019	- AUD	133,564,927.90 AUD	- AUD	15,870,000.00 AUD
09/2019	- AUD	128,945,287.64 AUD	- AUD	15,870,000.00 AUD
10/2019	- AUD	124,418,501.31 AUD	- AUD	15,870,000.00 AUD
11/2019	- AUD	119,899,145.78 AUD	- AUD	15,415,604.46 AUD
12/2019	- AUD	115,473,626.77 AUD	- AUD	14,846,609.16 AUD
01/2020	- AUD	111,105,028.92 AUD	- AUD	14,284,932.29 AUD
02/2020	- AUD	106,811,761.52 AUD	- AUD	13,732,940.77 AUD
03/2020	- AUD	102,058,241.91 AUD	- AUD	13,121,773.96 AUD
04/2020	- AUD	97,370,488.81 AUD	- AUD	12,519,062.85 AUD
05/2020	- AUD	93,088,280.28 AUD	- AUD	11,968,493.18 AUD
06/2020	- AUD	88,546,947.35 AUD	- AUD	11,384,607.52 AUD
07/2020	- AUD	84,179,790.11 AUD	- AUD	10,823,115.88 AUD
08/2020	- AUD	80,576,375.14 AUD	- AUD	10,359,819.67 AUD
09/2020	- AUD	76,991,777.30 AUD	- AUD	9,898,942.80 AUD
10/2020	- AUD	73,462,001.63 AUD	- AUD	9,445,114.49 AUD
11/2020	- AUD	70,048,921.75 AUD	- AUD	9,006,289.94 AUD
12/2020	- AUD	66,601,175.86 AUD	- AUD	8,563,008.33 AUD
01/2021	- AUD	63,262,274.99 AUD	- AUD	8,133,721.07 AUD
02/2021	- AUD	60,072,547.56 AUD	- AUD	7,723,613.26 AUD
03/2021	- AUD	56,166,793.65 AUD	- AUD	7,221,444.90 AUD
04/2021	- AUD	52,153,788.32 AUD	- AUD	6,705,487.07 AUD
05/2021	- AUD	48,562,849.56 AUD	- AUD	6,243,794.94 AUD
06/2021	- AUD	44,904,061.38 AUD	- AUD	5,773,379.32 AUD
07/2021	- AUD	- AUD	- AUD	- AUD

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

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

==> picture [224 x 42] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

Amortisation Profile II

==> picture [473 x 294] 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 [473 x 294] 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: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [239 x 44] intentionally omitted <==

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	111,899.48 AUD	389,201.68 AUD	501,101.16 AUD
09/2017	2,070,991.35 AUD	4,674,409.47 AUD	6,745,400.82 AUD
10/2017	2,090,442.04 AUD	4,629,761.61 AUD	6,720,203.65 AUD
11/2017	2,064,428.24 AUD	4,761,347.40 AUD	6,825,775.64 AUD
12/2017	2,030,794.74 AUD	4,726,586.66 AUD	6,757,381.40 AUD
01/2018	1,998,411.11 AUD	4,782,128.93 AUD	6,780,540.04 AUD
02/2018	1,964,144.94 AUD	4,882,176.67 AUD	6,846,321.61 AUD
03/2018	1,929,112.10 AUD	4,931,760.71 AUD	6,860,872.81 AUD
04/2018	1,893,655.72 AUD	4,797,039.26 AUD	6,690,694.98 AUD
05/2018	1,858,735.61 AUD	4,771,394.08 AUD	6,630,129.69 AUD
06/2018	1,825,771.47 AUD	4,864,272.61 AUD	6,690,044.08 AUD
07/2018	1,792,271.84 AUD	4,836,319.78 AUD	6,628,591.62 AUD
08/2018	1,756,783.04 AUD	4,925,662.22 AUD	6,682,445.26 AUD
09/2018	1,720,561.66 AUD	4,756,845.81 AUD	6,477,407.47 AUD
10/2018	1,685,938.36 AUD	5,052,682.86 AUD	6,738,621.22 AUD
11/2018	1,648,639.50 AUD	4,799,560.55 AUD	6,448,200.05 AUD
12/2018	1,613,411.91 AUD	4,875,870.98 AUD	6,489,282.89 AUD
01/2019	1,577,353.67 AUD	4,935,265.82 AUD	6,512,619.49 AUD
02/2019	1,540,866.42 AUD	4,877,220.52 AUD	6,418,086.94 AUD
03/2019	1,504,891.70 AUD	5,153,467.41 AUD	6,658,359.11 AUD
04/2019	1,466,720.99 AUD	4,875,806.05 AUD	6,342,527.04 AUD
05/2019	1,430,870.33 AUD	4,920,500.30 AUD	6,351,370.63 AUD
06/2019	1,394,791.24 AUD	5,188,767.16 AUD	6,583,558.40 AUD
07/2019	1,356,355.20 AUD	4,817,557.41 AUD	6,173,912.61 AUD
08/2019	1,320,738.69 AUD	4,735,851.83 AUD	6,056,590.52 AUD
09/2019	1,285,655.35 AUD	4,746,306.44 AUD	6,031,961.79 AUD
10/2019	1,250,494.70 AUD	4,813,070.43 AUD	6,063,565.13 AUD
11/2019	1,214,838.17 AUD	4,820,799.70 AUD	6,035,637.87 AUD
12/2019	1,179,666.62 AUD	4,792,646.87 AUD	5,972,313.49 AUD
01/2020	1,144,512.07 AUD	4,791,427.03 AUD	5,935,939.10 AUD
02/2020	1,109,063.55 AUD	5,857,591.36 AUD	6,966,654.91 AUD
03/2020	1,065,670.01 AUD	5,766,388.90 AUD	6,832,058.91 AUD
04/2020	1,022,957.78 AUD	5,164,739.21 AUD	6,187,696.99 AUD
05/2020	984,716.24 AUD	5,741,402.51 AUD	6,726,118.75 AUD
06/2020	942,309.08 AUD	5,552,695.34 AUD	6,495,004.42 AUD
07/2020	901,275.06 AUD	4,144,932.56 AUD	5,046,207.62 AUD
08/2020	870,577.66 AUD	4,238,099.06 AUD	5,108,676.72 AUD
09/2020	839,518.29 AUD	4,285,765.69 AUD	5,125,283.98 AUD
10/2020	807,769.45 AUD	4,145,681.11 AUD	4,953,450.56 AUD
11/2020	777,087.37 AUD	4,371,847.93 AUD	5,148,935.30 AUD
12/2020	744,700.43 AUD	4,276,391.71 AUD	5,021,092.14 AUD
01/2021	713,020.23 AUD	4,127,664.61 AUD	4,840,684.84 AUD
02/2021	682,466.04 AUD	5,820,813.49 AUD	6,503,279.53 AUD
03/2021	639,344.70 AUD	6,103,906.62 AUD	6,743,251.32 AUD
04/2021	594,126.80 AUD	5,369,090.06 AUD	5,963,216.86 AUD
05/2021	554,352.14 AUD	5,582,598.83 AUD	6,136,950.97 AUD
06/2021	512,995.92 AUD	6,381,104.52 AUD	6,894,100.44 AUD
07/2021	465,743.32 AUD	3,437,731.37 AUD	3,903,474.69 AUD
08/2021	441,134.26 AUD	3,655,926.24 AUD	4,097,060.50 AUD
09/2021	414,725.41 AUD	3,174,322.37 AUD	3,589,047.78 AUD
10/2021	391,210.34 AUD	3,627,007.89 AUD	4,018,218.23 AUD
11/2021	364,340.96 AUD	3,201,254.90 AUD	3,565,595.86 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
12/2021	340,625.36 AUD	3,282,206.07 AUD	3,622,831.43 AUD
01/2022	316,311.26 AUD	3,174,666.98 AUD	3,490,978.24 AUD
02/2022	292,792.81 AUD	8,351,625.31 AUD	8,644,418.12 AUD
03/2022	230,923.25 AUD	8,627,495.22 AUD	8,858,418.47 AUD
04/2022	167,009.94 AUD	4,898,018.81 AUD	5,065,028.75 AUD
05/2022	130,725.05 AUD	6,881,307.69 AUD	7,012,032.74 AUD
06/2022	79,747.85 AUD	7,680,069.12 AUD	7,759,816.97 AUD
07/2022	22,853.14 AUD	162,376.10 AUD	185,229.24 AUD
08/2022	21,650.23 AUD	181,679.60 AUD	203,329.83 AUD
09/2022	20,316.08 AUD	161,681.89 AUD	181,997.97 AUD
10/2022	19,118.27 AUD	162,590.88 AUD	181,709.15 AUD
11/2022	17,913.69 AUD	163,095.30 AUD	181,008.99 AUD
12/2022	16,705.50 AUD	162,434.47 AUD	179,139.97 AUD
01/2023	15,502.16 AUD	162,894.89 AUD	178,397.05 AUD
02/2023	14,295.37 AUD	163,480.35 AUD	177,775.72 AUD
03/2023	13,084.27 AUD	156,318.13 AUD	169,402.40 AUD
04/2023	11,926.30 AUD	149,543.54 AUD	161,469.84 AUD
05/2023	10,818.44 AUD	148,324.83 AUD	159,143.27 AUD
06/2023	9,719.79 AUD	139,722.07 AUD	149,441.86 AUD
07/2023	8,684.63 AUD	135,300.91 AUD	143,985.54 AUD
08/2023	7,682.29 AUD	128,399.56 AUD	136,081.85 AUD
09/2023	6,731.08 AUD	125,119.15 AUD	131,850.23 AUD
10/2023	5,804.18 AUD	122,110.52 AUD	127,914.70 AUD
11/2023	4,899.63 AUD	118,477.62 AUD	123,377.25 AUD
12/2023	4,022.00 AUD	114,477.23 AUD	118,499.23 AUD
01/2024	3,173.94 AUD	112,327.59 AUD	115,501.53 AUD
02/2024	2,341.68 AUD	109,391.52 AUD	111,733.20 AUD
03/2024	1,531.27 AUD	82,108.83 AUD	83,640.10 AUD
04/2024	923.18 AUD	60,251.93 AUD	61,175.11 AUD
05/2024	476.74 AUD	44,603.37 AUD	45,080.11 AUD
06/2024	146.32 AUD	19,750.23 AUD	19,896.55 AUD
Total	65,361,309.00 AUD	290,934,514.24 AUD	356,295,823.24 AUD

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

==> picture [201 x 38] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

Run Out Schedule II

==> picture [707 x 351] 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: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [130 x 24] intentionally omitted <==

Outstanding Contracts I - Overview

Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	3,572	128,541,484.25AUD	27	595,370.53AUD	2,047	82,162,211.56AUD	1,498	45,783,902.16AUD
In Advance	-	- AUD	-	- AUD	-	- AUD	-	- AUD
In Arrears	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Paid out/Matured	-	- AUD	-	- AUD	-	- AUD	-	- AUD
EarlyPayout	-	- 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	6,424	213,107,025.90AUD	35	581,601.10AUD	3,292	123,585,548.83AUD	3,097	88,939,875.97 AUD
In Advance	346	10,400,896.82 AUD	1	22,097.37 AUD	170	5,751,917.53AUD	175	4,626,881.92 AUD
In Arrears	339	10,781,429.89AUD	5	48,401.79AUD	245	8,290,218.32 AUD	89	2,442,809.78AUD
Paid out/Matured	499	- AUD	8	- AUD	154	- AUD	337	- AUD
EarlyPayout	994	- AUD	20	- AUD	411	- AUD	563	- AUD
Gross Salvage	13	367,728.09AUD	-	- AUD	11	356,264.86AUD	2	11,463.23AUD
Net Salvage	22	524,379.61 AUD	1	8,093.92 AUD	20	502,503.29AUD	1	13,782.40AUD
Total	8,637	235,181,460.31 AUD	70	660,194.18 AUD	4,303	138,486,452.83 AUD	4,264	96,034,813.30 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	7,882	268,656,859.50AUD	35	897,753.97 AUD	4,336	164,945,649.01 AUD	3,511	102,813,456.52 AUD
In Advance	373	11,634,560.48AUD	1	20,778.28AUD	194	6,612,566.10AUD	178	5,001,216.10AUD
In Arrears	334	10,277,461.78AUD	5	46,711.63AUD	237	7,512,997.12 AUD	92	2,717,753.03AUD
Paid out/Matured	589	- AUD	15	- AUD	178	- AUD	396	- AUD
EarlyPayout	1,059	- AUD	22	- AUD	438	- AUD	599	- AUD
Gross Salvage	13	365,632.48AUD	-	- AUD	12	312,279.97 AUD	1	53,352.51 AUD
Net Salvage	26	587,413.33AUD	1	8,093.92 AUD	22	554,073.78AUD	3	25,245.63AUD
Total	10,276	291,521,927.57 AUD	79	973,337.80 AUD	5,417	179,937,565.98 AUD	4,780	110,611,023.79 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [130 x 24] intentionally omitted <==

Outstanding Contracts I - Overview

Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Balloon	Balloon	Balloon	Balloon	Type of Car	Type of Car	Type of Car	Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	3,572	128,541,484.25AUD	1,460	67,743,395.28AUD	2,112	60,798,088.97 AUD	2,996	113,632,498.43AUD	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
EarlyPayout	-	- 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	6,424	213,107,025.90AUD	2,350	103,300,032.99AUD	4,074	109,806,992.91 AUD	5,020	178,651,211.60AUD	1,404	34,455,814.30AUD
In Advance	346	10,400,896.82 AUD	140	5,538,014.57 AUD	206	4,862,882.25AUD	267	8,477,919.95AUD	79	1,922,976.87 AUD
In Arrears	339	10,781,429.89AUD	145	5,858,701.63AUD	194	4,922,728.26AUD	222	8,050,419.38AUD	117	2,731,010.51 AUD
Paid out/Matured	499	- AUD	135	- AUD	364	- AUD	423	- AUD	76	- AUD
EarlyPayout	994	- AUD	395	- AUD	599	- AUD	729	- AUD	265	- AUD
Gross Salvage	13	367,728.09AUD	4	128,159.51 AUD	9	239,568.58AUD	8	272,219.94 AUD	5	95,508.15AUD
Net Salvage	22	524,379.61 AUD	14	377,040.23AUD	8	147,339.38AUD	15	439,528.08AUD	7	84,851.53AUD
Total	8,637	235,181,460.31 AUD	3,183	115,201,948.93 AUD	5,454	119,979,511.38 AUD	6,684	195,891,298.95 AUD	1,953	39,290,161.36 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	7,882	268,656,859.50AUD	2,906	131,595,429.79AUD	4,976	137,061,429.71 AUD	6,162	225,701,317.15AUD	1,720	42,955,542.35AUD
In Advance	373	11,634,560.48AUD	143	6,045,412.17 AUD	230	5,589,148.31 AUD	287	9,516,085.57 AUD	86	2,118,474.91 AUD
In Arrears	334	10,277,461.78AUD	127	5,178,168.07 AUD	207	5,099,293.71 AUD	217	7,661,751.16AUD	117	2,615,710.62 AUD
Paid out/Matured	589	- AUD	186	- AUD	403	- AUD	500	- AUD	89	- AUD
EarlyPayout	1,059	- AUD	417	- AUD	642	- AUD	770	- AUD	289	- AUD
Gross Salvage	13	365,632.48AUD	5	191,020.83AUD	8	174,611.65AUD	8	215,549.19AUD	5	150,083.29AUD
Net Salvage	26	587,413.33AUD	16	428,610.72 AUD	10	158,802.61 AUD	18	499,343.22 AUD	8	88,070.11 AUD
Total	10,276	291,521,927.57 AUD	3,800	143,438,641.58 AUD	6,476	148,083,285.99 AUD	7,962	243,594,046.29 AUD	2,314	47,927,881.28 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [136 x 26] 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	7,122	8,637		287,061,671.81 AUD

Scheduled Collections For Contracts Active This Period			5,414,164.69 AUD	5,414,164.69 AUD

Collections Variations From Normal Contracts This Period			76,173.41 AUD
Collection Variations From Contracts PayingOut EarlyThis Period			1,967,098.69 AUD
Collection Variations From Contracts PayingOut/MaturingThis Period			4,420.46 AUD
Collection Variations from Contracts in Advance This Period			309,930.38 AUD
Collection Variations from Contract In Arrears This Period			(104,440.39 AUD)
Collection Variations from Contracts GoingInto Gross Salvage This Period			96,268.49 AUD
Collection Variations from Contracts GoingInto Net Salvage This Period			52,421.57 AUD
Other Variations From Scheduled Collections This Period			- AUD
Instalment Collection Variations			2,401,872.61 AUD	2,401,872.61 AUD

Contract Fees Collected This Period			47,133.55 AUD
Interest Compensation Collections This Period			(124,621.74 AUD)
Non Instalment Collection Variations			(77,488.19 AUD)
Actual Collections For Contracts Active This Period			7,738,549.11 AUD

Number of Contracts Paid Out EarlyThis Month	65
Number of Contracts Paid Out/Matured This Month	90
Number of Contracts Into Net Salvage This Month	4
Repurchased Contracts	-	-

Less Recoveries After Net Salvage				(8,348.89 AUD)

Reduced Nominal Balance Due to Unpaid Rental At Net Salvage				67,748.15 AUD
Reduced Nominal Balance Due to Unpaid Rental At EarlyPayout				247,477.79 AUD
Reduced Nominal Balance Due to Other				9,125.77 AUD
End of Period before Top / Tap-up	6,963	8,637		278,929,631.69 AUD
Top/ Tap-up	1,639	1,639		77,366,191.55 AUD
Term Take Out	-	-		- AUD
End of Period after Top / Tap-up	8,602	10,276		356,295,823.24 AUD
Development of outstanding pool during the reporting period Number of active contracts Outstanding Discounted Receivables Balance Outstanding Nominal Balance Balance as at the Beginningof Period 7,122 234,657,080.70 AUD 287,061,671.81 AUD Balance as at the End of Period - before Top/ Tap-up 6,963 228,668,807.85 AUD 278,929,631.69 AUD Top/ Tap-upfor the Period 1,639 62,265,706.39 AUD 77,366,191.55 AUD Term Take Out - - AUD - AUD Balance as at the end of the period 8,602 290,934,514.24 AUD 356,295,823.24 AUD
Development of outstanding pool during the reporting period	Number of active contracts	Outstanding Discounted Receivables Balance	Outstanding Nominal Balance
Balance as at the Beginningof Period	7,122	234,657,080.70 AUD	287,061,671.81 AUD
Balance as at the End of Period - before Top/ Tap-up	6,963	228,668,807.85 AUD	278,929,631.69 AUD
Top/ Tap-upfor the Period	1,639	62,265,706.39 AUD	77,366,191.55 AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	8,602	290,934,514.24 AUD	356,295,823.24 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [125 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	212	2.46%	6,692,488.66 AUD	2.30%	2	21,574.94 AUD	148	4,718,741.47 AUD	62	1,952,172.25AUD
>30<=60	62	0.72%	2,050,737.20 AUD	0.70%	2	19,178.67 AUD	45	1,594,439.55AUD	15	437,118.98AUD
>60<=90	32	0.37%	839,629.95 AUD	0.29%	-	- AUD	26	681,466.24 AUD	6	158,163.71 AUD
>90<= 120	11	0.13%	313,664.78 AUD	0.11%	-	- AUD	9	260,269.44 AUD	2	53,395.34 AUD
> 120<= 150	8	0.09%	182,119.26 AUD	0.06%	1	5,958.02 AUD	3	90,053.17 AUD	4	86,108.07 AUD
> 150<= 180	9	0.10%	243,331.03 AUD	0.08%	-	- AUD	8	219,951.30AUD	1	23,379.73AUD
> 180<= 210	6	0.07%	171,278.97 AUD	0.06%	-	- AUD	5	170,228.81 AUD	1	1,050.16AUD
> 210<= 240	1	0.01%	6,364.79 AUD	0.00%	-	- AUD	-	- AUD	1	6,364.79AUD
> 240<= 270	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
> 270<=300	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
>300<=330	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
>330<=360	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
>360	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	341	3.9642%	10,499,614.64 AUD	3.61%	5	46,711.63 AUD	244	7,735,149.98 AUD	92	2,717,753.03 AUD

Arrears Contracts - Total Outstanding Discounted Receivables Balance

==> picture [450 x 257] 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: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [125 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	212	2.46%	6,692,488.66 AUD	2.30%	75	3,270,729.08AUD	137	3,421,759.58AUD	143	5,141,827.05AUD	69	1,550,661.61 AUD
>30<=60	62	0.72%	2,050,737.20 AUD	0.70%	26	1,157,916.45AUD	36	892,820.75AUD	37	1,454,477.75AUD	25	596,259.45AUD
>60<=90	32	0.37%	839,629.95 AUD	0.29%	16	420,771.38AUD	16	418,858.57 AUD	20	574,759.92 AUD	12	264,870.03AUD
>90<= 120	11	0.13%	313,664.78 AUD	0.11%	6	247,524.78AUD	5	66,140.00AUD	8	296,289.20AUD	3	17,375.58AUD
> 120<= 150	8	0.09%	182,119.26 AUD	0.06%	2	35,041.13AUD	6	147,078.13AUD	4	86,108.07 AUD	4	96,011.19AUD
> 150<= 180	9	0.10%	243,331.03 AUD	0.08%	2	33,824.04 AUD	7	209,506.99AUD	4	89,563.17 AUD	5	153,767.86AUD
> 180<= 210	6	0.07%	171,278.97 AUD	0.06%	2	107,854.06AUD	4	63,424.91 AUD	3	91,655.23AUD	3	79,623.74 AUD
> 210<= 240	1	0.01%	6,364.79 AUD	0.00%	-	- AUD	1	6,364.79AUD	1	6,364.79AUD	-	- AUD
> 240<= 270	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
> 270<=300	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
>300<=330	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
>330<=360	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
>360	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	341	3.9642%	10,499,614.64 AUD	3.61%	129	5,273,660.92 AUD	212	5,225,953.72 AUD	220	7,741,045.18 AUD	121	2,758,569.46 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [380 x 32] 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	2	51,570.49 AUD
	Used	-	- AUD
Total Chattel Mortgage		2	51,570.49 AUD
Consumer Loan	New	1	8,244.65 AUD
	Used	1	3,218.58 AUD
Total Consumer Loan		2	11,463.23 AUD
Total		4	63,033.72 AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period 604,351.07 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	-	- AUD	-	- AUD
10/2017	-	- AUD	-	- AUD
11/2017	-	- AUD	-	- AUD
12/2017	-	- AUD	-	- AUD
01/2018	-	- AUD	-	- AUD
02/2018	-	- AUD	-	- AUD
03/2018	-	- AUD	-	- AUD
04/2018	-	- AUD	-	- AUD
05/2018	-	- AUD	-	- AUD
06/2018	-	- AUD	-	- AUD
07/2018	-	- AUD	-	- AUD
08/2018	-	- AUD	-	- AUD
09/2018	-	- AUD	-	- AUD
10/2018	-	- AUD	-	- AUD
11/2018	-	- AUD	-	- AUD
12/2018	-	- AUD	-	- AUD
01/2019	-	- AUD	-	- AUD
02/2019	-	- AUD	-	- AUD
03/2019	-	- AUD	-	- AUD
04/2019	-	- AUD	-	- AUD
05/2019	-	- AUD	-	- AUD
06/2019	-	- AUD	-	- AUD
07/2019	-	- AUD	-	- AUD
08/2019	-	- AUD	-	- AUD
09/2019	-	- AUD	-	- AUD
10/2019	-	- AUD	-	- AUD
11/2019	-	- AUD	-	- AUD
12/2019	-	- AUD	-	- AUD
01/2020	-	- AUD	-	- AUD
02/2020	-	- AUD	-	- AUD
03/2020	-	- AUD	-	- AUD
04/2020	-	- AUD	-	- AUD
Total	26	604,351.07 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [228 x 42] intentionally omitted <==

Net Salvage After Recoveries

Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts
Product Type	Vehicle Status	Number of Contracts	Gross Salvage Loss	Net Salvage Loss	Recoveries After Net Salvage	Net Salvage Loss After Recoveries
Hire Purchase	New	-	- AUD	- AUD	- AUD	- AUD
	Used	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	17	742,614.84 AUD	508,036.31 AUD	12,941.24 AUD	495,095.07 AUD
	Used	5	118,992.85 AUD	62,975.21 AUD	33.59 AUD	62,941.62 AUD
Total Chattel Mortgage		22	861,607.69 AUD	571,011.52 AUD	12,974.83 AUD	558,036.69 AUD
Consumer Loan	New	1	31,441.13 AUD	8,244.65 AUD	- AUD	8,244.65 AUD
	Used	2	23,040.35 AUD	17,000.98 AUD	1,030.17 AUD	15,970.81 AUD
Total Consumer Loan		3	54,481.48 AUD	25,245.63 AUD	1,030.17 AUD	24,215.46 AUD
				- AUD
Total		26	942,449.09 AUD	604,351.07 AUD	14,005.00 AUD	590,346.07 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [192 x 36] 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	537,166.66AUD	128,541,484.25AUD	0.42%	4.98%
2	07/2016	906,595.00AUD	179,392,456.69AUD	0.51%	5.81%
3	08/2016	890,907.68AUD	232,102,954.87 AUD	0.38%	4.44%
4	09/2016	1,235,997.63AUD	301,945,240.73AUD	0.41%	4.88%
5	10/2016	1,588,515.69AUD	296,009,482.18AUD	0.54%	6.16%
6	11/2016	2,534,984.15AUD	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	1,847,481.80AUD	484,857,963.77 AUD	0.38%	4.40%
9	02/2017	3,137,295.31 AUD	523,948,227.56AUD	0.60%	7.53%
10	03/2017	4,012,131.88AUD	559,160,428.50AUD	0.72%	8.13%
11	04/2017	2,952,569.02 AUD	595,475,047.06AUD	0.50%	5.87%
12	05/2017	865,328.53AUD	81,209,476.71 AUD	1.07%	11.85%
13	06/2017	408,835.10AUD	167,129,116.13AUD	0.24%	2.94%
14	07/2017	981,701.98AUD	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%

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 [131 x 25] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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
NoDown Payment	2,759	32.07%	95,737,806.93 AUD	32.91%	0.00%	18	310,551.09AUD	1,706	63,080,727.97 AUD	1,035	32,346,527.87 AUD
0.01 - 10.000.00	4,040	46.97%	130,982,628.09 AUD	45.02%	10.26%	20	400,503.45AUD	2,100	77,067,918.86AUD	1,920	53,514,205.78AUD
10,000.01 - 20.000.00	1,090	12.67%	36,662,878.70 AUD	12.60%	28.95%	1	49,429.49AUD	567	22,115,875.73AUD	522	14,497,573.48AUD
20,000.01 -30.000.00	421	4.89%	13,799,043.34 AUD	4.74%	41.75%	2	204,759.85AUD	245	8,500,955.40AUD	174	5,093,328.09AUD
30,000.01 - 40.000.00	168	1.95%	6,133,547.34 AUD	2.11%	48.34%	-	- AUD	92	3,947,490.93AUD	76	2,186,056.41 AUD
40,000.01 -50,000.00	70	0.81%	2,744,286.29 AUD	0.94%	53.31%	-	- AUD	37	1,613,725.91 AUD	33	1,130,560.38AUD
50,000.01 -60,000.00	21	0.24%	1,575,501.36 AUD	0.54%	43.59%	-	- AUD	14	1,240,704.18AUD	7	334,797.18AUD
60,000.01 - 70,000.00	12	0.14%	520,880.81 AUD	0.18%	60.30%	-	- AUD	6	377,052.49AUD	6	143,828.32 AUD
70,000.01 -80,000.00	4	0.05%	346,978.47 AUD	0.12%	51.65%	-	- AUD	3	321,241.52 AUD	1	25,736.95AUD
80,000.01 -90,000.00	2	0.02%	107,642.67 AUD	0.04%	64.08%	-	- AUD	2	107,642.67 AUD	-	- AUD
90,000.01 - 100,000.00	2	0.02%	62,439.12 AUD	0.02%	83.01%	-	- AUD	1	27,770.72 AUD	1	34,668.40AUD
100,000.01 - 110,000.00	4	0.05%	375,514.36 AUD	0.13%	59.63%	-	- AUD	2	135,493.44 AUD	2	240,020.92 AUD
110,000.01 - 120,000.00	1	0.01%	181,389.30 AUD	0.06%	24.84%	-	- AUD	-	- AUD	1	181,389.30AUD
120,000.01 - 130,000.00	-	0.00%	- AUD	0.00%	0.00%	-	- AUD	-	- AUD	-	- AUD
130,000.01 - 140,000.00	-	0.00%	- AUD	0.00%	0.00%	-	- AUD	-	- AUD	-	- AUD
140,000.01 - 150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	- AUD	-	- AUD	-	- AUD
> 150,000.00	8	0.09%	1,703,977.46 AUD	0.59%	56.19%	-	- AUD	4	846,892.38AUD	4	857,085.08AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	15.12%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00 AUD
WeightedAverageDown	Payment (Customers thatmade aDown Payment)				12,212.97 AUD
WeightedAverageDown	Payment				8,194.05 AUD

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
DirectDebit	8,358	97.16%	283,887,693.87 AUD	97.58%		38	955,886	4,591	173,620,898	3,729	109,310,910
Other	244	2.84%	7,046,820.37 AUD	2.42%		3	9,358	188	5,762,594	53	1,274,869
Total	8,602	100.00%	290,934,514.24 AUD	100.00%		41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Type of Payment
		Total Portfolio				Hire	Purchase	Product Type 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
DirectDebit	8,358	97.16%	283,887,693.87 AUD	97.58%		38	955,886	4,591	173,620,898	3,729	109,310,910
Other	244	2.84%	7,046,820.37 AUD	2.42%		3	9,358	188	5,762,594	53	1,274,869
Total	8,602	100.00%	290,934,514.24 AUD	100.00%		41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [131 x 25] 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
NoDown Payment	2,759	32.07%	95,737,806.93 AUD	32.91%	0.00%	1,148	50,785,101.56AUD	1,611	44,952,705.37 AUD	1,933	75,919,922.45AUD	826	19,817,884.48AUD
0.01 - 10.000.00	4,040	46.97%	130,982,628.09 AUD	45.02%	10.26%	1,471	62,554,980.58AUD	2,569	68,427,647.51 AUD	3,130	109,179,623.77 AUD	910	21,803,004.32 AUD
10,000.01 - 20.000.00	1,090	12.67%	36,662,878.70 AUD	12.60%	28.95%	364	16,814,727.74 AUD	726	19,848,150.96AUD	956	33,245,851.78AUD	134	3,417,026.92 AUD
20,000.01 -30.000.00	421	4.89%	13,799,043.34 AUD	4.74%	41.75%	115	5,567,226.03AUD	306	8,231,817.31 AUD	384	12,544,782.64 AUD	37	1,254,260.70AUD
30,000.01 - 40.000.00	168	1.95%	6,133,547.34 AUD	2.11%	48.34%	42	2,734,960.76AUD	126	3,398,586.58AUD	158	5,508,867.11 AUD	10	624,680.23AUD
40,000.01 -50,000.00	70	0.81%	2,744,286.29 AUD	0.94%	53.31%	16	896,900.50AUD	54	1,847,385.79AUD	65	2,502,303.46AUD	5	241,982.83AUD
50,000.01 -60,000.00	21	0.24%	1,575,501.36 AUD	0.54%	43.59%	9	1,090,615.30AUD	12	484,886.06AUD	21	1,575,501.36AUD	-	- AUD
60,000.01 - 70,000.00	12	0.14%	520,880.81 AUD	0.18%	60.30%	4	332,299.13AUD	8	188,581.68AUD	10	473,974.46AUD	2	46,906.35AUD
70,000.01 -80,000.00	4	0.05%	346,978.47 AUD	0.12%	51.65%	2	192,274.33AUD	2	154,704.14 AUD	4	346,978.47 AUD	-	- AUD
80,000.01 -90,000.00	2	0.02%	107,642.67 AUD	0.04%	64.08%	-	- AUD	2	107,642.67 AUD	1	10,826.86AUD	1	96,815.81 AUD
90,000.01 - 100,000.00	2	0.02%	62,439.12 AUD	0.02%	83.01%	-	- AUD	2	62,439.12 AUD	1	34,668.40AUD	1	27,770.72 AUD
100,000.01 - 110,000.00	4	0.05%	375,514.36 AUD	0.13%	59.63%	2	240,020.92 AUD	2	135,493.44 AUD	4	375,514.36AUD	-	- AUD
110,000.01 - 120,000.00	1	0.01%	181,389.30 AUD	0.06%	24.84%	1	181,389.30AUD	-	- AUD	-	- AUD	1	181,389.30AUD
120,000.01 - 130,000.00	-	0.00%	- AUD	0.00%	0.00%	-	- AUD	-	- AUD	-	- 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	-	0.00%	- AUD	0.00%	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
> 150,000.00	8	0.09%	1,703,977.46 AUD	0.59%	56.19%	7	1,619,534.71 AUD	1	84,442.75AUD	7	1,375,887.95AUD	1	328,089.51 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	15.12%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00 AUD
WeightedAverageDown Payment (Customers thatmade aDown Payment)					12,212.97 AUD
WeightedAverageDown Payment					8,194.05 AUD

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
DirectDebit	8,358	97.16%	283,887,693.87 AUD	97.58%		3,076	138,814,222	5,282	145,073,472	6,495	237,397,931	1,863	46,489,762
Other	244	2.84%	7,046,820.37 AUD	2.42%		105	4,195,809	139	2,851,012	179	5,696,772	65	1,350,049
Total	8,602	100.00%	290,934,514.24 AUD	100.00%		3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [198 x 37] 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	9,559	97.90%	8,238	95.48%	326,349,610.57 AUD	95.88%
2	181	1.85%	281	3.26%	10,946,286.72 AUD	3.22%
3	12	0.12%	30	0.35%	1,092,519.54 AUD	0.32%
4	8	0.08%	32	0.37%	967,321.94 AUD	0.28%
5	-	0.00%	-	0.00%	- AUD	0.00%
6 - 10	2	0.02%	13	0.15%	381,415.07 AUD	0.11%
> 10	2	0.02%	34	0.39%	633,498.56 AUD	0.19%
Total	9,764	100.00%	8,628	100.00%	340,370,652.40 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	498,066.32 AUD	0.17120 %	1
2	420,092.24 AUD	0.14439 %	23
3	371,420.52 AUD	0.12766 %	2
4	348,913.51 AUD	0.11993 %	1
5	348,913.51 AUD	0.11993 %	1
6	348,316.00 AUD	0.11972%	1
7	332,045.80 AUD	0.11413 %	1
8	332,045.80 AUD	0.11413 %	1
9	328,089.51 AUD	0.11277%	1
10	301,674.23 AUD	0.10369 %	8
11	290,485.90 AUD	0.09985 %	1
12	272,693.63 AUD	0.09373 %	1
13	263,190.48 AUD	0.09046 %	4
14	261,873.65 AUD	0.09001%	1
15	261,873.65 AUD	0.09001%	1
16	258,880.86 AUD	0.08898 %	1
17	257,576.97 AUD	0.08853 %	5
18	257,576.97 AUD	0.08853 %	5
19	256,787.35 AUD	0.08826 %	1
20	247,908.60 AUD	0.08521%	1
	6,258,425.50 AUD	2.15115 %	61

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257 28

==> picture [132 x 25] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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	485	5.64%	3,318,770.56 AUD	1.14%	5	16,447.48AUD	201	1,383,160.75AUD	279	1,919,162.33AUD
10,000.01 - 20.000.00	1,773	20.61%	27,797,072.96 AUD	9.55%	24	431,722.60AUD	778	12,248,350.76AUD	971	15,116,999.60AUD
20,000.01 -30.000.00	2,071	24.08%	51,602,611.79 AUD	17.74%	6	138,419.00AUD	1,027	25,820,346.25AUD	1,038	25,643,846.54 AUD
30,000.01 - 40.000.00	1,794	20.86%	62,333,252.64 AUD	21.43%	3	101,926.99AUD	1,047	36,565,963.63AUD	744	25,665,362.02 AUD
40,000.01 -50,000.00	1,141	13.26%	50,760,203.39 AUD	17.45%	1	49,429.49AUD	750	33,456,043.68AUD	390	17,254,730.22 AUD
50,000.01 -60,000.00	599	6.96%	32,517,013.81 AUD	11.18%	1	51,684.44 AUD	422	22,938,795.58AUD	176	9,526,533.79AUD
60,000.01 - 70,000.00	314	3.65%	20,248,026.41 AUD	6.96%	-	- AUD	226	14,585,406.30AUD	88	5,662,620.11 AUD
70,000.01 -80,000.00	156	1.81%	11,652,101.42 AUD	4.01%	-	- AUD	121	9,043,591.99AUD	35	2,608,509.43AUD
80,000.01 -90,000.00	93	1.08%	7,878,494.81 AUD	2.71%	-	- AUD	73	6,186,878.68AUD	20	1,691,616.13AUD
90,000.01 - 100,000.00	66	0.77%	6,265,172.96 AUD	2.15%	-	- AUD	55	5,219,508.31 AUD	11	1,045,664.65AUD
100,000.01 - 110,000.00	33	0.38%	3,450,901.29 AUD	1.19%	-	- AUD	23	2,388,157.99AUD	10	1,062,743.30AUD
110,000.01 - 120,000.00	16	0.19%	1,840,228.96 AUD	0.63%	-	- AUD	10	1,145,859.30AUD	6	694,369.66AUD
120,000.01 - 130,000.00	18	0.21%	2,235,913.26 AUD	0.77%	-	- AUD	13	1,605,666.84 AUD	5	630,246.42 AUD
130,000.01 - 140,000.00	5	0.06%	675,646.32 AUD	0.23%	-	- AUD	5	675,646.32 AUD	-	- AUD
140,000.01 - 150,000.00	5	0.06%	722,257.31 AUD	0.25%	-	- AUD	5	722,257.31 AUD	-	- AUD
> 150,000.00	33	0.38%	7,636,846.35 AUD	2.62%	1	175,613.88AUD	23	5,397,858.51 AUD	9	2,063,373.96AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Statistics Outstanding Discounted Receivables Balance
MinimumOutstandingDiscountedReceivablesBalance				- AUD
MaximumOutstandingDiscountedReceivablesBalance				498,066.32 AUD
Average OutstandingDiscountedReceivablesBalance				33,821.73 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00- 10.000.00	93	1.08%	571,113.30 AUD	0.20%	-	- AUD	43	278,385.62 AUD	50	292,727.68AUD
10,000.01 - 20.000.00	1,231	14.31%	15,627,400.19 AUD	5.37%	9	85,759.67 AUD	562	7,311,458.69AUD	660	8,230,181.83AUD
20,000.01 -30.000.00	1,881	21.87%	38,586,521.63 AUD	13.26%	23	454,915.60AUD	851	17,892,407.92 AUD	1,007	20,239,198.11 AUD
30,000.01 - 40.000.00	1,832	21.30%	53,188,060.91 AUD	18.28%	3	76,867.14 AUD	989	29,410,526.09AUD	840	23,700,667.68AUD
40,000.01 -50,000.00	1,397	16.24%	52,450,856.41 AUD	18.03%	2	70,972.11 AUD	833	31,673,645.29AUD	562	20,706,239.01 AUD
50,000.01 -60,000.00	911	10.59%	41,429,988.21 AUD	14.24%	1	49,429.49AUD	602	27,857,987.36AUD	308	13,522,571.36AUD
60,000.01 - 70,000.00	506	5.88%	27,181,015.79 AUD	9.34%	2	51,685.99AUD	354	19,298,335.89AUD	150	7,830,993.91 AUD
70,000.01 -80,000.00	288	3.35%	17,859,118.46 AUD	6.14%	-	- AUD	193	12,196,173.36AUD	95	5,662,945.10AUD
80,000.01 -90,000.00	150	1.74%	10,395,061.03 AUD	3.57%	-	- AUD	114	8,077,283.68AUD	36	2,317,777.35AUD
90,000.01 - 100,000.00	101	1.17%	8,036,259.80 AUD	2.76%	-	- AUD	81	6,468,459.95AUD	20	1,567,799.85AUD
100,000.01 - 110,000.00	70	0.81%	6,198,370.05 AUD	2.13%	-	- AUD	57	5,083,815.77 AUD	13	1,114,554.28AUD
110,000.01 - 120,000.00	37	0.43%	3,581,989.33 AUD	1.23%	-	- AUD	30	2,906,591.20AUD	7	675,398.13AUD
120,000.01 - 130,000.00	29	0.34%	3,035,479.37 AUD	1.04%	-	- AUD	17	1,794,608.64 AUD	12	1,240,870.73AUD
130,000.01 - 140,000.00	16	0.19%	1,799,952.89 AUD	0.62%	-	- AUD	12	1,393,058.18AUD	4	406,894.71 AUD
140,000.01 - 150,000.00	14	0.16%	1,633,083.93 AUD	0.56%	-	- AUD	6	700,670.63AUD	8	932,413.30AUD
> 150,000.00	46	0.53%	9,360,242.94 AUD	3.22%	1	175,613.88AUD	35	7,040,083.93AUD	10	2,144,545.13AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Statistics
Minimum Original Balance				5,440.00 AUD
Maximum Original Balance				572,450.00 AUD
Weighted Average Original ReceivablesBalance (by ODRB)				58,013.95 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [132 x 25] 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	485	5.64%	3,318,770.56 AUD	1.14%	23	138,968.47 AUD	462	3,179,802.09AUD	237	1,618,536.85AUD	248	1,700,233.71 AUD
10,000.01 - 20.000.00	1,773	20.61%	27,797,072.96 AUD	9.55%	267	4,431,503.45AUD	1,506	23,365,569.51 AUD	1,081	17,425,824.12 AUD	692	10,371,248.84 AUD
20,000.01 -30.000.00	2,071	24.08%	51,602,611.79 AUD	17.74%	576	14,615,313.06AUD	1,495	36,987,298.73AUD	1,577	39,488,271.88AUD	494	12,114,339.91 AUD
30,000.01 - 40.000.00	1,794	20.86%	62,333,252.64 AUD	21.43%	771	26,960,386.26AUD	1,023	35,372,866.38AUD	1,533	53,365,879.27 AUD	261	8,967,373.37 AUD
40,000.01 -50,000.00	1,141	13.26%	50,760,203.39 AUD	17.45%	614	27,439,733.78AUD	527	23,320,469.61 AUD	1,038	46,214,083.01 AUD	103	4,546,120.38AUD
50,000.01 -60,000.00	599	6.96%	32,517,013.81 AUD	11.18%	373	20,327,134.46AUD	226	12,189,879.35AUD	542	29,429,422.97 AUD	57	3,087,590.84 AUD
60,000.01 - 70,000.00	314	3.65%	20,248,026.41 AUD	6.96%	219	14,101,047.15AUD	95	6,146,979.26AUD	277	17,841,737.10AUD	37	2,406,289.31 AUD
70,000.01 -80,000.00	156	1.81%	11,652,101.42 AUD	4.01%	115	8,618,849.27 AUD	41	3,033,252.15AUD	142	10,626,014.47 AUD	14	1,026,086.95AUD
80,000.01 -90,000.00	93	1.08%	7,878,494.81 AUD	2.71%	67	5,667,605.32 AUD	26	2,210,889.49AUD	88	7,459,787.98AUD	5	418,706.83AUD
90,000.01 - 100,000.00	66	0.77%	6,265,172.96 AUD	2.15%	56	5,307,861.06AUD	10	957,311.90AUD	61	5,787,492.38AUD	5	477,680.58AUD
100,000.01 - 110,000.00	33	0.38%	3,450,901.29 AUD	1.19%	30	3,145,458.59AUD	3	305,442.70AUD	33	3,450,901.29AUD	-	- AUD
110,000.01 - 120,000.00	16	0.19%	1,840,228.96 AUD	0.63%	12	1,374,685.41 AUD	4	465,543.55AUD	15	1,723,456.36AUD	1	116,772.60AUD
120,000.01 - 130,000.00	18	0.21%	2,235,913.26 AUD	0.77%	16	1,983,876.91 AUD	2	252,036.35AUD	15	1,855,776.34 AUD	3	380,136.92 AUD
130,000.01 - 140,000.00	5	0.06%	675,646.32 AUD	0.23%	4	538,504.01 AUD	1	137,142.31 AUD	4	538,504.01 AUD	1	137,142.31 AUD
140,000.01 - 150,000.00	5	0.06%	722,257.31 AUD	0.25%	5	722,257.31 AUD	-	- AUD	5	722,257.31 AUD	-	- AUD
> 150,000.00	33	0.38%	7,636,846.35 AUD	2.62%	33	7,636,846.35AUD	-	- AUD	26	5,546,757.73AUD	7	2,090,088.62 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics Outstanding Discounted Receivables Balance
MinimumOutstandingDiscountedReceivablesBalance				- AUD
MaximumOutstandingDiscountedReceivablesBalance				498,066.32 AUD
Average OutstandingDiscountedReceivablesBalance				33,821.73 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00- 10.000.00	93	1.08%	571,113.30 AUD	0.20%	-	- AUD	93	571,113.30AUD	21	129,339.21 AUD	72	441,774.09AUD
10,000.01 - 20.000.00	1,231	14.31%	15,627,400.19 AUD	5.37%	85	1,198,581.60AUD	1,146	14,428,818.59AUD	562	7,120,575.64 AUD	669	8,506,824.55AUD
20,000.01 -30.000.00	1,881	21.87%	38,586,521.63 AUD	13.26%	418	8,774,826.76AUD	1,463	29,811,694.87 AUD	1,370	27,935,107.20AUD	511	10,651,414.43AUD
30,000.01 - 40.000.00	1,832	21.30%	53,188,060.91 AUD	18.28%	628	18,689,459.12 AUD	1,204	34,498,601.79AUD	1,498	43,326,175.80AUD	334	9,861,885.11 AUD
40,000.01 -50,000.00	1,397	16.24%	52,450,856.41 AUD	18.03%	656	24,915,138.61 AUD	741	27,535,717.80AUD	1,236	46,360,154.76AUD	161	6,090,701.65AUD
50,000.01 -60,000.00	911	10.59%	41,429,988.21 AUD	14.24%	516	23,679,130.31 AUD	395	17,750,857.90AUD	838	38,067,489.13AUD	73	3,362,499.08AUD
60,000.01 - 70,000.00	506	5.88%	27,181,015.79 AUD	9.34%	317	17,285,954.88AUD	189	9,895,060.91 AUD	467	24,965,362.14 AUD	39	2,215,653.65AUD
70,000.01 -80,000.00	288	3.35%	17,859,118.46 AUD	6.14%	195	12,131,761.46AUD	93	5,727,357.00AUD	259	15,939,506.00AUD	29	1,919,612.46AUD
80,000.01 -90,000.00	150	1.74%	10,395,061.03 AUD	3.57%	115	8,024,460.71 AUD	35	2,370,600.32 AUD	133	9,262,882.30AUD	17	1,132,178.73AUD
90,000.01 - 100,000.00	101	1.17%	8,036,259.80 AUD	2.76%	72	5,829,161.14 AUD	29	2,207,098.66AUD	95	7,538,516.36AUD	6	497,743.44 AUD
100,000.01 - 110,000.00	70	0.81%	6,198,370.05 AUD	2.13%	55	4,957,886.55AUD	15	1,240,483.50AUD	68	6,006,433.81 AUD	2	191,936.24 AUD
110,000.01 - 120,000.00	37	0.43%	3,581,989.33 AUD	1.23%	29	2,809,382.28AUD	8	772,607.05AUD	36	3,486,568.54 AUD	1	95,420.79AUD
120,000.01 - 130,000.00	29	0.34%	3,035,479.37 AUD	1.04%	24	2,524,092.07 AUD	5	511,387.30AUD	28	2,938,461.25AUD	1	97,018.12 AUD
130,000.01 - 140,000.00	16	0.19%	1,799,952.89 AUD	0.62%	15	1,683,180.29AUD	1	116,772.60AUD	12	1,380,134.95AUD	4	419,817.94 AUD
140,000.01 - 150,000.00	14	0.16%	1,633,083.93 AUD	0.56%	13	1,535,950.80AUD	1	97,133.13AUD	13	1,504,983.97 AUD	1	128,099.96AUD
> 150,000.00	46	0.53%	9,360,242.94 AUD	3.22%	43	8,971,064.28AUD	3	389,178.66AUD	38	7,133,012.01 AUD	8	2,227,230.93AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics
Minimum Original Balance				5,440.00 AUD
Maximum Original Balance				572,450.00 AUD
Weighted Average Original ReceivablesBalance (by ODRB)				58,013.95 AUD

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

==> picture [156 x 29] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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%	19	0.22%	492,895.83 AUD	0.17%	1	31,652.56 AUD	7	185,371.04 AUD	11	275,872.23 AUD
0.01% - 1.00%	188	2.19%	3,348,272.37 AUD	1.15%	-	- AUD	44	782,572.53 AUD	144	2,565,699.84 AUD
1.01% - 2.00%	200	2.33%	5,833,898.78 AUD	2.01%	17	329,529.79 AUD	69	2,180,727.12 AUD	114	3,323,641.87 AUD
2.01% - 3.00%	183	2.13%	3,891,088.23 AUD	1.34%	-	- AUD	48	1,004,681.28 AUD	135	2,886,406.95 AUD
3.01% - 4.00%	396	4.60%	13,455,998.77 AUD	4.63%	-	- AUD	87	3,928,494.47 AUD	309	9,527,504.30 AUD
4.01% - 5.00%	1,423	16.54%	55,855,059.26 AUD	19.20%	1	49,429.49 AUD	953	40,143,771.75 AUD	469	15,661,858.02 AUD
5.01% - 6.00%	1,708	19.86%	67,117,575.10 AUD	23.07%	2	77,523.47 AUD	1,119	47,407,961.38 AUD	587	19,632,090.25 AUD
6.01% - 7.00%	1,834	21.32%	61,053,112.70 AUD	20.99%	7	122,475.53 AUD	1,043	37,557,076.48 AUD	784	23,373,560.69 AUD
7.01% - 8.00%	1,040	12.09%	32,557,477.81 AUD	11.19%	5	243,563.17 AUD	524	18,246,491.71 AUD	511	14,067,422.93 AUD
8.01% - 9.00%	632	7.35%	19,525,786.21 AUD	6.71%	6	80,353.93 AUD	330	11,271,675.08 AUD	296	8,173,757.20 AUD
9.01% - 10.00%	420	4.88%	12,178,357.85 AUD	4.19%	1	1,569.97 AUD	220	7,373,585.63 AUD	199	4,803,202.25 AUD
10.01% - 11.00%	187	2.17%	5,466,291.99 AUD	1.88%	-	- AUD	107	3,239,340.24 AUD	80	2,226,951.75 AUD
11.01% - 12.00%	118	1.37%	3,168,793.09 AUD	1.09%	1	29,145.97 AUD	70	1,663,990.46 AUD	47	1,475,656.66 AUD
12.01% - 13.00%	94	1.09%	2,872,560.67 AUD	0.99%	-	- AUD	45	1,584,193.40 AUD	49	1,288,367.27 AUD
13.01% - 14.00%	115	1.34%	2,863,739.40 AUD	0.98%	-	- AUD	79	1,866,991.24 AUD	36	996,748.16 AUD
14.01% - 15.00%	35	0.41%	888,814.82 AUD	0.31%	-	- AUD	25	621,619.18 AUD	10	267,195.64 AUD
15.01% - 16.00%	10	0.12%	364,791.36 AUD	0.13%	-	- AUD	9	324,949.21 AUD	1	39,842.15 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Statistics Interest Rate
Minimum Interest Rate Debtor				0.00%
Maximum Interest Rate Debtor				15.34%
Weighted Average Interest Rate Debtor				6.37%

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

==> picture [156 x 29] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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%	19	0.22%	492,895.83 AUD	0.17%	14	385,506.55 AUD	5	107,389.28 AUD	18	489,807.66 AUD	1	3,088.17 AUD
0.01% - 1.00%	188	2.19%	3,348,272.37 AUD	1.15%	42	794,089.72 AUD	146	2,554,182.65 AUD	188	3,348,272.37 AUD	-	- AUD
1.01% - 2.00%	200	2.33%	5,833,898.78 AUD	2.01%	79	2,414,693.16 AUD	121	3,419,205.62 AUD	190	5,501,187.41 AUD	10	332,711.37 AUD
2.01% - 3.00%	183	2.13%	3,891,088.23 AUD	1.34%	75	1,875,794.37 AUD	108	2,015,293.86 AUD	183	3,891,088.23 AUD	-	- AUD
3.01% - 4.00%	396	4.60%	13,455,998.77 AUD	4.63%	163	7,247,750.68 AUD	233	6,208,248.09 AUD	395	13,428,910.48 AUD	1	27,088.29 AUD
4.01% - 5.00%	1,423	16.54%	55,855,059.26 AUD	19.20%	644	30,940,558.50 AUD	779	24,914,500.76 AUD	1,256	51,693,564.39 AUD	167	4,161,494.87 AUD
5.01% - 6.00%	1,708	19.86%	67,117,575.10 AUD	23.07%	785	38,231,421.17 AUD	923	28,886,153.93 AUD	1,493	59,556,005.82 AUD	215	7,561,569.28 AUD
6.01% - 7.00%	1,834	21.32%	61,053,112.70 AUD	20.99%	660	29,631,582.45 AUD	1,174	31,421,530.25 AUD	1,353	49,555,177.49 AUD	481	11,497,935.21 AUD
7.01% - 8.00%	1,040	12.09%	32,557,477.81 AUD	11.19%	337	14,278,403.95 AUD	703	18,279,073.86 AUD	705	24,524,916.57 AUD	335	8,032,561.24 AUD
8.01% - 9.00%	632	7.35%	19,525,786.21 AUD	6.71%	180	8,411,455.38 AUD	452	11,114,330.83 AUD	391	13,989,682.11 AUD	241	5,536,104.10 AUD
9.01% - 10.00%	420	4.88%	12,178,357.85 AUD	4.19%	104	4,452,664.80 AUD	316	7,725,693.05 AUD	255	8,645,873.89 AUD	165	3,532,483.96 AUD
10.01% - 11.00%	187	2.17%	5,466,291.99 AUD	1.88%	41	1,791,203.24 AUD	146	3,675,088.75 AUD	114	3,869,969.13 AUD	73	1,596,322.86 AUD
11.01% - 12.00%	118	1.37%	3,168,793.09 AUD	1.09%	13	632,464.74 AUD	105	2,536,328.35 AUD	47	1,411,142.51 AUD	71	1,757,650.58 AUD
12.01% - 13.00%	94	1.09%	2,872,560.67 AUD	0.99%	19	901,136.18 AUD	75	1,971,424.49 AUD	37	1,409,635.74 AUD	57	1,462,924.93 AUD
13.01% - 14.00%	115	1.34%	2,863,739.40 AUD	0.98%	18	730,255.23 AUD	97	2,133,484.17 AUD	34	1,188,554.85 AUD	81	1,675,184.55 AUD
14.01% - 15.00%	35	0.41%	888,814.82 AUD	0.31%	4	147,880.99 AUD	31	740,933.83 AUD	10	374,473.92 AUD	25	514,340.90 AUD
15.01% - 16.00%	10	0.12%	364,791.36 AUD	0.13%	3	143,169.75 AUD	7	221,621.61 AUD	5	216,440.50 AUD	5	148,350.86 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics Interest Rate
Minimum Interest Rate Debtor				0.00%
Maximum Interest Rate Debtor				15.34%
Weighted Average Interest Rate Debtor				6.37%

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

==> picture [120 x 23] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

Pool Data V Original Term	Pool Data V Original Term	Pool Data V Original Term	Pool Data V Original Term	Pool Data V Original Term
Total Portfolio					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	205	2.38%	2,226,167.22 AUD	0.77%	2	27,291.68AUD	110	1,365,723.92 AUD	93	833,151.62 AUD
24 -35	357	4.15%	6,641,857.03 AUD	2.28%	22	408,910.01 AUD	206	4,148,205.25AUD	129	2,084,741.77 AUD
36- 47	985	11.45%	28,339,624.29 AUD	9.74%	9	143,558.42 AUD	613	19,757,954.58AUD	363	8,438,111.29AUD
48-59	1,645	19.12%	52,403,949.64 AUD	18.01%	2	40,288.89AUD	870	32,185,628.80AUD	773	20,178,031.95AUD
60- 71	5,059	58.81%	189,941,005.98 AUD	65.29%	6	345,194.88AUD	2,980	121,925,979.65AUD	2,073	67,669,831.45AUD
> 71	351	4.08%	11,381,910.08 AUD	3.91%	-	- AUD	-	- AUD	351	11,381,910.08AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Statistics Original Term
MinimumOriginal Term in months				12
MaximumOriginal Term in months				84
WeightedAverage Original Term month(by ODRB)				55.30

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	345	4.01%	3,607,541.11 AUD	1.24%	4	10,489.46AUD	156	1,843,402.96AUD	185	1,753,648.69AUD
12 - 23	550	6.39%	11,275,569.85 AUD	3.88%	25	471,967.10AUD	328	7,108,511.00AUD	197	3,695,091.75AUD
24 -35	1,315	15.29%	36,720,833.16 AUD	12.62%	6	111,754.96AUD	736	23,580,674.34 AUD	573	13,028,403.86AUD
36- 47	2,040	23.72%	69,577,075.97 AUD	23.92%	1	25,839.03AUD	1,068	41,191,323.52 AUD	971	28,359,913.42 AUD
48-59	4,046	47.04%	159,103,380.67 AUD	54.69%	5	345,193.33AUD	2,490	105,613,013.95AUD	1,551	53,145,173.39AUD
60- 71	78	0.91%	2,457,248.20 AUD	0.84%	-	- AUD	1	46,566.43AUD	77	2,410,681.77 AUD
> 71	228	2.65%	8,192,865.28 AUD	2.82%	-	- AUD	-	- AUD	228	8,192,865.28AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Statistics Remaining Term
Minimum RemainingTerm in months				0
Maximum RemainingTerm in months				82
WeightedAverageRemainingTerm in months (by ODRB)				48.38

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	6,709	77.99%	238,762,640.99 AUD	82.07%	33	897,449.44 AUD	3,998	155,052,503.66AUD	2,678	82,812,687.89AUD
12 - 23	1,497	17.40%	44,319,934.99 AUD	15.23%	6	64,394.69AUD	559	19,285,162.52 AUD	932	24,970,377.78AUD
24 -35	165	1.92%	4,171,651.73 AUD	1.43%	1	3,398.20AUD	116	3,127,485.65AUD	48	1,040,767.88AUD
36- 47	83	0.96%	1,555,338.38 AUD	0.53%	-	- AUD	63	1,236,365.70AUD	20	318,972.68AUD
48-59	135	1.57%	1,987,840.67 AUD	0.68%	1	1.55AUD	42	670,062.91 AUD	92	1,317,776.21 AUD
60- 71	10	0.12%	123,800.11 AUD	0.04%	-	- AUD	1	11,911.76AUD	9	111,888.35AUD
> 71	3	0.03%	13,307.37 AUD	0.00%	-	- AUD	-	- AUD	3	13,307.37 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

Statistics Seasoning
MinimumSeasoningin months				0
MaximumSeasoningin months				80
WeightedAverage SeasoningTerm in months (by ODRB)				7.00

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

==> picture [120 x 23] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

Pool Data V Original Term	Pool Data V Original Term	Pool Data V Original Term	Pool Data V Original Term	Pool Data V Original Term
Total Portfolio					Balloon				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	205	2.38%	2,226,167.22 AUD	0.77%	15	343,411.21 AUD	190	1,882,756.01 AUD	101	1,070,714.19AUD	104	1,155,453.03AUD
24 -35	357	4.15%	6,641,857.03 AUD	2.28%	49	1,516,756.23AUD	308	5,125,100.80AUD	155	3,366,251.16AUD	202	3,275,605.87 AUD
36- 47	985	11.45%	28,339,624.29 AUD	9.74%	244	9,990,029.74 AUD	741	18,349,594.55AUD	723	22,933,743.19AUD	262	5,405,881.10AUD
48-59	1,645	19.12%	52,403,949.64 AUD	18.01%	624	25,407,594.26AUD	1,021	26,996,355.38AUD	1,441	47,830,150.15AUD	204	4,573,799.49AUD
60- 71	5,059	58.81%	189,941,005.98 AUD	65.29%	2,249	105,752,239.42 AUD	2,810	84,188,766.56AUD	4,007	159,451,783.75AUD	1,052	30,489,222.23AUD
> 71	351	4.08%	11,381,910.08 AUD	3.91%	-	- AUD	351	11,381,910.08AUD	247	8,442,060.63AUD	104	2,939,849.45AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics Original Term
MinimumOriginal Term in months				12
MaximumOriginal Term in months				84
WeightedAverage Original Term month(by ODRB)				55.30

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	345	4.01%	3,607,541.11 AUD	1.24%	83	1,719,552.93AUD	262	1,887,988.18AUD	224	2,635,658.63AUD	121	971,882.48AUD
12 - 23	550	6.39%	11,275,569.85 AUD	3.88%	123	4,179,403.01 AUD	427	7,096,166.84 AUD	308	7,148,111.78AUD	242	4,127,458.07 AUD
24 -35	1,315	15.29%	36,720,833.16 AUD	12.62%	400	14,841,244.52 AUD	915	21,879,588.64 AUD	1,023	30,726,259.58AUD	292	5,994,573.58AUD
36- 47	2,040	23.72%	69,577,075.97 AUD	23.92%	786	34,576,038.78AUD	1,254	35,001,037.19AUD	1,699	60,804,766.17 AUD	341	8,772,309.80AUD
48-59	4,046	47.04%	159,103,380.67 AUD	54.69%	1,788	87,647,225.19AUD	2,258	71,456,155.48AUD	3,210	133,938,039.40AUD	836	25,165,341.27 AUD
60- 71	78	0.91%	2,457,248.20 AUD	0.84%	1	46,566.43AUD	77	2,410,681.77 AUD	56	1,859,775.82 AUD	22	597,472.38AUD
> 71	228	2.65%	8,192,865.28 AUD	2.82%	-	- AUD	228	8,192,865.28AUD	154	5,982,091.69AUD	74	2,210,773.59AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics Remaining Term
Minimum RemainingTerm in months				0
Maximum RemainingTerm in months				82
WeightedAverageRemainingTerm in months (by ODRB)				48.38

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	6,709	77.99%	238,762,640.99 AUD	82.07%	2,437	115,332,155.79AUD	4,272	123,430,485.20AUD	5,173	199,095,177.40AUD	1,536	39,667,463.59AUD
12 - 23	1,497	17.40%	44,319,934.99 AUD	15.23%	568	22,544,303.96AUD	929	21,775,631.03AUD	1,194	37,492,403.95AUD	303	6,827,531.04 AUD
24 -35	165	1.92%	4,171,651.73 AUD	1.43%	72	2,513,371.21 AUD	93	1,658,280.52 AUD	118	3,449,625.68AUD	47	722,026.05AUD
36- 47	83	0.96%	1,555,338.38 AUD	0.53%	46	1,198,892.00AUD	37	356,446.38AUD	64	1,319,443.97 AUD	19	235,894.41 AUD
48-59	135	1.57%	1,987,840.67 AUD	0.68%	57	1,409,396.14 AUD	78	578,444.53AUD	113	1,611,882.73AUD	22	375,957.94 AUD
60- 71	10	0.12%	123,800.11 AUD	0.04%	1	11,911.76AUD	9	111,888.35AUD	9	112,861.97 AUD	1	10,938.14 AUD
> 71	3	0.03%	13,307.37 AUD	0.00%	-	- AUD	3	13,307.37 AUD	3	13,307.37 AUD	-	- AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

Statistics Seasoning
MinimumSeasoningin months				0
MaximumSeasoningin months				80
WeightedAverage SeasoningTerm in months (by ODRB)				7.00

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [148 x 28] intentionally omitted <==

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
Hire Purchase	41	0.48%	965,243.88 AUD	0.33%	22	651,132.66 AUD	19	314,111.22 AUD	24	706,377.23 AUD	17	258,866.65 AUD
Chattel Mortgage	4,779	55.56%	179,383,492.20 AUD	61.66%	2,072	98,392,630.91 AUD	2,707	80,990,861.29 AUD	3,747	152,064,748.30 AUD	1,032	27,318,743.90 AUD
Consumer Loan	3,782	43.97%	110,585,778.16 AUD	38.01%	1,087	43,966,267.29 AUD	2,695	66,619,510.87 AUD	2,903	90,323,577.54 AUD	879	20,262,200.62 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 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	6,674	77.59%	243,094,703.07 AUD	83.56%	24	706,377.23 AUD	3,747	152,064,748.30 AUD	2,903	90,323,577.54 AUD
Used Vehicles	1,928	22.41%	47,839,811.17 AUD	16.44%	17	258,866.65 AUD	1,032	27,318,743.90 AUD	879	20,262,200.62 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 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	3,181	36.98%	143,010,030.86 AUD	49.16%
No Balloon	5,421	63.02%	147,924,483.38 AUD	50.84%
Total	8,602	100.00%	290,934,514.24 AUD	100.00%

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [120 x 22] intentionally omitted <==

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Volkswagen Group Vehicles
AUDI	A1	145	1.69%	3,162,816.43 AUD	1.09%	17	329,529.79 AUD	41	951,817.06 AUD	87	1,881,469.58 AUD
	A3	421	4.89%	17,272,628.86 AUD	5.94%	1	49,429.49 AUD	212	9,397,367.34 AUD	208	7,825,832.03 AUD
	A4	231	2.69%	9,622,596.32 AUD	3.31%	2	17,762.34 AUD	126	5,688,149.20 AUD	103	3,916,684.78 AUD
	A5	128	1.49%	6,506,713.78 AUD	2.24%	1	20,073.23 AUD	81	4,448,263.41 AUD	46	2,038,377.14 AUD
	A6	58	0.67%	3,451,983.18 AUD	1.19%	-	- AUD	38	2,390,790.10 AUD	20	1,061,193.08 AUD
	A7	25	0.29%	2,326,659.32 AUD	0.80%	-	- AUD	13	1,353,377.21 AUD	12	973,282.11 AUD
	A8	16	0.19%	1,167,610.40 AUD	0.40%	1	30,954.88 AUD	14	1,133,520.76 AUD	1	3,134.76 AUD
	Q2	60	0.70%	2,574,369.10 AUD	0.88%	-	- AUD	29	1,315,337.90 AUD	31	1,259,031.20 AUD
	Q3	286	3.32%	10,356,504.47 AUD	3.56%	1	29,145.97 AUD	121	4,720,100.01 AUD	164	5,607,258.49 AUD
	Q5	248	2.88%	11,339,910.17 AUD	3.90%	2	26,298.02 AUD	159	7,739,348.75 AUD	87	3,574,263.40 AUD
	Q7	302	3.51%	22,651,292.86 AUD	7.79%	1	175,613.88 AUD	235	17,755,863.72 AUD	66	4,719,815.26 AUD
	R8	7	0.08%	1,525,920.74 AUD	0.52%	-	- AUD	6	1,305,749.05 AUD	1	220,171.69 AUD
	TT	36	0.42%	1,628,167.85 AUD	0.56%	-	- AUD	22	1,037,169.84 AUD	14	590,998.01 AUD
	SubTotal	1,963	22.82%	93,587,173.48 AUD	32.17%	26	678,807.60 AUD	1,097	59,236,854.35 AUD	840	33,671,511.53 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	2	0.02%	607,794.37 AUD	0.21%	-	- AUD	2	607,794.37 AUD	-	- AUD
	CONTINENTAL	3	0.03%	460,967.36 AUD	0.16%	-	- AUD	2	376,524.61 AUD	1	84,442.75 AUD
	FLYING SPUR	2	0.02%	494,845.19 AUD	0.17%	-	- AUD	2	494,845.19 AUD	-	- AUD
	MULSANNE	1	0.01%	181,389.30 AUD	0.06%	-	- AUD	-	- AUD	1	181,389.30 AUD
	SubTotal	8	0.09%	1,744,996.22 AUD	0.60%	-	- AUD	6	1,479,164.17 AUD	2	265,832.05 AUD
LAMBORGHINI	GALLARDO	1	0.01%	96,815.81 AUD	0.03%	-	- AUD	1	96,815.81 AUD	-	- AUD
	AVENTADOR	2	0.02%	826,155.83 AUD	0.28%	-	- AUD	1	498,066.32 AUD	1	328,089.51 AUD
	HURACAN	3	0.03%	794,863.16 AUD	0.27%	-	- AUD	1	229,986.30 AUD	2	564,876.86 AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SubTotal	6	0.07%	1,717,834.80 AUD	0.59%	-	- AUD	3	824,868.43 AUD	3	892,966.37 AUD
PORSCHE	BOXSTER	2	0.02%	91,866.08 AUD	0.03%	-	- AUD	1	55,452.11 AUD	1	36,413.97 AUD
	CARRERA/ 911	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	CAYENNE	6	0.07%	433,367.14 AUD	0.15%	-	- AUD	3	233,020.61 AUD	3	200,346.53 AUD
	CAYMAN	2	0.02%	226,270.32 AUD	0.08%	-	- AUD	1	73,299.75 AUD	1	152,970.57 AUD
	MACAN	6	0.07%	505,519.22 AUD	0.17%	-	- AUD	5	379,810.69 AUD	1	125,708.53 AUD
	PANAMERA	2	0.02%	209,783.30 AUD	0.07%	-	- AUD	2	209,783.30 AUD	-	- AUD
	SubTotal	18	0.21%	1,466,806.06 AUD	0.50%	-	- AUD	12	951,366.46 AUD	6	515,439.60 AUD
SKODA	FABIA	31	0.36%	527,649.57 AUD	0.18%	-	- AUD	4	71,378.42 AUD	27	456,271.15 AUD
	KODIAQ	3	0.03%	142,790.10 AUD	0.05%	-	- AUD	2	88,130.57 AUD	1	54,659.53 AUD
	OCTAVIA	84	0.98%	2,292,420.22 AUD	0.79%	-	- AUD	33	886,285.95 AUD	51	1,406,134.27 AUD
	RAPID	12	0.14%	216,030.62 AUD	0.07%	-	- AUD	4	82,609.26 AUD	8	133,421.36 AUD
	ROOMSTER	1	0.01%	7,019.63 AUD	0.00%	-	- AUD	1	7,019.63 AUD	-	- AUD
	SUPERB	35	0.41%	1,164,478.40 AUD	0.40%	-	- AUD	17	652,737.58 AUD	18	511,740.82 AUD
	YETI	16	0.19%	225,577.41 AUD	0.08%	-	- AUD	8	103,547.01 AUD	8	122,030.40 AUD
	SubTotal	182	2.12%	4,575,965.95 AUD	1.57%	-	- AUD	69	1,891,708.42 AUD	113	2,684,257.53 AUD
VOLKSWAGEN	AMAROK	826	9.60%	29,710,363.25 AUD	10.21%	1	15,780.47 AUD	669	24,975,135.47 AUD	156	4,719,447.31 AUD
	CADDY	209	2.43%	4,817,288.95 AUD	1.66%	-	- AUD	197	4,552,011.23 AUD	12	265,277.72 AUD
	CARAVELLE	6	0.07%	209,124.74 AUD	0.07%	-	- AUD	5	160,253.54 AUD	1	48,871.20 AUD
	CRAFTER	84	0.98%	2,889,783.32 AUD	0.99%	-	- AUD	81	2,796,464.08 AUD	3	93,319.24 AUD
	EOS	9	0.10%	132,738.61 AUD	0.05%	1	16,823.87 AUD	4	74,450.84 AUD	4	41,463.90 AUD
	GOLF	962	11.18%	21,582,297.41 AUD	7.42%	2	39,321.10 AUD	323	7,544,218.73 AUD	637	13,998,757.58 AUD
	JETTA	117	1.36%	2,096,348.20 AUD	0.72%	-	- AUD	37	674,668.75 AUD	80	1,421,679.45 AUD
	MULTIVAN	94	1.09%	3,638,600.72 AUD	1.25%	-	- AUD	77	3,000,888.47 AUD	17	637,712.25 AUD
	NEW BEETLE	6	0.07%	122,793.18 AUD	0.04%	-	- AUD	1	21,190.20 AUD	5	101,602.98 AUD
	PASSAT	214	2.49%	6,874,756.65 AUD	2.36%	1	14,449.86 AUD	101	3,463,819.86 AUD	112	3,396,486.93 AUD
	POLO	285	3.31%	4,442,032.95 AUD	1.53%	-	- AUD	110	1,828,385.20 AUD	175	2,613,647.75 AUD
	SCIROCCO	25	0.29%	842,184.28 AUD	0.29%	1	22,025.14 AUD	8	294,949.56 AUD	16	525,209.58 AUD
	TIGUAN	363	4.22%	11,281,729.02 AUD	3.88%	1	16,055.20 AUD	142	4,591,414.38 AUD	220	6,674,259.44 AUD
	TOUAREG	111	1.29%	5,459,562.10 AUD	1.88%	1	25,839.03 AUD	71	3,446,068.31 AUD	39	1,987,654.76 AUD
	TRANSPORTER	209	2.43%	6,492,201.35 AUD	2.23%	1	1,569.97 AUD	198	6,192,311.93 AUD	10	298,319.45 AUD
	UP!	1	0.01%	1,825.87 AUD	0.00%	-	- AUD	-	- AUD	1	1,825.87 AUD
	SubTotal	3,521	40.93%	100,593,630.60 AUD	34.58%	9	151,864.64 AUD	2,024	63,616,230.55 AUD	1,488	36,825,535.41 AUD

Volkswagen Group Vehicles	SubTotal	5,698	66.24%	203,686,407.11 AUD	70.01%	35	830,672.24 AUD	3,211	128,000,192.38 AUD	2,452	74,855,542.49 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [120 x 22] 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	145	1.69%	3,162,816.43 AUD	1.09%	63	1,543,973.78 AUD	82	1,618,842.65 AUD	124	2,864,355.32 AUD	21	298,461.11 AUD
	A3	421	4.89%	17,272,628.86 AUD	5.94%	223	10,737,612.48 AUD	198	6,535,016.38 AUD	364	15,688,255.25 AUD	57	1,584,373.61 AUD
	A4	231	2.69%	9,622,596.32 AUD	3.31%	127	6,099,939.10 AUD	104	3,522,657.22 AUD	174	8,259,436.23 AUD	57	1,363,160.09 AUD
	A5	128	1.49%	6,506,713.78 AUD	2.24%	74	4,345,517.73 AUD	54	2,161,196.05 AUD	70	4,128,397.80 AUD	58	2,378,315.98 AUD
	A6	58	0.67%	3,451,983.18 AUD	1.19%	33	2,266,914.50 AUD	25	1,185,068.68 AUD	40	2,758,724.27 AUD	18	693,258.91 AUD
	A7	25	0.29%	2,326,659.32 AUD	0.80%	21	2,106,299.86 AUD	4	220,359.46 AUD	17	1,801,186.75 AUD	8	525,472.57 AUD
	A8	16	0.19%	1,167,610.40 AUD	0.40%	8	850,182.97 AUD	8	317,427.43 AUD	8	872,532.01 AUD	8	295,078.39 AUD
	Q2	60	0.70%	2,574,369.10 AUD	0.88%	34	1,575,824.77 AUD	26	998,544.33 AUD	60	2,574,369.10 AUD	-	- AUD
	Q3	286	3.32%	10,356,504.47 AUD	3.56%	147	5,800,248.49 AUD	139	4,556,255.98 AUD	251	9,341,264.76 AUD	35	1,015,239.71 AUD
	Q5	248	2.88%	11,339,910.17 AUD	3.90%	129	6,968,824.15 AUD	119	4,371,086.02 AUD	175	8,887,910.92 AUD	73	2,451,999.25 AUD
	Q7	302	3.51%	22,651,292.86 AUD	7.79%	186	15,673,270.81 AUD	116	6,978,022.05 AUD	262	20,966,211.40 AUD	40	1,685,081.46 AUD
	R8	7	0.08%	1,525,920.74 AUD	0.52%	6	1,409,148.14 AUD	1	116,772.60 AUD	6	1,409,148.14 AUD	1	116,772.60 AUD
	TT	36	0.42%	1,628,167.85 AUD	0.56%	17	887,679.98 AUD	19	740,487.87 AUD	25	1,278,063.79 AUD	11	350,104.06 AUD
	SubTotal	1,963	22.82%	93,587,173.48 AUD	32.17%	1,068	60,265,436.76 AUD	895	33,321,736.72 AUD	1,576	80,829,855.74 AUD	387	12,757,317.74 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	2	0.02%	607,794.37 AUD	0.21%	2	607,794.37 AUD	-	- AUD	2	607,794.37 AUD	-	- AUD
	CONTINENTAL	3	0.03%	460,967.36 AUD	0.16%	1	239,382.30 AUD	2	221,585.06 AUD	1	84,442.75 AUD	2	376,524.61 AUD
	FLYING SPUR	2	0.02%	494,845.19 AUD	0.17%	2	494,845.19 AUD	-	- AUD	-	- AUD	2	494,845.19 AUD
	MULSANNE	1	0.01%	181,389.30 AUD	0.06%	1	181,389.30 AUD	-	- AUD	-	- AUD	1	181,389.30 AUD
	SubTotal	8	0.09%	1,744,996.22 AUD	0.60%	6	1,523,411.16 AUD	2	221,585.06 AUD	3	692,237.12 AUD	5	1,052,759.10 AUD
LAMBORGHINI	GALLARDO	1	0.01%	96,815.81 AUD	0.03%	-	- AUD	1	96,815.81 AUD	-	- AUD	1	96,815.81 AUD
	AVENTADOR	2	0.02%	826,155.83 AUD	0.28%	2	826,155.83 AUD	-	- AUD	-	- AUD	2	826,155.83 AUD
	HURACAN	3	0.03%	794,863.16 AUD	0.27%	3	794,863.16 AUD	-	- AUD	2	446,547.16 AUD	1	348,316.00 AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SubTotal	6	0.07%	1,717,834.80 AUD	0.59%	5	1,621,018.99 AUD	1	96,815.81 AUD	2	446,547.16 AUD	4	1,271,287.64 AUD
PORSCHE	BOXSTER	2	0.02%	91,866.08 AUD	0.03%	1	55,452.11 AUD	1	36,413.97 AUD	-	- AUD	2	91,866.08 AUD
	CARRERA/ 911	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	CAYENNE	6	0.07%	433,367.14 AUD	0.15%	3	214,612.50 AUD	3	218,754.64 AUD	3	276,745.89 AUD	3	156,621.25 AUD
	CAYMAN	2	0.02%	226,270.32 AUD	0.08%	2	226,270.32 AUD	-	- AUD	1	152,970.57 AUD	1	73,299.75 AUD
	MACAN	6	0.07%	505,519.22 AUD	0.17%	5	434,572.19 AUD	1	70,947.03 AUD	5	423,778.40 AUD	1	81,740.82 AUD
	PANAMERA	2	0.02%	209,783.30 AUD	0.07%	2	209,783.30 AUD	-	- AUD	-	- AUD	2	209,783.30 AUD
	SubTotal	18	0.21%	1,466,806.06 AUD	0.50%	13	1,140,690.42 AUD	5	326,115.64 AUD	9	853,494.86 AUD	9	613,311.20 AUD
SKODA	FABIA	31	0.36%	527,649.57 AUD	0.18%	6	121,005.36 AUD	25	406,644.21 AUD	30	524,561.40 AUD	1	3,088.17 AUD
	KODIAQ	3	0.03%	142,790.10 AUD	0.05%	1	54,659.53 AUD	2	88,130.57 AUD	3	142,790.10 AUD	-	- AUD
	OCTAVIA	84	0.98%	2,292,420.22 AUD	0.79%	29	835,112.61 AUD	55	1,457,307.61 AUD	78	2,189,357.40 AUD	6	103,062.82 AUD
	RAPID	12	0.14%	216,030.62 AUD	0.07%	1	14,992.07 AUD	11	201,038.55 AUD	12	216,030.62 AUD	-	- AUD
	ROOMSTER	1	0.01%	7,019.63 AUD	0.00%	-	- AUD	1	7,019.63 AUD	1	7,019.63 AUD	-	- AUD
	SUPERB	35	0.41%	1,164,478.40 AUD	0.40%	18	719,835.15 AUD	17	444,643.25 AUD	31	1,128,708.15 AUD	4	35,770.25 AUD
	YETI	16	0.19%	225,577.41 AUD	0.08%	2	31,228.83 AUD	14	194,348.58 AUD	10	170,909.89 AUD	6	54,667.52 AUD
	SubTotal	182	2.12%	4,575,965.95 AUD	1.57%	57	1,776,833.55 AUD	125	2,799,132.40 AUD	165	4,379,377.19 AUD	17	196,588.76 AUD
VOLKSWAGEN	AMAROK	826	9.60%	29,710,363.25 AUD	10.21%	328	13,948,358.18 AUD	498	15,762,005.07 AUD	719	27,323,889.39 AUD	107	2,386,473.86 AUD
	CADDY	209	2.43%	4,817,288.95 AUD	1.66%	63	1,635,490.78 AUD	146	3,181,798.17 AUD	174	4,378,971.07 AUD	35	438,317.88 AUD
	CARAVELLE	6	0.07%	209,124.74 AUD	0.07%	2	101,172.94 AUD	4	107,951.80 AUD	3	150,044.14 AUD	3	59,080.60 AUD
	CRAFTER	84	0.98%	2,889,783.32 AUD	0.99%	21	885,419.23 AUD	63	2,004,364.09 AUD	75	2,710,142.04 AUD	9	179,641.28 AUD
	EOS	9	0.10%	132,738.61 AUD	0.05%	2	29,919.70 AUD	7	102,818.91 AUD	2	16,985.04 AUD	7	115,753.57 AUD
	GOLF	962	11.18%	21,582,297.41 AUD	7.42%	286	7,723,255.81 AUD	676	13,859,041.60 AUD	841	19,694,932.60 AUD	121	1,887,364.81 AUD
	JETTA	117	1.36%	2,096,348.20 AUD	0.72%	27	554,230.59 AUD	90	1,542,117.61 AUD	99	1,898,366.87 AUD	18	197,981.33 AUD
	MULTIVAN	94	1.09%	3,638,600.72 AUD	1.25%	35	1,520,094.99 AUD	59	2,118,505.73 AUD	85	3,422,042.85 AUD	9	216,557.87 AUD
	NEW BEETLE	6	0.07%	122,793.18 AUD	0.04%	1	22,941.21 AUD	5	99,851.97 AUD	5	107,880.11 AUD	1	14,913.07 AUD
	PASSAT	214	2.49%	6,874,756.65 AUD	2.36%	93	3,366,843.21 AUD	121	3,507,913.44 AUD	161	5,781,108.69 AUD	53	1,093,647.96 AUD
	POLO	285	3.31%	4,442,032.95 AUD	1.53%	64	1,138,984.58 AUD	221	3,303,048.37 AUD	269	4,232,627.65 AUD	16	209,405.30 AUD
	SCIROCCO	25	0.29%	842,184.28 AUD	0.29%	12	460,115.58 AUD	13	382,068.70 AUD	17	619,802.04 AUD	8	222,382.24 AUD
	TIGUAN	363	4.22%	11,281,729.02 AUD	3.88%	129	4,648,403.39 AUD	234	6,633,325.63 AUD	317	10,610,867.66 AUD	46	670,861.36 AUD
	TOUAREG	111	1.29%	5,459,562.10 AUD	1.88%	59	3,300,228.01 AUD	52	2,159,334.09 AUD	86	4,667,494.55 AUD	25	792,067.55 AUD
	TRANSPORTER	209	2.43%	6,492,201.35 AUD	2.23%	73	2,550,434.04 AUD	136	3,941,767.31 AUD	170	5,866,656.06 AUD	39	625,545.29 AUD
	UP!	1	0.01%	1,825.87 AUD	0.00%	-	- AUD	1	1,825.87 AUD	1	1,825.87 AUD	-	- AUD
	SubTotal	3,521	40.93%	100,593,630.60 AUD	34.58%	1,195	41,885,892.24 AUD	2,326	58,707,738.36 AUD	3,024	91,483,636.63 AUD	497	9,109,993.97 AUD

Volkswagen Group Vehicles	SubTotal	5,698	66.24%	203,686,407.11 AUD	70.01%	2,344	108,213,283.12 AUD	3,354	95,473,123.99 AUD	4,779	178,685,148.70 AUD	919	25,001,258.41 AUD

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

==> picture [120 x 22] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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		332	3.86%	9,232,912.52 AUD	3.17%	1	15,487.36 AUD	166	4,893,989.11 AUD	165	4,323,436.05 AUD
FORD		254	2.95%	8,521,960.71 AUD	2.93%	1	11,791.73 AUD	162	5,942,279.80 AUD	91	2,567,889.18 AUD
SUBARU		271	3.15%	7,637,405.54 AUD	2.63%	-	- AUD	94	2,863,538.32 AUD	177	4,773,867.22 AUD
MITSUBISHI		282	3.28%	7,307,150.30 AUD	2.51%	1	31,652.56 AUD	149	4,053,710.68 AUD	132	3,221,787.06 AUD
TOYOTA		249	2.89%	7,140,259.34 AUD	2.45%	-	- AUD	176	5,197,805.80 AUD	73	1,942,453.54 AUD
MAZDA		255	2.96%	7,107,590.39 AUD	2.44%	-	- AUD	133	4,305,849.47 AUD	122	2,801,740.92 AUD
BMW		115	1.34%	4,660,454.28 AUD	1.60%	-	- AUD	60	2,634,986.15 AUD	55	2,025,468.13 AUD
NISSAN		172	2.00%	4,494,166.29 AUD	1.54%	-	- AUD	75	2,229,550.04 AUD	97	2,264,616.25 AUD
HYUNDAI		183	2.13%	4,307,985.22 AUD	1.48%	-	- AUD	101	2,505,434.07 AUD	82	1,802,551.15 AUD
LAND ROVER		85	0.99%	4,141,182.86 AUD	1.42%	-	- AUD	57	2,775,668.96 AUD	28	1,365,513.90 AUD
HONDA		163	1.89%	3,798,032.28 AUD	1.31%	1	3,398.20 AUD	56	1,461,222.04 AUD	106	2,333,412.04 AUD
MERCEDES-BENZ		84	0.98%	3,317,882.63 AUD	1.14%	-	- AUD	49	2,154,315.71 AUD	35	1,163,566.92 AUD
RENAULT		69	0.80%	1,949,459.91 AUD	0.67%	-	- AUD	53	1,580,862.74 AUD	16	368,597.17 AUD
KIA		83	0.96%	1,798,526.54 AUD	0.62%	1	51,684.44 AUD	50	1,076,567.67 AUD	32	670,274.43 AUD
JEEP		50	0.58%	1,692,037.76 AUD	0.58%	1	20,557.35 AUD	32	1,146,785.95 AUD	17	524,694.46 AUD
ROVER		32	0.37%	1,636,730.93 AUD	0.56%	-	- AUD	17	901,483.27 AUD	15	735,247.66 AUD
JAGUAR		27	0.31%	1,569,672.15 AUD	0.54%	-	- AUD	16	993,947.83 AUD	11	575,724.32 AUD
ISUZU		42	0.49%	1,352,651.52 AUD	0.46%	-	- AUD	38	1,227,274.20 AUD	4	125,377.32 AUD
MASERATI		12	0.14%	1,143,790.00 AUD	0.39%	-	- AUD	9	860,692.19 AUD	3	283,097.81 AUD
VOLVO		24	0.28%	728,672.84 AUD	0.25%	-	- AUD	16	489,104.30 AUD	8	239,568.54 AUD
SUZUKI		39	0.45%	696,658.76 AUD	0.24%	-	- AUD	15	255,082.63 AUD	24	441,576.13 AUD
MCLAREN		2	0.02%	622,531.70 AUD	0.21%	-	- AUD	2	622,531.70 AUD	-	- AUD
CHRYSLER		6	0.07%	373,860.97 AUD	0.13%	-	- AUD	4	236,645.70 AUD	2	137,215.27 AUD
LEXUS		12	0.14%	352,973.31 AUD	0.12%	-	- AUD	6	155,130.25 AUD	6	197,843.06 AUD
ALFA ROMEO		9	0.10%	331,373.55 AUD	0.11%	-	- AUD	4	195,086.02 AUD	5	136,287.53 AUD
PEUGEOT		14	0.16%	309,750.23 AUD	0.11%	-	- AUD	7	173,706.92 AUD	7	136,043.31 AUD
FIAT		10	0.12%	238,906.30 AUD	0.08%	-	- AUD	4	102,677.78 AUD	6	136,228.52 AUD
FERRARI		1	0.01%	227,991.96 AUD	0.08%	-	- AUD	-	- AUD	1	227,991.96 AUD
LDV		7	0.08%	192,112.22 AUD	0.07%	-	- AUD	6	163,337.55 AUD	1	28,774.67 AUD
MINI		4	0.05%	98,892.70 AUD	0.03%	-	- AUD	2	46,008.62 AUD	2	52,884.08 AUD
FOTON		3	0.03%	62,801.46 AUD	0.02%	-	- AUD	3	62,801.46 AUD	-	- AUD
GREAT WALL		5	0.06%	60,569.44 AUD	0.02%	-	- AUD	2	19,581.97 AUD	3	40,987.47 AUD
DODGE		3	0.03%	57,643.54 AUD	0.02%	-	- AUD	2	31,315.85 AUD	1	26,327.69 AUD
CITROEN		3	0.03%	38,547.84 AUD	0.01%	-	- AUD	2	24,325.07 AUD	1	14,222.77 AUD
SSANGYONG		1	0.01%	25,923.24 AUD	0.01%	-	- AUD	-	- AUD	1	25,923.24 AUD
LOTUS		1	0.01%	19,045.90 AUD	0.01%	-	- AUD	-	- AUD	1	19,045.90 AUD
ASTON MARTIN		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- 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
MAHINDRA		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
OPEL		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
ROLLS-ROYCE		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	2,904	33.76%	87,248,107.13 AUD	29.99%	6	134,571.64 AUD	1,568	51,383,299.82 AUD	1,330	35,730,235.67 AUD

Total		8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

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

==> picture [120 x 22] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

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		332	3.86%	9,232,912.52 AUD	3.17%	78	2,958,197.97 AUD	254	6,274,714.55 AUD	194	6,455,806.21 AUD	138	2,777,106.31 AUD
FORD		254	2.95%	8,521,960.71 AUD	2.93%	82	3,572,880.26 AUD	172	4,949,080.45 AUD	172	6,974,997.41 AUD	82	1,546,963.30 AUD
SUBARU		271	3.15%	7,637,405.54 AUD	2.63%	94	3,093,316.30 AUD	177	4,544,089.24 AUD	232	6,843,130.04 AUD	39	794,275.50 AUD
MITSUBISHI		282	3.28%	7,307,150.30 AUD	2.51%	69	2,117,148.89 AUD	213	5,190,001.41 AUD	216	6,092,545.90 AUD	66	1,214,604.40 AUD
TOYOTA		249	2.89%	7,140,259.34 AUD	2.45%	42	1,764,481.06 AUD	207	5,375,778.28 AUD	78	3,165,941.11 AUD	171	3,974,318.23 AUD
MAZDA		255	2.96%	7,107,590.39 AUD	2.44%	76	2,714,763.44 AUD	179	4,392,826.95 AUD	210	6,304,326.63 AUD	45	803,263.76 AUD
BMW		115	1.34%	4,660,454.28 AUD	1.60%	50	2,674,155.55 AUD	65	1,986,298.73 AUD	49	2,574,196.34 AUD	66	2,086,257.94 AUD
NISSAN		172	2.00%	4,494,166.29 AUD	1.54%	37	1,291,393.90 AUD	135	3,202,772.39 AUD	92	2,870,634.40 AUD	80	1,623,531.89 AUD
HYUNDAI		183	2.13%	4,307,985.22 AUD	1.48%	43	1,252,015.25 AUD	140	3,055,969.97 AUD	136	3,474,248.16 AUD	47	833,737.06 AUD
LAND ROVER		85	0.99%	4,141,182.86 AUD	1.42%	40	2,521,055.78 AUD	45	1,620,127.08 AUD	48	2,936,522.42 AUD	37	1,204,660.44 AUD
HONDA		163	1.89%	3,798,032.28 AUD	1.31%	33	963,731.09 AUD	130	2,834,301.19 AUD	125	3,167,112.81 AUD	38	630,919.47 AUD
MERCEDES-BENZ		84	0.98%	3,317,882.63 AUD	1.14%	34	1,791,294.99 AUD	50	1,526,587.64 AUD	21	981,096.37 AUD	63	2,336,786.26 AUD
RENAULT		69	0.80%	1,949,459.91 AUD	0.67%	28	891,076.98 AUD	41	1,058,382.93 AUD	61	1,809,288.47 AUD	8	140,171.44 AUD
KIA		83	0.96%	1,798,526.54 AUD	0.62%	12	375,058.72 AUD	71	1,423,467.82 AUD	58	1,383,203.82 AUD	25	415,322.72 AUD
JEEP		50	0.58%	1,692,037.76 AUD	0.58%	16	625,078.98 AUD	34	1,066,958.78 AUD	19	859,099.67 AUD	31	832,938.09 AUD
ROVER		32	0.37%	1,636,730.93 AUD	0.56%	26	1,338,148.57 AUD	6	298,582.36 AUD	30	1,523,079.75 AUD	2	113,651.18 AUD
JAGUAR		27	0.31%	1,569,672.15 AUD	0.54%	16	1,066,725.66 AUD	11	502,946.49 AUD	24	1,469,972.70 AUD	3	99,699.45 AUD
ISUZU		42	0.49%	1,352,651.52 AUD	0.46%	12	449,119.03 AUD	30	903,532.49 AUD	34	1,193,748.07 AUD	8	158,903.45 AUD
MASERATI		12	0.14%	1,143,790.00 AUD	0.39%	9	1,032,139.63 AUD	3	111,650.37 AUD	10	1,064,739.51 AUD	2	79,050.49 AUD
VOLVO		24	0.28%	728,672.84 AUD	0.25%	12	458,124.24 AUD	12	270,548.60 AUD	13	513,141.05 AUD	11	215,531.79 AUD
SUZUKI		39	0.45%	696,658.76 AUD	0.24%	3	58,761.85 AUD	36	637,896.91 AUD	32	574,619.71 AUD	7	122,039.05 AUD
MCLAREN		2	0.02%	622,531.70 AUD	0.21%	2	622,531.70 AUD	-	- AUD	2	622,531.70 AUD	-	- AUD
CHRYSLER		6	0.07%	373,860.97 AUD	0.13%	3	255,681.17 AUD	3	118,179.80 AUD	4	304,575.49 AUD	2	69,285.48 AUD
LEXUS		12	0.14%	352,973.31 AUD	0.12%	3	159,769.22 AUD	9	193,204.09 AUD	1	58,722.69 AUD	11	294,250.62 AUD
ALFA ROMEO		9	0.10%	331,373.55 AUD	0.11%	4	219,217.35 AUD	5	112,156.20 AUD	6	285,666.11 AUD	3	45,707.44 AUD
PEUGEOT		14	0.16%	309,750.23 AUD	0.11%	3	76,142.89 AUD	11	233,607.34 AUD	8	196,172.61 AUD	6	113,577.62 AUD
FIAT		10	0.12%	238,906.30 AUD	0.08%	5	137,677.48 AUD	5	101,228.82 AUD	7	167,898.01 AUD	3	71,008.29 AUD
FERRARI		1	0.01%	227,991.96 AUD	0.08%	1	227,991.96 AUD	-	- AUD	1	227,991.96 AUD	-	- AUD
LDV		7	0.08%	192,112.22 AUD	0.07%	1	25,166.99 AUD	6	166,945.23 AUD	7	192,112.22 AUD	-	- AUD
MINI		4	0.05%	98,892.70 AUD	0.03%	1	17,578.13 AUD	3	81,314.57 AUD	2	47,000.30 AUD	2	51,892.40 AUD
FOTON		3	0.03%	62,801.46 AUD	0.02%	1	31,940.29 AUD	2	30,861.17 AUD	2	50,348.05 AUD	1	12,453.41 AUD
GREAT WALL		5	0.06%	60,569.44 AUD	0.02%	-	- AUD	5	60,569.44 AUD	1	25,084.68 AUD	4	35,484.76 AUD
DODGE		3	0.03%	57,643.54 AUD	0.02%	1	14,382.42 AUD	2	43,261.12 AUD	-	- AUD	3	57,643.54 AUD
CITROEN		3	0.03%	38,547.84 AUD	0.01%	-	- AUD	3	38,547.84 AUD	-	- AUD	3	38,547.84 AUD
SSANGYONG		1	0.01%	25,923.24 AUD	0.01%	-	- AUD	1	25,923.24 AUD	-	- AUD	1	25,923.24 AUD
LOTUS		1	0.01%	19,045.90 AUD	0.01%	-	- AUD	1	19,045.90 AUD	-	- AUD	1	19,045.90 AUD
ASTON MARTIN		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- 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
MAHINDRA		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
OPEL		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
ROLLS-ROYCE		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	2,904	33.76%	87,248,107.13 AUD	29.99%	837	34,796,747.74 AUD	2,067	52,451,359.39 AUD	1,895	64,409,554.37 AUD	1,009	22,838,552.76 AUD

Total		8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

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

==> picture [155 x 29] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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
Australian Capital Territory	273	3.17%	9,304,163.34 AUD	3.20%	-	- AUD	125	4,467,302.48 AUD	148	4,836,860.86 AUD
New South Wales	3,512	40.83%	124,697,368.33 AUD	42.86%	32	787,049.36 AUD	2,042	79,613,877.60 AUD	1,438	44,296,441.37 AUD
Northern Territory	20	0.23%	751,498.00 AUD	0.26%	-	- AUD	14	592,377.32 AUD	6	159,120.68 AUD
Queensland	1,329	15.45%	45,512,049.77 AUD	15.64%	1	20,778.28 AUD	808	30,474,836.70 AUD	520	15,016,434.79 AUD
South Australia	220	2.56%	6,718,973.24 AUD	2.31%	1	3,398.20 AUD	130	4,471,332.71 AUD	89	2,244,242.33 AUD
Tasmania	169	1.96%	5,308,007.64 AUD	1.82%	-	- AUD	113	3,895,081.00 AUD	56	1,412,926.64 AUD
Victoria	2,430	28.25%	79,344,872.32 AUD	27.27%	7	154,018.04 AUD	1,201	44,727,389.61 AUD	1,222	34,463,464.67 AUD
Western Australia	649	7.54%	19,297,581.60 AUD	6.63%	-	- AUD	346	11,141,294.78 AUD	303	8,156,286.82 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

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

==> picture [155 x 29] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

Pool Data VIII

Region

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Region	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Australian Capital Territory	273	3.17%	9,304,163.34 AUD	3.20%	71	3,513,685.44 AUD	202	5,790,477.90 AUD	200	7,612,012.01 AUD	73	1,692,151.33 AUD
New South Wales	3,512	40.83%	124,697,368.33 AUD	42.86%	1,345	62,471,722.28 AUD	2,167	62,225,646.05 AUD	2,757	105,069,406.03 AUD	755	19,627,962.30 AUD
Northern Territory	20	0.23%	751,498.00 AUD	0.26%	4	265,667.99 AUD	16	485,830.01 AUD	15	604,899.27 AUD	5	146,598.73 AUD
Queensland	1,329	15.45%	45,512,049.77 AUD	15.64%	503	23,138,813.74 AUD	826	22,373,236.03 AUD	1,023	37,182,161.59 AUD	306	8,329,888.18 AUD
South Australia	220	2.56%	6,718,973.24 AUD	2.31%	67	3,115,628.53 AUD	153	3,603,344.71 AUD	174	5,791,493.72 AUD	46	927,479.52 AUD
Tasmania	169	1.96%	5,308,007.64 AUD	1.82%	47	1,888,555.45 AUD	122	3,419,452.19 AUD	112	4,007,205.24 AUD	57	1,300,802.40 AUD
Victoria	2,430	28.25%	79,344,872.32 AUD	27.27%	969	42,150,175.38 AUD	1,461	37,194,696.94 AUD	1,927	67,577,822.99 AUD	503	11,767,049.33 AUD
Western Australia	649	7.54%	19,297,581.60 AUD	6.63%	175	6,465,782.05 AUD	474	12,831,799.55 AUD	466	15,249,702.22 AUD	183	4,047,879.38 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [172 x 32] 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	8,549	99.38%	289,289,569.99 AUD	99.43%
1	51	0.59%	1,603,750.04 AUD	0.55%
2	2	0.02%	41,194.21 AUD	0.01%
3	-	0.00%	0.00 AUD	0.00%
Total	8,602	100.00%	290,934,514.24 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 [155 x 29] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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)	34	0.40%	515,695.11 AUD	0.18%	-	- AUD	12	171,191.13 AUD	22	344,503.98 AUD
Other	8,568	99.60%	290,418,819.13 AUD	99.82%	41	965,243.88 AUD	4,767	179,212,301.07 AUD	3,760	110,241,274.18 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	41	965,243.88 AUD	4,779	179,383,492.20 AUD	3,782	110,585,778.16 AUD

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

==> picture [155 x 29] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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)	34	0.40%	515,695.11 AUD	0.18%	15	307,518.26 AUD	19	208,176.85 AUD	19	296,767.21 AUD	15	218,927.90 AUD
Other	8,568	99.60%	290,418,819.13 AUD	99.82%	3,166	142,702,512.60 AUD	5,402	147,716,306.53 AUD	6,655	242,797,935.86 AUD	1,913	47,620,883.27 AUD
Total	8,602	100.00%	290,934,514.24 AUD	100.00%	3,181	143,010,030.86 AUD	5,421	147,924,483.38 AUD	6,674	243,094,703.07 AUD	1,928	47,839,811.17 AUD

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

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 Contents

==> picture [132 x 25] intentionally omitted <==

Contract Level Data

Net Salvage Recoveries By Contract By Month

No.	Month / Year of Origination	Month / Year of Net Salvage	Outstanding Discounted Receivables Balance at Poolcut	ABS Gross Salvage Loss	ABS Net Salvage Loss	ABS Recoveries After Net Salvage	ABS Net Salvage Loss After Recoveries	Loss Percentage on Poolcut Balance	Geographical Location of Borrower	Vehicle Type (New/Used)	Vehicle Manufacturer	Product Type
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	HirePurchase
3	03/2016	03/2017	10,887.91 AUD	11,048.41 AUD	7,363.46 AUD	- AUD	7,363.46 AUD	67.63%	NewSouth Wales	Used	HOLDEN	Chattel Mortgage
4	01/2015	04/2017	23,758.01 AUD	24,104.42 AUD	15,031.37 AUD	33.59 AUD	14,997.78 AUD	63.13%	Queensland	Used	AUDI	Chattel Mortgage
5	08/2015	04/2017	25,820.20 AUD	26,358.09 AUD	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	1,077.00 AUD	29,675.77 AUD	57.00%	NewSouth Wales	New	AUDI	Chattel Mortgage
7	03/2016	04/2017	22,952.73 AUD	12,711.64 AUD	12,711.64 AUD	- AUD	12,711.64 AUD	55.38%	NewSouth Wales	Used	VOLKSWAGEN	Chattel Mortgage
8	03/2014	05/2017	51,476.48 AUD	49,185.96 AUD	49,185.96 AUD	27.79 AUD	49,158.17 AUD	95.50%	Victoria	New	HOLDEN	Chattel Mortgage
9	05/2014	05/2017	58,862.47 AUD	57,956.77 AUD	11,895.86 AUD	- AUD	11,895.86 AUD	20.21%	NewSouth Wales	New	AUDI	Chattel Mortgage
10	05/2015	05/2017	65,017.53 AUD	65,714.44 AUD	65,714.44 AUD	(1,614.57)AUD	67,329.01 AUD	103.56%	AustralianCapital Territory	New	VOLKSWAGEN	Chattel Mortgage
11	03/2016	05/2017	17,035.72 AUD	15,933.14 AUD	13,782.40 AUD	1,030.17 AUD	12,752.23 AUD	74.86%	Victoria	Used	HOLDEN	Consumer Loan
12	05/2016	05/2017	57,721.60 AUD	59,070.33 AUD	27,668.09 AUD	- AUD	27,668.09 AUD	47.93%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
13	08/2016	05/2017	38,989.76 AUD	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	38,833.18 AUD	37,317.71 AUD	24,148.06 AUD	2,491.69 AUD	21,656.37 AUD	55.77%	NewSouth Wales	New	VOLKSWAGEN	Chattel Mortgage
15	11/2015	06/2017	32,925.51 AUD	33,222.71 AUD	2,265.33 AUD	- AUD	2,265.33 AUD	6.88%	Victoria	Used	MERCEDES-BENZ	Chattel Mortgage
16	05/2016	06/2017	57,143.40 AUD	55,543.38 AUD	28,903.70 AUD	2,792.26 AUD	26,111.44 AUD	45.69%	NewSouth Wales	New	VOLKSWAGEN	Chattel Mortgage
17	05/2016	06/2017	56,315.51 AUD	58,777.90 AUD	29,118.85 AUD	- AUD	29,118.85 AUD	51.71%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
18	05/2014	07/2017	35,786.78 AUD	36,832.08 AUD	37,697.85 AUD	(1,034.00)AUD	38,731.85 AUD	108.23%	Western Australia	New	VOLKSWAGEN	Chattel Mortgage
19	12/2015	07/2017	33,227.15 AUD	33,783.40 AUD	34,644.14 AUD	- AUD	34,644.14 AUD	104.26%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
20	12/2015	07/2017	28,357.19 AUD	28,852.45 AUD	29,589.20 AUD	- AUD	29,589.20 AUD	104.34%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
21	06/2016	07/2017	27,440.19 AUD	24,379.15 AUD	11,736.37 AUD	8,470.63 AUD	3,265.74 AUD	11.90%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
22	06/2016	07/2017	57,395.84 AUD	60,068.50 AUD	60,835.54 AUD	730.44 AUD	60,105.10 AUD	104.72%	Victoria	New	MAZDA	Chattel Mortgage
23	02/2015	08/2017	28,951.49 AUD	19,652.07 AUD	19,652.07 AUD	- AUD	19,652.07 AUD	67.88%	AustralianCapital Territory	New	VOLKSWAGEN	Chattel Mortgage
24	12/2015	08/2017	9,495.81 AUD	7,107.21 AUD	3,218.58 AUD	- AUD	3,218.58 AUD	33.89%	Victoria	Used	MAZDA	Consumer Loan
25	06/2016	08/2017	37,597.40 AUD	31,441.13 AUD	8,244.65 AUD	- AUD	8,244.65 AUD	21.93%	Victoria	New	VOLKSWAGEN	Consumer Loan
26	09/2016	08/2017	66,865.33 AUD	66,149.97 AUD	31,918.42 AUD	- AUD	31,918.42 AUD	47.74%	Western Australia	New	JEEP	Chattel Mortgage
Total	26		987,706.35 AUD	942,449.09 AUD	604,351.07 AUD	14,005.00 AUD	590,346.07 AUD

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

			Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	8/09/2017 iod No. 15 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-16	Jul-16	Aug-16	Sep-16	Oct-16	Nov-16	Dec-16	Jan-17	Feb-1	7
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
Total	26		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

			Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	8/09/2017 iod No. 15 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-17	Apr-17	May-17	Jun-17	Jul-17	Aug-17	Sep-17	Oct-17	Nov-	17
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	33.59 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	808.04 AUD	268.96 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	27.79 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	(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	2,491.69 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	2,610.44 AUD	181.82 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	(1,034.00)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	8,470.63 AUD	- 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	- 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
Total	26		- AUD	- AUD	841.63 AUD	(287.65) AUD	5,102.13 AUD	8,348.89 AUD	- AUD	- AUD		- AUD

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

			Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	8/09/2017 iod No. 15 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-	18
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
Total	26		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

			Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	Publication Date: 1 Period: 08/2017 / Per	8/09/2017 iod No. 15 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Sep-18	Oct-18	Nov-18	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-	19
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
Total	26		- 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 25] intentionally omitted <==

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19	Dec-19	Jan-20	Feb-20
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
Total	26		- 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 25] intentionally omitted <==

Publication Date: 18/09/2017 Period: 08/2017 / Period No. 15 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
Total	26		- 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_2017-09-20_c8d3727e-1d86-4900-b0a6-c6e2d19c89f8.pdf