DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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: 18/07/2017 Period: 06/2017 / Period No. 13 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: 18/07/2017
					Period: 06/2017 / Period No. 13
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		18/07/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	29/12/2020	PaymentDate:		25/07/2017(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		30/06/2017(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/06/2017 until 30/06/2017
PeriodNo.:	13	InterestAccrual Period		from	26/06/2017 until 25/07/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	26/06/2017 until 25/07/2017
NextPaymentDate:	25/08/2017	Days accrued:			29

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: 06/2017 / Per	8/07/2017 iod No. 13 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.: James Zanesi Level 15, 77 King Street Sydney, NSW 2000 Australia email: [email protected] Standard & Poor's Attn.: Structured Finance Surveillance Level 45, 120 Collins Street Melbourne, VIC 3000 Australia email: [email protected]

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	146.87%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	31.70%

*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	1	0.02%	3,270.00 AUD	0.00%	(2,643.28 AUD)	626.72 AUD
Previous Periods	1	0.02%	95,827.02 AUD	0.05%	1,413.92 AUD	97,240.94 AUD
Total	2	0.03%	99,097.02 AUD	0.05%	(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
Series A 2016-1	26-06-2017	Renewal 2017	ANZ	ING
Series A 2016-2	26-06-2017	Renewal 2017	HSBC	ING
Series A 2016-3	26-06-2017	Renewal 2017	HSBC	ING
Series A 2016-4	26-06-2017	Renewal 2017	HSBC	ING
Series B 2016-1	26-06-2017	Renewal 2017	ANZ	ING
Series 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: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Transaction events (II)

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

Accumulation account balance	31/05/2017	30/06/2017
Amounts not invested for the purchase of additional assets	- AUD	- AUD
Percentage not invested for the purchase of additional assets	0.00%	0.00%

		Weighted Average Seasoning			>36 Months
		<=12 Months	>12 <=24 Months	>24 <=36 Months	>36 Months
Dynamic Net Loss Ratio	Ratio	>0.20%	≥ 0.25%	≥ 0.30%	≥ 0.50%
30/04/2017	0.01082%	No	No	No	No
31/05/2017	0.23870%	Yes	No	No	No
30/06/2017	0.05052%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
30/06/2017	0.00442%

Discounted balance as of thepreviousperiod					167,129,116.13 AUD
Discounted balance of all initial and additional assets					188,783,291.07 AUD
Weighted average seasoning					7.76 Months
Late DelinquencyRatio					0.09070%

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: 18/07/2017 Period: 06/2017 / Period No. 13 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:

==> picture [185 x 31] intentionally omitted <==

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

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)
----- End of picture text -----*

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: 06/2017 / Per	Publication Date: 1 Period: 06/2017 / Per	Publication Date: 1 Period: 06/2017 / Per	Publication Date: 1 Period: 06/2017 / Per	Publication Date: 1 Period: 06/2017 / Per	Publication Date: 1 Period: 06/2017 / Per	Publication Date: 1 Period: 06/2017 / Per	8/07/2017 iod No. 13 Contents	8/07/2017 iod No. 13 Contents	8/07/2017 iod No. 13 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	AA	Asf	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	AA	Asf	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	AU3FN0	037180	AU3FN0036638	AU3FN0036646
	Common code	N/A	N/A	N/A	N/A	N/A	N/	A	TBC	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	2.5650%	2.5650%	2.5650%	2.5650%	2.5650%	2.5650%		3.2650%	3.2650%

	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)	1.6150%	1.6150%	1.6150%	1.6150%	1.6150%	1.6150%		1.6150%	1.6150%

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

		Publica Period: 06	Publica Period: 06	Publica Period: 06	Publica Period: 06	Publica Period: 06	Publica Period: 06	Publica Period: 06	tion Date: 1 /2017 / Per	8/07/2017 iod No. 13 Contents	8/07/2017 iod No. 13 Contents	8/07/2017 iod No. 13 Contents

Information regarding the Notes II
Monthly Period: 06/2017
Payment Date: 25/07/2017
Interest Accrual Period (from/until) from 26/06/2017 until 25/07/2017
Days accrued 29
Index Rate 1-Month-BBSW
Base Interest Rate: 1.6150%
Day Count Convention actual/365

		Class A Notes								Class B Notes
Interest Payments	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	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	277,822.46 AUD	89,873.38 AUD	17,933.92 AUD	36,071.63 AUD	54,005.55 AUD	62,972.51 AUD	-AUD	260,856.99 AUD	8,6	38.38 AUD	8,327.09 AUD	16,965.47 AUD
Paid Interest		89,873.38 AUD	17,933.92 AUD	36,071.63 AUD	54,005.55 AUD	62,972.51 AUD	- AUD	260,856.99 AUD	8,6	38.38 AUD	8,327.09 AUD	16,965.47 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	134,540,000.00 AUD	44,100,000.00 AUD	8,800,000.00 AUD	17,700,000.00 AUD	26,500,000.00 AUD	30,900,000.00 AUD	-AUD	128,000,000.00 AUD	3,330,00	0.00 AUD	3,210,000.00 AUD	6,540,000.00 AUD
Additional issue amount	23,440,000.00 AUD	4,000,000.00 AUD	900,000.00 AUD	1,600,000.00 AUD	2,500,000.00 AUD	2,900,000.00 AUD	9,700,000.00 AUD	21,600,000.00 AUD	390,0	00.00 AUD	1,450,000.00 AUD	1,840,000.00 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	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	3,720,0	00.00 AUD	4,660,000.00 AUD	8,380,000.00 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		203.79 AUD	203.79 AUD	203.79 AUD	203.79 AUD	203.79 AUD	-AUD			25.94 AUD	25.94 AUD
Principal Repayment bynote		-AUD	-AUD	-AUD	-AUD	-AUD	-AUD			-AUD	-AUD
Total		203.79 AUD	203.79 AUD	203.79 AUD	203.79 AUD	203.79 AUD	- AUD			25.94 AUD	25.94 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	1,934	441	88	177	265	309	-	1,280		333	321	654
Increase of outstandingnotes from tap-up	400	40	9	16	25	29	97	216		39	145	184
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-		-	-	-
Number of notes as of the end of the period	2,334	481	97	193	290	338	97	1,496		372	466	838
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	-AUD	100,000.00 AUD	10,0	00.00 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	10,0	00.00 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)		34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	27,843,93	2.61 AUD	27,843,932.61 AUD	27,843,932.61 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		21.17%	21.17%	21.17%	21.17%	21.17%	21.17%	21.17%		17.15%	17.15%	17.15%
Current OCAmount (after Top Up)		34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	34,383,932.61 AUD	27,843,93	2.61 AUD	27,843,932.61 AUD	27,843,932.61 AUD
Current OCPercentage (after Top Up)		21.17%	21.17%	21.17%	21.17%	21.17%	21.17%	21.17%		17.15%	17.15%	17.15%
Current OCAmount (after Top/Tap Up/TTO)		39,183,291.07 AUD	39,183,291.07 AUD	39,183,291.07 AUD	39,183,291.07 AUD	39,183,291.07 AUD	39,183,291.07 AUD	39,183,291.07 AUD	30,803,29	1.07 AUD	30,803,291.07 AUD	30,803,291.07 AUD
Current OCPercentage (after Top/Tap Up/TTO)		20.76%	20.76%	20.76%	20.76%	20.76%	20.76%	20.76%		16.32%	16.32%	16.32%
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	21,517,247.28 AUD
Balanceincreasefromtap up	2,695,364.88 AUD
Redemptionpayments from term take out	-AUD
Regular redemption from waterfall	4,695,889.71 AUD
Redemption from cash collateral account	690,000.00 AUD
Balance as of the end of the period	18,826,722.45 AUD
Current OC amount (before Top/Tap Up/TTO)	6,326,685.33 AUD
Current OC percentage (before Top/Tap Up/TTO)	3.8961%
Current OC amount (after Top/Tap Up/TTO)	11,976,568.62 AUD
Current OC percentage (after Top/Tap Up/TTO)	6.3441%

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Cash Collateral Account

	Cash collateral account (CCA)	Value
	CCA Opening Balance - Initial balance at poolcut plus increases from tap- up/decrease from TTO	4,262,850.28 AUD
	Balance as of the beginning of the period	4,262,850.28 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	1,614,480.00 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	134,540,000.00 AUD
	Payments	408,720.00 AUD
	General payment from CCA	690,000.00 AUD
	General payment to CCA	- AUD
	Payment from CCA due to TTO	- AUD
	Payment to CCA due to tap-up	281,280.00 AUD
	Balance as of the end of the period	3,854,130.28 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	128,000,000.00AUD	6,540,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	34,654.29AUD	2,302.67 AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	5,939,691.34 AUD	5,939,691.34 AUD
1) ii) Available Collections-Interest on Trust Accounts	34,920.79AUD	5,974,612.13AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	5,974,612.13AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	5,974,612.13AUD
4) Net Swap Receipts-Class A and Class B	- AUD	5,974,612.13AUD
Net Swap Receipts on Series A 2016-1	- AUD	5,974,612.13AUD
Net Swap Receipts on Series A 2016-2	- AUD	5,974,612.13AUD
Net Swap Receipts on Series A 2016-3	- AUD	5,974,612.13AUD
Net Swap Receipts on Series A 2016-4	- AUD	5,974,612.13AUD
Net Swap Receipts on Series A 2017-1	- AUD	5,974,612.13AUD
Net Swap Receipts on Series A 2017-2	- AUD	5,974,612.13AUD
Net Swap Receipts on Series B 2016-1	- AUD	5,974,612.13AUD
Net Swap Receipts on Series B 2016-2	- AUD	5,974,612.13AUD
5) Damages and Indemnity Payments to Issuer	- AUD	5,974,612.13AUD
6) Other Reimbursement Amounts	- AUD	5,974,612.13AUD
7) Buffer Release Amount	(617,929.07 AUD)	5,356,683.06AUD
Purchase price amount (clean-up call)	- AUD	5,356,683.06AUD
Remaining Rounding Amount (M-1)	- AUD	5,356,683.06AUD

Waterfall	Payment to waterfallposition	Remaining Amount
Available Distribution Amount	- AUD	5,356,683.06AUD
1) Trust Beneficiary $1	(1.00AUD)	5,356,682.06AUD
2) Taxes	- AUD	5,356,682.06AUD
3) Trust Fees & Expenses and Servicer Fees	(202,498.93AUD)	5,154,183.13AUD
4) Equal Rank Swap Payments	(36,956.96AUD)	5,117,226.17 AUD
Net Swap Payments on Series A 2016-1	(11,939.49AUD)	5,105,286.68AUD
Net Swap Payments on Series A 2016-2	(2,382.48AUD)	5,102,904.20AUD
Net Swap Payments on Series A 2016-3	(4,792.04 AUD)	5,098,112.16AUD
Net Swap Payments on Series A 2016-4	(7,174.52 AUD)	5,090,937.64 AUD
Net Swap Payments on Series A 2017-1	(8,365.76AUD)	5,082,571.88AUD
Net Swap Payments on Series A 2017-2	- AUD	5,082,571.88AUD
Net Swap Payments on Series B 2016-1	(1,172.46AUD)	5,081,399.42 AUD
Net Swap Payments on Series B 2016-2	(1,130.21 AUD)	5,080,269.21 AUD
5) Interest Payment-Class A	(260,856.99AUD)	4,856,369.18AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-1	(89,873.38AUD)	5,027,352.79AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-2	(17,933.92 AUD)	5,009,418.87 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-3	(36,071.63AUD)	4,973,347.24 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-4	(54,005.55AUD)	4,919,341.69AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-1	(62,972.51 AUD)	4,856,369.18AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2017-2	- AUD	4,856,369.18AUD
6) Interest Payment-Class B	(16,965.47 AUD)	4,839,403.71 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-1	(8,638.38AUD)	4,847,730.80AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-2	(8,327.09AUD)	4,839,403.71 AUD
7) Payment to Cash Collateral Account	- AUD	4,839,403.71 AUD
8. a) Principal Payment-Class A	- AUD	4,839,403.71 AUD
Principal Payments on Series A 2016-1	- AUD	4,839,403.71 AUD
Principal Payments on Series A 2016-2	- AUD	4,839,403.71 AUD
Principal Payments on Series A 2016-3	- AUD	4,839,403.71 AUD
Principal Payments on Series A 2016-4	- AUD	4,839,403.71 AUD
Principal Payments on Series A 2017-1	- AUD	4,839,403.71 AUD
Principal Payments on Series A 2017-2	- AUD	4,839,403.71 AUD
Remaining Rounding Amount from Current Period Class A	- AUD	4,839,403.71 AUD
8. b) Class A Accumulation Amount to Accumulation Account	- AUD	4,839,403.71 AUD
9. a) Principal Payment-Class B	- AUD	4,839,403.71 AUD
Principal Payments on Series B 2016-1	- AUD	4,839,403.71 AUD
Principal Payments on Series B 2016-2	- AUD	4,839,403.71 AUD
Remaining Rounding Amount from Current Period Class B	- AUD	4,839,403.71 AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	4,839,403.71 AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	4,839,403.71 AUD
11. a) Other Payment to Swap Counterparties	- AUD	4,839,403.71 AUD
11. b) Other Payment to Note Purchasers	- AUD	4,839,403.71 AUD
12) Subordinated Loan Accrued and Unpaid Interest	(143,514.00AUD)	4,695,889.71 AUD
13) Subordinated Loan Principal	(4,695,889.71 AUD)	- AUD
14) SurplusIncomeDistributiontoBeneficiary oftheTrust	- AUD	- AUD

Distribution of Cash Collateral Account surplus	Payment	Remaining amount
Payment from CCA	690,000.00AUD	690,000.00AUD
Payment of Interest Accrued this period on the Subordinated Loan	- AUD	690,000.00AUD
Payment of Unpaid Interest on the Subordinated Loan	- AUD	690,000.00AUD
Payment in respect of regular redemption to subordinated lender	(690,000.00AUD)	- 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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Retention of Net Economic Interest

Period	Poolcut	Balance as of the end of period - before top/tap-up	Balance as of the end of period - after top/tap-up
Total Assets	157,645,986.79 AUD	197,986,916.94 AUD	230,664,828.94 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	197,986,916.94 AUD 230,664,828.94 AUD
Accumulation Account balance	- AUD	- AUD	- AUD
First loss piece	15,425,364.25 AUD	26,030,893.18 AUD	34,657,421.35 AUD
Subordinated Loan balance	12,766,069.41 AUD	16,131,357.57 AUD	18,826,722.45 AUD
Overcollateralisation	1,285,414.84 AUD	6,326,685.33 AUD	11,976,568.62 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	3,572,850.28 AUD	3,854,130.28 AUD
Actual retention	9.78%	13.15%	15.03%

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
09/2017	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
10/2017	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
11/2017	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
12/2017	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
01/2018	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
02/2018	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
03/2018	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
04/2018	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
05/2018	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
06/2018	- AUD	149,600,000.00 AUD	- AUD	8,380,000.00 AUD
07/2018	- AUD	143,725,800.68 AUD	- AUD	8,380,000.00 AUD
08/2018	- AUD	137,951,252.05 AUD	- AUD	8,380,000.00 AUD
09/2018	- AUD	132,149,303.95 AUD	- AUD	8,380,000.00 AUD
10/2018	- AUD	126,645,186.19 AUD	- AUD	8,380,000.00 AUD
11/2018	- AUD	121,017,808.23 AUD	- AUD	8,380,000.00 AUD
12/2018	- AUD	115,662,943.21 AUD	- AUD	8,380,000.00 AUD
01/2019	- AUD	110,248,763.37 AUD	- AUD	8,380,000.00 AUD
02/2019	- AUD	105,656,580.99 AUD	- AUD	8,380,000.00 AUD
03/2019	- AUD	102,277,259.19 AUD	- AUD	8,380,000.00 AUD
04/2019	- AUD	98,719,522.65 AUD	- AUD	8,380,000.00 AUD
05/2019	- AUD	95,389,231.75 AUD	- AUD	8,380,000.00 AUD
06/2019	- AUD	92,084,470.15 AUD	- AUD	8,380,000.00 AUD
07/2019	- AUD	88,705,888.78 AUD	- AUD	8,380,000.00 AUD
08/2019	- AUD	85,525,006.92 AUD	- AUD	8,380,000.00 AUD
09/2019	- AUD	82,430,982.75 AUD	- AUD	8,380,000.00 AUD
10/2019	- AUD	79,400,520.36 AUD	- AUD	8,380,000.00 AUD
11/2019	- AUD	76,385,244.25 AUD	- AUD	8,380,000.00 AUD
12/2019	- AUD	73,415,902.45 AUD	- AUD	8,380,000.00 AUD
01/2020	- AUD	70,512,979.75 AUD	- AUD	8,380,000.00 AUD
02/2020	- AUD	67,663,656.86 AUD	- AUD	8,380,000.00 AUD
03/2020	- AUD	64,350,041.61 AUD	- AUD	8,273,576.78 AUD
04/2020	- AUD	61,095,976.70 AUD	- AUD	7,855,197.01 AUD
05/2020	- AUD	58,230,239.84 AUD	- AUD	7,486,745.12 AUD
06/2020	- AUD	55,501,608.35 AUD	- AUD	7,135,921.07 AUD
07/2020	- AUD	52,790,676.87 AUD	- AUD	6,787,372.74 AUD
08/2020	- AUD	50,388,407.10 AUD	- AUD	6,478,509.48 AUD
09/2020	- AUD	48,003,228.62 AUD	- AUD	6,171,843.68 AUD
10/2020	- AUD	45,640,732.89 AUD	- AUD	5,868,094.22 AUD
11/2020	- AUD	43,367,068.51 AUD	- AUD	5,575,765.96 AUD
12/2020	- AUD	- AUD	- AUD	- AUD
01/2021	- AUD	- AUD	- AUD	- AUD
02/2021	- AUD	- AUD	- AUD	- AUD
03/2021	- AUD	- AUD	- AUD	- 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: 18/07/2017 Period: 06/2017 / Period No. 13 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: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	124,618.75 AUD	670,771.83 AUD	795,390.58 AUD
07/2017	1,323,012.37 AUD	2,998,493.71 AUD	4,321,506.08 AUD
08/2017	1,350,392.25 AUD	3,100,931.05 AUD	4,451,323.30 AUD
09/2017	1,334,561.77 AUD	3,244,208.66 AUD	4,578,770.43 AUD
10/2017	1,312,887.39 AUD	3,190,432.54 AUD	4,503,319.93 AUD
11/2017	1,290,432.39 AUD	3,201,008.33 AUD	4,491,440.72 AUD
12/2017	1,267,833.31 AUD	3,138,368.51 AUD	4,406,201.82 AUD
01/2018	1,245,561.00 AUD	3,180,633.70 AUD	4,426,194.70 AUD
02/2018	1,222,697.67 AUD	3,234,134.12 AUD	4,456,831.79 AUD
03/2018	1,199,460.75 AUD	3,288,648.64 AUD	4,488,109.39 AUD
04/2018	1,175,656.97 AUD	3,159,967.55 AUD	4,335,624.52 AUD
05/2018	1,152,860.94 AUD	3,123,423.23 AUD	4,276,284.17 AUD
06/2018	1,130,115.45 AUD	3,209,651.23 AUD	4,339,766.68 AUD
07/2018	1,106,454.58 AUD	3,211,646.54 AUD	4,318,101.12 AUD
08/2018	1,083,349.99 AUD	3,288,859.76 AUD	4,372,209.75 AUD
09/2018	1,059,208.55 AUD	3,101,319.73 AUD	4,160,528.28 AUD
10/2018	1,036,420.03 AUD	3,326,444.37 AUD	4,362,864.40 AUD
11/2018	1,011,846.11 AUD	3,133,129.16 AUD	4,144,975.27 AUD
12/2018	988,634.99 AUD	3,240,026.66 AUD	4,228,661.65 AUD
01/2019	964,632.66 AUD	3,214,773.30 AUD	4,179,405.96 AUD
02/2019	940,817.48 AUD	3,159,265.41 AUD	4,100,082.89 AUD
03/2019	917,610.99 AUD	3,451,574.33 AUD	4,369,185.32 AUD
04/2019	892,230.95 AUD	3,175,998.82 AUD	4,068,229.77 AUD
05/2019	868,702.58 AUD	3,186,121.35 AUD	4,054,823.93 AUD
06/2019	845,099.67 AUD	3,437,971.07 AUD	4,283,070.74 AUD
07/2019	819,636.65 AUD	3,140,716.43 AUD	3,960,353.08 AUD
08/2019	796,442.23 AUD	3,079,335.20 AUD	3,875,777.43 AUD
09/2019	773,647.30 AUD	3,079,447.75 AUD	3,853,095.05 AUD
10/2019	751,446.11 AUD	3,116,446.48 AUD	3,867,892.59 AUD
11/2019	728,450.45 AUD	3,145,419.31 AUD	3,873,869.76 AUD
12/2019	705,169.91 AUD	3,083,675.58 AUD	3,788,845.49 AUD
01/2020	682,361.27 AUD	3,073,234.63 AUD	3,755,595.90 AUD
02/2020	659,641.28 AUD	4,085,760.91 AUD	4,745,402.19 AUD
03/2020	629,387.85 AUD	4,005,238.98 AUD	4,634,626.83 AUD
04/2020	599,835.15 AUD	3,357,382.86 AUD	3,957,218.01 AUD
05/2020	575,342.17 AUD	3,153,966.35 AUD	3,729,308.52 AUD
06/2020	552,035.48 AUD	3,234,148.26 AUD	3,786,183.74 AUD
07/2020	528,295.05 AUD	2,685,449.19 AUD	3,213,744.24 AUD
08/2020	508,403.56 AUD	2,739,309.19 AUD	3,247,712.75 AUD
09/2020	488,140.91 AUD	2,796,129.52 AUD	3,284,270.43 AUD
10/2020	467,427.52 AUD	2,682,896.27 AUD	3,150,323.79 AUD
11/2020	447,670.01 AUD	2,863,234.44 AUD	3,310,904.45 AUD
12/2020	426,476.41 AUD	2,765,287.35 AUD	3,191,763.76 AUD
01/2021	406,012.71 AUD	2,566,212.80 AUD	2,972,225.51 AUD
02/2021	387,002.02 AUD	4,292,291.04 AUD	4,679,293.06 AUD
03/2021	355,204.44 AUD	4,555,051.94 AUD	4,910,256.38 AUD
04/2021	321,460.28 AUD	3,667,941.56 AUD	3,989,401.84 AUD
05/2021	295,141.56 AUD	2,525,566.24 AUD	2,820,707.80 AUD
06/2021	277,064.79 AUD	3,405,750.72 AUD	3,682,815.51 AUD
07/2021	251,841.92 AUD	2,261,149.30 AUD	2,512,991.22 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
08/2021	235,091.15 AUD	2,459,409.69 AUD	2,694,500.84 AUD
09/2021	216,933.79 AUD	1,995,392.85 AUD	2,212,326.64 AUD
10/2021	202,152.23 AUD	2,420,268.79 AUD	2,622,421.02 AUD
11/2021	184,222.23 AUD	1,975,034.55 AUD	2,159,256.78 AUD
12/2021	169,590.66 AUD	2,059,412.29 AUD	2,229,002.95 AUD
01/2022	154,334.86 AUD	1,777,029.19 AUD	1,931,364.05 AUD
02/2022	141,170.48 AUD	6,754,343.02 AUD	6,895,513.50 AUD
03/2022	91,159.34 AUD	7,205,366.83 AUD	7,296,526.17 AUD
04/2022	37,781.18 AUD	2,916,280.85 AUD	2,954,062.03 AUD
05/2022	16,237.78 AUD	116,863.99 AUD	133,101.77 AUD
06/2022	15,372.16 AUD	116,419.12 AUD	131,791.28 AUD
07/2022	14,509.65 AUD	117,281.25 AUD	131,790.90 AUD
08/2022	13,640.81 AUD	117,650.63 AUD	131,291.44 AUD
09/2022	12,769.34 AUD	116,495.50 AUD	129,264.84 AUD
10/2022	11,906.29 AUD	117,069.73 AUD	128,976.02 AUD
11/2022	11,038.92 AUD	117,236.51 AUD	128,275.43 AUD
12/2022	10,170.47 AUD	115,062.62 AUD	125,233.09 AUD
01/2023	9,318.10 AUD	115,172.07 AUD	124,490.17 AUD
02/2023	8,464.86 AUD	115,403.98 AUD	123,868.84 AUD
03/2023	7,609.91 AUD	107,886.08 AUD	115,495.99 AUD
04/2023	6,810.78 AUD	101,439.10 AUD	108,249.88 AUD
05/2023	6,059.20 AUD	99,864.84 AUD	105,924.04 AUD
06/2023	5,319.50 AUD	92,698.17 AUD	98,017.67 AUD
07/2023	4,632.73 AUD	88,329.58 AUD	92,962.31 AUD
08/2023	3,978.36 AUD	81,080.26 AUD	85,058.62 AUD
09/2023	3,377.73 AUD	77,449.27 AUD	80,827.00 AUD
10/2023	2,803.98 AUD	74,087.49 AUD	76,891.47 AUD
11/2023	2,255.14 AUD	70,098.88 AUD	72,354.02 AUD
12/2023	1,735.88 AUD	65,740.12 AUD	67,476.00 AUD
01/2024	1,248.88 AUD	63,229.42 AUD	64,478.30 AUD
02/2024	780.39 AUD	59,929.34 AUD	60,709.73 AUD
03/2024	336.44 AUD	33,539.70 AUD	33,876.14 AUD
04/2024	88.03 AUD	11,879.46 AUD	11,967.49 AUD
Total	41,881,537.87 AUD	188,783,291.07 AUD	230,664,828.94 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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: 18/07/2017 Period: 06/2017 / Period No. 13 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	4,633	146,943,135.31 AUD	33	483,857.73 AUD	2,147	78,826,049.12 AUD	2,453	67,633,228.46 AUD
In Advance	343	10,357,496.60 AUD	1	3,398.20 AUD	171	6,102,230.08 AUD	171	4,251,868.32 AUD
In Arrears	310	9,496,266.61 AUD	4	86,180.25 AUD	218	7,210,369.23 AUD	88	2,199,717.13 AUD
Paid out/Matured	320	-AUD	5	-AUD	89	-AUD	226	-AUD
Early Payout	889	-AUD	20	-AUD	366	-AUD	503	-AUD
Gross Salvage	13	332,217.61 AUD	-	-AUD	12	325,258.55 AUD	1	6,959.06 AUD
Net Salvage	13	276,621.31 AUD	1	8,093.92 AUD	11	254,744.99 AUD	1	13,782.40 AUD
Total	6,521	167,405,737.44 AUD	64	581,530.10 AUD	3,014	92,718,651.97 AUD	3,443	74,105,555.37 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	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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	4,633	146,943,135.31 AUD	1,715	72,828,918.49 AUD	2,918	74,114,216.82 AUD	3,661	122,570,440.50 AUD	972	24,372,694.81 AUD
In Advance	343	10,357,496.60 AUD	134	5,205,990.23 AUD	209	5,151,506.37 AUD	269	8,865,438.12 AUD	74	1,492,058.48 AUD
In Arrears	310	9,496,266.61 AUD	131	4,867,587.32 AUD	179	4,628,679.29 AUD	207	7,070,249.60 AUD	103	2,426,017.01 AUD
Paid out/Matured	320	-AUD	68	-AUD	252	-AUD	259	-AUD	61	-AUD
Early Payout	889	-AUD	358	-AUD	531	-AUD	652	-AUD	237	-AUD
Gross Salvage	13	332,217.61 AUD	9	293,449.91 AUD	4	38,767.70 AUD	9	293,449.91 AUD	4	38,767.70 AUD
Net Salvage	13	276,621.31 AUD	6	131,547.26 AUD	7	145,074.05 AUD	7	194,035.11 AUD	6	82,586.20 AUD
Total	6,521	167,405,737.44 AUD	2,421	83,327,493.21 AUD	4,100	84,078,244.23 AUD	5,064	138,993,613.24 AUD	1,457	28,412,124.20 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	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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	5,299	6,521		204,103,514.36 AUD

Scheduled Collections For Contracts Active This Period			4,976,612.49 AUD	4,976,612.49 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			(3,430,072.36AUD)
Collection VariationsFromContractsPaying OutEarlyThisPeriod			617,537.68AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			(455,308.76AUD)
Collection VariationsfromContractsin AdvanceThisPeriod			169,035.94 AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(964,752.97 AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			24,268.67 AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			53,248.09AUD
Other VariationsFromScheduled CollectionsThisPeriod			4,976,612.49AUD
Instalment Collection Variations			990,568.78AUD	990,568.78AUD

ContractFees CollectedThisPeriod			25,804.74 AUD
Interest CompensationCollectionsThisPeriod			(53,294.67 AUD)
Non Instalment Collection Variations			(27,489.93AUD)
Actual Collections For Contracts Active This Period			5,939,691.34 AUD

NumberofContractsPaid OutEarlyThisMonth	60
NumberofContractsPaid Out/MaturedThisMonth	148
NumberofContractsIntoNet SalvageThisMonth	4
Repurchased Contracts	1	1

LessRecoveriesAfter Net Salvage				287.65AUD

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				88,612.80AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				61,284.58AUD
ReducedNominal BalanceDue to Other				(768.88AUD)
End of Period before Top / Tap-up	5,086	6,520		197,986,916.94 AUD
Top /Tap-up	741	741		32,677,912.00AUD
Term Take Out	-	-		- AUD
End of Period after Top / Tap-up	5,827	7,261		230,664,828.94 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 5,299 167,129,116.13AUD 204,103,514.36AUD Balance as at theEnd of Period-beforeTop /Tap-up 5,086 162,383,932.61 AUD 197,986,916.94 AUD Top /Tap-upforthePeriod 741 26,399,358.46AUD 32,677,912.00AUD Term Take Out - - AUD - AUD Balance as at the end of the period 5,827 188,783,291.07 AUD 230,664,828.94 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	5,299	167,129,116.13AUD	204,103,514.36AUD
Balance as at theEnd of Period-beforeTop /Tap-up	5,086	162,383,932.61 AUD	197,986,916.94 AUD
Top /Tap-upforthePeriod	741	26,399,358.46AUD	32,677,912.00AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	5,827	188,783,291.07 AUD	230,664,828.94 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	214	3.67%	6,615,111.94 AUD	3.50%	2	23,426.18 AUD	145	4,718,608.70 AUD	67	1,873,077.06 AUD
> 30 <=60	61	1.05%	1,831,488.22 AUD	0.97%	2	63,024.98 AUD	45	1,221,741.30 AUD	14	546,721.94 AUD
> 60 <=90	29	0.50%	875,018.39AUD	0.46%	1	5,958.02 AUD	26	834,019.24 AUD	2	35,041.13 AUD
> 90 <=120	21	0.36%	703,212.99AUD	0.37%	-	-AUD	15	570,939.46 AUD	6	132,273.53 AUD
> 120 <=150	12	0.21%	336,928.68AUD	0.18%	-	-AUD	11	335,878.52 AUD	1	1,050.16 AUD
> 150 <=180	4	0.07%	126,947.55AUD	0.07%	-	-AUD	3	120,582.76 AUD	1	6,364.79 AUD
> 180 <=210	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 210 <=240	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 240 <=270	1	0.02%	56,822.59AUD	0.03%	-	-AUD	1	56,822.59 AUD	-	-AUD
> 270 <=300	3	0.05%	94,763.40AUD	0.05%	-	-AUD	3	94,763.40 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	345	5.9207%	10,640,293.76 AUD	5.64%	5	92,409.18 AUD	249	7,953,355.97 AUD	91	2,594,528.61 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: 18/07/2017 Period: 06/2017 / Period No. 13 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	214	3.67%	6,615,111.94 AUD	3.50%	105	3,790,106.40 AUD	109	2,825,005.54 AUD	154	5,137,877.95 AUD	60	1,477,233.99 AUD
> 30 <=60	61	1.05%	1,831,488.22 AUD	0.97%	25	867,341.93 AUD	36	964,146.29 AUD	37	1,401,882.99 AUD	24	429,605.23 AUD
> 60 <=90	29	0.50%	875,018.39AUD	0.46%	14	496,827.89 AUD	15	378,190.50 AUD	18	630,511.44 AUD	11	244,506.95 AUD
> 90 <=120	21	0.36%	703,212.99AUD	0.37%	9	361,994.92 AUD	12	341,218.07 AUD	13	501,202.69 AUD	8	202,010.30 AUD
> 120 <=150	12	0.21%	336,928.68AUD	0.18%	2	107,854.06 AUD	10	229,074.62 AUD	5	156,478.89 AUD	7	180,449.79 AUD
> 150 <=180	4	0.07%	126,947.55AUD	0.07%	1	46,609.46 AUD	3	80,338.09 AUD	4	126,947.55 AUD	-	-AUD
> 180 <=210	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 210 <=240	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 240 <=270	1	0.02%	56,822.59AUD	0.03%	1	56,822.59 AUD	-	-AUD	1	56,822.59 AUD	-	-AUD
> 270 <=300	3	0.05%	94,763.40AUD	0.05%	3	94,763.40 AUD	-	-AUD	3	94,763.40 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	345	5.9207%	10,640,293.76 AUD	5.64%	160	5,822,320.65 AUD	185	4,817,973.11 AUD	235	8,106,487.50 AUD	110	2,533,806.26 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Net Salvage Loss

Net Salvage Loss This Period	Net Salvage Loss This Period	Net Salvage Loss This Period	Net Salvage Loss This Period
Product Type	Type of Car	Number of Contracts	Net Salvage Loss
Hire Purchase	New	-	- AUD
	Used	-	- AUD
Total Hire Purchase		-	- AUD
Chattel Mortgage	New	3	82,170.61 AUD
	Used	1	2,265.33 AUD
Total Chattel Mortgage		4	84,435.94 AUD
Consumer Loan	New	-	- AUD
	Used	-	- AUD
Total Consumer Loan		-	- AUD
Total		4	84,435.94 AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period 366,814.25 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	-	- AUD	-	- AUD
08/2017	-	- AUD	-	- AUD
09/2017	-	- AUD	-	- AUD
10/2017	-	- AUD	-	- AUD
11/2017	-	- AUD	-	- AUD
12/2017	-	- AUD	-	- AUD
01/2018	-	- AUD	-	- AUD
02/2018	-	- AUD	-	- AUD
03/2018	-	- AUD	-	- AUD
04/2018	-	- AUD	-	- AUD
05/2018	-	- AUD	-	- AUD
06/2018	-	- AUD	-	- AUD
07/2018	-	- AUD	-	- AUD
08/2018	-	- AUD	-	- AUD
09/2018	-	- AUD	-	- AUD
10/2018	-	- AUD	-	- AUD
11/2018	-	- AUD	-	- AUD
12/2018	-	- AUD	-	- AUD
01/2019	-	- AUD	-	- AUD
02/2019	-	- AUD	-	- AUD
03/2019	-	- AUD	-	- AUD
04/2019	-	- AUD	-	- AUD
05/2019	-	- AUD	-	- AUD
06/2019	-	- AUD	-	- AUD
07/2019	-	- AUD	-	- AUD
08/2019	-	- AUD	-	- AUD
09/2019	-	- AUD	-	- AUD
10/2019	-	- AUD	-	- AUD
11/2019	-	- AUD	-	- AUD
12/2019	-	- AUD	-	- AUD
01/2020	-	- AUD	-	- AUD
02/2020	-	- AUD	-	- AUD
03/2020	-	- AUD	-	- AUD
04/2020	-	- AUD	-	- AUD
Total	17	366,814.25 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	10	472,897.22 AUD	281,962.72 AUD	(509.78)AUD	282,472.50 AUD
	Used	5	118,992.85 AUD	62,975.21 AUD	33.59 AUD	62,941.62 AUD
Total Chattel Mortgage		15	591,890.07 AUD	344,937.93 AUD	(476.19) AUD	345,414.12 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		17	634,183.13 AUD	366,814.25 AUD	553.98 AUD	366,260.27 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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%

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: 18/07/2017 Period: 06/2017 / Period No. 13 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	1,913	32.83%	63,863,391.88AUD	33.83%	0.00%	23	313,709.39 AUD	1,055	38,250,496.44 AUD	835	25,299,186.05 AUD
0.01-10.000.00	2,746	47.13%	84,570,596.99AUD	44.80%	10.03%	14	250,773.62 AUD	1,270	45,430,165.34 AUD	1,462	38,889,658.03 AUD
10,000.01-20.000.00	723	12.41%	22,950,577.61 AUD	12.16%	29.57%	1	50,908.61 AUD	331	12,673,524.97 AUD	391	10,226,144.03 AUD
20,000.01-30.000.00	251	4.31%	7,579,423.82 AUD	4.01%	43.05%	-	-AUD	137	4,535,690.11 AUD	114	3,043,733.71 AUD
30,000.01-40.000.00	117	2.01%	4,139,119.17 AUD	2.19%	49.09%	-	-AUD	61	2,824,563.83 AUD	56	1,314,555.34 AUD
40,000.01-50,000.00	39	0.67%	1,584,943.28AUD	0.84%	51.58%	-	-AUD	17	790,294.90 AUD	22	794,648.38 AUD
50,000.01-60,000.00	14	0.24%	950,957.65AUD	0.50%	47.41%	-	-AUD	10	689,442.08 AUD	4	261,515.57 AUD
60,000.01-70,000.00	6	0.10%	374,241.49AUD	0.20%	51.56%	-	-AUD	4	312,698.93 AUD	2	61,542.56 AUD
70,000.01-80,000.00	5	0.09%	634,552.92 AUD	0.34%	42.03%	-	-AUD	4	608,045.82 AUD	1	26,507.10 AUD
80,000.01-90,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
90,000.01-100,000.00	2	0.03%	137,123.72 AUD	0.07%	70.54%	-	-AUD	1	101,440.76 AUD	1	35,682.96 AUD
100,000.01-110,000.00	3	0.05%	277,950.84 AUD	0.15%	59.07%	-	-AUD	1	33,844.86 AUD	2	244,105.98 AUD
110,000.01-120,000.00	1	0.02%	188,112.11 AUD	0.10%	24.84%	-	-AUD	-	-AUD	1	188,112.11 AUD
120,000.01-130,000.00	1	0.02%	286,773.87 AUD	0.15%	38.87%	-	-AUD	-	-AUD	1	286,773.87 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	0.10%	1,245,525.72 AUD	0.66%	56.38%	-	-AUD	3	592,749.90 AUD	3	652,775.82 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	14.74%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,974.80AUD
Weighted Average Down Payment					8,585.56AUD

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	5,611	96.29%	182,654,527.69AUD	96.75%		35	606,034	2,729	101,650,988	2,847	80,397,506
Other	216	3.71%	6,128,763.38AUD	3.25%		3	9,358	165	5,191,970	48	927,435
Total	5,827	100.00%	188,783,291.07 AUD	100.00%		38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	1,913	32.83%	63,863,391.88AUD	33.83%	0.00%	838	35,002,587.95 AUD	1,075	28,860,803.93 AUD	1,362	50,696,734.60 AUD	551	13,166,657.28 AUD
0.01-10.000.00	2,746	47.13%	84,570,596.99AUD	44.80%	10.03%	1,001	40,072,136.53 AUD	1,745	44,498,460.46 AUD	2,117	69,600,414.02 AUD	629	14,970,182.97 AUD
10,000.01-20.000.00	723	12.41%	22,950,577.61 AUD	12.16%	29.57%	227	9,877,889.32 AUD	496	13,072,688.29 AUD	625	20,581,615.75 AUD	98	2,368,961.86 AUD
20,000.01-30.000.00	251	4.31%	7,579,423.82 AUD	4.01%	43.05%	64	2,863,341.10 AUD	187	4,716,082.72 AUD	228	6,890,372.53 AUD	23	689,051.29 AUD
30,000.01-40.000.00	117	2.01%	4,139,119.17 AUD	2.19%	49.09%	31	1,923,072.81 AUD	86	2,216,046.36 AUD	109	3,909,186.01 AUD	8	229,933.16 AUD
40,000.01-50,000.00	39	0.67%	1,584,943.28AUD	0.84%	51.58%	9	566,519.26 AUD	30	1,018,424.02 AUD	36	1,376,934.09 AUD	3	208,009.19 AUD
50,000.01-60,000.00	14	0.24%	950,957.65AUD	0.50%	47.41%	4	510,505.59 AUD	10	440,452.06 AUD	14	950,957.65 AUD	-	-AUD
60,000.01-70,000.00	6	0.10%	374,241.49AUD	0.20%	51.56%	2	252,179.48 AUD	4	122,062.01 AUD	5	335,268.02 AUD	1	38,973.47 AUD
70,000.01-80,000.00	5	0.09%	634,552.92 AUD	0.34%	42.03%	2	195,070.67 AUD	3	439,482.25 AUD	5	634,552.92 AUD	-	-AUD
80,000.01-90,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
90,000.01-100,000.00	2	0.03%	137,123.72 AUD	0.07%	70.54%	-	-AUD	2	137,123.72 AUD	2	137,123.72 AUD	-	-AUD
100,000.01-110,000.00	3	0.05%	277,950.84 AUD	0.15%	59.07%	2	244,105.98 AUD	1	33,844.86 AUD	3	277,950.84 AUD	-	-AUD
110,000.01-120,000.00	1	0.02%	188,112.11 AUD	0.10%	24.84%	1	188,112.11 AUD	-	-AUD	-	-AUD	1	188,112.11 AUD
120,000.01-130,000.00	1	0.02%	286,773.87 AUD	0.15%	38.87%	1	286,773.87 AUD	-	-AUD	1	286,773.87 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	0.10%	1,245,525.72 AUD	0.66%	56.38%	5	1,157,770.24 AUD	1	87,755.48 AUD	5	909,548.94 AUD	1	335,976.78 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	14.74%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,974.80AUD
Weighted Average Down Payment					8,585.56AUD

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	5,611	96.29%	182,654,527.69AUD	96.75%		2,084	89,090,317	3,527	93,564,211	4,353	151,662,950	1,258	30,991,578
Other	216	3.71%	6,128,763.38AUD	3.25%		103	4,049,748	113	2,079,015	159	4,924,483	57	1,204,280
Total	5,827	100.00%	188,783,291.07 AUD	100.00%		2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	6,478	98.40%	5,639	96.44%	211,403,473.00 AUD	96.65%
2	96	1.46%	150	2.57%	5,961,434.05 AUD	2.73%
3	4	0.06%	12	0.21%	341,481.98 AUD	0.16%
4	3	0.05%	12	0.21%	386,859.37 AUD	0.18%
5	-	0.00%	-	0.00%	- AUD	0.00%
6 - 10	-	0.00%	-	0.00%	- AUD	0.00%
> 10	2	0.03%	34	0.58%	647,730.44 AUD	0.30%
Total	6,583	100.00%	5,847	100.00%	218,740,978.84 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	430,482.26 AUD	0.22803 %	23
2	339,620.21 AUD	0.17990 %	1
3	339,620.21 AUD	0.17990 %	1
4	335,976.78 AUD	0.17797%	1
5	295,163.61 AUD	0.15635 %	1
6	286,773.87 AUD	0.15191%	1
7	276,963.57 AUD	0.14671%	1
8	276,914.44 AUD	0.14668 %	1
9	276,914.44 AUD	0.14668 %	1
10	268,652.26 AUD	0.14231%	4
11	265,209.79 AUD	0.14048 %	1
12	265,209.79 AUD	0.14048 %	1
13	259,527.62 AUD	0.13747%	1
14	243,598.40 AUD	0.12904%	1
15	243,598.40 AUD	0.12904%	1
16	242,686.33 AUD	0.12855 %	1
17	233,204.98 AUD	0.12353 %	1
18	229,043.56 AUD	0.12133 %	1
19	224,188.48 AUD	0.11875 %	1
20	217,905.06 AUD	0.11543 %	1
	5,551,254.06 AUD	2.94054 %	45

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	471	8.08%	2,519,666.65AUD	1.33%	13	27,568.61 AUD	169	948,029.68 AUD	289	1,544,068.36 AUD
10,000.01-20.000.00	1,269	21.78%	19,879,876.89AUD	10.53%	13	230,129.92 AUD	490	7,739,929.72 AUD	766	11,909,817.25 AUD
20,000.01-30.000.00	1,381	23.70%	34,191,955.44 AUD	18.11%	8	174,988.19 AUD	607	15,239,291.10 AUD	766	18,777,676.15 AUD
30,000.01-40.000.00	1,131	19.41%	39,284,783.17 AUD	20.81%	1	33,523.89 AUD	596	20,752,015.59 AUD	534	18,499,243.69 AUD
40,000.01-50,000.00	732	12.56%	32,734,304.41 AUD	17.34%	1	45,496.69 AUD	455	20,470,959.22 AUD	276	12,217,848.50 AUD
50,000.01-60,000.00	379	6.50%	20,710,291.94 AUD	10.97%	2	103,684.32 AUD	247	13,508,541.94 AUD	130	7,098,065.68 AUD
60,000.01-70,000.00	198	3.40%	12,721,273.89AUD	6.74%	-	-AUD	137	8,792,419.00 AUD	61	3,928,854.89 AUD
70,000.01-80,000.00	108	1.85%	8,053,564.00AUD	4.27%	-	-AUD	78	5,832,567.43 AUD	30	2,220,996.57 AUD
80,000.01-90,000.00	57	0.98%	4,865,419.06AUD	2.58%	-	-AUD	41	3,505,946.13 AUD	16	1,359,472.93 AUD
90,000.01-100,000.00	35	0.60%	3,331,105.61 AUD	1.76%	-	-AUD	25	2,374,327.95 AUD	10	956,777.66 AUD
100,000.01-110,000.00	19	0.33%	1,996,939.13AUD	1.06%	-	-AUD	15	1,569,964.87 AUD	4	426,974.26 AUD
110,000.01-120,000.00	8	0.14%	910,404.40AUD	0.48%	-	-AUD	4	457,250.77 AUD	4	453,153.63 AUD
120,000.01-130,000.00	7	0.12%	865,595.52 AUD	0.46%	-	-AUD	6	745,185.54 AUD	1	120,409.98 AUD
130,000.01-140,000.00	3	0.05%	398,671.92 AUD	0.21%	-	-AUD	3	398,671.92 AUD	-	-AUD
140,000.01-150,000.00	2	0.03%	294,315.50AUD	0.16%	-	-AUD	2	294,315.50 AUD	-	-AUD
> 150,000.00	27	0.46%	6,025,123.54 AUD	3.19%	-	-AUD	19	4,213,541.58 AUD	8	1,811,581.96 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				339,620.21 AUD
Average Outstanding Discounted Receivables Balance				32,398.02 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	65	1.12%	416,093.74 AUD	0.22%	-	-AUD	28	192,077.71 AUD	37	224,016.03 AUD
10,000.01-20.000.00	851	14.60%	10,544,337.43AUD	5.59%	11	84,865.06 AUD	332	4,243,827.51 AUD	508	6,215,644.86 AUD
20,000.01-30.000.00	1,320	22.65%	26,386,798.31 AUD	13.98%	15	299,156.52 AUD	519	10,789,648.94 AUD	786	15,297,992.85 AUD
30,000.01-40.000.00	1,186	20.35%	32,986,148.14 AUD	17.47%	5	48,663.59 AUD	567	16,383,624.90 AUD	614	16,553,859.65 AUD
40,000.01-50,000.00	916	15.72%	32,894,923.14 AUD	17.42%	3	33,523.89 AUD	492	17,872,290.39 AUD	421	14,989,108.86 AUD
50,000.01-60,000.00	613	10.52%	26,667,366.70AUD	14.13%	1	50,908.61 AUD	382	17,040,640.59 AUD	230	9,575,817.50 AUD
60,000.01-70,000.00	367	6.30%	18,751,270.66AUD	9.93%	2	52,777.26 AUD	233	12,435,867.29 AUD	132	6,262,626.11 AUD
70,000.01-80,000.00	203	3.48%	11,766,521.05AUD	6.23%	-	-AUD	121	7,195,869.49 AUD	82	4,570,651.56 AUD
80,000.01-90,000.00	105	1.80%	6,970,228.79AUD	3.69%	-	-AUD	75	5,313,288.06 AUD	30	1,656,940.73 AUD
90,000.01-100,000.00	73	1.25%	5,611,686.41 AUD	2.97%	1	45,496.69 AUD	53	4,049,149.48 AUD	19	1,517,040.24 AUD
100,000.01-110,000.00	38	0.65%	3,270,977.45AUD	1.73%	-	-AUD	28	2,402,206.67 AUD	10	868,770.78 AUD
110,000.01-120,000.00	20	0.34%	1,809,721.24 AUD	0.96%	-	-AUD	16	1,432,040.00 AUD	4	377,681.24 AUD
120,000.01-130,000.00	19	0.33%	1,918,282.46AUD	1.02%	-	-AUD	12	1,216,001.49 AUD	7	702,280.97 AUD
130,000.01-140,000.00	8	0.14%	852,145.01 AUD	0.45%	-	-AUD	6	689,555.97 AUD	2	162,589.04 AUD
140,000.01-150,000.00	8	0.14%	914,512.03AUD	0.48%	-	-AUD	4	461,330.79 AUD	4	453,181.24 AUD
> 150,000.00	35	0.60%	7,022,278.51 AUD	3.72%	-	-AUD	26	5,125,538.66 AUD	9	1,896,739.85 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

Statistics
MinimumOriginal Balance				5,529.34 AUD
MaximumOriginal Balance				442,155.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				58,198.34 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	471	8.08%	2,519,666.65AUD	1.33%	87	189,560.23 AUD	384	2,330,106.42 AUD	276	1,263,089.72 AUD	195	1,256,576.93 AUD
10,000.01-20.000.00	1,269	21.78%	19,879,876.89AUD	10.53%	224	3,682,099.40 AUD	1,045	16,197,777.49 AUD	812	13,022,430.64 AUD	457	6,857,446.25 AUD
20,000.01-30.000.00	1,381	23.70%	34,191,955.44 AUD	18.11%	390	9,845,682.96 AUD	991	24,346,272.48 AUD	1,053	26,189,812.31 AUD	328	8,002,143.13 AUD
30,000.01-40.000.00	1,131	19.41%	39,284,783.17 AUD	20.81%	488	17,028,193.83 AUD	643	22,256,589.34 AUD	957	33,300,568.21 AUD	174	5,984,214.96 AUD
40,000.01-50,000.00	732	12.56%	32,734,304.41 AUD	17.34%	401	18,019,215.64 AUD	331	14,715,088.77 AUD	661	29,556,979.10 AUD	71	3,177,325.31 AUD
50,000.01-60,000.00	379	6.50%	20,710,291.94 AUD	10.97%	241	13,178,518.59 AUD	138	7,531,773.35 AUD	343	18,739,845.56 AUD	36	1,970,446.38 AUD
60,000.01-70,000.00	198	3.40%	12,721,273.89AUD	6.74%	145	9,294,757.95 AUD	53	3,426,515.94 AUD	171	10,950,325.15 AUD	27	1,770,948.74 AUD
70,000.01-80,000.00	108	1.85%	8,053,564.00AUD	4.27%	82	6,122,330.02 AUD	26	1,931,233.98 AUD	96	7,174,906.20 AUD	12	878,657.80 AUD
80,000.01-90,000.00	57	0.98%	4,865,419.06AUD	2.58%	41	3,481,093.53 AUD	16	1,384,325.53 AUD	54	4,608,129.95 AUD	3	257,289.11 AUD
90,000.01-100,000.00	35	0.60%	3,331,105.61 AUD	1.76%	28	2,670,351.96 AUD	7	660,753.65 AUD	31	2,941,445.77 AUD	4	389,659.84 AUD
100,000.01-110,000.00	19	0.33%	1,996,939.13AUD	1.06%	17	1,794,448.77 AUD	2	202,490.36 AUD	19	1,996,939.13 AUD	-	-AUD
110,000.01-120,000.00	8	0.14%	910,404.40AUD	0.48%	8	910,404.40 AUD	-	-AUD	8	910,404.40 AUD	-	-AUD
120,000.01-130,000.00	7	0.12%	865,595.52 AUD	0.46%	5	618,271.82 AUD	2	247,323.70 AUD	5	620,204.01 AUD	2	245,391.51 AUD
130,000.01-140,000.00	3	0.05%	398,671.92 AUD	0.21%	2	262,611.21 AUD	1	136,060.71 AUD	2	268,497.18 AUD	1	130,174.74 AUD
140,000.01-150,000.00	2	0.03%	294,315.50AUD	0.16%	2	294,315.50 AUD	-	-AUD	2	294,315.50 AUD	-	-AUD
> 150,000.00	27	0.46%	6,025,123.54 AUD	3.19%	26	5,748,209.10 AUD	1	276,914.44 AUD	22	4,749,540.13 AUD	5	1,275,583.41 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				339,620.21 AUD
Average Outstanding Discounted Receivables Balance				32,398.02 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	65	1.12%	416,093.74 AUD	0.22%	-	-AUD	65	416,093.74 AUD	17	117,711.97 AUD	48	298,381.77 AUD
10,000.01-20.000.00	851	14.60%	10,544,337.43AUD	5.59%	65	913,189.17 AUD	786	9,631,148.26 AUD	403	4,995,671.25 AUD	448	5,548,666.18 AUD
20,000.01-30.000.00	1,320	22.65%	26,386,798.31 AUD	13.98%	302	6,151,042.21 AUD	1,018	20,235,756.10 AUD	958	18,862,367.02 AUD	362	7,524,431.29 AUD
30,000.01-40.000.00	1,186	20.35%	32,986,148.14 AUD	17.47%	412	11,470,528.38 AUD	774	21,515,619.76 AUD	972	26,819,467.08 AUD	214	6,166,681.06 AUD
40,000.01-50,000.00	916	15.72%	32,894,923.14 AUD	17.42%	428	15,396,367.42 AUD	488	17,498,555.72 AUD	809	29,037,468.42 AUD	107	3,857,454.72 AUD
50,000.01-60,000.00	613	10.52%	26,667,366.70AUD	14.13%	356	15,554,685.81 AUD	257	11,112,680.89 AUD	556	24,142,486.54 AUD	57	2,524,880.16 AUD
60,000.01-70,000.00	367	6.30%	18,751,270.66AUD	9.93%	236	12,048,753.27 AUD	131	6,702,517.39 AUD	341	17,292,161.71 AUD	26	1,459,108.95 AUD
70,000.01-80,000.00	203	3.48%	11,766,521.05AUD	6.23%	144	8,336,236.07 AUD	59	3,430,284.98 AUD	181	10,320,251.71 AUD	22	1,446,269.34 AUD
80,000.01-90,000.00	105	1.80%	6,970,228.79AUD	3.69%	88	5,845,993.50 AUD	17	1,124,235.29 AUD	90	5,937,592.49 AUD	15	1,032,636.30 AUD
90,000.01-100,000.00	73	1.25%	5,611,686.41 AUD	2.97%	50	3,848,153.15 AUD	23	1,763,533.26 AUD	70	5,369,681.76 AUD	3	242,004.65 AUD
100,000.01-110,000.00	38	0.65%	3,270,977.45AUD	1.73%	26	2,272,534.14 AUD	12	998,443.31 AUD	37	3,174,186.60 AUD	1	96,790.85 AUD
110,000.01-120,000.00	20	0.34%	1,809,721.24 AUD	0.96%	17	1,527,007.30 AUD	3	282,713.94 AUD	19	1,712,536.42 AUD	1	97,184.82 AUD
120,000.01-130,000.00	19	0.33%	1,918,282.46AUD	1.02%	17	1,747,987.39 AUD	2	170,295.07 AUD	18	1,818,980.80 AUD	1	99,301.66 AUD
130,000.01-140,000.00	8	0.14%	852,145.01 AUD	0.45%	7	732,029.37 AUD	1	120,115.64 AUD	5	552,219.31 AUD	3	299,925.70 AUD
140,000.01-150,000.00	8	0.14%	914,512.03AUD	0.48%	7	813,462.43 AUD	1	101,049.60 AUD	7	784,337.29 AUD	1	130,174.74 AUD
> 150,000.00	35	0.60%	7,022,278.51 AUD	3.72%	32	6,482,095.30 AUD	3	540,183.21 AUD	29	5,650,312.59 AUD	6	1,371,965.92 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics
MinimumOriginal Balance				5,529.34 AUD
MaximumOriginal Balance				442,155.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				58,198.34 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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%	46	0.79%	493,497.74 AUD	0.26%	1	33,523.89AUD	30	254,711.01 AUD	15	205,262.84 AUD
0.01%- 1.00%	207	3.55%	3,520,992.88 AUD	1.87%	-	- AUD	47	816,010.61 AUD	160	2,704,982.27 AUD
1.01%- 2.00%	127	2.18%	3,546,139.99 AUD	1.88%	11	217,248.18AUD	34	1,187,030.90AUD	82	2,141,860.91 AUD
2.01%-3.00%	188	3.23%	4,179,728.41 AUD	2.21%	-	- AUD	49	1,060,835.20AUD	139	3,118,893.21 AUD
3.01%- 4.00%	403	6.92%	14,107,344.15 AUD	7.47%	-	- AUD	88	4,123,247.35AUD	315	9,984,096.80AUD
4.01%-5.00%	850	14.59%	33,742,038.21 AUD	17.87%	1	50,908.61 AUD	561	23,710,822.77 AUD	288	9,980,306.83AUD
5.01%-6.00%	1,042	17.88%	40,112,245.27 AUD	21.25%	2	79,414.67 AUD	624	26,181,757.61 AUD	416	13,851,072.99AUD
6.01%- 7.00%	1,117	19.17%	36,963,011.56 AUD	19.58%	5	92,351.57 AUD	565	20,881,671.26AUD	547	15,988,988.73AUD
7.01%-8.00%	704	12.08%	21,007,319.27 AUD	11.13%	7	85,621.58AUD	317	11,013,771.79AUD	380	9,907,925.90AUD
8.01%-9.00%	433	7.43%	11,701,471.69 AUD	6.20%	6	53,725.56AUD	204	6,555,488.51 AUD	223	5,092,257.62 AUD
9.01%- 10.00%	291	4.99%	7,954,955.12 AUD	4.21%	3	2,597.56AUD	137	4,662,275.47 AUD	151	3,290,082.09AUD
10.01%- 11.00%	143	2.45%	3,828,959.81 AUD	2.03%	-	- AUD	77	2,165,675.66AUD	66	1,663,284.15AUD
11.01%- 12.00%	79	1.36%	2,201,721.10 AUD	1.17%	1	- AUD	42	994,057.73AUD	36	1,207,663.37 AUD
12.01%- 13.00%	71	1.22%	2,101,797.04 AUD	1.11%	-	- AUD	30	997,262.79AUD	41	1,104,534.25AUD
13.01%- 14.00%	93	1.60%	2,383,103.63 AUD	1.26%	1	- AUD	63	1,527,882.69AUD	29	855,220.94 AUD
14.01%- 15.00%	24	0.41%	637,957.64 AUD	0.34%	-	- AUD	18	450,430.85AUD	6	187,526.79AUD
15.01% - 16.00%	9	0.15%	301,007.56 AUD	0.16%	-	- AUD	8	260,025.74 AUD	1	40,981.82 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.79%
WeightedAverageInterestRateDebtor				6.29%

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

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

Pool Data IV

Interest Rate paid by the Receivable Debtor

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Interest Rate paid by the Receivable Debtor	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00%	46	0.79%	493,497.74 AUD	0.26%	37	375,984.17 AUD	9	117,513.57 AUD	44	475,063.79AUD	2	18,433.95AUD
0.01%- 1.00%	207	3.55%	3,520,992.88 AUD	1.87%	59	854,127.77 AUD	148	2,666,865.11 AUD	207	3,520,992.88AUD	-	- AUD
1.01%- 2.00%	127	2.18%	3,546,139.99 AUD	1.88%	76	1,870,198.61 AUD	51	1,675,941.38AUD	117	3,203,622.67 AUD	10	342,517.32 AUD
2.01%-3.00%	188	3.23%	4,179,728.41 AUD	2.21%	77	1,984,468.41 AUD	111	2,195,260.00AUD	188	4,179,728.41 AUD	-	- AUD
3.01%- 4.00%	403	6.92%	14,107,344.15 AUD	7.47%	165	7,530,295.97 AUD	238	6,577,048.18AUD	402	14,079,248.28AUD	1	28,095.87 AUD
4.01%-5.00%	850	14.59%	33,742,038.21 AUD	17.87%	403	19,353,819.18AUD	447	14,388,219.03AUD	751	31,267,125.91 AUD	99	2,474,912.30AUD
5.01%-6.00%	1,042	17.88%	40,112,245.27 AUD	21.25%	468	22,595,126.65AUD	574	17,517,118.62 AUD	900	35,070,226.09AUD	142	5,042,019.18AUD
6.01%- 7.00%	1,117	19.17%	36,963,011.56 AUD	19.58%	407	18,247,980.01 AUD	710	18,715,031.55AUD	822	29,406,972.58AUD	295	7,556,038.98AUD
7.01%-8.00%	704	12.08%	21,007,319.27 AUD	11.13%	232	9,566,160.32 AUD	472	11,441,158.95AUD	463	15,475,966.99AUD	241	5,531,352.28AUD
8.01%-9.00%	433	7.43%	11,701,471.69 AUD	6.20%	116	4,776,905.80AUD	317	6,924,565.89AUD	253	8,082,501.54 AUD	180	3,618,970.15AUD
9.01%- 10.00%	291	4.99%	7,954,955.12 AUD	4.21%	74	2,914,433.94 AUD	217	5,040,521.18AUD	182	5,904,103.31 AUD	109	2,050,851.81 AUD
10.01%- 11.00%	143	2.45%	3,828,959.81 AUD	2.03%	28	1,110,127.04 AUD	115	2,718,832.77 AUD	91	2,725,246.41 AUD	52	1,103,713.40AUD
11.01%- 12.00%	79	1.36%	2,201,721.10 AUD	1.17%	9	533,353.84 AUD	70	1,668,367.26AUD	27	800,085.17 AUD	52	1,401,635.93AUD
12.01%- 13.00%	71	1.22%	2,101,797.04 AUD	1.11%	12	571,875.54 AUD	59	1,529,921.50AUD	28	1,012,011.68AUD	43	1,089,785.36AUD
13.01%- 14.00%	93	1.60%	2,383,103.63 AUD	1.26%	17	599,877.39AUD	76	1,783,226.24 AUD	26	918,355.26AUD	67	1,464,748.37 AUD
14.01%- 15.00%	24	0.41%	637,957.64 AUD	0.34%	4	151,203.54 AUD	20	486,754.10AUD	6	239,896.97 AUD	18	398,060.67 AUD
15.01% - 16.00%	9	0.15%	301,007.56 AUD	0.16%	3	104,126.73AUD	6	196,880.83AUD	5	226,285.02 AUD	4	74,722.54 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.79%
WeightedAverageInterestRateDebtor				6.29%

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	144	2.47%	1,557,474.42 AUD	0.83%	3	13,393.27 AUD	68	878,416.53 AUD	73	665,664.62 AUD
24-35	220	3.78%	4,142,391.59AUD	2.19%	16	281,543.78 AUD	107	2,332,686.22 AUD	97	1,528,161.59 AUD
36-47	606	10.40%	16,858,875.92 AUD	8.93%	8	129,463.87 AUD	335	10,666,145.34 AUD	263	6,063,266.71 AUD
48-59	1,243	21.33%	35,325,408.39AUD	18.71%	2	41,807.15 AUD	565	19,170,006.48 AUD	676	16,113,594.76 AUD
60-71	3,345	57.41%	122,579,500.23AUD	64.93%	9	149,183.55 AUD	1,819	73,795,703.37 AUD	1,517	48,634,613.31 AUD
> 71	269	4.62%	8,319,640.52 AUD	4.41%	-	-AUD	-	-AUD	269	8,319,640.52 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.51

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	396	6.80%	3,438,695.38AUD	1.82%	12	58,672.50 AUD	161	1,785,382.82 AUD	223	1,594,640.06 AUD
12-23	387	6.64%	7,721,916.47 AUD	4.09%	18	331,437.94 AUD	199	4,438,181.01 AUD	170	2,952,297.52 AUD
24-35	817	14.02%	23,244,410.24 AUD	12.31%	4	79,789.71 AUD	423	14,084,250.41 AUD	390	9,080,370.12 AUD
36-47	1,438	24.68%	46,350,436.80AUD	24.55%	2	41,807.15 AUD	656	24,750,918.58 AUD	780	21,557,711.07 AUD
48-59	2,575	44.19%	100,581,760.63AUD	53.28%	2	103,684.32 AUD	1,455	61,784,225.12 AUD	1,118	38,693,851.19 AUD
60-71	55	0.94%	1,677,728.34 AUD	0.89%	-	-AUD	-	-AUD	55	1,677,728.34 AUD
> 71	159	2.73%	5,768,343.21 AUD	3.06%	-	-AUD	-	-AUD	159	5,768,343.21 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.84

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	4,115	70.62%	144,668,604.97 AUD	76.63%	23	510,443.16 AUD	2,184	85,280,336.40 AUD	1,908	58,877,825.41 AUD
12-23	1,225	21.02%	36,224,734.29AUD	19.19%	7	56,051.03 AUD	477	16,639,612.49 AUD	741	19,529,070.77 AUD
24-35	125	2.15%	3,461,107.56AUD	1.83%	1	3,398.20 AUD	86	2,640,743.69 AUD	38	816,965.67 AUD
36-47	137	2.35%	2,142,097.36AUD	1.13%	-	-AUD	81	1,323,783.11 AUD	56	818,314.25 AUD
48-59	191	3.28%	2,126,544.15AUD	1.13%	1	1.55 AUD	61	937,677.95 AUD	129	1,188,864.65 AUD
60-71	29	0.50%	146,701.12 AUD	0.08%	6	45,497.68 AUD	5	20,804.30 AUD	18	80,399.14 AUD
> 71	5	0.09%	13,501.62 AUD	0.01%	-	-AUD	-	-AUD	5	13,501.62 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

Statistics Seasoning
Minimum Seasoning in months				1
Maximum Seasoning in months				78
Weighted Average Seasoning Term in months (by ODRB)				7.76

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	144	2.47%	1,557,474.42 AUD	0.83%	8	223,113.43 AUD	136	1,334,360.99 AUD	73	831,424.03 AUD	71	726,050.39 AUD
24-35	220	3.78%	4,142,391.59AUD	2.19%	31	1,083,405.21 AUD	189	3,058,986.38 AUD	99	2,159,148.66 AUD	121	1,983,242.93 AUD
36-47	606	10.40%	16,858,875.92 AUD	8.93%	155	6,078,031.66 AUD	451	10,780,844.26 AUD	431	13,263,562.01 AUD	175	3,595,313.91 AUD
48-59	1,243	21.33%	35,325,408.39AUD	18.71%	509	17,136,144.11 AUD	734	18,189,264.28 AUD	1,099	32,089,831.92 AUD	144	3,235,576.47 AUD
60-71	3,345	57.41%	122,579,500.23AUD	64.93%	1,484	68,619,370.50 AUD	1,861	53,960,129.73 AUD	2,624	102,245,995.49 AUD	721	20,333,504.74 AUD
> 71	269	4.62%	8,319,640.52 AUD	4.41%	-	-AUD	269	8,319,640.52 AUD	186	5,997,470.85 AUD	83	2,322,169.67 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.51

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	396	6.80%	3,438,695.38AUD	1.82%	151	1,901,135.67 AUD	245	1,537,559.71 AUD	292	2,579,900.15 AUD	104	858,795.23 AUD
12-23	387	6.64%	7,721,916.47 AUD	4.09%	94	3,113,930.71 AUD	293	4,607,985.76 AUD	224	4,817,783.69 AUD	163	2,904,132.78 AUD
24-35	817	14.02%	23,244,410.24 AUD	12.31%	270	10,289,967.37 AUD	547	12,954,442.87 AUD	636	19,425,430.55 AUD	181	3,818,979.69 AUD
36-47	1,438	24.68%	46,350,436.80AUD	24.55%	550	22,586,464.88 AUD	888	23,763,971.92 AUD	1,194	40,388,626.89 AUD	244	5,961,809.91 AUD
48-59	2,575	44.19%	100,581,760.63AUD	53.28%	1,122	55,248,566.28 AUD	1,453	45,333,194.35 AUD	2,024	84,070,171.45 AUD	551	16,511,589.18 AUD
60-71	55	0.94%	1,677,728.34 AUD	0.89%	-	-AUD	55	1,677,728.34 AUD	37	1,229,561.80 AUD	18	448,166.54 AUD
> 71	159	2.73%	5,768,343.21 AUD	3.06%	-	-AUD	159	5,768,343.21 AUD	105	4,075,958.43 AUD	54	1,692,384.78 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.84

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	4,115	70.62%	144,668,604.97 AUD	76.63%	1,483	69,765,835.52 AUD	2,632	74,902,769.45 AUD	3,130	119,067,924.74 AUD	985	25,600,680.23 AUD
12-23	1,225	21.02%	36,224,734.29AUD	19.19%	448	17,791,433.93 AUD	777	18,433,300.36 AUD	981	30,955,943.87 AUD	244	5,268,790.42 AUD
24-35	125	2.15%	3,461,107.56AUD	1.83%	65	2,289,546.81 AUD	60	1,171,560.75 AUD	98	3,001,902.71 AUD	27	459,204.85 AUD
36-47	137	2.35%	2,142,097.36AUD	1.13%	80	1,726,942.59 AUD	57	415,154.77 AUD	112	1,589,680.39 AUD	25	552,416.97 AUD
48-59	191	3.28%	2,126,544.15AUD	1.13%	102	1,500,005.07 AUD	89	626,539.08 AUD	163	1,835,277.17 AUD	28	291,266.98 AUD
60-71	29	0.50%	146,701.12 AUD	0.08%	9	66,300.99 AUD	20	80,400.13 AUD	23	123,202.46 AUD	6	23,498.66 AUD
> 71	5	0.09%	13,501.62 AUD	0.01%	-	-AUD	5	13,501.62 AUD	5	13,501.62 AUD	-	-AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

Statistics Seasoning
Minimum Seasoning in months				1
Maximum Seasoning in months				78
Weighted Average Seasoning Term in months (by ODRB)				7.76

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	38	0.65%	615,391.62 AUD	0.33%	17	342,159.54 AUD	21	273,232.08 AUD	19	399,955.62 AUD	19	215,436.00 AUD
Chattel Mortgage	2,894	49.67%	106,842,957.94 AUD	56.60%	1,320	60,180,233.60 AUD	1,574	46,662,724.34 AUD	2,280	90,221,813.32 AUD	614	16,621,144.62 AUD
Consumer Loan	2,895	49.68%	81,324,941.51 AUD	43.08%	850	32,617,671.77 AUD	2,045	48,707,269.74 AUD	2,213	65,965,664.02 AUD	682	15,359,277.49 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 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	4,512	77.43%	156,587,432.96 AUD	82.95%	19	399,955.62 AUD	2,280	90,221,813.32 AUD	2,213	65,965,664.02 AUD
UsedVehicles	1,315	22.57%	32,195,858.11 AUD	17.05%	19	215,436.00 AUD	614	16,621,144.62 AUD	682	15,359,277.49 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 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	2,187	37.53%	93,140,064.91 AUD	49.34%
NoBalloon	3,640	62.47%	95,643,226.16 AUD	50.66%
Total	5,827	100.00%	188,783,291.07 AUD	100.00%

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	107	1.84%	2,287,272.89AUD	1.21%	11	217,248.18AUD	23	532,446.66AUD	73	1,537,578.05AUD
	A3	266	4.56%	10,947,291.44 AUD	5.80%	1	50,908.61 AUD	118	5,417,930.70AUD	147	5,478,452.13AUD
	A4	164	2.81%	5,996,650.17 AUD	3.18%	3	19,351.29AUD	79	3,370,789.06AUD	82	2,606,509.82 AUD
	A5	85	1.46%	4,154,817.69AUD	2.20%	1	22,023.64 AUD	47	2,525,296.83AUD	37	1,607,497.22 AUD
	A6	32	0.55%	2,160,460.15AUD	1.14%	-	- AUD	20	1,413,832.30AUD	12	746,627.85AUD
	A7	14	0.24%	1,345,467.34 AUD	0.71%	-	- AUD	8	903,077.50AUD	6	442,389.84 AUD
	A8	9	0.15%	657,652.66AUD	0.35%	-	- AUD	8	652,466.15AUD	1	5,186.51 AUD
	Q2	27	0.46%	1,162,740.18AUD	0.62%	-	- AUD	13	599,639.50AUD	14	563,100.68AUD
	Q3	181	3.11%	6,424,991.96AUD	3.40%	-	- AUD	70	2,704,064.20AUD	111	3,720,927.76AUD
	Q5	192	3.30%	8,734,558.67 AUD	4.63%	3	76,082.51 AUD	123	5,879,350.34 AUD	66	2,779,125.82 AUD
	Q7	177	3.04%	12,765,398.91 AUD	6.76%	-	- AUD	128	9,469,269.02 AUD	49	3,296,129.89AUD
	R8	6	0.10%	1,295,467.97 AUD	0.69%	-	- AUD	5	1,071,279.49AUD	1	224,188.48AUD
	TT	29	0.50%	1,111,146.32 AUD	0.59%	-	- AUD	14	592,422.17 AUD	15	518,724.15AUD
	SubTotal	1,289	22.12%	59,043,916.35 AUD	31.28%	19	385,614.23 AUD	656	35,131,863.92 AUD	614	23,526,438.20 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	CONTINENTAL	2	0.03%	331,353.88AUD	0.18%	-	- AUD	1	243,598.40AUD	1	87,755.48AUD
	FLYING SPUR	2	0.03%	507,896.12 AUD	0.27%	-	- AUD	2	507,896.12 AUD	-	- AUD
	MULSANNE	1	0.02%	188,112.11 AUD	0.10%	-	- AUD	-	- AUD	1	188,112.11 AUD
	SubTotal	5	0.09%	1,027,362.11 AUD	0.54%	-	- AUD	3	751,494.52 AUD	2	275,867.59 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	1	0.02%	335,976.78AUD	0.18%	-	- AUD	-	- AUD	1	335,976.78AUD
	HURACAN	3	0.05%	796,893.29AUD	0.42%	-	- AUD	2	510,119.42 AUD	1	286,773.87 AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SubTotal	4	0.07%	1,132,870.07 AUD	0.60%	-	- AUD	2	510,119.42 AUD	2	622,750.65 AUD
PORSCHE	BOXSTER	2	0.03%	94,265.70AUD	0.05%	-	- AUD	1	56,423.20AUD	1	37,842.50AUD
	CARRERA / 911	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	CAYENNE	2	0.03%	181,932.92 AUD	0.10%	-	- AUD	1	84,601.45AUD	1	97,331.47 AUD
	CAYMAN	2	0.03%	230,579.09AUD	0.12%	-	- AUD	1	74,948.51 AUD	1	155,630.58AUD
	MACAN	2	0.03%	127,199.82 AUD	0.07%	-	- AUD	2	127,199.82 AUD	-	- AUD
	PANAMERA	2	0.03%	213,987.78AUD	0.11%	-	- AUD	2	213,987.78AUD	-	- AUD
	SubTotal	10	0.17%	847,965.31 AUD	0.45%	-	- AUD	7	557,160.76 AUD	3	290,804.55 AUD
SKODA	FABIA	27	0.46%	444,972.91 AUD	0.24%	-	- AUD	3	53,133.56AUD	24	391,839.35AUD
	OCTAVIA	53	0.91%	1,488,959.09AUD	0.79%	-	- AUD	21	622,922.44 AUD	32	866,036.65AUD
	RAPID	8	0.14%	135,506.17 AUD	0.07%	-	- AUD	2	37,186.28AUD	6	98,319.89AUD
	ROOMSTER	1	0.02%	7,362.51 AUD	0.00%	-	- AUD	1	7,362.51 AUD	-	- AUD
	SUPERB	22	0.38%	657,526.87 AUD	0.35%	2	8,434.78AUD	10	381,755.66AUD	10	267,336.43AUD
	YETI	14	0.24%	186,487.62 AUD	0.10%	-	- AUD	6	75,018.97 AUD	8	111,468.65AUD
	SubTotal	125	2.15%	2,920,815.17 AUD	1.55%	2	8,434.78 AUD	43	1,177,379.42 AUD	80	1,735,000.97 AUD
VOLKSWAGEN	AMAROK	577	9.90%	19,692,871.02 AUD	10.43%	2	16,248.67 AUD	437	15,524,169.57 AUD	138	4,152,452.78AUD
	CADDY	100	1.72%	2,160,161.62 AUD	1.14%	1	0.99AUD	92	2,001,169.01 AUD	7	158,991.62 AUD
	CARAVELLE	2	0.03%	62,080.18AUD	0.03%	-	- AUD	1	11,565.41 AUD	1	50,514.77 AUD
	CRAFTER	35	0.60%	1,156,184.07 AUD	0.61%	-	- AUD	32	1,060,943.26AUD	3	95,240.81 AUD
	EOS	9	0.15%	138,516.92 AUD	0.07%	1	18,294.30AUD	3	56,757.08AUD	5	63,465.54 AUD
	GOLF	787	13.51%	17,484,710.90AUD	9.26%	3	1.55AUD	247	5,744,072.25AUD	537	11,740,637.10AUD
	JETTA	98	1.68%	1,499,007.68AUD	0.79%	-	- AUD	22	380,565.36AUD	76	1,118,442.32 AUD
	MULTIVAN	54	0.93%	2,052,963.60AUD	1.09%	-	- AUD	42	1,669,452.50AUD	12	383,511.10AUD
	NEW BEETLE	6	0.10%	128,065.71 AUD	0.07%	-	- AUD	1	22,243.73AUD	5	105,821.98AUD
	PASSAT	145	2.49%	4,431,439.99AUD	2.35%	2	15,168.19AUD	61	2,057,807.43AUD	82	2,358,464.37 AUD
	POLO	239	4.10%	3,699,979.72 AUD	1.96%	-	- AUD	83	1,391,347.88AUD	156	2,308,631.84 AUD
	SCIROCCO	19	0.33%	629,073.52 AUD	0.33%	-	- AUD	6	191,176.34 AUD	13	437,897.18AUD
	TIGUAN	227	3.90%	6,722,096.93AUD	3.56%	1	17,528.29AUD	85	2,646,347.09AUD	141	4,058,221.55AUD
	TOUAREG	81	1.39%	4,050,535.71 AUD	2.15%	1	26,638.96AUD	46	2,296,534.58AUD	34	1,727,362.17 AUD
	TRANSPORTER	111	1.90%	3,265,855.55AUD	1.73%	1	2,597.56AUD	101	3,061,050.35AUD	9	202,207.64 AUD
	UP!	2	0.03%	2,416.63AUD	0.00%	-	- AUD	-	- AUD	2	2,416.63AUD
	SubTotal	2,492	42.77%	67,175,959.75 AUD	35.58%	12	96,478.51 AUD	1,259	38,115,201.84 AUD	1,221	28,964,279.40 AUD

Volkswagen Group Vehicles	SubTotal	3,925	67.36%	132,148,888.76 AUD	70.00%	33	490,527.52 AUD	1,970	76,243,219.88 AUD	1,922	55,415,141.36 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	107	1.84%	2,287,272.89AUD	1.21%	44	1,104,303.90AUD	63	1,182,968.99AUD	90	2,058,710.75AUD	17	228,562.14 AUD
	A3	266	4.56%	10,947,291.44 AUD	5.80%	147	7,129,951.49AUD	119	3,817,339.95AUD	229	9,838,159.05AUD	37	1,109,132.39AUD
	A4	164	2.81%	5,996,650.17 AUD	3.18%	96	3,732,981.67 AUD	68	2,263,668.50AUD	123	5,107,883.68AUD	41	888,766.49AUD
	A5	85	1.46%	4,154,817.69AUD	2.20%	52	2,937,086.99AUD	33	1,217,730.70AUD	46	2,503,481.93AUD	39	1,651,335.76AUD
	A6	32	0.55%	2,160,460.15AUD	1.14%	21	1,562,452.30AUD	11	598,007.85AUD	21	1,702,317.64 AUD	11	458,142.51 AUD
	A7	14	0.24%	1,345,467.34 AUD	0.71%	12	1,229,230.28AUD	2	116,237.06AUD	9	1,045,410.72 AUD	5	300,056.62 AUD
	A8	9	0.15%	657,652.66AUD	0.35%	5	504,002.19AUD	4	153,650.47 AUD	5	527,770.77 AUD	4	129,881.89AUD
	Q2	27	0.46%	1,162,740.18AUD	0.62%	16	736,343.17 AUD	11	426,397.01 AUD	27	1,162,740.18AUD	-	- AUD
	Q3	181	3.11%	6,424,991.96AUD	3.40%	99	3,767,647.34 AUD	82	2,657,344.62 AUD	164	5,936,983.64 AUD	17	488,008.32 AUD
	Q5	192	3.30%	8,734,558.67 AUD	4.63%	98	5,223,285.02 AUD	94	3,511,273.65AUD	136	6,901,140.29AUD	56	1,833,418.38AUD
	Q7	177	3.04%	12,765,398.91 AUD	6.76%	110	8,834,324.96AUD	67	3,931,073.95AUD	146	11,441,677.16AUD	31	1,323,721.75AUD
	R8	6	0.10%	1,295,467.97 AUD	0.69%	5	1,175,352.33AUD	1	120,115.64 AUD	5	1,175,352.33AUD	1	120,115.64 AUD
	TT	29	0.50%	1,111,146.32 AUD	0.59%	13	628,843.88AUD	16	482,302.44 AUD	18	817,268.06AUD	11	293,878.26AUD
	SubTotal	1,289	22.12%	59,043,916.35 AUD	31.28%	718	38,565,805.52 AUD	571	20,478,110.83 AUD	1,019	50,218,896.20 AUD	270	8,825,020.15 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	CONTINENTAL	2	0.03%	331,353.88AUD	0.18%	1	243,598.40AUD	1	87,755.48AUD	1	87,755.48AUD	1	243,598.40AUD
	FLYING SPUR	2	0.03%	507,896.12 AUD	0.27%	2	507,896.12 AUD	-	- AUD	-	- AUD	2	507,896.12 AUD
	MULSANNE	1	0.02%	188,112.11 AUD	0.10%	1	188,112.11 AUD	-	- AUD	-	- AUD	1	188,112.11 AUD
	SubTotal	5	0.09%	1,027,362.11 AUD	0.54%	4	939,606.63 AUD	1	87,755.48 AUD	1	87,755.48 AUD	4	939,606.63 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	1	0.02%	335,976.78AUD	0.18%	1	335,976.78AUD	-	- AUD	-	- AUD	1	335,976.78AUD
	HURACAN	3	0.05%	796,893.29AUD	0.42%	2	519,978.85AUD	1	276,914.44 AUD	3	796,893.29AUD	-	- AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SubTotal	4	0.07%	1,132,870.07 AUD	0.60%	3	855,955.63 AUD	1	276,914.44 AUD	3	796,893.29 AUD	1	335,976.78 AUD
PORSCHE	BOXSTER	2	0.03%	94,265.70AUD	0.05%	1	56,423.20AUD	1	37,842.50AUD	-	- AUD	2	94,265.70AUD
	CARRERA / 911	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	CAYENNE	2	0.03%	181,932.92 AUD	0.10%	1	97,331.47 AUD	1	84,601.45AUD	2	181,932.92 AUD	-	- AUD
	CAYMAN	2	0.03%	230,579.09AUD	0.12%	2	230,579.09AUD	-	- AUD	1	155,630.58AUD	1	74,948.51 AUD
	MACAN	2	0.03%	127,199.82 AUD	0.07%	2	127,199.82 AUD	-	- AUD	2	127,199.82 AUD	-	- AUD
	PANAMERA	2	0.03%	213,987.78AUD	0.11%	2	213,987.78AUD	-	- AUD	-	- AUD	2	213,987.78AUD
	SubTotal	10	0.17%	847,965.31 AUD	0.45%	8	725,521.36 AUD	2	122,443.95 AUD	5	464,763.32 AUD	5	383,201.99 AUD
SKODA	FABIA	27	0.46%	444,972.91 AUD	0.24%	5	105,369.48AUD	22	339,603.43AUD	26	441,456.44 AUD	1	3,516.47 AUD
	OCTAVIA	53	0.91%	1,488,959.09AUD	0.79%	24	690,735.62 AUD	29	798,223.47 AUD	50	1,456,761.54 AUD	3	32,197.55AUD
	RAPID	8	0.14%	135,506.17 AUD	0.07%	1	15,363.75AUD	7	120,142.42 AUD	8	135,506.17 AUD	-	- AUD
	ROOMSTER	1	0.02%	7,362.51 AUD	0.00%	-	- AUD	1	7,362.51 AUD	1	7,362.51 AUD	-	- AUD
	SUPERB	22	0.38%	657,526.87 AUD	0.35%	9	381,142.89AUD	13	276,383.98AUD	16	609,466.13AUD	6	48,060.74 AUD
	YETI	14	0.24%	186,487.62 AUD	0.10%	2	32,394.01 AUD	12	154,093.61 AUD	9	143,485.51 AUD	5	43,002.11 AUD
	SubTotal	125	2.15%	2,920,815.17 AUD	1.55%	41	1,225,005.75 AUD	84	1,695,809.42 AUD	110	2,794,038.30 AUD	15	126,776.87 AUD
VOLKSWAGEN	AMAROK	577	9.90%	19,692,871.02 AUD	10.43%	236	9,237,127.35AUD	341	10,455,743.67 AUD	516	18,311,685.83AUD	61	1,381,185.19AUD
	CADDY	100	1.72%	2,160,161.62 AUD	1.14%	38	877,852.79AUD	62	1,282,308.83AUD	84	1,900,154.53AUD	16	260,007.09AUD
	CARAVELLE	2	0.03%	62,080.18AUD	0.03%	-	- AUD	2	62,080.18AUD	1	50,514.77 AUD	1	11,565.41 AUD
	CRAFTER	35	0.60%	1,156,184.07 AUD	0.61%	8	284,268.08AUD	27	871,915.99AUD	30	1,036,715.72 AUD	5	119,468.35AUD
	EOS	9	0.15%	138,516.92 AUD	0.07%	2	32,183.62 AUD	7	106,333.30AUD	2	19,730.03AUD	7	118,786.89AUD
	GOLF	787	13.51%	17,484,710.90AUD	9.26%	245	6,411,176.47 AUD	542	11,073,534.43AUD	690	16,042,921.77 AUD	97	1,441,789.13AUD
	JETTA	98	1.68%	1,499,007.68AUD	0.79%	35	470,218.02 AUD	63	1,028,789.66AUD	81	1,302,398.92 AUD	17	196,608.76AUD
	MULTIVAN	54	0.93%	2,052,963.60AUD	1.09%	21	885,673.33AUD	33	1,167,290.27 AUD	47	1,894,165.79AUD	7	158,797.81 AUD
	NEW BEETLE	6	0.10%	128,065.71 AUD	0.07%	1	23,679.91 AUD	5	104,385.80AUD	5	112,625.66AUD	1	15,440.05AUD
	PASSAT	145	2.49%	4,431,439.99AUD	2.35%	67	2,258,526.51 AUD	78	2,172,913.48AUD	110	3,726,762.65AUD	35	704,677.34 AUD
	POLO	239	4.10%	3,699,979.72 AUD	1.96%	55	966,019.21 AUD	184	2,733,960.51 AUD	231	3,596,175.31 AUD	8	103,804.41 AUD
	SCIROCCO	19	0.33%	629,073.52 AUD	0.33%	11	411,307.61 AUD	8	217,765.91 AUD	13	452,591.00AUD	6	176,482.52 AUD
	TIGUAN	227	3.90%	6,722,096.93AUD	3.56%	75	2,556,800.63AUD	152	4,165,296.30AUD	190	6,206,971.65AUD	37	515,125.28AUD
	TOUAREG	81	1.39%	4,050,535.71 AUD	2.15%	45	2,554,638.45AUD	36	1,495,897.26AUD	64	3,502,946.83AUD	17	547,588.88AUD
	TRANSPORTER	111	1.90%	3,265,855.55AUD	1.73%	46	1,432,292.08AUD	65	1,833,563.47 AUD	94	3,013,238.71 AUD	17	252,616.84 AUD
	UP!	2	0.03%	2,416.63AUD	0.00%	-	- AUD	2	2,416.63AUD	2	2,416.63AUD	-	- AUD
	SubTotal	2,492	42.77%	67,175,959.75 AUD	35.58%	885	28,401,764.06 AUD	1,607	38,774,195.69 AUD	2,160	61,172,015.80 AUD	332	6,003,943.95 AUD

Volkswagen Group Vehicles	SubTotal	3,925	67.36%	132,148,888.76 AUD	70.00%	1,659	70,713,658.95 AUD	2,266	61,435,229.81 AUD	3,298	115,534,362.39 AUD	627	16,614,526.37 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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		228	3.91%	6,012,482.58AUD	3.18%	-	- AUD	107	3,027,922.63AUD	121	2,984,559.95AUD
SUBARU		195	3.35%	5,433,665.05AUD	2.88%	-	- AUD	53	1,585,140.82 AUD	142	3,848,524.23AUD
FORD		169	2.90%	5,328,966.81 AUD	2.82%	1	12,488.86AUD	92	3,313,176.89AUD	76	2,003,301.06AUD
MAZDA		179	3.07%	4,995,041.01 AUD	2.65%	-	- AUD	91	3,057,351.52 AUD	88	1,937,689.49AUD
TOYOTA		163	2.80%	4,607,959.08AUD	2.44%	-	- AUD	105	3,014,007.60AUD	58	1,593,951.48AUD
MITSUBISHI		172	2.95%	4,472,551.06AUD	2.37%	1	33,523.89AUD	84	2,270,104.22 AUD	87	2,168,922.95AUD
LAND ROVER		58	1.00%	2,812,833.70AUD	1.49%	-	- AUD	39	1,900,238.39AUD	19	912,595.31 AUD
BMW		73	1.25%	2,899,835.10AUD	1.54%	-	- AUD	33	1,388,967.51 AUD	40	1,510,867.59AUD
MERCEDES-BENZ		65	1.12%	2,566,610.95AUD	1.36%	-	- AUD	36	1,605,384.98AUD	29	961,225.97 AUD
NISSAN		113	1.94%	2,707,803.67 AUD	1.43%	-	- AUD	42	1,196,653.83AUD	71	1,511,149.84 AUD
HYUNDAI		108	1.85%	2,422,958.00AUD	1.28%	-	- AUD	51	1,177,522.42 AUD	57	1,245,435.58AUD
HONDA		106	1.82%	2,361,761.60AUD	1.25%	1	3,398.20AUD	32	827,956.41 AUD	73	1,530,406.99AUD
JEEP		38	0.65%	1,270,600.75AUD	0.67%	1	22,677.44 AUD	22	765,421.48AUD	15	482,501.83AUD
MASERATI		11	0.19%	1,158,263.04 AUD	0.61%	-	- AUD	8	869,420.05AUD	3	288,842.99AUD
ROVER		22	0.38%	1,090,674.47 AUD	0.58%	-	- AUD	11	567,070.74 AUD	11	523,603.73AUD
JAGUAR		16	0.27%	842,922.71 AUD	0.45%	-	- AUD	10	562,347.09AUD	6	280,575.62 AUD
RENAULT		31	0.53%	843,814.44 AUD	0.45%	-	- AUD	26	727,447.63AUD	5	116,366.81 AUD
ISUZU		26	0.45%	793,797.78AUD	0.42%	-	- AUD	22	664,854.02 AUD	4	128,943.76AUD
MCLAREN		2	0.03%	634,783.82 AUD	0.34%	-	- AUD	2	634,783.82 AUD	-	- AUD
KIA		32	0.55%	678,185.60AUD	0.36%	1	52,775.71 AUD	16	322,343.44 AUD	15	303,066.45AUD
VOLVO		17	0.29%	539,844.08AUD	0.29%	-	- AUD	8	292,396.56AUD	9	247,447.52 AUD
SUZUKI		24	0.41%	437,720.32 AUD	0.23%	-	- AUD	8	133,083.63AUD	16	304,636.69AUD
LEXUS		10	0.17%	326,918.55AUD	0.17%	-	- AUD	6	163,473.84 AUD	4	163,444.71 AUD
ALFA ROMEO		7	0.12%	246,927.20AUD	0.13%	-	- AUD	3	141,754.66AUD	4	105,172.54 AUD
FERRARI		1	0.02%	229,043.56AUD	0.12%	-	- AUD	-	- AUD	1	229,043.56AUD
CHRYSLER		4	0.07%	225,216.05AUD	0.12%	-	- AUD	2	85,347.43AUD	2	139,868.62 AUD
FIAT		7	0.12%	189,556.49AUD	0.10%	-	- AUD	3	80,946.56AUD	4	108,609.93AUD
PEUGEOT		8	0.14%	176,317.07 AUD	0.09%	-	- AUD	4	99,910.10AUD	4	76,406.97 AUD
MINI		3	0.05%	72,176.77 AUD	0.04%	-	- AUD	1	17,676.81 AUD	2	54,499.96AUD
FOTON		2	0.03%	52,044.39AUD	0.03%	-	- AUD	2	52,044.39AUD	-	- AUD
DODGE		4	0.07%	61,031.27 AUD	0.03%	-	- AUD	3	34,466.96AUD	1	26,564.31 AUD
LDV		1	0.02%	29,934.89AUD	0.02%	-	- AUD	-	- AUD	1	29,934.89AUD
SSANGYONG		1	0.02%	26,732.67 AUD	0.01%	-	- AUD	-	- AUD	1	26,732.67 AUD
LOTUS		1	0.02%	19,702.33AUD	0.01%	-	- AUD	-	- AUD	1	19,702.33AUD
GREAT WALL		4	0.07%	51,086.46AUD	0.03%	-	- AUD	2	20,521.63AUD	2	30,564.83AUD
CITROEN		1	0.02%	14,638.99AUD	0.01%	-	- AUD	-	- AUD	1	14,638.99AUD
ASTON MARTIN		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
ROLLS-ROYCE		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
GMC		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
OPEL		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
MAHINDRA		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	1,902	32.64%	56,634,402.31 AUD	30.00%	5	124,864.10 AUD	924	30,599,738.06 AUD	973	25,909,800.15 AUD

Total		5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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		228	3.91%	6,012,482.58AUD	3.18%	45	1,693,299.91 AUD	183	4,319,182.67 AUD	129	4,081,092.21 AUD	99	1,931,390.37 AUD
SUBARU		195	3.35%	5,433,665.05AUD	2.88%	59	1,929,357.80AUD	136	3,504,307.25AUD	167	4,861,965.20AUD	28	571,699.85AUD
FORD		169	2.90%	5,328,966.81 AUD	2.82%	56	2,340,502.53AUD	113	2,988,464.28AUD	107	4,227,392.86AUD	62	1,101,573.95AUD
MAZDA		179	3.07%	4,995,041.01 AUD	2.65%	56	2,050,294.16AUD	123	2,944,746.85AUD	154	4,594,904.59AUD	25	400,136.42 AUD
TOYOTA		163	2.80%	4,607,959.08AUD	2.44%	27	1,267,169.40AUD	136	3,340,789.68AUD	48	2,074,919.86AUD	115	2,533,039.22 AUD
MITSUBISHI		172	2.95%	4,472,551.06AUD	2.37%	35	1,092,235.21 AUD	137	3,380,315.85AUD	130	3,631,575.50AUD	42	840,975.56AUD
LAND ROVER		58	1.00%	2,812,833.70AUD	1.49%	28	1,644,186.03AUD	30	1,168,647.67 AUD	37	2,076,849.13AUD	21	735,984.57 AUD
BMW		73	1.25%	2,899,835.10AUD	1.54%	30	1,655,264.35AUD	43	1,244,570.75AUD	28	1,546,623.41 AUD	45	1,353,211.69AUD
MERCEDES-BENZ		65	1.12%	2,566,610.95AUD	1.36%	24	1,284,506.92 AUD	41	1,282,104.03AUD	14	600,411.97 AUD	51	1,966,198.98AUD
NISSAN		113	1.94%	2,707,803.67 AUD	1.43%	18	602,060.03AUD	95	2,105,743.64 AUD	60	1,644,585.98AUD	53	1,063,217.69AUD
HYUNDAI		108	1.85%	2,422,958.00AUD	1.28%	24	633,272.79AUD	84	1,789,685.21 AUD	76	1,858,967.39AUD	32	563,990.61 AUD
HONDA		106	1.82%	2,361,761.60AUD	1.25%	20	573,076.05AUD	86	1,788,685.55AUD	80	1,964,471.99AUD	26	397,289.61 AUD
JEEP		38	0.65%	1,270,600.75AUD	0.67%	11	454,645.55AUD	27	815,955.20AUD	13	583,294.41 AUD	25	687,306.34 AUD
MASERATI		11	0.19%	1,158,263.04 AUD	0.61%	8	966,706.35AUD	3	191,556.69AUD	9	1,005,609.46AUD	2	152,653.58AUD
ROVER		22	0.38%	1,090,674.47 AUD	0.58%	17	838,208.52 AUD	5	252,465.95AUD	21	1,028,457.35AUD	1	62,217.12 AUD
JAGUAR		16	0.27%	842,922.71 AUD	0.45%	10	591,696.14 AUD	6	251,226.57 AUD	14	811,381.91 AUD	2	31,540.80AUD
RENAULT		31	0.53%	843,814.44 AUD	0.45%	15	436,876.33AUD	16	406,938.11 AUD	26	732,599.57 AUD	5	111,214.87 AUD
ISUZU		26	0.45%	793,797.78AUD	0.42%	5	161,234.56AUD	21	632,563.22 AUD	18	630,124.56AUD	8	163,673.22 AUD
MCLAREN		2	0.03%	634,783.82 AUD	0.34%	2	634,783.82 AUD	-	- AUD	2	634,783.82 AUD	-	- AUD
KIA		32	0.55%	678,185.60AUD	0.36%	7	208,922.16AUD	25	469,263.44 AUD	23	528,619.07 AUD	9	149,566.53AUD
VOLVO		17	0.29%	539,844.08AUD	0.29%	10	364,942.71 AUD	7	174,901.37 AUD	11	423,718.70AUD	6	116,125.38AUD
SUZUKI		24	0.41%	437,720.32 AUD	0.23%	3	59,722.70AUD	21	377,997.62 AUD	21	389,301.80AUD	3	48,418.52 AUD
LEXUS		10	0.17%	326,918.55AUD	0.17%	3	163,573.58AUD	7	163,344.97 AUD	1	59,818.15AUD	9	267,100.40AUD
ALFA ROMEO		7	0.12%	246,927.20AUD	0.13%	2	130,513.20AUD	5	116,414.00AUD	4	199,071.06AUD	3	47,856.14 AUD
FERRARI		1	0.02%	229,043.56AUD	0.12%	1	229,043.56AUD	-	- AUD	1	229,043.56AUD	-	- AUD
CHRYSLER		4	0.07%	225,216.05AUD	0.12%	2	152,469.08AUD	2	72,746.97 AUD	3	203,281.54 AUD	1	21,934.51 AUD
FIAT		7	0.12%	189,556.49AUD	0.10%	4	122,982.47 AUD	3	66,574.02 AUD	5	130,780.11 AUD	2	58,776.38AUD
PEUGEOT		8	0.14%	176,317.07 AUD	0.09%	3	79,291.94 AUD	5	97,025.13AUD	6	143,477.89AUD	2	32,839.18AUD
MINI		3	0.05%	72,176.77 AUD	0.04%	1	17,676.81 AUD	2	54,499.96AUD	2	48,165.43AUD	1	24,011.34 AUD
FOTON		2	0.03%	52,044.39AUD	0.03%	1	32,587.48AUD	1	19,456.91 AUD	2	52,044.39AUD	-	- AUD
DODGE		4	0.07%	61,031.27 AUD	0.03%	1	15,303.82 AUD	3	45,727.45AUD	-	- AUD	4	61,031.27 AUD
LDV		1	0.02%	29,934.89AUD	0.02%	-	- AUD	1	29,934.89AUD	1	29,934.89AUD	-	- AUD
SSANGYONG		1	0.02%	26,732.67 AUD	0.01%	-	- AUD	1	26,732.67 AUD	-	- AUD	1	26,732.67 AUD
LOTUS		1	0.02%	19,702.33AUD	0.01%	-	- AUD	1	19,702.33AUD	-	- AUD	1	19,702.33AUD
GREAT WALL		4	0.07%	51,086.46AUD	0.03%	-	- AUD	4	51,086.46AUD	1	25,802.81 AUD	3	25,283.65AUD
CITROEN		1	0.02%	14,638.99AUD	0.01%	-	- AUD	1	14,638.99AUD	-	- AUD	1	14,638.99AUD
ASTON MARTIN		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
ROLLS-ROYCE		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
GMC		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
OPEL		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
MAHINDRA		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	1,902	32.64%	56,634,402.31 AUD	30.00%	528	22,426,405.96 AUD	1,374	34,207,996.35 AUD	1,214	41,053,070.57 AUD	688	15,581,331.74 AUD

Total		5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	183	3.14%	6,165,599.92 AUD	3.27%	-	- AUD	78	2,902,865.88 AUD	105	3,262,734.04 AUD
NewSouth Wales	2,439	41.86%	82,426,719.32 AUD	43.66%	30	498,025.24 AUD	1,299	49,005,353.36 AUD	1,110	32,923,340.72 AUD
Northern Territory	14	0.24%	534,823.30 AUD	0.28%	-	- AUD	9	399,654.82 AUD	5	135,168.48 AUD
Queensland	857	14.71%	29,155,258.99 AUD	15.44%	3	31,843.09 AUD	473	18,099,629.86 AUD	381	11,023,786.04 AUD
South Australia	169	2.90%	5,081,183.17 AUD	2.69%	1	3,398.20 AUD	84	3,002,940.28 AUD	84	2,074,844.69 AUD
Tasmania	77	1.32%	2,155,972.41 AUD	1.14%	-	- AUD	44	1,450,812.36 AUD	33	705,160.05 AUD
Victoria	1,643	28.20%	50,827,155.25 AUD	26.92%	4	82,125.09 AUD	701	25,686,458.26 AUD	938	25,058,571.90 AUD
Western Australia	445	7.64%	12,436,578.71 AUD	6.59%	-	- AUD	206	6,295,243.12 AUD	239	6,141,335.59 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	183	3.14%	6,165,599.92 AUD	3.27%	47	2,298,958.44 AUD	136	3,866,641.48 AUD	134	5,076,414.82 AUD	49	1,089,185.10 AUD
NewSouth Wales	2,439	41.86%	82,426,719.32 AUD	43.66%	949	41,683,377.96 AUD	1,490	40,743,341.36 AUD	1,884	68,500,931.84 AUD	555	13,925,787.48 AUD
Northern Territory	14	0.24%	534,823.30 AUD	0.28%	3	184,217.88 AUD	11	350,605.42 AUD	10	412,865.50 AUD	4	121,957.80 AUD
Queensland	857	14.71%	29,155,258.99 AUD	15.44%	348	15,556,669.31 AUD	509	13,598,589.68 AUD	668	23,468,734.31 AUD	189	5,686,524.68 AUD
South Australia	169	2.90%	5,081,183.17 AUD	2.69%	58	2,454,855.09 AUD	111	2,626,328.08 AUD	141	4,540,570.44 AUD	28	540,612.73 AUD
Tasmania	77	1.32%	2,155,972.41 AUD	1.14%	21	746,684.08 AUD	56	1,409,288.33 AUD	50	1,557,488.25 AUD	27	598,484.16 AUD
Victoria	1,643	28.20%	50,827,155.25 AUD	26.92%	644	26,328,706.12 AUD	999	24,498,449.13 AUD	1,302	43,274,803.76 AUD	341	7,552,351.49 AUD
Western Australia	445	7.64%	12,436,578.71 AUD	6.59%	117	3,886,596.03 AUD	328	8,549,982.68 AUD	323	9,755,624.04 AUD	122	2,680,954.67 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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	5,783	99.24%	187,348,463.21 AUD	99.24%
1	42	0.72%	1,393,051.17 AUD	0.74%
2	2	0.03%	41,776.69AUD	0.02%
3	-	0.00%	0.00AUD	0.00%
Total	5,827	100.00%	188,783,291.07 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: 18/07/2017 Period: 06/2017 / Period No. 13 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)	136	2.33%	2,534,348.06 AUD	1.34%	5	41,131.26 AUD	73	1,418,989.63 AUD	58	1,074,227.17 AUD
Other	5,691	97.67%	186,248,943.01 AUD	98.66%	33	574,260.36 AUD	2,821	105,423,968.31 AUD	2,837	80,250,714.34 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	38	615,391.62 AUD	2,894	106,842,957.94 AUD	2,895	81,324,941.51 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 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)	136	2.33%	2,534,348.06 AUD	1.34%	49	1,127,478.84 AUD	87	1,406,869.22 AUD	41	642,218.92 AUD	95	1,892,129.14 AUD
Other	5,691	97.67%	186,248,943.01 AUD	98.66%	2,138	92,012,586.07 AUD	3,553	94,236,356.94 AUD	4,471	155,945,214.04 AUD	1,220	30,303,728.97 AUD
Total	5,827	100.00%	188,783,291.07 AUD	100.00%	2,187	93,140,064.91 AUD	3,640	95,643,226.16 AUD	4,512	156,587,432.96 AUD	1,315	32,195,858.11 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data Net Salvage Recoveries By Contract By Month

No.	Month / Year of Origination	Month / Year of Net Salvage	Outstanding Discounted Receivables Balance at Poolcut	ABS Gross Salvage Loss	ABS Net Salvage Loss	ABS Recoveries After Net Salvage	ABS Net Salvage Loss After Recoveries	Loss Percentage on Poolcut Balance	Geographical Location of Borrower	Vehicle Type (New/Used)	Vehicle Manufacturer	Product Type
1	02/2015	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	05/2012	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	04/2018	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	02/2016	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	07/2015	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	03/2015	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	08/2015	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	02/2014	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	05/2017	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	10/2017	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	07/2016	05/2017	57,721.60AUD	59,070.33AUD	27,668.09AUD	- AUD	27,668.09AUD	47.93%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
13	01/2018	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	06/2017	06/2017	38,833.18AUD	37,317.71 AUD	24,148.06AUD	- AUD	24,148.06AUD	62.18%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
15	06/2015	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	06/2018	06/2017	57,143.40AUD	55,543.38AUD	28,903.70AUD	- AUD	28,903.70AUD	50.58%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
17	04/2018	06/2017	56,315.51 AUD	58,777.90AUD	29,118.85AUD	- AUD	29,118.85AUD	51.71%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
Total	17		662,589.17 AUD	634,183.13 AUD	366,814.25 AUD	553.98 AUD	366,260.27 AUD

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

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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-16	Jul-16	Aug-16	Sep-16	Oct-16	Nov-16	Dec-16	Jan-17	Feb-17
1	02/2015	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	05/2012	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	04/2018	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	02/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	07/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	03/2015	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	08/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	02/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	10/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	07/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	01/2018	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	06/2017	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	06/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	06/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	04/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	17		- 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: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-17	Apr-17	May-17	Jun-17	Jul-17	Aug-17	Sep-17	Oct-17	Nov-17
1	02/2015	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	05/2012	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	04/2018	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	02/2016	04/2017	- AUD	- AUD	33.59AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	07/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	03/2015	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	08/2015	05/2017	- AUD	- AUD	- AUD	27.79AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	02/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2017	05/2017	- AUD	- AUD	- AUD	(1,614.57)AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	10/2017	05/2017	- AUD	- AUD	- AUD	1,030.17 AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	07/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	01/2018	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	06/2017	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	06/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	06/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	04/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	17		- AUD	- AUD	841.63 AUD	(287.65) 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: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-18
1	02/2015	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	05/2012	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	04/2018	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	02/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	07/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	03/2015	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	08/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	02/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	10/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	07/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	01/2018	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	06/2017	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	06/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	06/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	04/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	17		- 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: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Sep-18	Oct-18	Nov-18	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-19
1	02/2015	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	05/2012	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	04/2018	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	02/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	07/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	03/2015	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	08/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	02/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	10/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	07/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	01/2018	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	06/2017	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	06/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	06/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	04/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	17		- 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	02/2015	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	05/2012	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	04/2018	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	02/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	07/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	03/2015	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	08/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	02/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	10/2017	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	07/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	01/2018	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	06/2017	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	06/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	06/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	04/2018	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	17		- 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: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data

No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-20	Apr-20
1	02/2015	02/2017	- AUD	- AUD
2	05/2012	03/2017	- AUD	- AUD
3	04/2018	03/2017	- AUD	- AUD
4	02/2016	04/2017	- AUD	- AUD
5	07/2015	04/2017	- AUD	- AUD
6	03/2015	04/2017	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD
8	08/2015	05/2017	- AUD	- AUD
9	02/2014	05/2017	- AUD	- AUD
10	05/2017	05/2017	- AUD	- AUD
11	10/2017	05/2017	- AUD	- AUD
12	07/2016	05/2017	- AUD	- AUD
13	01/2018	05/2017	- AUD	- AUD
14	06/2017	06/2017	- AUD	- AUD
15	06/2015	06/2017	- AUD	- AUD
16	06/2018	06/2017	- AUD	- AUD
17	04/2018	06/2017	- AUD	- AUD
Total	17		- 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_2017-07-18_7ccbbb2e-99d7-4b87-bd89-8ebea48bcfab.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: 18/07/2017 Period: 06/2017 / Period No. 13 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

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Publication Date: 18/07/2017 Period: 06/2017 / Period No. 13 Contents

Contract Level Data

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2017