DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Deal Name: Issuer:

Driver Australia Master

Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 18, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia Master Trust.

Originator of the Receivables: Volkswagen Financial Services Australia Pty Ltd Seller of the Receivables: Volkswagen Financial Services Australia Pty Ltd Servicer name: Volkswagen Financial Services Australia Pty Ltd Reporting Entity: Volkswagen Financial Services Australia Pty Ltd ABS Operations (Physical Address) Level 1, 24 Muir Road, Chullora NSW 2190 (Postal Address) Locked Bag 4002 Chullora NSW 2190

Contact: Phone: +61 2 9751 6257 Fax: +61 2 9695 6399 Email: [email protected] Corporate Service Provider: Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 18, 123 Pitt Street, Sydney NSW 2000 Australia in its personal capacity.

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Page	Table of Contents
1	Cover
2	Contents
3	Reporting Details
4	Parties Overview
5	Transaction Events I
6	Transaction Events II
7	Transaction Events III
8	Information regarding the Notes I
9	Information regarding the Notes II
10	Cash Collateral Account
11	Swap Fixing / Waterfall
12	Retention of Net Economic Interest
13	Amortisation Profile I
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: 18/08/2017
					Period: 07/2017 / Period No. 14
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		18/08/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	27/04/2021	PaymentDate:		25/08/2017(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		31/07/2017(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/07/2017 until 31/07/2017
PeriodNo.:	14	InterestAccrual Period		from	25/07/2017 until 25/08/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	25/07/2017 until 25/08/2017
NextPaymentDate:	25/10/2017	Days accrued:			31

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

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

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

	Publication Date: 1 Period: 07/2017 / Per	8/08/2017 iod No. 14 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



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: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	182.55%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	39.41%

*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	0.03%	99,097.02 AUD	0.04%	(1,229.36 AUD)	97,867.66 AUD
Total	2	0.03%	99,097.02 AUD	0.04%	(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: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Transaction events (II)

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

Accumulation account balance	30/06/2017	31/07/2017
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%
31/05/2017	0.23870%	Yes	No	No	No
30/06/2017	0.05052%	No	No	No	No
31/07/2017	0.09244%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
31/07/2017	0.09685%

Discounted balance as of thepreviousperiod					188,783,291.07 AUD
Discounted balance of all initial and additional assets					234,657,080.70 AUD
Weighted average seasoning					7.30 Months
Late DelinquencyRatio					0.00337%

Enforcement event					No

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

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Transaction Events (III)

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

Account Bank:

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

Swap Counterparty

==> picture [129 x 26] intentionally omitted <==

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

ING Bank N.V.
Current Rating []
Minimum required Rating - Class A and Class B
----- End of picture text -----*

Fitch	Fitch	Fitch	S&P	S&P	S&P
Long Term	Short Term	Outlook	Long Term2	Short Term3	Outlook4
A+	F1	Stable	A+	A-1	Stable
A	F1	-	A	A-1	-
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 (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)

Required Rating: Fulfilled

Servicer

Volkswagen Financial Services Australia Pty Ltd

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

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

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

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

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

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

	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	8/08/2017 iod No. 14 Contents	8/08/2017 iod No. 14 Contents	8/08/2017 iod No. 14 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	2.5400%	2.5400%	2.5400%	2.5400%	2.5400%	2.5400%		3.2400%	3.2400%

	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)	1.5900%	1.5900%	1.5900%	1.5900%	1.5900%	1.5900%		1.5900%	1.5900%

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Information regarding the Notes II	Information regarding the Notes II
Monthly Period: 07/2017
Payment Date: 25/08/2017
Interest Accrual Period (from/until) from 25/07/2017 until 25/08/2017
Days accrued 31
Index Rate 1-Month-BBSW
Base Interest Rate: 1.5900%
Day Count Convention actual/365

		Class A Notes							Class B Notes
Interest Payments	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total Interest Amount of the Reporting Period	345,786.05 AUD	103,764.22 AUD	20,925.42 AUD	41,635.12 AUD	62,560.55 AUD	72,915.40 AUD	20,925.42 AUD	322,726.13 AUD	10,236.62 AUD	12,823.30 AUD	23,059.92 AUD
Paid Interest		103,764.22 AUD	20,925.42 AUD	41,635.12 AUD	62,560.55 AUD	72,915.40 AUD	20,925.42 AUD	322,726.13 AUD	10,236.62 AUD	12,823.30 AUD	23,059.92 AUD
Unpaid Interest	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Unpaid Interest in the Reporting Period	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Cumulative Unpaid Interest		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Note Balance	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
NoteBalance as oftheBeginning ofthePeriod	157,980,000.00 AUD	48,100,000.00 AUD	9,700,000.00 AUD	19,300,000.00 AUD	29,000,000.00 AUD	33,800,000.00 AUD	9,700,000.00 AUD	149,600,000.00 AUD	3,720,000.00 AUD	4,660,000.00 AUD	8,380,000.00 AUD
Additional issue amount	44,930,000.00 AUD	13,600,000.00 AUD	2,600,000.00 AUD	5,300,000.00 AUD	8,000,000.00 AUD	9,300,000.00 AUD	2,600,000.00 AUD	41,400,000.00 AUD	1,570,000.00 AUD	1,960,000.00 AUD	3,530,000.00 AUD
Redemptionamount due toAmortising Series	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Redemptionamount due toTerm Take Out	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Class Balance as of the End of the Period	202,910,000.00 AUD	61,700,000.00 AUD	12,300,000.00 AUD	24,600,000.00 AUD	37,000,000.00 AUD	43,100,000.00 AUD	12,300,000.00 AUD	191,000,000.00 AUD	5,290,000.00 AUD	6,620,000.00 AUD	11,910,000.00 AUD

Payments to Investors per note	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2		Series B 2016-1	Series B 2016-2	Total Class B
InterestPer Note		215.73 AUD	215.73 AUD	215.73 AUD	215.73 AUD	215.73 AUD	215.73 AUD		27.52 AUD	27.52 AUD
Principal Repayment bynote		-AUD	-AUD	-AUD	-AUD	-AUD	-AUD		-AUD	-AUD
Total		215.73 AUD	215.73 AUD	215.73 AUD	215.73 AUD	215.73 AUD	215.73 AUD		27.52 AUD	27.52 AUD

Notes	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Numberof notes as ofthe beginning ofthe period	2,334	481	97	193	290	338	97	1,496	372	466	838
Increase of outstandingnotes from tap-up	767	136	26	53	80	93	26	414	157	196	353
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	3,101	617	123	246	370	431	123	1,910	529	662	1,191
Facevalue per note as ofthe beginning ofperiod		100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Balanceper note as of the end of theperiod		100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Notes Factor		1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000

Overcollateralisation Percentage	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Current OCAmount (beforeTop/Tap Up/TTO)		34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	26,152,323.55 AUD	26,152,323.55 AUD	26,152,323.55 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		18.75%	18.75%	18.75%	18.75%	18.75%	18.75%	18.75%	14.20%	14.20%	14.20%
Current OCAmount (after Top Up)		34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	34,532,323.55 AUD	26,152,323.55 AUD	26,152,323.55 AUD	26,152,323.55 AUD
Current OCPercentage (after Top Up)		18.75%	18.75%	18.75%	18.75%	18.75%	18.75%	18.75%	14.20%	14.20%	14.20%
Current OCAmount (after Top/Tap Up/TTO)		43,657,080.70 AUD	43,657,080.70 AUD	43,657,080.70 AUD	43,657,080.70 AUD	43,657,080.70 AUD	43,657,080.70 AUD	43,657,080.70 AUD	31,747,080.70 AUD	31,747,080.70 AUD	31,747,080.70 AUD
Current OCPercentage (after Top/Tap Up/TTO)		18.60%	18.60%	18.60%	18.60%	18.60%	18.60%	18.60%	13.53%	13.53%	13.53%
Target OCPercentage (RevolvingPeriod)		18.50%	18.50%	18.50%	18.50%	18.50%	18.50%	18.50%	11.50%	11.50%	11.50%
Target OC Percentage (Amortising Period)		30.00%	30.00%	30.00%	30.00%	30.00%	30.00%	30.00%	21.00%	21.00%	21.00%

Subordinated Loan
Balance as ofthe beginning ofthe period	18,826,722.45 AUD
Balanceincreasefromtap up	5,089,509.58 AUD
Redemptionpayments from term take out	-AUD
Regular redemption from waterfall	4,550,755.56 AUD
Redemption from cash collateral account	281,280.00 AUD
Balance as of the end of the period	19,084,196.47 AUD
Current OC amount (before Top/Tap Up/TTO)	7,325,601.10 AUD
Current OC percentage (before Top/Tap Up/TTO)	3.9784%
Current OC amount (after Top/Tap Up/TTO)	12,662,884.23 AUD
Current OC percentage (after Top/Tap Up/TTO)	5.3963%

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Cash Collateral Account

	Cash collateral account (CCA)	Value
	CCA Opening Balance - Initial balance at poolcut plus increases from tap- up/decrease from TTO	3,854,130.28 AUD
	Balance as of the beginning of the period	3,854,130.28 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	1,895,760.00 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	157,980,000.00 AUD
	Payments	(257,880.00) AUD
	General payment from CCA	281,280.00 AUD
	General payment to CCA	- AUD
	Payment from CCA due to TTO	- AUD
	Payment to CCA due to tap-up	539,160.00 AUD
	Balance as of the end of the period	4,112,010.28 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	149,600,000.00AUD	8,380,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	36,717.73AUD	2,480.58AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	5,926,720.19AUD	5,926,720.19AUD
1) ii) Available Collections-Interest on Trust Accounts	30,265.18AUD	5,956,985.37 AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	5,956,985.37 AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	5,956,985.37 AUD
4) Net Swap Receipts-Class A and Class B	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series A 2016-1	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series A 2016-2	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series A 2016-3	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series A 2016-4	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series A 2017-1	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series A 2017-2	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series B 2016-1	- AUD	5,956,985.37 AUD
Net Swap Receipts on Series B 2016-2	- AUD	5,956,985.37 AUD
5) Damages and Indemnity Payments to Issuer	- AUD	5,956,985.37 AUD
6) Other Reimbursement Amounts	- AUD	5,956,985.37 AUD
7) Buffer Release Amount	(705,688.44 AUD)	5,251,296.93AUD
Purchase price amount (clean-up call)	- AUD	5,251,296.93AUD
Remaining Rounding Amount (M-1)	- AUD	5,251,296.93AUD

Waterfall	Payment to waterfallposition	Remaining Amount
Available Distribution Amount	- AUD	5,251,296.93AUD
1) Trust Beneficiary $1	(1.00AUD)	5,251,295.93AUD
2) Taxes	- AUD	5,251,295.93AUD
3) Trust Fees & Expenses and Servicer Fees	(237,365.79AUD)	5,013,930.14 AUD
4) Equal Rank Swap Payments	(39,198.31 AUD)	4,974,731.83AUD
Net Swap Payments on Series A 2016-1	(11,112.61 AUD)	4,963,619.22 AUD
Net Swap Payments on Series A 2016-2	(2,241.01 AUD)	4,961,378.21 AUD
Net Swap Payments on Series A 2016-3	(4,458.91 AUD)	4,956,919.30AUD
Net Swap Payments on Series A 2016-4	(6,699.91 AUD)	4,950,219.39AUD
Net Swap Payments on Series A 2017-1	(7,808.86AUD)	4,942,410.53AUD
Net Swap Payments on Series A 2017-2	(4,396.43AUD)	4,938,014.10AUD
Net Swap Payments on Series B 2016-1	(1,101.17 AUD)	4,936,912.93AUD
Net Swap Payments on Series B 2016-2	(1,379.41 AUD)	4,935,533.52 AUD
5) Interest Payment-Class A	(322,726.13AUD)	4,652,005.70AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-1	(103,764.22 AUD)	4,870,967.61 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-2	(20,925.42 AUD)	4,850,042.19AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-3	(41,635.12 AUD)	4,808,407.07 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-4	(62,560.55AUD)	4,745,846.52 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-1	(72,915.40AUD)	4,672,931.12 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-2	(20,925.42 AUD)	4,652,005.70AUD
6) Interest Payment-Class B	(23,059.92 AUD)	4,628,945.78AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-1	(10,236.62 AUD)	4,641,769.08AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-2	(12,823.30AUD)	4,628,945.78AUD
7) Payment to Cash Collateral Account	- AUD	4,628,945.78AUD
8. a) Principal Payment-Class A	- AUD	4,628,945.78AUD
Principal Payments on Series A 2016-1	- AUD	4,628,945.78AUD
Principal Payments on Series A 2016-2	- AUD	4,628,945.78AUD
Principal Payments on Series A 2016-3	- AUD	4,628,945.78AUD
Principal Payments on Series A 2016-4	- AUD	4,628,945.78AUD
Principal Payments on Series A 2017-1	- AUD	4,628,945.78AUD
Principal Payments on Series A 2017-2	- AUD	4,628,945.78AUD
Remaining Rounding Amount from Current Period Class A	- AUD	4,628,945.78AUD
8. b) Class A Accumulation Amount to Accumulation Account	- AUD	4,628,945.78AUD
9. a) Principal Payment-Class B	- AUD	4,628,945.78AUD
Principal Payments on Series B 2016-1	- AUD	4,628,945.78AUD
Principal Payments on Series B 2016-2	- AUD	4,628,945.78AUD
Remaining Rounding Amount from Current Period Class B	- AUD	4,628,945.78AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	4,628,945.78 AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	4,628,945.78AUD
11. a) Other Payment to Swap Counterparties	- AUD	4,628,945.78AUD
11. b) Other Payment to Note Purchasers	- AUD	4,628,945.78AUD
12) Subordinated Loan Accrued and Unpaid Interest	(78,190.22 AUD)	4,550,755.56AUD
13) Subordinated Loan Principal	(4,550,755.56AUD)	- AUD
14) SurplusIncomeDistributiontoBeneficiary oftheTrust	- AUD	- AUD

Distribution of Cash Collateral Account surplus	Payment	Remaining amount
Payment from CCA	281,280.00AUD	281,280.00AUD
Payment of Interest Accrued this period on the Subordinated Loan	- AUD	281,280.00AUD
Payment of Unpaid Interest on the Subordinated Loan	- AUD	281,280.00AUD
Payment in respect of regular redemption to subordinated lender	(281,280.00AUD)	- AUD
Distribution to Beneficiary of the Trust	- AUD	- AUD

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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	224,354,943.14 AUD	287,061,671.81 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	224,354,943.14 AUD 287,061,671.81 AUD
Accumulation Account balance	- AUD	- AUD	- AUD
First loss piece	15,425,364.25 AUD	24,893,138.27 AUD	35,859,090.98 AUD
Subordinated Loan balance	12,766,069.41 AUD	13,994,686.89 AUD	19,084,196.47 AUD
Overcollateralisation	1,285,414.84 AUD	7,325,601.10 AUD	12,662,884.23 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	3,572,850.28 AUD	4,112,010.28 AUD
Actual retention	9.78%	11.10%	12.49%

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: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Amortisation Profile I

Note Class	Class A	Class A	Class B	Class B
WAL	At Closing: 2.64 yrs	At Closing: 2.64 yrs	At Closing: 3.25 yrs	At Closing: 3.25 yrs
Payment Date	Actual Note Balance	Forecasted Note Balance	Actual Note Balance2	Forecasted Note Balance2
Poolcut	105,400,000.00 AUD	- AUD	9,090,000.00 AUD	- AUD
07/2016	146,800,000.00 AUD	- AUD	12,620,000.00 AUD	- AUD
08/2016	189,600,000.00 AUD	- AUD	16,270,000.00 AUD	- AUD
09/2016	246,400,000.00 AUD	- AUD	21,120,000.00 AUD	- AUD
10/2016	246,400,000.00 AUD	- AUD	21,120,000.00 AUD	- AUD
11/2016	314,300,000.00 AUD	- AUD	26,910,000.00 AUD	- AUD
12/2016	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	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
10/2017	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
11/2017	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
12/2017	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
01/2018	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
02/2018	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
03/2018	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
04/2018	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
05/2018	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
06/2018	- AUD	191,000,000.00 AUD	- AUD	11,910,000.00 AUD
07/2018	- AUD	183,900,311.48 AUD	- AUD	11,910,000.00 AUD
08/2018	- AUD	176,903,093.42 AUD	- AUD	11,910,000.00 AUD
09/2018	- AUD	169,880,322.32 AUD	- AUD	11,910,000.00 AUD
10/2018	- AUD	163,182,728.43 AUD	- AUD	11,910,000.00 AUD
11/2018	- AUD	156,365,276.38 AUD	- AUD	11,910,000.00 AUD
12/2018	- AUD	149,841,748.03 AUD	- AUD	11,910,000.00 AUD
01/2019	- AUD	143,293,610.53 AUD	- AUD	11,910,000.00 AUD
02/2019	- AUD	136,817,280.62 AUD	- AUD	11,910,000.00 AUD
03/2019	- AUD	130,603,275.58 AUD	- AUD	11,910,000.00 AUD
04/2019	- AUD	124,160,364.90 AUD	- AUD	11,910,000.00 AUD
05/2019	- AUD	119,001,209.14 AUD	- AUD	11,910,000.00 AUD
06/2019	- AUD	114,945,854.22 AUD	- AUD	11,910,000.00 AUD
07/2019	- AUD	110,861,248.49 AUD	- AUD	11,910,000.00 AUD
08/2019	- AUD	106,972,890.25 AUD	- AUD	11,910,000.00 AUD
09/2019	- AUD	103,183,568.21 AUD	- AUD	11,910,000.00 AUD
10/2019	- AUD	99,476,558.51 AUD	- AUD	11,910,000.00 AUD
11/2019	- AUD	95,782,989.62 AUD	- AUD	11,910,000.00 AUD
12/2019	- AUD	92,161,529.24 AUD	- AUD	11,849,339.47 AUD
01/2020	- AUD	88,598,960.56 AUD	- AUD	11,391,294.93 AUD
02/2020	- AUD	85,093,567.08 AUD	- AUD	10,940,601.49 AUD
03/2020	- AUD	81,142,052.89 AUD	- AUD	10,432,549.66 AUD
04/2020	- AUD	77,245,505.97 AUD	- AUD	9,931,565.06 AUD
05/2020	- AUD	73,745,957.86 AUD	- AUD	9,481,623.15 AUD
06/2020	- AUD	69,989,389.17 AUD	- AUD	8,998,635.75 AUD
07/2020	- AUD	66,743,789.78 AUD	- AUD	8,581,344.40 AUD
08/2020	- AUD	63,800,039.10 AUD	- AUD	8,202,862.17 AUD
09/2020	- AUD	60,862,112.57 AUD	- AUD	7,825,128.76 AUD
10/2020	- AUD	57,973,504.02 AUD	- AUD	7,453,736.23 AUD
11/2020	- AUD	55,178,448.91 AUD	- AUD	7,094,372.01 AUD
12/2020	- AUD	52,358,707.59 AUD	- AUD	6,731,833.83 AUD
01/2021	- AUD	49,632,908.39 AUD	- AUD	6,381,373.93 AUD
02/2021	- AUD	47,041,228.00 AUD	- AUD	6,048,157.89 AUD
03/2021	- AUD	43,728,749.95 AUD	- AUD	5,622,267.85 AUD
04/2021	- AUD	- AUD	- AUD	- AUD
05/2021	- 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 [231 x 43] intentionally omitted <==

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Amortisation Profile II

==> picture [487 x 620] 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
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: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	117,086.21 AUD	419,359.64 AUD	536,445.85 AUD
08/2017	1,663,472.80 AUD	3,750,691.89 AUD	5,414,164.69 AUD
09/2017	1,681,912.07 AUD	3,927,860.27 AUD	5,609,772.34 AUD
10/2017	1,661,376.85 AUD	3,903,969.52 AUD	5,565,346.37 AUD
11/2017	1,636,253.23 AUD	3,923,725.38 AUD	5,559,978.61 AUD
12/2017	1,609,834.28 AUD	3,867,840.44 AUD	5,477,674.72 AUD
01/2018	1,581,948.85 AUD	3,914,011.34 AUD	5,495,960.19 AUD
02/2018	1,554,140.64 AUD	4,009,796.60 AUD	5,563,937.24 AUD
03/2018	1,525,178.44 AUD	4,034,143.49 AUD	5,559,321.93 AUD
04/2018	1,495,951.46 AUD	3,908,894.11 AUD	5,404,845.57 AUD
05/2018	1,467,521.77 AUD	3,890,726.91 AUD	5,358,248.68 AUD
06/2018	1,439,319.64 AUD	3,940,633.69 AUD	5,379,953.33 AUD
07/2018	1,410,846.37 AUD	3,949,732.75 AUD	5,360,579.12 AUD
08/2018	1,381,700.11 AUD	4,031,804.24 AUD	5,413,504.35 AUD
09/2018	1,352,449.95 AUD	3,849,656.95 AUD	5,202,106.90 AUD
10/2018	1,324,087.15 AUD	4,081,946.63 AUD	5,406,033.78 AUD
11/2018	1,294,166.09 AUD	3,893,153.69 AUD	5,187,319.78 AUD
12/2018	1,265,388.57 AUD	3,962,193.71 AUD	5,227,582.28 AUD
01/2019	1,236,067.21 AUD	4,020,491.05 AUD	5,256,558.26 AUD
02/2019	1,206,407.83 AUD	3,930,296.16 AUD	5,136,703.99 AUD
03/2019	1,177,452.08 AUD	4,229,267.24 AUD	5,406,719.32 AUD
04/2019	1,146,153.79 AUD	3,945,019.60 AUD	5,091,173.39 AUD
05/2019	1,117,111.40 AUD	3,981,278.34 AUD	5,098,389.74 AUD
06/2019	1,087,618.16 AUD	4,182,286.32 AUD	5,269,904.48 AUD
07/2019	1,056,640.96 AUD	3,902,926.72 AUD	4,959,567.68 AUD
08/2019	1,027,800.06 AUD	3,830,304.15 AUD	4,858,104.21 AUD
09/2019	999,425.09 AUD	3,834,050.39 AUD	4,833,475.48 AUD
10/2019	971,022.54 AUD	3,875,813.46 AUD	4,846,836.00 AUD
11/2019	942,903.31 AUD	3,887,526.21 AUD	4,830,429.52 AUD
12/2019	914,443.16 AUD	3,852,043.06 AUD	4,766,486.22 AUD
01/2020	885,942.09 AUD	3,847,294.54 AUD	4,733,236.63 AUD
02/2020	857,488.01 AUD	4,865,159.33 AUD	5,722,647.34 AUD
03/2020	821,446.45 AUD	4,788,186.36 AUD	5,609,632.81 AUD
04/2020	786,012.63 AUD	4,157,804.57 AUD	4,943,817.20 AUD
05/2020	755,321.33 AUD	4,732,020.70 AUD	5,487,342.03 AUD
06/2020	720,430.80 AUD	3,860,006.86 AUD	4,580,437.66 AUD
07/2020	691,835.27 AUD	3,341,569.14 AUD	4,033,404.41 AUD
08/2020	667,295.73 AUD	3,433,998.56 AUD	4,101,294.29 AUD
09/2020	641,886.84 AUD	3,464,533.99 AUD	4,106,420.83 AUD
10/2020	616,221.90 AUD	3,353,957.16 AUD	3,970,179.06 AUD
11/2020	591,375.11 AUD	3,530,560.14 AUD	4,121,935.25 AUD
12/2020	565,220.57 AUD	3,417,322.99 AUD	3,982,543.56 AUD
01/2021	540,129.46 AUD	3,274,910.96 AUD	3,815,040.42 AUD
02/2021	515,878.11 AUD	4,971,416.25 AUD	5,487,294.36 AUD
03/2021	479,049.61 AUD	5,239,384.42 AUD	5,718,434.03 AUD
04/2021	440,235.99 AUD	4,486,113.57 AUD	4,926,349.56 AUD
05/2021	407,002.42 AUD	4,644,756.13 AUD	5,051,758.55 AUD
06/2021	373,448.88 AUD	3,906,700.04 AUD	4,280,148.92 AUD
07/2021	345,144.03 AUD	2,779,049.83 AUD	3,124,193.86 AUD
08/2021	324,556.61 AUD	2,996,310.08 AUD	3,320,866.69 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
09/2021	302,419.60 AUD	2,518,555.07 AUD	2,820,974.67 AUD
10/2021	283,762.41 AUD	2,966,383.12 AUD	3,250,145.53 AUD
11/2021	261,786.89 AUD	2,536,731.32 AUD	2,798,518.21 AUD
12/2021	242,994.15 AUD	2,612,462.19 AUD	2,855,456.34 AUD
01/2022	223,641.45 AUD	2,408,799.79 AUD	2,632,441.24 AUD
02/2022	205,796.73 AUD	7,496,576.39 AUD	7,702,373.12 AUD
03/2022	150,287.17 AUD	8,004,638.81 AUD	8,154,925.98 AUD
04/2022	90,987.93 AUD	3,807,374.01 AUD	3,898,361.94 AUD
05/2022	62,843.16 AUD	5,824,665.98 AUD	5,887,509.14 AUD
06/2022	19,693.68 AUD	139,796.59 AUD	159,490.27 AUD
07/2022	18,657.98 AUD	140,831.91 AUD	159,489.89 AUD
08/2022	17,614.67 AUD	141,375.76 AUD	158,990.43 AUD
09/2022	16,567.46 AUD	140,396.37 AUD	156,963.83 AUD
10/2022	15,527.39 AUD	141,147.62 AUD	156,675.01 AUD
11/2022	14,481.63 AUD	141,492.79 AUD	155,974.42 AUD
12/2022	13,433.49 AUD	139,498.59 AUD	152,932.08 AUD
01/2023	12,400.05 AUD	139,789.11 AUD	152,189.16 AUD
02/2023	11,364.44 AUD	140,203.39 AUD	151,567.83 AUD
03/2023	10,325.76 AUD	132,869.22 AUD	143,194.98 AUD
04/2023	9,341.55 AUD	126,607.32 AUD	135,948.87 AUD
05/2023	8,403.56 AUD	125,219.12 AUD	133,622.68 AUD
06/2023	7,476.05 AUD	116,204.33 AUD	123,680.38 AUD
07/2023	6,615.15 AUD	112,009.87 AUD	118,625.02 AUD
08/2023	5,785.31 AUD	104,936.02 AUD	110,721.33 AUD
09/2023	5,007.94 AUD	101,481.77 AUD	106,489.71 AUD
10/2023	4,256.16 AUD	98,298.02 AUD	102,554.18 AUD
11/2023	3,528.02 AUD	94,488.71 AUD	98,016.73 AUD
12/2023	2,828.08 AUD	90,310.63 AUD	93,138.71 AUD
01/2024	2,159.04 AUD	87,981.97 AUD	90,141.01 AUD
02/2024	1,507.17 AUD	84,865.27 AUD	86,372.44 AUD
03/2024	878.47 AUD	58,659.92 AUD	59,538.39 AUD
04/2024	444.03 AUD	36,628.76 AUD	37,072.79 AUD
05/2024	172.63 AUD	23,301.39 AUD	23,474.02 AUD
Total	52,404,591.11 AUD	234,657,080.70 AUD	287,061,671.81 AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Run Out Schedule II

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

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Outstanding Contracts I - Overview

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

Total Portfolio as of Previous Month			Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	5,125	167,485,812.53 AUD	32	499,574.13 AUD	2,460	92,505,007.65 AUD	2,633	74,481,230.75 AUD
In Advance	354	10,622,536.53 AUD	1	23,408.31 AUD	182	6,349,946.07 AUD	171	4,249,182.15 AUD
In Arrears	336	10,391,721.97 AUD	5	92,409.18 AUD	242	7,742,953.16 AUD	89	2,556,359.63 AUD
Paid out/Matured	468	-AUD	7	-AUD	136	-AUD	325	-AUD
Early Payout	949	-AUD	20	-AUD	393	-AUD	536	-AUD
Gross Salvage	12	283,220.04 AUD	-	-AUD	10	245,051.06 AUD	2	38,168.98 AUD
Net Salvage	17	361,057.25 AUD	1	8,093.92 AUD	15	339,180.93 AUD	1	13,782.40 AUD
Total	7,261	189,144,348.32 AUD	66	623,485.54 AUD	3,438	107,182,138.87 AUD	3,757	81,338,723.91 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	6,424	213,107,025.90 AUD	35	581,601.10 AUD	3,292	123,585,548.83 AUD	3,097	88,939,875.97 AUD
In Advance	346	10,400,896.82 AUD	1	22,097.37 AUD	170	5,751,917.53 AUD	175	4,626,881.92 AUD
In Arrears	339	10,781,429.89 AUD	5	48,401.79 AUD	245	8,290,218.32 AUD	89	2,442,809.78 AUD
Paid out/Matured	499	-AUD	8	-AUD	154	-AUD	337	-AUD
Early Payout	994	-AUD	20	-AUD	411	-AUD	563	-AUD
Gross Salvage	13	367,728.09 AUD	-	-AUD	11	356,264.86 AUD	2	11,463.23 AUD
Net Salvage	22	524,379.61 AUD	1	8,093.92 AUD	20	502,503.29 AUD	1	13,782.40 AUD
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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Outstanding Contracts I - Overview

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

Total Portfolio as of Previous Month			Balloon				Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	5,125	167,485,812.53 AUD	1,880	81,733,857.99 AUD	3,245	85,751,954.54 AUD	3,997	139,390,031.23 AUD	1,128	28,095,781.30 AUD
In Advance	354	10,622,536.53 AUD	144	5,549,238.02 AUD	210	5,073,298.51 AUD	277	9,056,265.98 AUD	77	1,566,270.55 AUD
In Arrears	336	10,391,721.97 AUD	155	5,629,130.00 AUD	181	4,762,591.97 AUD	229	7,882,086.93 AUD	107	2,509,635.04 AUD
Paid out/Matured	468	-AUD	110	-AUD	358	-AUD	394	-AUD	74	-AUD
Early Payout	949	-AUD	379	-AUD	570	-AUD	702	-AUD	247	-AUD
Gross Salvage	12	283,220.04 AUD	8	227,838.90 AUD	4	55,381.14 AUD	9	259,048.82 AUD	3	24,171.22 AUD
Net Salvage	17	361,057.25 AUD	9	213,717.87 AUD	8	147,339.38 AUD	10	276,205.72 AUD	7	84,851.53 AUD
Total	7,261	189,144,348.32 AUD	2,685	93,353,782.78 AUD	4,576	95,790,565.54 AUD	5,618	156,863,638.68 AUD	1,643	32,280,709.64 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	6,424	213,107,025.90 AUD	2,350	103,300,032.99 AUD	4,074	109,806,992.91 AUD	5,020	178,651,211.60 AUD	1,404	34,455,814.30 AUD
In Advance	346	10,400,896.82 AUD	140	5,538,014.57 AUD	206	4,862,882.25 AUD	267	8,477,919.95 AUD	79	1,922,976.87 AUD
In Arrears	339	10,781,429.89 AUD	145	5,858,701.63 AUD	194	4,922,728.26 AUD	222	8,050,419.38 AUD	117	2,731,010.51 AUD
Paid out/Matured	499	-AUD	135	-AUD	364	-AUD	423	-AUD	76	-AUD
Early Payout	994	-AUD	395	-AUD	599	-AUD	729	-AUD	265	-AUD
Gross Salvage	13	367,728.09 AUD	4	128,159.51 AUD	9	239,568.58 AUD	8	272,219.94 AUD	5	95,508.15 AUD
Net Salvage	22	524,379.61 AUD	14	377,040.23 AUD	8	147,339.38 AUD	15	439,528.08 AUD	7	84,851.53 AUD
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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

==> picture [140 x 27] intentionally omitted <==

Outstanding Contracts II - Collections

Development of Pool within Reporting Period	Number of Active Contracts	Total Number of Contracts	Collection Variations	Outstanding Nominal Balance
Beginning of Period	5,827	7,261		230,664,828.94 AUD

Scheduled Collections For Contracts Active This Period			4,321,506.08 AUD	4,321,506.08 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			46,648.82 AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			1,146,801.78AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			264,925.25AUD
Collection VariationsfromContractsin AdvanceThisPeriod			276,176.41 AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(113,922.45AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			24,592.79AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			1,472.75AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			1,646,695.35AUD	1,646,695.35AUD

ContractFees CollectedThisPeriod			32,608.26AUD
Interest CompensationCollectionsThisPeriod			(74,089.50AUD)
Non Instalment Collection Variations			(41,481.24 AUD)
Actual Collections For Contracts Active This Period			5,926,720.19 AUD

NumberofContractsPaid OutEarlyThisMonth	45
NumberofContractsPaid Out/MaturedThisMonth	31
NumberofContractsIntoNet SalvageThisMonth	5
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				(5,102.13AUD)

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				201,525.28AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				147,095.53AUD
ReducedNominal BalanceDue to Other				(1,834.31 AUD)
End of Period before Top / Tap-up	5,746	7,261		224,354,943.14 AUD
Top /Tap-up	1,376	1,376		62,706,728.67 AUD
Term Take Out	-	-		- AUD
End of Period after Top / Tap-up	7,122	8,637		287,061,671.81 AUD
Development of outstanding pool during the reporting period Number of active contracts Outstanding Discounted Receivables Balance Outstanding Nominal Balance Balance as at theBeginning of Period 5,827 188,783,291.07 AUD 230,664,828.94 AUD Balance as at theEnd of Period-beforeTop /Tap-up 5,746 184,132,323.55AUD 224,354,943.14 AUD Top /Tap-upforthePeriod 1,376 50,524,757.15AUD 62,706,728.67 AUD Term Take Out - - AUD - AUD Balance as at the end of the period 7,122 234,657,080.70 AUD 287,061,671.81 AUD
Development of outstanding pool during the reporting period	Number of active contracts	Outstanding Discounted Receivables Balance	Outstanding Nominal Balance
Balance as at theBeginning of Period	5,827	188,783,291.07 AUD	230,664,828.94 AUD
Balance as at theEnd of Period-beforeTop /Tap-up	5,746	184,132,323.55AUD	224,354,943.14 AUD
Top /Tap-upforthePeriod	1,376	50,524,757.15AUD	62,706,728.67 AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	7,122	234,657,080.70 AUD	287,061,671.81 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts4	Outstanding Discounted Receivables Balance
> 0 <=30	206	2.89%	6,753,121.80AUD	2.88%	3	25,402.89 AUD	146	5,173,894.14 AUD	57	1,553,824.77 AUD
> 30 <=60	72	1.01%	2,344,812.93AUD	1.00%	1	17,040.88 AUD	52	1,766,330.46 AUD	19	561,441.59 AUD
> 60 <=90	31	0.44%	848,686.14 AUD	0.36%	-	-AUD	27	688,417.42 AUD	4	160,268.72 AUD
> 90 <=120	15	0.21%	443,252.64 AUD	0.19%	1	5,958.02 AUD	11	371,416.49 AUD	3	65,878.13 AUD
> 120 <=150	15	0.21%	449,604.96AUD	0.19%	-	-AUD	11	355,623.34 AUD	4	93,981.62 AUD
> 150 <=180	7	0.10%	227,976.08AUD	0.10%	-	-AUD	6	226,925.92 AUD	1	1,050.16 AUD
> 180 <=210	1	0.01%	6,364.79AUD	0.00%	-	-AUD	-	-AUD	1	6,364.79 AUD
> 210 <=240	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 240 <=270	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 270 <=300	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 300 <=330	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 330 <=360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
Total	347	4.8722%	11,073,819.34 AUD	4.72%	5	48,401.79 AUD	253	8,582,607.77 AUD	89	2,442,809.78 AUD

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

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

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

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

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contracts6	Outstanding Discounted Receivables Balance	Number of Contracts8	Outstanding Discounted Receivables Balance	Number of Contracts10	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
> 0 <=30	206	2.89%	6,753,121.80AUD	2.88%	86	3,664,766.51 AUD	120	3,088,355.29 AUD	140	5,198,745.53 AUD	66	1,554,376.27 AUD
> 30 <=60	72	1.01%	2,344,812.93AUD	1.00%	32	1,299,730.89 AUD	40	1,045,082.04 AUD	43	1,615,720.09 AUD	29	729,092.84 AUD
> 60 <=90	31	0.44%	848,686.14 AUD	0.36%	14	465,778.86 AUD	17	382,907.28 AUD	20	674,170.51 AUD	11	174,515.63 AUD
> 90 <=120	15	0.21%	443,252.64 AUD	0.19%	5	140,818.59 AUD	10	302,434.05 AUD	10	333,179.67 AUD	5	110,072.97 AUD
> 120 <=150	15	0.21%	449,604.96AUD	0.19%	7	244,036.82 AUD	8	205,568.14 AUD	8	273,986.33 AUD	7	175,618.63 AUD
> 150 <=180	7	0.10%	227,976.08AUD	0.10%	2	107,854.06 AUD	5	120,122.02 AUD	4	148,352.34 AUD	3	79,623.74 AUD
> 180 <=210	1	0.01%	6,364.79AUD	0.00%	-	-AUD	1	6,364.79 AUD	1	6,364.79 AUD	-	-AUD
> 210 <=240	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 240 <=270	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 270 <=300	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 300 <=330	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 330 <=360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	347	4.8722%	11,073,819.34 AUD	4.72%	146	5,922,985.73 AUD	201	5,150,833.61 AUD	226	8,250,519.26 AUD	121	2,823,300.08 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Net Salvage Loss

Net Salvage Loss This Period	Net Salvage Loss This Period	Net Salvage Loss This Period	Net Salvage Loss This Period
Product Type	Type of Car	Number of Contracts	Net Salvage Loss
Hire Purchase	New	-	- AUD
	Used	-	- AUD
Total Hire Purchase		-	- AUD
Chattel Mortgage	New	5	174,503.10 AUD
	Used	-	- AUD
Total Chattel Mortgage		5	174,503.10 AUD
Consumer Loan	New	-	- AUD
	Used	-	- AUD
Total Consumer Loan		-	- AUD
Total		5	174,503.10 AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period 541,317.35 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	-	- AUD	-	- AUD
09/2017	-	- AUD	-	- AUD
10/2017	-	- AUD	-	- AUD
11/2017	-	- AUD	-	- AUD
12/2017	-	- AUD	-	- AUD
01/2018	-	- AUD	-	- AUD
02/2018	-	- AUD	-	- AUD
03/2018	-	- AUD	-	- AUD
04/2018	-	- AUD	-	- AUD
05/2018	-	- AUD	-	- AUD
06/2018	-	- AUD	-	- AUD
07/2018	-	- AUD	-	- AUD
08/2018	-	- AUD	-	- AUD
09/2018	-	- AUD	-	- AUD
10/2018	-	- AUD	-	- AUD
11/2018	-	- AUD	-	- AUD
12/2018	-	- AUD	-	- AUD
01/2019	-	- AUD	-	- AUD
02/2019	-	- AUD	-	- AUD
03/2019	-	- AUD	-	- AUD
04/2019	-	- AUD	-	- AUD
05/2019	-	- AUD	-	- AUD
06/2019	-	- AUD	-	- AUD
07/2019	-	- AUD	-	- AUD
08/2019	-	- AUD	-	- AUD
09/2019	-	- AUD	-	- AUD
10/2019	-	- AUD	-	- AUD
11/2019	-	- AUD	-	- AUD
12/2019	-	- AUD	-	- AUD
01/2020	-	- AUD	-	- AUD
02/2020	-	- AUD	-	- AUD
03/2020	-	- AUD	-	- AUD
04/2020	-	- AUD	-	- AUD
Total	22	541,317.35 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Net Salvage After Recoveries

Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts
Product Type	Vehicle Status	Number of Contracts	Gross Salvage Loss	Net Salvage Loss	Recoveries After Net Salvage	Net Salvage Loss After Recoveries
Hire Purchase	New	-	- AUD	- AUD	- AUD	- AUD
	Used	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	15	656,812.80 AUD	456,465.82 AUD	4,592.35 AUD	451,873.47 AUD
	Used	5	118,992.85 AUD	62,975.21 AUD	33.59 AUD	62,941.62 AUD
Total Chattel Mortgage		20	775,805.65 AUD	519,441.03 AUD	4,625.94 AUD	514,815.09 AUD
Consumer Loan	New	-	- AUD	- AUD	- AUD	- AUD
	Used	1	15,933.14 AUD	13,782.40 AUD	1,030.17 AUD	12,752.23 AUD
Total Consumer Loan		1	15,933.14 AUD	13,782.40 AUD	1,030.17 AUD	12,752.23 AUD
				- AUD
Total		22	818,098.71 AUD	541,317.35 AUD	5,656.11 AUD	535,661.24 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

==> picture [194 x 37] intentionally omitted <==

Prepayments

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

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

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Pool Data I

Down Payments

		Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Down Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Down Payment/ Purchase Price in %	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
No Down Payment	2,306	32.38%	77,887,874.84 AUD	33.19%	0.00%	25	324,634.96 AUD	1,346	49,103,644.50 AUD	935	28,459,595.38 AUD
0.01-10.000.00	3,338	46.87%	105,390,695.97 AUD	44.91%	10.15%	14	247,927.58 AUD	1,621	59,077,753.03 AUD	1,703	46,065,015.36 AUD
10,000.01-20.000.00	898	12.61%	28,931,803.60AUD	12.33%	29.51%	1	50,171.78 AUD	432	16,269,743.05 AUD	465	12,611,888.77 AUD
20,000.01-30.000.00	340	4.77%	10,752,544.22 AUD	4.58%	42.48%	1	29,365.94 AUD	192	6,555,067.75 AUD	147	4,168,110.53 AUD
30,000.01-40.000.00	142	1.99%	5,197,750.43AUD	2.22%	48.27%	-	-AUD	77	3,363,930.23 AUD	65	1,833,820.20 AUD
40,000.01-50,000.00	53	0.74%	2,094,072.31 AUD	0.89%	52.87%	-	-AUD	24	1,071,176.97 AUD	29	1,022,895.34 AUD
50,000.01-60,000.00	15	0.21%	976,415.59AUD	0.42%	47.91%	-	-AUD	10	676,055.28 AUD	5	300,360.31 AUD
60,000.01-70,000.00	10	0.14%	483,226.72 AUD	0.21%	58.23%	-	-AUD	5	345,085.80 AUD	5	138,140.92 AUD
70,000.01-80,000.00	5	0.07%	620,306.60AUD	0.26%	42.03%	-	-AUD	4	594,183.15 AUD	1	26,123.45 AUD
80,000.01-90,000.00	1	0.01%	98,177.00AUD	0.04%	47.37%	-	-AUD	1	98,177.00 AUD	-	-AUD
90,000.01-100,000.00	2	0.03%	135,150.09AUD	0.06%	70.54%	-	-AUD	1	99,972.54 AUD	1	35,177.55 AUD
100,000.01-110,000.00	4	0.06%	380,932.75AUD	0.16%	59.63%	-	-AUD	2	138,861.76 AUD	2	242,070.99 AUD
110,000.01-120,000.00	1	0.01%	184,763.11 AUD	0.08%	24.84%	-	-AUD	-	-AUD	1	184,763.11 AUD
120,000.01-130,000.00	1	0.01%	285,261.56AUD	0.12%	38.87%	-	-AUD	-	-AUD	1	285,261.56 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	6	0.08%	1,238,105.91 AUD	0.53%	56.38%	-	-AUD	3	590,298.48 AUD	3	647,807.43 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	15.05%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,522.04 AUD
Weighted Average Down Payment					8,365.70AUD

Type of Payment

Total Portfolio						Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Type of Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance		Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Direct Debit	6,883	96.64%	227,955,137.38AUD	97.14%		38	642,742	3,537	132,419,533	3,308	94,892,862
Other	239	3.36%	6,701,943.32 AUD	2.86%		3	9,358	181	5,564,417	55	1,128,169
Total	7,122	100.00%	234,657,080.70 AUD	100.00%		41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Pool Data I

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

Total Portfolio						Balloon				Vehicle Status
						Balloon		No Balloon		New		Used
Down Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Down Payment/ Purchase Price in %	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
No Down Payment	2,306	32.38%	77,887,874.84 AUD	33.19%	0.00%	984	41,884,742.78 AUD	1,322	36,003,132.06 AUD	1,626	61,926,261.05 AUD	680	15,961,613.79 AUD
0.01-10.000.00	3,338	46.87%	105,390,695.97 AUD	44.91%	10.15%	1,211	50,152,005.54 AUD	2,127	55,238,690.43 AUD	2,577	87,361,886.95 AUD	761	18,028,809.02 AUD
10,000.01-20.000.00	898	12.61%	28,931,803.60AUD	12.33%	29.51%	289	12,691,452.61 AUD	609	16,240,350.99 AUD	781	26,088,678.23 AUD	117	2,843,125.37 AUD
20,000.01-30.000.00	340	4.77%	10,752,544.22 AUD	4.58%	42.48%	90	4,129,914.26 AUD	250	6,622,629.96 AUD	311	9,859,074.78 AUD	29	893,469.44 AUD
30,000.01-40.000.00	142	1.99%	5,197,750.43AUD	2.22%	48.27%	34	2,357,132.73 AUD	108	2,840,617.70 AUD	133	4,620,054.76 AUD	9	577,695.67 AUD
40,000.01-50,000.00	53	0.74%	2,094,072.31 AUD	0.89%	52.87%	13	755,236.74 AUD	40	1,338,835.57 AUD	49	1,857,314.70 AUD	4	236,757.61 AUD
50,000.01-60,000.00	15	0.21%	976,415.59AUD	0.42%	47.91%	4	505,840.88 AUD	11	470,574.71 AUD	15	976,415.59 AUD	-	-AUD
60,000.01-70,000.00	10	0.14%	483,226.72 AUD	0.21%	58.23%	3	290,809.16 AUD	7	192,417.56 AUD	8	435,510.40 AUD	2	47,716.32 AUD
70,000.01-80,000.00	5	0.07%	620,306.60AUD	0.26%	42.03%	2	193,677.66 AUD	3	426,628.94 AUD	5	620,306.60 AUD	-	-AUD
80,000.01-90,000.00	1	0.01%	98,177.00AUD	0.04%	47.37%	-	-AUD	1	98,177.00 AUD	-	-AUD	1	98,177.00 AUD
90,000.01-100,000.00	2	0.03%	135,150.09AUD	0.06%	70.54%	-	-AUD	2	135,150.09 AUD	2	135,150.09 AUD	-	-AUD
100,000.01-110,000.00	4	0.06%	380,932.75AUD	0.16%	59.63%	2	242,070.99 AUD	2	138,861.76 AUD	4	380,932.75 AUD	-	-AUD
110,000.01-120,000.00	1	0.01%	184,763.11 AUD	0.08%	24.84%	1	184,763.11 AUD	-	-AUD	-	-AUD	1	184,763.11 AUD
120,000.01-130,000.00	1	0.01%	285,261.56AUD	0.12%	38.87%	1	285,261.56 AUD	-	-AUD	1	285,261.56 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	6	0.08%	1,238,105.91 AUD	0.53%	56.38%	5	1,152,000.68 AUD	1	86,105.23 AUD	5	904,923.41 AUD	1	333,182.50 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	15.05%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,522.04 AUD
Weighted Average Down Payment					8,365.70AUD

Type of Payment

Total Portfolio						Balloon				Vehicle Status
						Balloon		No Balloon		New		Used
Type of Payment	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance		Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Direct Debit	6,883	96.64%	227,955,137.38AUD	97.14%		2,533	110,668,376	4,350	117,286,762	5,341	190,092,350	1,542	37,862,787
Other	239	3.36%	6,701,943.32 AUD	2.86%		106	4,156,533	133	2,545,410	176	5,359,421	63	1,342,522
Total	7,122	100.00%	234,657,080.70 AUD	100.00%		2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Number of Contracts Per Borrower	Number of Customers	Percentage of Customers	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance
1	7,920	98.26%	6,875	96.19%	263,185,065.77 AUD	96.37%
2	124	1.54%	194	2.71%	7,804,405.17 AUD	2.86%
3	9	0.11%	24	0.34%	843,632.10 AUD	0.31%
4	5	0.06%	20	0.28%	613,366.06 AUD	0.22%
5	-	0.00%	-	0.00%	- AUD	0.00%
6 - 10	-	0.00%	-	0.00%	- AUD	0.00%
> 10	2	0.02%	34	0.48%	640,640.69 AUD	0.23%
Total	8,060	100.00%	7,147	100.00%	273,087,109.79 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	425,306.34 AUD	0.18125 %	23
2	351,303.87 AUD	0.14971%	1
3	335,846.98 AUD	0.14312%	1
4	335,846.98 AUD	0.14312%	1
5	333,182.50 AUD	0.14199 %	1
6	292,833.39 AUD	0.12479 %	1
7	285,261.56 AUD	0.12157%	1
8	274,836.48 AUD	0.11712%	1
9	267,978.45 AUD	0.11420 %	1
10	267,978.45 AUD	0.11420 %	1
11	265,931.44 AUD	0.11333 %	4
12	263,547.88 AUD	0.11231%	1
13	263,547.88 AUD	0.11231%	1
14	258,162.54 AUD	0.11002%	1
15	241,498.13 AUD	0.10292%	1
16	241,498.13 AUD	0.10292%	1
17	237,846.86 AUD	0.10136 %	1
18	231,601.58 AUD	0.09870 %	1
19	228,519.70 AUD	0.09738 %	1
20	222,187.50 AUD	0.09469 %	1
	5,624,716.64 AUD	2.39699 %	45

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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	512	7.19%	2,856,425.24 AUD	1.22%	13	25,483.17 AUD	185	1,083,184.21 AUD	314	1,747,757.86 AUD
10,000.01-20.000.00	1,503	21.10%	23,512,964.34 AUD	10.02%	18	316,365.33 AUD	615	9,732,171.37 AUD	870	13,464,427.64 AUD
20,000.01-30.000.00	1,687	23.69%	41,870,135.32 AUD	17.84%	6	143,010.21 AUD	788	19,755,785.08 AUD	893	21,971,340.03 AUD
30,000.01-40.000.00	1,431	20.09%	49,672,676.21 AUD	21.17%	2	64,837.68 AUD	790	27,512,801.46 AUD	639	22,095,037.07 AUD
40,000.01-50,000.00	922	12.95%	41,086,014.14 AUD	17.51%	-	-AUD	592	26,541,065.22 AUD	330	14,544,948.92 AUD
50,000.01-60,000.00	483	6.78%	26,281,998.26AUD	11.20%	2	102,403.87 AUD	327	17,795,852.72 AUD	154	8,383,741.67 AUD
60,000.01-70,000.00	251	3.52%	16,146,782.91 AUD	6.88%	-	-AUD	173	11,129,265.31 AUD	78	5,017,517.60 AUD
70,000.01-80,000.00	130	1.83%	9,711,953.54 AUD	4.14%	-	-AUD	96	7,172,323.85 AUD	34	2,539,629.69 AUD
80,000.01-90,000.00	69	0.97%	5,853,103.73AUD	2.49%	-	-AUD	53	4,495,458.31 AUD	16	1,357,645.42 AUD
90,000.01-100,000.00	49	0.69%	4,672,344.24 AUD	1.99%	-	-AUD	37	3,527,710.22 AUD	12	1,144,634.02 AUD
100,000.01-110,000.00	25	0.35%	2,633,072.60AUD	1.12%	-	-AUD	18	1,879,458.90 AUD	7	753,613.70 AUD
110,000.01-120,000.00	12	0.17%	1,389,849.84 AUD	0.59%	-	-AUD	8	930,898.75 AUD	4	458,951.09 AUD
120,000.01-130,000.00	9	0.13%	1,119,714.54 AUD	0.48%	-	-AUD	8	993,079.36 AUD	1	126,635.18 AUD
130,000.01-140,000.00	6	0.08%	808,760.03AUD	0.34%	-	-AUD	4	542,335.58 AUD	2	266,424.45 AUD
140,000.01-150,000.00	6	0.08%	868,105.26AUD	0.37%	-	-AUD	6	868,105.26 AUD	-	-AUD
> 150,000.00	27	0.38%	6,173,180.50AUD	2.63%	-	-AUD	18	4,024,453.94 AUD	9	2,148,726.56 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				351,303.87 AUD
Average Outstanding Discounted Receivables Balance				32,948.20AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	84	1.18%	531,128.51 AUD	0.23%	-	-AUD	37	246,051.12 AUD	47	285,077.39 AUD
10,000.01-20.000.00	1,030	14.46%	12,909,761.98AUD	5.50%	12	91,908.93 AUD	427	5,517,642.85 AUD	591	7,300,210.20 AUD
20,000.01-30.000.00	1,581	22.20%	31,927,651.23AUD	13.61%	17	345,654.74 AUD	676	14,122,331.94 AUD	888	17,459,664.55 AUD
30,000.01-40.000.00	1,485	20.85%	42,113,043.34 AUD	17.95%	6	79,539.49 AUD	749	22,070,165.85 AUD	730	19,963,338.00 AUD
40,000.01-50,000.00	1,140	16.01%	41,637,095.51 AUD	17.74%	3	32,591.68 AUD	633	23,457,655.15 AUD	504	18,146,848.68 AUD
50,000.01-60,000.00	752	10.56%	33,535,876.58AUD	14.29%	1	50,171.78 AUD	488	22,380,638.47 AUD	263	11,105,066.33 AUD
60,000.01-70,000.00	436	6.12%	22,749,445.36AUD	9.69%	2	52,233.64 AUD	284	15,347,551.60 AUD	150	7,349,660.12 AUD
70,000.01-80,000.00	244	3.43%	14,644,038.26AUD	6.24%	-	-AUD	151	9,321,288.97 AUD	93	5,322,749.29 AUD
80,000.01-90,000.00	123	1.73%	8,293,747.84 AUD	3.53%	-	-AUD	91	6,455,271.70 AUD	32	1,838,476.14 AUD
90,000.01-100,000.00	83	1.17%	6,436,938.37 AUD	2.74%	-	-AUD	63	4,849,424.16 AUD	20	1,587,514.21 AUD
100,000.01-110,000.00	50	0.70%	4,384,186.23AUD	1.87%	-	-AUD	39	3,441,650.70 AUD	11	942,535.53 AUD
110,000.01-120,000.00	28	0.39%	2,603,226.21 AUD	1.11%	-	-AUD	22	2,023,427.51 AUD	6	579,798.70 AUD
120,000.01-130,000.00	21	0.29%	2,149,955.03AUD	0.92%	-	-AUD	13	1,352,769.16 AUD	8	797,185.87 AUD
130,000.01-140,000.00	12	0.17%	1,332,256.99AUD	0.57%	-	-AUD	9	1,037,291.25 AUD	3	294,965.74 AUD
140,000.01-150,000.00	12	0.17%	1,396,173.39AUD	0.59%	-	-AUD	5	580,131.69 AUD	7	816,041.70 AUD
> 150,000.00	41	0.58%	8,012,555.87 AUD	3.41%	-	-AUD	31	5,780,657.42 AUD	10	2,231,898.45 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

Statistics
MinimumOriginal Balance				5,529.34 AUD
MaximumOriginal Balance				442,155.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				57,561.05AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Outstanding Discounted Receivables Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	512	7.19%	2,856,425.24 AUD	1.22%	75	150,424.51 AUD	437	2,706,000.73 AUD	284	1,382,126.70 AUD	228	1,474,298.54 AUD
10,000.01-20.000.00	1,503	21.10%	23,512,964.34 AUD	10.02%	236	3,909,895.10 AUD	1,267	19,603,069.24 AUD	926	14,829,144.71 AUD	577	8,683,819.63 AUD
20,000.01-30.000.00	1,687	23.69%	41,870,135.32 AUD	17.84%	467	11,810,571.03 AUD	1,220	30,059,564.29 AUD	1,289	32,149,686.59 AUD	398	9,720,448.73 AUD
30,000.01-40.000.00	1,431	20.09%	49,672,676.21 AUD	21.17%	615	21,436,178.05 AUD	816	28,236,498.16 AUD	1,222	42,551,481.70 AUD	209	7,121,194.51 AUD
40,000.01-50,000.00	922	12.95%	41,086,014.14 AUD	17.51%	505	22,588,725.98 AUD	417	18,497,288.16 AUD	835	37,229,681.59 AUD	87	3,856,332.55 AUD
50,000.01-60,000.00	483	6.78%	26,281,998.26AUD	11.20%	300	16,383,575.58 AUD	183	9,898,422.68 AUD	442	24,044,256.33 AUD	41	2,237,741.93 AUD
60,000.01-70,000.00	251	3.52%	16,146,782.91 AUD	6.88%	177	11,353,347.63 AUD	74	4,793,435.28 AUD	220	14,131,723.36 AUD	31	2,015,059.55 AUD
70,000.01-80,000.00	130	1.83%	9,711,953.54 AUD	4.14%	95	7,115,668.26 AUD	35	2,596,285.28 AUD	116	8,695,664.35 AUD	14	1,016,289.19 AUD
80,000.01-90,000.00	69	0.97%	5,853,103.73AUD	2.49%	52	4,391,018.83 AUD	17	1,462,084.90 AUD	65	5,517,028.50 AUD	4	336,075.23 AUD
90,000.01-100,000.00	49	0.69%	4,672,344.24 AUD	1.99%	40	3,802,965.32 AUD	9	869,378.92 AUD	44	4,186,218.29 AUD	5	486,125.95 AUD
100,000.01-110,000.00	25	0.35%	2,633,072.60AUD	1.12%	23	2,424,914.93 AUD	2	208,157.67 AUD	25	2,633,072.60 AUD	-	-AUD
110,000.01-120,000.00	12	0.17%	1,389,849.84 AUD	0.59%	10	1,152,585.35 AUD	2	237,264.49 AUD	11	1,271,399.55 AUD	1	118,450.29 AUD
120,000.01-130,000.00	9	0.13%	1,119,714.54 AUD	0.48%	8	994,568.29 AUD	1	125,146.25 AUD	7	866,521.23 AUD	2	253,193.31 AUD
130,000.01-140,000.00	6	0.08%	808,760.03AUD	0.34%	4	537,162.53 AUD	2	271,597.50 AUD	4	534,621.96 AUD	2	274,138.07 AUD
140,000.01-150,000.00	6	0.08%	868,105.26AUD	0.37%	6	868,105.26 AUD	-	-AUD	6	868,105.26 AUD	-	-AUD
> 150,000.00	27	0.38%	6,173,180.50AUD	2.63%	26	5,905,202.05 AUD	1	267,978.45 AUD	21	4,561,038.15 AUD	6	1,612,142.35 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				351,303.87 AUD
Average Outstanding Discounted Receivables Balance				32,948.20AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	84	1.18%	531,128.51 AUD	0.23%	-	-AUD	84	531,128.51 AUD	20	131,352.66 AUD	64	399,775.85 AUD
10,000.01-20.000.00	1,030	14.46%	12,909,761.98AUD	5.50%	74	1,039,844.57 AUD	956	11,869,917.41 AUD	475	5,910,614.14 AUD	555	6,999,147.84 AUD
20,000.01-30.000.00	1,581	22.20%	31,927,651.23AUD	13.61%	355	7,342,834.77 AUD	1,226	24,584,816.46 AUD	1,145	22,893,729.39 AUD	436	9,033,921.84 AUD
30,000.01-40.000.00	1,485	20.85%	42,113,043.34 AUD	17.95%	513	14,720,859.09 AUD	972	27,392,184.25 AUD	1,218	34,386,186.15 AUD	267	7,726,857.19 AUD
40,000.01-50,000.00	1,140	16.01%	41,637,095.51 AUD	17.74%	534	19,607,773.89 AUD	606	22,029,321.62 AUD	1,010	36,865,285.91 AUD	130	4,771,809.60 AUD
50,000.01-60,000.00	752	10.56%	33,535,876.58AUD	14.29%	425	19,190,072.99 AUD	327	14,345,803.59 AUD	692	30,865,975.62 AUD	60	2,669,900.96 AUD
60,000.01-70,000.00	436	6.12%	22,749,445.36AUD	9.69%	276	14,467,956.09 AUD	160	8,281,489.27 AUD	403	20,876,704.72 AUD	33	1,872,740.64 AUD
70,000.01-80,000.00	244	3.43%	14,644,038.26AUD	6.24%	168	10,107,014.13 AUD	76	4,537,024.13 AUD	220	13,049,767.01 AUD	24	1,594,271.25 AUD
80,000.01-90,000.00	123	1.73%	8,293,747.84 AUD	3.53%	98	6,596,004.30 AUD	25	1,697,743.54 AUD	108	7,274,832.00 AUD	15	1,018,915.84 AUD
90,000.01-100,000.00	83	1.17%	6,436,938.37 AUD	2.74%	60	4,706,611.51 AUD	23	1,730,326.86 AUD	79	6,115,797.31 AUD	4	321,141.06 AUD
100,000.01-110,000.00	50	0.70%	4,384,186.23AUD	1.87%	36	3,203,357.81 AUD	14	1,180,828.42 AUD	48	4,190,050.51 AUD	2	194,135.72 AUD
110,000.01-120,000.00	28	0.39%	2,603,226.21 AUD	1.11%	23	2,119,463.47 AUD	5	483,762.74 AUD	27	2,506,920.15 AUD	1	96,306.06 AUD
120,000.01-130,000.00	21	0.29%	2,149,955.03AUD	0.92%	18	1,864,400.91 AUD	3	285,554.12 AUD	20	2,050,653.37 AUD	1	99,301.66 AUD
130,000.01-140,000.00	12	0.17%	1,332,256.99AUD	0.57%	11	1,213,806.70 AUD	1	118,450.29 AUD	8	901,909.17 AUD	4	430,347.82 AUD
140,000.01-150,000.00	12	0.17%	1,396,173.39AUD	0.59%	11	1,297,074.80 AUD	1	99,098.59 AUD	11	1,267,032.21 AUD	1	129,141.18 AUD
> 150,000.00	41	0.58%	8,012,555.87 AUD	3.41%	37	7,347,833.67 AUD	4	664,722.20 AUD	33	6,164,960.55 AUD	8	1,847,595.32 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

Statistics
MinimumOriginal Balance				5,529.34 AUD
MaximumOriginal Balance				442,155.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				57,561.05AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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%	32	0.45%	493,233.52 AUD	0.21%	1	32,591.68AUD	18	177,227.23AUD	13	283,414.61 AUD
0.01%- 1.00%	202	2.84%	3,420,258.65 AUD	1.46%	-	- AUD	45	797,461.35AUD	157	2,622,797.30AUD
1.01%- 2.00%	167	2.34%	4,622,826.32 AUD	1.97%	11	215,334.35AUD	52	1,717,151.08AUD	104	2,690,340.89AUD
2.01%-3.00%	185	2.60%	4,004,610.71 AUD	1.71%	-	- AUD	48	1,026,899.85AUD	137	2,977,710.86AUD
3.01%- 4.00%	402	5.64%	13,818,168.59 AUD	5.89%	-	- AUD	88	4,018,998.48AUD	314	9,799,170.11 AUD
4.01%-5.00%	1,112	15.61%	43,977,402.86 AUD	18.74%	1	50,171.78AUD	729	30,922,588.36AUD	382	13,004,642.72 AUD
5.01%-6.00%	1,326	18.62%	50,938,395.59 AUD	21.71%	2	78,472.56AUD	821	34,166,103.87 AUD	503	16,693,819.16AUD
6.01%- 7.00%	1,450	20.36%	47,903,957.97 AUD	20.41%	7	122,408.87 AUD	782	28,326,586.66AUD	661	19,454,962.44 AUD
7.01%-8.00%	879	12.34%	26,915,678.71 AUD	11.47%	6	37,980.60AUD	421	14,657,449.46AUD	452	12,220,248.65AUD
8.01%-9.00%	535	7.51%	15,570,126.47 AUD	6.64%	7	83,688.82 AUD	265	8,729,466.64 AUD	263	6,756,971.01 AUD
9.01%- 10.00%	351	4.93%	9,788,946.94 AUD	4.17%	3	2,085.66AUD	170	5,828,940.79AUD	178	3,957,920.49AUD
10.01%- 11.00%	165	2.32%	4,520,371.85 AUD	1.93%	-	- AUD	91	2,589,280.22 AUD	74	1,931,091.63AUD
11.01%- 12.00%	93	1.31%	2,492,227.56 AUD	1.06%	2	29,365.94 AUD	49	1,135,912.66AUD	42	1,326,948.96AUD
12.01%- 13.00%	79	1.11%	2,412,365.53 AUD	1.03%	-	- AUD	35	1,235,969.20AUD	44	1,176,396.33AUD
13.01%- 14.00%	104	1.46%	2,653,189.97 AUD	1.13%	1	- AUD	72	1,769,175.16AUD	31	884,014.81 AUD
14.01%- 15.00%	31	0.44%	832,993.40 AUD	0.35%	-	- AUD	24	632,826.56AUD	7	200,166.84 AUD
15.01% - 16.00%	9	0.13%	292,326.06 AUD	0.12%	-	- AUD	8	251,911.97 AUD	1	40,414.09AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.34%
WeightedAverageInterestRateDebtor				6.35%

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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%	32	0.45%	493,233.52 AUD	0.21%	24	380,582.93AUD	8	112,650.59AUD	31	490,145.35AUD	1	3,088.17 AUD
0.01%- 1.00%	202	2.84%	3,420,258.65 AUD	1.46%	54	806,756.39AUD	148	2,613,502.26AUD	202	3,420,258.65AUD	-	- AUD
1.01%- 2.00%	167	2.34%	4,622,826.32 AUD	1.97%	84	2,127,847.97 AUD	83	2,494,978.35AUD	157	4,285,349.53AUD	10	337,476.79AUD
2.01%-3.00%	185	2.60%	4,004,610.71 AUD	1.71%	75	1,910,487.62 AUD	110	2,094,123.09AUD	185	4,004,610.71 AUD	-	- AUD
3.01%- 4.00%	402	5.64%	13,818,168.59 AUD	5.89%	164	7,382,433.92 AUD	238	6,435,734.67 AUD	401	13,790,574.65AUD	1	27,593.94 AUD
4.01%-5.00%	1,112	15.61%	43,977,402.86 AUD	18.74%	517	25,008,519.06AUD	595	18,968,883.80AUD	983	40,832,726.86AUD	129	3,144,676.00AUD
5.01%-6.00%	1,326	18.62%	50,938,395.59 AUD	21.71%	596	28,363,290.39AUD	730	22,575,105.20AUD	1,158	45,186,891.97 AUD	168	5,751,503.62 AUD
6.01%- 7.00%	1,450	20.36%	47,903,957.97 AUD	20.41%	520	23,183,495.06AUD	930	24,720,462.91 AUD	1,063	38,265,972.22 AUD	387	9,637,985.75AUD
7.01%-8.00%	879	12.34%	26,915,678.71 AUD	11.47%	286	11,719,980.25AUD	593	15,195,698.46AUD	586	20,076,261.51 AUD	293	6,839,417.20AUD
8.01%-9.00%	535	7.51%	15,570,126.47 AUD	6.64%	145	6,608,652.80AUD	390	8,961,473.67 AUD	322	10,902,045.18AUD	213	4,668,081.29AUD
9.01%- 10.00%	351	4.93%	9,788,946.94 AUD	4.17%	86	3,571,905.98AUD	265	6,217,040.96AUD	215	7,104,556.87 AUD	136	2,684,390.07 AUD
10.01%- 11.00%	165	2.32%	4,520,371.85 AUD	1.93%	35	1,437,420.24 AUD	130	3,082,951.61 AUD	105	3,298,703.37 AUD	60	1,221,668.48AUD
11.01%- 12.00%	93	1.31%	2,492,227.56 AUD	1.06%	11	579,525.22 AUD	82	1,912,702.34 AUD	32	940,078.33AUD	61	1,552,149.23AUD
12.01%- 13.00%	79	1.11%	2,412,365.53 AUD	1.03%	16	752,497.56AUD	63	1,659,867.97 AUD	32	1,184,749.59AUD	47	1,227,615.94 AUD
13.01%- 14.00%	104	1.46%	2,653,189.97 AUD	1.13%	19	739,161.77 AUD	85	1,914,028.20AUD	31	1,100,439.55AUD	73	1,552,750.42 AUD
14.01%- 15.00%	31	0.44%	832,993.40 AUD	0.35%	5	184,568.08AUD	26	648,425.32 AUD	9	349,312.01 AUD	22	483,681.39AUD
15.01% - 16.00%	9	0.13%	292,326.06 AUD	0.12%	2	67,783.46AUD	7	224,542.60AUD	5	219,094.52 AUD	4	73,231.54 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.34%
WeightedAverageInterestRateDebtor				6.35%

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents Pool Data V Original Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
12-23	177	2.49%	1,873,451.39AUD	0.80%	3	12,601.73 AUD	89	1,118,274.01 AUD	85	742,575.65 AUD
24-35	278	3.90%	5,278,761.78AUD	2.25%	18	318,517.61 AUD	150	3,157,393.89 AUD	110	1,802,850.28 AUD
36-47	782	10.98%	22,407,069.79AUD	9.55%	9	148,157.75 AUD	456	15,083,276.98 AUD	317	7,175,635.06 AUD
48-59	1,447	20.32%	42,765,324.22 AUD	18.22%	2	41,050.82 AUD	698	24,345,556.15 AUD	747	18,378,717.25 AUD
60-71	4,121	57.86%	152,433,401.86AUD	64.96%	9	131,772.35 AUD	2,325	94,279,448.51 AUD	1,787	58,022,181.00 AUD
> 71	317	4.45%	9,899,071.66AUD	4.22%	-	-AUD	-	-AUD	317	9,899,071.66 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.38

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	414	5.81%	3,631,712.26AUD	1.55%	11	11,710.62 AUD	168	1,922,171.16 AUD	235	1,697,830.48 AUD
12-23	464	6.52%	9,558,576.40AUD	4.07%	20	367,381.31 AUD	256	5,762,548.78 AUD	188	3,428,646.31 AUD
24-35	1,073	15.07%	30,345,885.14 AUD	12.93%	5	100,187.70 AUD	567	18,817,986.90 AUD	501	11,427,710.54 AUD
36-47	1,732	24.32%	57,631,572.82 AUD	24.56%	2	41,050.82 AUD	859	32,591,181.47 AUD	871	24,999,340.53 AUD
48-59	3,177	44.61%	124,434,711.14 AUD	53.03%	3	131,769.81 AUD	1,868	78,890,061.23 AUD	1,306	45,412,880.10 AUD
60-71	66	0.93%	1,993,078.05AUD	0.85%	-	-AUD	-	-AUD	66	1,993,078.05 AUD
> 71	196	2.75%	7,061,544.89AUD	3.01%	-	-AUD	-	-AUD	196	7,061,544.89 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

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

Distribution by Seasoning

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Seasoning (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	5,274	74.05%	186,498,625.44 AUD	79.48%	26	581,007.44 AUD	2,970	115,122,939.56 AUD	2,278	70,794,678.44 AUD
12-23	1,370	19.24%	40,334,915.50AUD	17.19%	8	67,692.08 AUD	518	17,950,357.64 AUD	844	22,316,865.78 AUD
24-35	150	2.11%	3,873,992.08AUD	1.65%	1	3,398.20 AUD	103	2,886,816.76 AUD	46	983,777.12 AUD
36-47	108	1.52%	1,789,882.64 AUD	0.76%	-	-AUD	62	1,133,613.46 AUD	46	656,269.18 AUD
48-59	187	2.63%	2,052,133.21 AUD	0.87%	1	1.55 AUD	60	872,354.49 AUD	126	1,179,777.17 AUD
60-71	27	0.38%	92,301.83AUD	0.04%	5	0.99 AUD	5	17,867.63 AUD	17	74,433.21 AUD
> 71	6	0.08%	15,230.00AUD	0.01%	-	-AUD	-	-AUD	6	15,230.00 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

Statistics Seasoning
Minimum Seasoning in months				1
Maximum Seasoning in months				79
Weighted Average Seasoning Term in months (by ODRB)				7.30

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Pool Data V

Original Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
12-23	177	2.49%	1,873,451.39AUD	0.80%	10	256,015.62 AUD	167	1,617,435.77 AUD	89	974,109.37 AUD	88	899,342.02 AUD
24-35	278	3.90%	5,278,761.78AUD	2.25%	34	1,152,936.15 AUD	244	4,125,825.63 AUD	122	2,766,192.97 AUD	156	2,512,568.81 AUD
36-47	782	10.98%	22,407,069.79AUD	9.55%	195	7,912,109.08 AUD	587	14,494,960.71 AUD	567	18,134,316.22 AUD	215	4,272,753.57 AUD
48-59	1,447	20.32%	42,765,324.22 AUD	18.22%	577	20,864,372.07 AUD	870	21,900,952.15 AUD	1,271	38,795,975.05 AUD	176	3,969,349.17 AUD
60-71	4,121	57.86%	152,433,401.86AUD	64.96%	1,823	84,639,475.78 AUD	2,298	67,793,926.08 AUD	3,245	127,512,751.77 AUD	876	24,920,650.09 AUD
> 71	317	4.45%	9,899,071.66AUD	4.22%	-	-AUD	317	9,899,071.66 AUD	223	7,268,425.49 AUD	94	2,630,646.17 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.38

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	414	5.81%	3,631,712.26AUD	1.55%	134	1,827,800.27 AUD	280	1,803,911.99 AUD	292	2,658,589.32 AUD	122	973,122.94 AUD
12-23	464	6.52%	9,558,576.40AUD	4.07%	104	3,639,034.04 AUD	360	5,919,542.36 AUD	266	6,179,030.86 AUD	198	3,379,545.54 AUD
24-35	1,073	15.07%	30,345,885.14 AUD	12.93%	345	12,802,513.88 AUD	728	17,543,371.26 AUD	843	25,663,231.95 AUD	230	4,682,653.19 AUD
36-47	1,732	24.32%	57,631,572.82 AUD	24.56%	675	28,655,298.98 AUD	1,057	28,976,273.84 AUD	1,436	50,218,153.85 AUD	296	7,413,418.97 AUD
48-59	3,177	44.61%	124,434,711.14 AUD	53.03%	1,381	67,900,261.53 AUD	1,796	56,534,449.61 AUD	2,501	104,137,358.02 AUD	676	20,297,353.12 AUD
60-71	66	0.93%	1,993,078.05AUD	0.85%	-	-AUD	66	1,993,078.05 AUD	48	1,549,771.99 AUD	18	443,306.06 AUD
> 71	196	2.75%	7,061,544.89AUD	3.01%	-	-AUD	196	7,061,544.89 AUD	131	5,045,634.88 AUD	65	2,015,910.01 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

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

Distribution by Seasoning

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Seasoning (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	5,274	74.05%	186,498,625.44 AUD	79.48%	1,898	89,612,971.24 AUD	3,376	96,885,654.20 AUD	4,037	154,561,610.34 AUD	1,237	31,937,015.10 AUD
12-23	1,370	19.24%	40,334,915.50AUD	17.19%	511	19,978,605.87 AUD	859	20,356,309.63 AUD	1,101	34,499,231.40 AUD	269	5,835,684.10 AUD
24-35	150	2.11%	3,873,992.08AUD	1.65%	67	2,342,636.18 AUD	83	1,531,355.90 AUD	107	3,206,959.24 AUD	43	667,032.84 AUD
36-47	108	1.52%	1,789,882.64 AUD	0.76%	58	1,461,238.31 AUD	50	328,644.33 AUD	87	1,370,496.16 AUD	21	419,386.48 AUD
48-59	187	2.63%	2,052,133.21 AUD	0.87%	97	1,411,589.47 AUD	90	640,543.74 AUD	158	1,728,983.96 AUD	29	323,149.25 AUD
60-71	27	0.38%	92,301.83AUD	0.04%	8	17,867.63 AUD	19	74,434.20 AUD	21	69,259.77 AUD	6	23,042.06 AUD
> 71	6	0.08%	15,230.00AUD	0.01%	-	-AUD	6	15,230.00 AUD	6	15,230.00 AUD	-	-AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

Statistics Seasoning
Minimum Seasoning in months				1
Maximum Seasoning in months				79
Weighted Average Seasoning Term in months (by ODRB)				7.30

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Pool Data VI

Product Type

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Product Type	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
HirePurchase	41	0.58%	652,100.26 AUD	0.28%	17	323,172.85 AUD	24	328,927.41 AUD	19	379,698.38 AUD	22	272,401.88 AUD
Chattel Mortgage	3,718	52.20%	137,983,949.54 AUD	58.80%	1,633	75,627,708.75 AUD	2,085	62,356,240.79 AUD	2,925	116,942,624.30 AUD	793	21,041,325.24 AUD
Consumer Loan	3,363	47.22%	96,021,030.90 AUD	40.92%	989	38,874,027.10 AUD	2,374	57,147,003.80 AUD	2,573	78,129,448.19 AUD	790	17,891,582.71 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 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	5,517	77.46%	195,451,770.87 AUD	83.29%	19	379,698.38 AUD	2,925	116,942,624.30 AUD	2,573	78,129,448.19 AUD
UsedVehicles	1,605	22.54%	39,205,309.83 AUD	16.71%	22	272,401.88 AUD	793	21,041,325.24 AUD	790	17,891,582.71 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 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	2,639	37.05%	114,824,908.70 AUD	48.93%
NoBalloon	4,483	62.95%	119,832,172.00 AUD	51.07%
Total	7,122	100.00%	234,657,080.70 AUD	100.00%

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Volkswagen Group Vehicles
AUDI	A1	123	1.73%	2,643,362.92 AUD	1.13%	11	215,334.35AUD	32	744,819.98AUD	80	1,683,208.59AUD
	A3	338	4.75%	13,901,502.81 AUD	5.92%	1	50,171.78AUD	160	7,121,725.65AUD	177	6,729,605.38AUD
	A4	194	2.72%	7,394,244.67 AUD	3.15%	3	18,559.75AUD	95	4,152,415.78AUD	96	3,223,269.14 AUD
	A5	105	1.47%	5,134,016.31 AUD	2.19%	1	21,052.03AUD	63	3,367,680.87 AUD	41	1,745,283.41 AUD
	A6	41	0.58%	2,534,595.06AUD	1.08%	-	- AUD	26	1,699,426.81 AUD	15	835,168.25AUD
	A7	20	0.28%	1,935,308.18AUD	0.82%	-	- AUD	9	1,009,840.47 AUD	11	925,467.71 AUD
	A8	12	0.17%	919,229.08AUD	0.39%	1	32,246.00AUD	10	882,818.66AUD	1	4,164.42 AUD
	Q2	43	0.60%	1,851,070.86AUD	0.79%	-	- AUD	20	900,460.00AUD	23	950,610.86AUD
	Q3	235	3.30%	8,500,851.52 AUD	3.62%	1	29,365.94 AUD	98	3,867,175.90AUD	136	4,604,309.68AUD
	Q5	224	3.15%	10,033,269.76AUD	4.28%	2	28,321.59AUD	141	6,720,653.11 AUD	81	3,284,295.06AUD
	Q7	230	3.23%	16,924,517.37 AUD	7.21%	-	- AUD	174	13,123,845.08AUD	56	3,800,672.29AUD
	R8	6	0.08%	1,286,681.30AUD	0.55%	-	- AUD	5	1,064,493.80AUD	1	222,187.50AUD
	TT	32	0.45%	1,253,988.88AUD	0.53%	-	- AUD	16	697,851.67 AUD	16	556,137.21 AUD
	SubTotal	1,603	22.51%	74,312,638.72 AUD	31.67%	20	395,051.44 AUD	849	45,353,207.78 AUD	734	28,564,379.50 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	CONTINENTAL	3	0.04%	466,673.82 AUD	0.20%	-	- AUD	2	380,568.59AUD	1	86,105.23AUD
	FLYING SPUR	2	0.03%	501,394.74 AUD	0.21%	-	- AUD	2	501,394.74 AUD	-	- AUD
	MULSANNE	1	0.01%	184,763.11 AUD	0.08%	-	- AUD	-	- AUD	1	184,763.11 AUD
	SubTotal	6	0.08%	1,152,831.67 AUD	0.49%	-	- AUD	4	881,963.33 AUD	2	270,868.34 AUD
LAMBORGHINI	GALLARDO	1	0.01%	98,177.00AUD	0.04%	-	- AUD	1	98,177.00AUD	-	- AUD
	AVENTADOR	1	0.01%	333,182.50AUD	0.14%	-	- AUD	-	- AUD	1	333,182.50AUD
	HURACAN	4	0.06%	1,136,145.46AUD	0.48%	-	- AUD	2	499,580.03AUD	2	636,565.43AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SubTotal	6	0.08%	1,567,504.96 AUD	0.67%	-	- AUD	3	597,757.03 AUD	3	969,747.93 AUD
PORSCHE	BOXSTER	2	0.03%	93,070.32 AUD	0.04%	-	- AUD	1	55,939.45AUD	1	37,130.87 AUD
	CARRERA / 911	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	CAYENNE	3	0.04%	281,322.00AUD	0.12%	-	- AUD	2	185,949.06AUD	1	95,372.94 AUD
	CAYMAN	2	0.03%	228,432.65AUD	0.10%	-	- AUD	1	74,127.17 AUD	1	154,305.48AUD
	MACAN	5	0.07%	438,350.34 AUD	0.19%	-	- AUD	4	311,715.16AUD	1	126,635.18AUD
	PANAMERA	2	0.03%	211,893.30AUD	0.09%	-	- AUD	2	211,893.30AUD	-	- AUD
	SubTotal	14	0.20%	1,253,068.61 AUD	0.53%	-	- AUD	10	839,624.14 AUD	4	413,444.47 AUD
SKODA	FABIA	30	0.42%	517,722.58AUD	0.22%	-	- AUD	3	51,507.86AUD	27	466,214.72 AUD
	OCTAVIA	67	0.94%	1,786,666.07 AUD	0.76%	-	- AUD	28	756,795.25AUD	39	1,029,870.82 AUD
	RAPID	11	0.15%	192,796.76AUD	0.08%	-	- AUD	3	56,759.25AUD	8	136,037.51 AUD
	ROOMSTER	1	0.01%	7,362.51 AUD	0.00%	-	- AUD	1	7,362.51 AUD	-	- AUD
	SUPERB	28	0.39%	884,470.54 AUD	0.38%	2	7,814.53AUD	13	505,577.37 AUD	13	371,078.64 AUD
	YETI	14	0.20%	198,201.40AUD	0.08%	-	- AUD	6	73,096.07 AUD	8	125,105.33AUD
	SubTotal	151	2.12%	3,587,219.86 AUD	1.53%	2	7,814.53 AUD	54	1,451,098.31 AUD	95	2,128,307.02 AUD
VOLKSWAGEN	AMAROK	670	9.41%	23,296,138.92 AUD	9.93%	2	15,780.47 AUD	520	18,838,620.23AUD	148	4,441,738.22 AUD
	CADDY	147	2.06%	3,256,385.64 AUD	1.39%	1	0.99AUD	136	3,050,566.87 AUD	10	205,817.78AUD
	CARAVELLE	5	0.07%	179,116.67 AUD	0.08%	-	- AUD	4	129,420.65AUD	1	49,696.02 AUD
	CRAFTER	59	0.83%	2,000,738.54 AUD	0.85%	-	- AUD	56	1,906,454.97 AUD	3	94,283.57 AUD
	EOS	8	0.11%	116,166.67 AUD	0.05%	1	17,561.80AUD	3	54,977.18AUD	4	43,627.69AUD
	GOLF	873	12.26%	19,331,304.18AUD	8.24%	3	1.55AUD	283	6,619,436.44 AUD	587	12,711,866.19AUD
	JETTA	107	1.50%	1,644,832.93AUD	0.70%	-	- AUD	26	435,880.34 AUD	81	1,208,952.59AUD
	MULTIVAN	70	0.98%	2,711,212.37 AUD	1.16%	-	- AUD	54	2,112,616.49AUD	16	598,595.88AUD
	NEW BEETLE	6	0.08%	125,439.17 AUD	0.05%	-	- AUD	1	21,718.91 AUD	5	103,720.26AUD
	PASSAT	181	2.54%	5,627,709.12 AUD	2.40%	2	14,810.35AUD	83	2,793,055.60AUD	96	2,819,843.17 AUD
	POLO	253	3.55%	3,880,352.82 AUD	1.65%	-	- AUD	90	1,483,511.23AUD	163	2,396,841.59AUD
	SCIROCCO	25	0.35%	855,581.51 AUD	0.36%	1	22,633.09AUD	8	299,219.72 AUD	16	533,728.70AUD
	TIGUAN	311	4.37%	9,641,250.43AUD	4.11%	1	17,040.88AUD	121	3,972,110.09AUD	189	5,652,099.46AUD
	TOUAREG	96	1.35%	4,824,441.39AUD	2.06%	1	26,240.47 AUD	58	2,886,116.64 AUD	37	1,912,084.28AUD
	TRANSPORTER	158	2.22%	4,909,519.03AUD	2.09%	1	2,085.66AUD	147	4,665,768.44 AUD	10	241,664.93AUD
	UP!	2	0.03%	2,122.34 AUD	0.00%	-	- AUD	-	- AUD	2	2,122.34 AUD
	SubTotal	2,971	41.72%	82,402,311.73 AUD	35.12%	13	116,155.26 AUD	1,590	49,269,473.80 AUD	1,368	33,016,682.67 AUD

Volkswagen Group Vehicles	SubTotal	4,751	66.71%	164,275,575.55 AUD	70.01%	35	519,021.23 AUD	2,510	98,393,124.39 AUD	2,206	65,363,429.93 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
						Balloon		No Balloon		New		Used
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Volkswagen Group Vehicles
AUDI	A1	123	1.73%	2,643,362.92 AUD	1.13%	50	1,244,950.10AUD	73	1,398,412.82 AUD	103	2,373,505.68AUD	20	269,857.24 AUD
	A3	338	4.75%	13,901,502.81 AUD	5.92%	187	8,982,204.31 AUD	151	4,919,298.50AUD	288	12,438,188.33AUD	50	1,463,314.48AUD
	A4	194	2.72%	7,394,244.67 AUD	3.15%	109	4,491,972.07 AUD	85	2,902,272.60AUD	146	6,295,319.13AUD	48	1,098,925.54 AUD
	A5	105	1.47%	5,134,016.31 AUD	2.19%	61	3,494,830.43AUD	44	1,639,185.88AUD	58	3,242,271.02 AUD	47	1,891,745.29AUD
	A6	41	0.58%	2,534,595.06AUD	1.08%	24	1,709,146.98AUD	17	825,448.08AUD	28	2,025,659.26AUD	13	508,935.80AUD
	A7	20	0.28%	1,935,308.18AUD	0.82%	17	1,751,552.70AUD	3	183,755.48AUD	14	1,502,296.96AUD	6	433,011.22 AUD
	A8	12	0.17%	919,229.08AUD	0.39%	7	738,123.23AUD	5	181,105.85AUD	7	761,184.66AUD	5	158,044.42 AUD
	Q2	43	0.60%	1,851,070.86AUD	0.79%	23	1,042,114.28AUD	20	808,956.58AUD	43	1,851,070.86AUD	-	- AUD
	Q3	235	3.30%	8,500,851.52 AUD	3.62%	122	4,784,476.10AUD	113	3,716,375.42 AUD	211	7,832,681.19AUD	24	668,170.33AUD
	Q5	224	3.15%	10,033,269.76AUD	4.28%	110	5,825,255.56AUD	114	4,208,014.20AUD	160	7,962,859.48AUD	64	2,070,410.28AUD
	Q7	230	3.23%	16,924,517.37 AUD	7.21%	143	11,804,363.82 AUD	87	5,120,153.55AUD	194	15,390,764.60AUD	36	1,533,752.77 AUD
	R8	6	0.08%	1,286,681.30AUD	0.55%	5	1,168,231.01 AUD	1	118,450.29AUD	5	1,168,231.01 AUD	1	118,450.29AUD
	TT	32	0.45%	1,253,988.88AUD	0.53%	14	689,327.19AUD	18	564,661.69AUD	21	968,944.08AUD	11	285,044.80AUD
	SubTotal	1,603	22.51%	74,312,638.72 AUD	31.67%	872	47,726,547.78 AUD	731	26,586,090.94 AUD	1,278	63,812,976.26 AUD	325	10,499,662.46 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	CONTINENTAL	3	0.04%	466,673.82 AUD	0.20%	1	241,498.13AUD	2	225,175.69AUD	1	86,105.23AUD	2	380,568.59AUD
	FLYING SPUR	2	0.03%	501,394.74 AUD	0.21%	2	501,394.74 AUD	-	- AUD	-	- AUD	2	501,394.74 AUD
	MULSANNE	1	0.01%	184,763.11 AUD	0.08%	1	184,763.11 AUD	-	- AUD	-	- AUD	1	184,763.11 AUD
	SubTotal	6	0.08%	1,152,831.67 AUD	0.49%	4	927,655.98 AUD	2	225,175.69 AUD	1	86,105.23 AUD	5	1,066,726.44 AUD
LAMBORGHINI	GALLARDO	1	0.01%	98,177.00AUD	0.04%	-	- AUD	1	98,177.00AUD	-	- AUD	1	98,177.00AUD
	AVENTADOR	1	0.01%	333,182.50AUD	0.14%	1	333,182.50AUD	-	- AUD	-	- AUD	1	333,182.50AUD
	HURACAN	4	0.06%	1,136,145.46AUD	0.48%	3	868,167.01 AUD	1	267,978.45AUD	3	784,841.59AUD	1	351,303.87 AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SubTotal	6	0.08%	1,567,504.96 AUD	0.67%	4	1,201,349.51 AUD	2	366,155.45 AUD	3	784,841.59 AUD	3	782,663.37 AUD
PORSCHE	BOXSTER	2	0.03%	93,070.32 AUD	0.04%	1	55,939.45AUD	1	37,130.87 AUD	-	- AUD	2	93,070.32 AUD
	CARRERA / 911	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	CAYENNE	3	0.04%	281,322.00AUD	0.12%	1	95,372.94 AUD	2	185,949.06AUD	3	281,322.00AUD	-	- AUD
	CAYMAN	2	0.03%	228,432.65AUD	0.10%	2	228,432.65AUD	-	- AUD	1	154,305.48AUD	1	74,127.17 AUD
	MACAN	5	0.07%	438,350.34 AUD	0.19%	5	438,350.34 AUD	-	- AUD	4	355,853.85AUD	1	82,496.49AUD
	PANAMERA	2	0.03%	211,893.30AUD	0.09%	2	211,893.30AUD	-	- AUD	-	- AUD	2	211,893.30AUD
	SubTotal	14	0.20%	1,253,068.61 AUD	0.53%	11	1,029,988.68 AUD	3	223,079.93 AUD	8	791,481.33 AUD	6	461,587.28 AUD
SKODA	FABIA	30	0.42%	517,722.58AUD	0.22%	6	122,913.60AUD	24	394,808.98AUD	29	514,634.41 AUD	1	3,088.17 AUD
	OCTAVIA	67	0.94%	1,786,666.07 AUD	0.76%	28	790,724.93AUD	39	995,941.14 AUD	62	1,719,051.67 AUD	5	67,614.40AUD
	RAPID	11	0.15%	192,796.76AUD	0.08%	1	15,178.60AUD	10	177,618.16AUD	11	192,796.76AUD	-	- AUD
	ROOMSTER	1	0.01%	7,362.51 AUD	0.00%	-	- AUD	1	7,362.51 AUD	1	7,362.51 AUD	-	- AUD
	SUPERB	28	0.39%	884,470.54 AUD	0.38%	14	573,648.72 AUD	14	310,821.82 AUD	22	838,950.79AUD	6	45,519.75AUD
	YETI	14	0.20%	198,201.40AUD	0.08%	2	31,813.57 AUD	12	166,387.83AUD	9	156,744.75AUD	5	41,456.65AUD
	SubTotal	151	2.12%	3,587,219.86 AUD	1.53%	51	1,534,279.42 AUD	100	2,052,940.44 AUD	134	3,429,540.89 AUD	17	157,678.97 AUD
VOLKSWAGEN	AMAROK	670	9.41%	23,296,138.92 AUD	9.93%	261	10,747,283.07 AUD	409	12,548,855.85AUD	591	21,489,928.18AUD	79	1,806,210.74 AUD
	CADDY	147	2.06%	3,256,385.64 AUD	1.39%	47	1,178,055.56AUD	100	2,078,330.08AUD	123	2,913,054.66AUD	24	343,330.98AUD
	CARAVELLE	5	0.07%	179,116.67 AUD	0.08%	2	102,281.22 AUD	3	76,835.45AUD	3	151,977.24 AUD	2	27,139.43AUD
	CRAFTER	59	0.83%	2,000,738.54 AUD	0.85%	16	647,101.52 AUD	43	1,353,637.02 AUD	52	1,849,198.87 AUD	7	151,539.67 AUD
	EOS	8	0.11%	116,166.67 AUD	0.05%	2	31,055.83AUD	6	85,110.84 AUD	2	18,362.60AUD	6	97,804.07 AUD
	GOLF	873	12.26%	19,331,304.18AUD	8.24%	270	7,102,719.58AUD	603	12,228,584.60AUD	769	17,786,649.36AUD	104	1,544,654.82 AUD
	JETTA	107	1.50%	1,644,832.93AUD	0.70%	35	463,703.80AUD	72	1,181,129.13AUD	89	1,447,992.64 AUD	18	196,840.29AUD
	MULTIVAN	70	0.98%	2,711,212.37 AUD	1.16%	27	1,171,302.06AUD	43	1,539,910.31 AUD	63	2,555,293.29AUD	7	155,919.08AUD
	NEW BEETLE	6	0.08%	125,439.17 AUD	0.05%	1	23,311.92 AUD	5	102,127.25AUD	5	110,261.64 AUD	1	15,177.53AUD
	PASSAT	181	2.54%	5,627,709.12 AUD	2.40%	82	2,858,647.52 AUD	99	2,769,061.60AUD	138	4,765,880.24 AUD	43	861,828.88AUD
	POLO	253	3.55%	3,880,352.82 AUD	1.65%	58	1,001,064.19AUD	195	2,879,288.63AUD	243	3,751,975.64 AUD	10	128,377.18AUD
	SCIROCCO	25	0.35%	855,581.51 AUD	0.36%	12	465,470.94 AUD	13	390,110.57 AUD	17	628,859.74 AUD	8	226,721.77 AUD
	TIGUAN	311	4.37%	9,641,250.43AUD	4.11%	110	3,909,785.14 AUD	201	5,731,465.29AUD	267	8,995,272.08AUD	44	645,978.35AUD
	TOUAREG	96	1.35%	4,824,441.39AUD	2.06%	52	2,962,676.85AUD	44	1,861,764.54 AUD	76	4,185,136.76AUD	20	639,304.63AUD
	TRANSPORTER	158	2.22%	4,909,519.03AUD	2.09%	59	2,006,467.90AUD	99	2,903,051.13AUD	133	4,530,392.92 AUD	25	379,126.11 AUD
	UP!	2	0.03%	2,122.34 AUD	0.00%	-	- AUD	2	2,122.34 AUD	2	2,122.34 AUD	-	- AUD
	SubTotal	2,971	41.72%	82,402,311.73 AUD	35.12%	1,034	34,670,927.10 AUD	1,937	47,731,384.63 AUD	2,573	75,182,358.20 AUD	398	7,219,953.53 AUD

Volkswagen Group Vehicles	SubTotal	4,751	66.71%	164,275,575.55 AUD	70.01%	1,976	87,090,748.47 AUD	2,775	77,184,827.08 AUD	3,997	144,087,303.50 AUD	754	20,188,272.05 AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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		283	3.97%	7,602,353.97 AUD	3.24%	-	- AUD	134	3,864,050.39AUD	149	3,738,303.58AUD
FORD		207	2.91%	6,647,607.08AUD	2.83%	1	12,141.58AUD	124	4,441,707.20AUD	82	2,193,758.30AUD
SUBARU		233	3.27%	6,559,891.38AUD	2.80%	-	- AUD	72	2,186,573.99AUD	161	4,373,317.39AUD
MAZDA		218	3.06%	5,989,722.70AUD	2.55%	-	- AUD	110	3,585,499.06AUD	108	2,404,223.64 AUD
MITSUBISHI		225	3.16%	5,767,587.80AUD	2.46%	1	32,591.68AUD	113	3,079,624.47 AUD	111	2,655,371.65AUD
TOYOTA		199	2.79%	5,590,052.90AUD	2.38%	-	- AUD	134	3,859,489.37 AUD	65	1,730,563.53AUD
BMW		90	1.26%	3,615,920.39AUD	1.54%	-	- AUD	43	1,857,576.55AUD	47	1,758,343.84 AUD
LAND ROVER		74	1.04%	3,412,121.71 AUD	1.45%	-	- AUD	48	2,215,374.89AUD	26	1,196,746.82 AUD
NISSAN		137	1.92%	3,393,740.55AUD	1.45%	-	- AUD	55	1,608,303.09AUD	82	1,785,437.46AUD
HYUNDAI		135	1.90%	3,082,345.33AUD	1.31%	-	- AUD	68	1,583,567.17 AUD	67	1,498,778.16AUD
MERCEDES-BENZ		78	1.10%	3,047,677.06AUD	1.30%	1	11,094.17 AUD	45	2,004,520.18AUD	32	1,032,062.71 AUD
HONDA		128	1.80%	2,845,798.81 AUD	1.21%	1	3,398.20AUD	38	991,067.10AUD	89	1,851,333.51 AUD
ROVER		30	0.42%	1,546,961.49AUD	0.66%	-	- AUD	15	803,448.35AUD	15	743,513.14 AUD
JEEP		44	0.62%	1,478,022.53AUD	0.63%	1	21,621.31 AUD	28	980,445.33AUD	15	475,955.89AUD
RENAULT		50	0.70%	1,376,016.65AUD	0.59%	-	- AUD	37	1,070,172.80AUD	13	305,843.85AUD
JAGUAR		21	0.29%	1,182,575.97 AUD	0.50%	-	- AUD	13	758,331.06AUD	8	424,244.91 AUD
MASERATI		11	0.15%	1,146,161.79AUD	0.49%	-	- AUD	8	860,180.79AUD	3	285,981.00AUD
KIA		53	0.74%	1,141,709.19AUD	0.49%	1	52,232.09AUD	33	699,448.39AUD	19	390,028.71 AUD
ISUZU		34	0.48%	1,116,778.23AUD	0.48%	-	- AUD	30	989,611.11 AUD	4	127,167.12 AUD
VOLVO		22	0.31%	648,691.16AUD	0.28%	-	- AUD	13	405,168.59AUD	9	243,522.57 AUD
MCLAREN		2	0.03%	628,680.37 AUD	0.27%	-	- AUD	2	628,680.37 AUD	-	- AUD
SUZUKI		33	0.46%	573,010.04 AUD	0.24%	-	- AUD	12	198,542.69AUD	21	374,467.35AUD
LEXUS		11	0.15%	346,962.91 AUD	0.15%	-	- AUD	6	159,250.05AUD	5	187,712.86AUD
ALFA ROMEO		8	0.11%	300,677.64 AUD	0.13%	-	- AUD	4	197,313.55AUD	4	103,364.09AUD
CHRYSLER		5	0.07%	270,769.26AUD	0.12%	-	- AUD	3	132,396.72 AUD	2	138,372.54 AUD
FERRARI		1	0.01%	228,519.70AUD	0.10%	-	- AUD	-	- AUD	1	228,519.70AUD
FIAT		9	0.13%	224,262.20AUD	0.10%	-	- AUD	4	103,709.85AUD	5	120,552.35AUD
PEUGEOT		9	0.13%	188,332.86AUD	0.08%	-	- AUD	4	97,458.00AUD	5	90,874.86AUD
MINI		4	0.06%	99,877.12 AUD	0.04%	-	- AUD	2	46,457.85AUD	2	53,419.27 AUD
LDV		4	0.06%	107,670.96AUD	0.05%	-	- AUD	3	78,314.04 AUD	1	29,356.92 AUD
DODGE		4	0.06%	59,853.57 AUD	0.03%	-	- AUD	3	33,289.26AUD	1	26,564.31 AUD
FOTON		2	0.03%	51,199.35AUD	0.02%	-	- AUD	2	51,199.35AUD	-	- AUD
GREAT WALL		4	0.06%	49,680.65AUD	0.02%	-	- AUD	2	20,053.54 AUD	2	29,627.11 AUD
SSANGYONG		1	0.01%	26,464.85AUD	0.01%	-	- AUD	-	- AUD	1	26,464.85AUD
LOTUS		1	0.01%	19,375.33AUD	0.01%	-	- AUD	-	- AUD	1	19,375.33AUD
CITROEN		1	0.01%	14,431.65AUD	0.01%	-	- AUD	-	- AUD	1	14,431.65AUD
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	2,371	33.29%	70,381,505.15 AUD	29.99%	6	133,079.03 AUD	1,208	39,590,825.15 AUD	1,157	30,657,600.97 AUD

Total		7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
						Balloon		No Balloon		New		Used
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Other Vehicles
HOLDEN		283	3.97%	7,602,353.97 AUD	3.24%	61	2,317,798.18AUD	222	5,284,555.79AUD	161	5,209,966.27 AUD	122	2,392,387.70AUD
FORD		207	2.91%	6,647,607.08AUD	2.83%	65	2,764,990.68AUD	142	3,882,616.40AUD	133	5,229,698.39AUD	74	1,417,908.69AUD
SUBARU		233	3.27%	6,559,891.38AUD	2.80%	77	2,529,359.32 AUD	156	4,030,532.06AUD	199	5,859,694.50AUD	34	700,196.88AUD
MAZDA		218	3.06%	5,989,722.70AUD	2.55%	65	2,286,376.03AUD	153	3,703,346.67 AUD	179	5,323,819.75AUD	39	665,902.95AUD
MITSUBISHI		225	3.16%	5,767,587.80AUD	2.46%	50	1,530,046.75AUD	175	4,237,541.05AUD	174	4,824,445.65AUD	51	943,142.15AUD
TOYOTA		199	2.79%	5,590,052.90AUD	2.38%	35	1,531,592.61 AUD	164	4,058,460.29AUD	61	2,565,803.40AUD	138	3,024,249.50AUD
BMW		90	1.26%	3,615,920.39AUD	1.54%	36	1,967,596.05AUD	54	1,648,324.34 AUD	37	1,986,761.08AUD	53	1,629,159.31 AUD
LAND ROVER		74	1.04%	3,412,121.71 AUD	1.45%	33	1,964,074.33AUD	41	1,448,047.38AUD	43	2,423,910.64 AUD	31	988,211.07 AUD
NISSAN		137	1.92%	3,393,740.55AUD	1.45%	28	940,339.12 AUD	109	2,453,401.43AUD	74	2,136,973.91 AUD	63	1,256,766.64 AUD
HYUNDAI		135	1.90%	3,082,345.33AUD	1.31%	29	792,262.33AUD	106	2,290,083.00AUD	96	2,396,624.13AUD	39	685,721.20AUD
MERCEDES-BENZ		78	1.10%	3,047,677.06AUD	1.30%	29	1,535,749.90AUD	49	1,511,927.16AUD	19	874,854.46AUD	59	2,172,822.60AUD
HONDA		128	1.80%	2,845,798.81 AUD	1.21%	23	661,235.14 AUD	105	2,184,563.67 AUD	95	2,333,286.43AUD	33	512,512.38AUD
ROVER		30	0.42%	1,546,961.49AUD	0.66%	24	1,243,432.12 AUD	6	303,529.37 AUD	28	1,431,940.41 AUD	2	115,021.08AUD
JEEP		44	0.62%	1,478,022.53AUD	0.63%	14	540,433.56AUD	30	937,588.97 AUD	16	718,888.02 AUD	28	759,134.51 AUD
RENAULT		50	0.70%	1,376,016.65AUD	0.59%	18	545,599.19AUD	32	830,417.46AUD	42	1,231,485.46AUD	8	144,531.19AUD
JAGUAR		21	0.29%	1,182,575.97 AUD	0.50%	15	937,681.08AUD	6	244,894.89AUD	19	1,151,977.90AUD	2	30,598.07 AUD
MASERATI		11	0.15%	1,146,161.79AUD	0.49%	8	959,179.95AUD	3	186,981.84 AUD	9	995,994.65AUD	2	150,167.14 AUD
KIA		53	0.74%	1,141,709.19AUD	0.49%	9	257,827.72 AUD	44	883,881.47 AUD	36	871,402.91 AUD	17	270,306.28AUD
ISUZU		34	0.48%	1,116,778.23AUD	0.48%	8	311,279.93AUD	26	805,498.30AUD	26	955,191.01 AUD	8	161,587.22 AUD
VOLVO		22	0.31%	648,691.16AUD	0.28%	12	438,446.94 AUD	10	210,244.22 AUD	12	448,316.32 AUD	10	200,374.84 AUD
MCLAREN		2	0.03%	628,680.37 AUD	0.27%	2	628,680.37 AUD	-	- AUD	2	628,680.37 AUD	-	- AUD
SUZUKI		33	0.46%	573,010.04 AUD	0.24%	3	58,975.66AUD	30	514,034.38AUD	28	497,485.10AUD	5	75,524.94 AUD
LEXUS		11	0.15%	346,962.91 AUD	0.15%	3	161,678.42 AUD	8	185,284.49AUD	1	59,272.44 AUD	10	287,690.47 AUD
ALFA ROMEO		8	0.11%	300,677.64 AUD	0.13%	3	186,384.68AUD	5	114,292.96AUD	5	253,891.88AUD	3	46,785.76AUD
CHRYSLER		5	0.07%	270,769.26AUD	0.12%	2	150,956.24 AUD	3	119,813.02 AUD	3	200,813.17 AUD	2	69,956.09AUD
FERRARI		1	0.01%	228,519.70AUD	0.10%	1	228,519.70AUD	-	- AUD	1	228,519.70AUD	-	- AUD
FIAT		9	0.13%	224,262.20AUD	0.10%	4	121,717.92 AUD	5	102,544.28AUD	6	152,623.41 AUD	3	71,638.79AUD
PEUGEOT		9	0.13%	188,332.86AUD	0.08%	3	77,138.26AUD	6	111,194.60AUD	6	140,245.62 AUD	3	48,087.24 AUD
MINI		4	0.06%	99,877.12 AUD	0.04%	1	17,627.65AUD	3	82,249.47 AUD	2	47,585.01 AUD	2	52,292.11 AUD
LDV		4	0.06%	107,670.96AUD	0.05%	-	- AUD	4	107,670.96AUD	4	107,670.96AUD	-	- AUD
DODGE		4	0.06%	59,853.57 AUD	0.03%	1	14,915.32 AUD	3	44,938.25AUD	-	- AUD	4	59,853.57 AUD
FOTON		2	0.03%	51,199.35AUD	0.02%	1	32,265.08AUD	1	18,934.27 AUD	2	51,199.35AUD	-	- AUD
GREAT WALL		4	0.06%	49,680.65AUD	0.02%	-	- AUD	4	49,680.65AUD	1	25,445.07 AUD	3	24,235.58AUD
SSANGYONG		1	0.01%	26,464.85AUD	0.01%	-	- AUD	1	26,464.85AUD	-	- AUD	1	26,464.85AUD
LOTUS		1	0.01%	19,375.33AUD	0.01%	-	- AUD	1	19,375.33AUD	-	- AUD	1	19,375.33AUD
CITROEN		1	0.01%	14,431.65AUD	0.01%	-	- AUD	1	14,431.65AUD	-	- AUD	1	14,431.65AUD
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	2,371	33.29%	70,381,505.15 AUD	29.99%	663	27,734,160.23 AUD	1,708	42,647,344.92 AUD	1,520	51,364,467.37 AUD	851	19,017,037.78 AUD

Total		7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Pool Data VIII

Region

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Region	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
AustralianCapital Territory	222	3.12%	7,710,067.61 AUD	3.29%	-	- AUD	92	3,510,799.49 AUD	130	4,199,268.12 AUD
NewSouth Wales	2,939	41.27%	101,941,768.53 AUD	43.44%	32	516,492.42 AUD	1,638	63,003,363.78 AUD	1,269	38,421,912.33 AUD
Northern Territory	14	0.20%	526,074.19 AUD	0.22%	-	- AUD	9	393,405.55 AUD	5	132,668.64 AUD
Queensland	1,080	15.16%	36,345,971.06 AUD	15.49%	3	29,911.90 AUD	629	23,509,689.79 AUD	448	12,806,369.37 AUD
South Australia	196	2.75%	5,847,928.44 AUD	2.49%	1	3,398.20 AUD	107	3,695,402.53 AUD	88	2,149,127.71 AUD
Tasmania	117	1.64%	3,305,583.61 AUD	1.41%	-	- AUD	69	2,240,130.84 AUD	48	1,065,452.77 AUD
Victoria	2,006	28.17%	63,400,908.18 AUD	27.02%	5	102,297.74 AUD	899	33,127,893.62 AUD	1,102	30,170,716.82 AUD
Western Australia	548	7.69%	15,578,779.08 AUD	6.64%	-	- AUD	275	8,503,263.94 AUD	273	7,075,515.14 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Pool Data VIII

Region

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Region	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
AustralianCapital Territory	222	3.12%	7,710,067.61 AUD	3.29%	62	3,094,626.19 AUD	160	4,615,441.42 AUD	163	6,347,124.81 AUD	59	1,362,942.80 AUD
NewSouth Wales	2,939	41.27%	101,941,768.53 AUD	43.44%	1,135	51,555,446.21 AUD	1,804	50,386,322.32 AUD	2,284	85,390,985.88 AUD	655	16,550,782.65 AUD
Northern Territory	14	0.20%	526,074.19 AUD	0.22%	3	182,154.15 AUD	11	343,920.04 AUD	10	406,273.14 AUD	4	119,801.05 AUD
Queensland	1,080	15.16%	36,345,971.06 AUD	15.49%	417	18,395,410.77 AUD	663	17,950,560.29 AUD	839	29,533,210.67 AUD	241	6,812,760.39 AUD
South Australia	196	2.75%	5,847,928.44 AUD	2.49%	67	2,779,660.98 AUD	129	3,068,267.46 AUD	162	5,185,285.15 AUD	34	662,643.29 AUD
Tasmania	117	1.64%	3,305,583.61 AUD	1.41%	26	917,549.70 AUD	91	2,388,033.91 AUD	74	2,387,086.89 AUD	43	918,496.72 AUD
Victoria	2,006	28.17%	63,400,908.18 AUD	27.02%	782	32,943,054.42 AUD	1,224	30,457,853.76 AUD	1,588	53,956,345.86 AUD	418	9,444,562.32 AUD
Western Australia	548	7.69%	15,578,779.08 AUD	6.64%	147	4,957,006.28 AUD	401	10,621,772.80 AUD	397	12,245,458.47 AUD	151	3,333,320.61 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

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

Individual Hardship Extensions*

Individual Extensions Approved For After Poolcut*	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance
None	7,075	99.34%	233,160,359.07 AUD	99.36%
1	45	0.63%	1,455,040.44 AUD	0.62%
2	2	0.03%	41,681.19AUD	0.02%
3	-	0.00%	0.00AUD	0.00%
Total	7,122	100.00%	234,657,080.70 AUD	100.00%

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

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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)	132	1.85%	2,456,035.46 AUD	1.05%	5	39,665.76 AUD	70	1,388,183.99 AUD	57	1,028,185.71 AUD
Other	6,990	98.15%	232,201,045.24 AUD	98.95%	36	612,434.50 AUD	3,648	136,595,765.55 AUD	3,306	94,992,845.19 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	41	652,100.26 AUD	3,718	137,983,949.54 AUD	3,363	96,021,030.90 AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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)	132	1.85%	2,456,035.46 AUD	1.05%	43	1,083,901.64 AUD	89	1,372,133.82 AUD	32	518,490.67 AUD	100	1,937,544.79 AUD
Other	6,990	98.15%	232,201,045.24 AUD	98.95%	2,596	113,741,007.06 AUD	4,394	118,460,038.18 AUD	5,485	194,933,280.20 AUD	1,505	37,267,765.04 AUD
Total	7,122	100.00%	234,657,080.70 AUD	100.00%	2,639	114,824,908.70 AUD	4,483	119,832,172.00 AUD	5,517	195,451,770.87 AUD	1,605	39,205,309.83 AUD

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

==> picture [132 x 26] 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	Hire Purchase
3	03/2016	03/2017	10,887.91 AUD	11,048.41 AUD	7,363.46AUD	- AUD	7,363.46AUD	67.63%	New South Wales	Used	HOLDEN	Chattel Mortgage
4	01/2015	04/2017	23,758.01 AUD	24,104.42 AUD	15,031.37 AUD	33.59AUD	14,997.78AUD	63.13%	Queensland	Used	AUDI	Chattel Mortgage
5	08/2015	04/2017	25,820.20AUD	26,358.09AUD	5,915.32 AUD	- AUD	5,915.32 AUD	22.91%	South Australia	New	VOLKSWAGEN	Chattel Mortgage
6	10/2015	04/2017	52,063.67 AUD	54,312.97 AUD	30,752.77 AUD	1,077.00AUD	29,675.77 AUD	57.00%	New South Wales	New	AUDI	Chattel Mortgage
7	03/2016	04/2017	22,952.73AUD	12,711.64 AUD	12,711.64 AUD	- AUD	12,711.64 AUD	55.38%	New South Wales	Used	VOLKSWAGEN	Chattel Mortgage
8	03/2014	05/2017	51,476.48AUD	49,185.96AUD	49,185.96AUD	27.79AUD	49,158.17 AUD	95.50%	Victoria	New	HOLDEN	Chattel Mortgage
9	05/2014	05/2017	58,862.47 AUD	57,956.77 AUD	11,895.86AUD	- AUD	11,895.86AUD	20.21%	New South Wales	New	AUDI	Chattel Mortgage
10	05/2015	05/2017	65,017.53AUD	65,714.44 AUD	65,714.44 AUD	(1,614.57)AUD	67,329.01 AUD	103.56%	Australian Capital Territory	New	VOLKSWAGEN	Chattel Mortgage
11	03/2016	05/2017	17,035.72 AUD	15,933.14 AUD	13,782.40AUD	1,030.17 AUD	12,752.23AUD	74.86%	Victoria	Used	HOLDEN	Consumer Loan
12	05/2016	05/2017	57,721.60AUD	59,070.33AUD	27,668.09AUD	- AUD	27,668.09AUD	47.93%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
13	08/2016	05/2017	38,989.76AUD	37,905.67 AUD	25,603.41 AUD	- AUD	25,603.41 AUD	65.67%	Victoria	Used	FORD	Chattel Mortgage
14	09/2015	06/2017	38,833.18AUD	37,317.71 AUD	24,148.06AUD	2,491.69AUD	21,656.37 AUD	55.77%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
15	11/2015	06/2017	32,925.51 AUD	33,222.71 AUD	2,265.33AUD	- AUD	2,265.33AUD	6.88%	Victoria	Used	MERCEDES-BENZ	Chattel Mortgage
16	05/2016	06/2017	57,143.40AUD	55,543.38AUD	28,903.70AUD	2,610.44 AUD	26,293.26AUD	46.01%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
17	05/2016	06/2017	56,315.51 AUD	58,777.90AUD	29,118.85AUD	- AUD	29,118.85AUD	51.71%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
18	05/2014	07/2017	35,786.78AUD	36,832.08AUD	37,697.85AUD	- AUD	37,697.85AUD	105.34%	Western Australia	New	VOLKSWAGEN	Chattel Mortgage
19	12/2015	07/2017	33,227.15AUD	33,783.40AUD	34,644.14 AUD	- AUD	34,644.14 AUD	104.26%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
20	12/2015	07/2017	28,357.19AUD	28,852.45AUD	29,589.20AUD	- AUD	29,589.20AUD	104.34%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
21	06/2016	07/2017	27,440.19AUD	24,379.15AUD	11,736.37 AUD	- AUD	11,736.37 AUD	42.77%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
22	06/2016	07/2017	57,395.84 AUD	60,068.50AUD	60,835.54 AUD	- AUD	60,835.54 AUD	105.99%	Victoria	New	MAZDA	Chattel Mortgage
Total	22		844,796.32 AUD	818,098.71 AUD	541,317.35 AUD	5,656.11 AUD	535,661.24 AUD

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

			Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	8/08/2017 iod No. 14 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
Total	22		- 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: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	8/08/2017 iod No. 14 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	33.59AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
6	10/2015	04/2017	- AUD	- AUD	808.04 AUD	268.96AUD	- AUD	- AUD	- AUD	- AUD		- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	27.79AUD	- AUD	- AUD	- AUD	- AUD		- 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	2,491.69AUD	- AUD	- AUD	- AUD		- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	2,610.44 AUD	- 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
Total	22		- AUD	- AUD	841.63 AUD	(287.65) AUD	5,102.13 AUD	- AUD	- AUD	- AUD		- AUD

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

			Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	8/08/2017 iod No. 14 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
Total	22		- 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: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	Publication Date: 1 Period: 07/2017 / Per	8/08/2017 iod No. 14 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
Total	22		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

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

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19	Dec-19	Jan-20	Feb-20
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
Total	22		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

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

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 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
Total	22		- 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_2017-08-29_94727340-cbab-4507-974a-4d66085d7b32.pdf

Driver Australia Master

Contents

Transaction Events (I)

Clean-Up Call

Transaction Party Replacements

Transaction events (II)

Transaction Events (III)

Account Bank:

Swap Counterparty

Servicer

Cash Collateral Account

Swap Fixing / Waterfall

Retention of Net Economic Interest

Amortisation Profile I

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Amortisation Profile II

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

Outstanding Contracts II - Collections

Arrears Contracts

Arrears Contracts

Net Salvage Loss

Net Salvage After Recoveries

Prepayments

Pool Data I

Down Payments

Pool Data I

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Top 20 Borrower

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data IV

Interest Rate paid by the Receivable Debtor

Remaining Term

Distribution by Seasoning

Pool Data V

Original Term

Remaining Term

Distribution by Seasoning

Pool Data VI

Product Type

Vehicle Status

Balloon

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VIII

Region

Pool Data VIII

Region

Individual Hardship Extensions*

Engine Type

Engine Type

Contract Level Data

Net Salvage Recoveries By Contract By Month

Publication Date: 18/08/2017 Period: 07/2017 / Period No. 14 Contents

Contract Level Data

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2017