DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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: 19/06/2017 Period: 05/2017 / Period No. 12 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: 19/06/2017
					Period: 05/2017 / Period No. 12
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		19/06/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	25/02/2020	PaymentDate:		26/06/2017(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		31/05/2017(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/05/2017 until 31/05/2017
PeriodNo.:	12	InterestAccrual Period		from	25/05/2017 until 26/06/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	25/05/2017 until 26/06/2017
NextPaymentDate:	25/07/2017	Days accrued:			32

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: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

==> picture [123 x 24] intentionally omitted <==

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 Limited (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia
Clearing Systems: Austraclear Limited 30-32 Grosvener Street. Sydney, NSW 2000	Swap Counterparty: Australia and New Zealand Banking Group Limited (ABN 11 005 357 522) ANZ Tower
	242 Pitt Street Sydney, NSW 2000
	Australia

	The Hongkong and Shanghai Banking Corporation Limited, Sydney Branch (ABN 65 117 925 970) Level 10, 580 George Street
	Sydney NSW 2000

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: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

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

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	130.02%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	28.07%

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

Clean-Up Call

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

Repurchase of Receivables	Number of contracts	% of Contracts	Outstanding Discounted Receivables Balance	% of Outstanding Discounted Receivables Balance	Interest Compensation Payment	Re-Purchase Price
Current Period	-	0.00%	- AUD	0.00%	- AUD	- AUD
Previous Periods	1	0.02%	95,827.02 AUD	0.06%	1,413.92 AUD	97,240.94 AUD
Total	1	0.02%	95,827.02 AUD	0.06%	1,413.92 AUD	97,240.94 AUD

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

Transaction Party Replacements

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	26/06/2017
Date of occurrence of an early amortisation event	-
Revolving period end	26/06/2017

Accumulation account balance	30/04/2017	31/05/2017
Amounts not invested for the purchase of additional assets	13,493,380.16 AUD	- AUD
Percentage not invested for the purchase of additional assets	2.27%	0.00%

		Weighted Average Seasoning			>36 Months
		<=12 Months	>12 <=24 Months	>24 <=36 Months	>36 Months
Dynamic Net Loss Ratio	Ratio	>0.20%	≥ 0.25%	≥ 0.30%	≥ 0.50%
31/03/2017	0.00276%	No	No	No	No
30/04/2017	0.01082%	No	No	No	No
31/05/2017	0.23870%	Yes	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
31/05/2017	0.00442%

Discounted balance as of thepreviousperiod					81,209,476.71 AUD
Discounted balance of all initial and additional assets					167,129,116.13 AUD
Weighted average seasoning					7.95 Months
Late DelinquencyRatio					0.23569%

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

		Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents 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+ - - Fitch S&P	Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents 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+ - - Fitch S&P	Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents 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+ - - Fitch S&P	Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents 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+ - - Fitch S&P	Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents 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+ - - Fitch S&P	Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents 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+ - - Fitch S&P
Transaction Events (III) Account Bank: Australia and New Zealand Banking Group Limited Current Rating* Minimum required Rating (if no short term Rating available, the higher long term rating is applicable) or		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+ - - Fitch S&P
		Fitch			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)

Swap Counterparty

==> picture [138 x 23] intentionally omitted <==

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

Australia and New Zealand Banking Group Limited
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
AA-	F1+	Stable	AA-	A-1+	Negative
A	F1	-	A	A-1	-
A	F1	-	>A	-	-


below the above mentioned Minimum Rating (Level I) it shall provide Eligible Credit Support by means of Cashor 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 Partneror (ii) provide a guarantee from an Eligible Guarantor. 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*

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+	Stable
A	F1	-	A	A-1	-
A	F1	-	>A	-	-


below the above mentioned Minimum Rating (Level I) it shall provide Eligible Credit Support by means of Cashor 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 Partneror (ii) provide a guarantee from an Eligible Guarantor. 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) tance Condition is satisfied, VWFS Australia, as the Servicer, is required to pay collections of the Purchased Receivables (including proceeds from the nced 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. tance Condition is not met, the Servicer must remit collections received by it in respect of the Purchased Receivables in accordance with the procedure ed in detail in "ADMINISTRATION OF THE PURCHASED RECEIVABLES UNDER THE SERVICING AGREEMENT - Commingling".						Required Rating: *Fulfilled* Monthly Remittance Condition: *Not fulfilled*

Swap Counterparty

The Hongkong and Shanghai Banking Corporation Limited, Sydney Branch

==> picture [100 x 16] intentionally omitted <==

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

Current Rating []
Minimum required Rating - Class A and Class B
----- End of picture text -----*

Servicer

Volkswagen Financial Services Australia Pty Ltd

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

==> picture [147 x 28] intentionally omitted <==

Information regarding the Notes I

==> picture [61 x 43] intentionally omitted <==

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 B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	[AAAsf]	A+sf	A+sf
Fitch	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 B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	[AAAsf]	A+sf	A+sf
Fitch	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 B 2016-1	Series B 2016-2
ISIN	N/A	AU3FN0033585	AU3FN0033593	N/A	N/A	AU3FN0031662	AU3FN0033163
Common code	N/A	N/A	N/A	N/A	N/A	143947823	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	10,000.00 AUD	10,000.00 AUD
Spread / Margin	1.6000%	1.6000%	1.6000%	1.6000%	TBA	3.2500%	3.2500%
Current coupon	3.2250%	3.2250%	3.2250%	3.2250%	1.6250%	4.8750%	4.8750%

Information on Interest	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
Fixed/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
Index Rate (1-Month-BBSW)	1.6250%	1.6250%	1.6250%	1.6250%	1.6250%	1.6250%	1.6250%

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

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

Information regarding the Notes II

Monthly Period: 05/2017	Monthly Period: 05/2017
Payment Date: 26/06/2017
Interest Accrual Period (from/until) from 25/05/2017 until 26/06/2017
Days accrued 32
Index Rate 1-Month-BBSW
Base Interest Rate: 1.6250%
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	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total InterestAmount oftheReportingPeriod	227,283.29 AUD	110,833.97 AUD	22,053.70AUD	44,390.14 AUD	22,053.70AUD	- AUD	199,331.51 AUD	14,232.33AUD	13,719.45AUD	27,951.78 AUD
PaidInterest		110,833.97 AUD	22,053.70 AUD	44,390.14 AUD	22,053.70 AUD	- AUD	199,331.51 AUD	14,232.33 AUD	13,719.45 AUD	27,951.78 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	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
UnpaidInterestintheReportingPeriod	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Cumulative UnpaidInterest		- 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	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
NoteBalance as oftheBeginning ofthePeriod	77,040,000.00 AUD	39,200,000.00AUD	7,800,000.00AUD	15,700,000.00AUD	7,800,000.00AUD	- AUD	70,500,000.00 AUD	3,330,000.00AUD	3,210,000.00AUD	6,540,000.00 AUD
Additional issue amount	57,500,000.00 AUD	4,900,000.00AUD	1,000,000.00AUD	2,000,000.00AUD	18,700,000.00AUD	30,900,000.00AUD	57,500,000.00 AUD	- AUD	- AUD	- AUD
Redemptionamount due toAmortising Series	- 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
Class Balance as of the End of the Period	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	128,000,000.00 AUD	3,330,000.00 AUD	3,210,000.00 AUD	6,540,000.00 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 B 2016-1	Series B 2016-2	Total Class B
InterestPer Note		282.74 AUD	282.74 AUD	282.74 AUD	282.74 AUD	- AUD		42.74 AUD	42.74 AUD
Principal Repayment bynote		- AUD	- AUD	- AUD	- AUD	- AUD		- AUD	- AUD
Total		282.74 AUD	282.74 AUD	282.74 AUD	282.74 AUD	- AUD		42.74 AUD	42.74 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	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Numberof notes as ofthe beginning ofthe period	1,359	392	78	157	78	-	705	333	321	654
Increase of outstandingnotes from tap-up	575	49	10	20	187	309	575	-	-	-
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	1,934	441	88	177	265	309	1,280	333	321	654
Facevalue per note as ofthe beginning ofperiod		100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	- AUD	100,000.00 AUD	10,000.00AUD	10,000.00AUD	10,000.00 AUD
Balanceper note as of the end of theperiod		100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00AUD	100,000.00 AUD	10,000.00AUD	10,000.00AUD	10,000.00 AUD
Notes Factor		1.0000	1.0000	1.0000	1.0000	1.0000	1.0000	1.0000	1.0000	1.0000

Overcollateralisation Percentage	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Current OCAmount (beforeTop/Tap Up/TTO)		25,273,185.90AUD	25,273,185.90AUD	25,273,185.90AUD	25,273,185.90AUD	25,273,185.90AUD	25,273,185.90 AUD	18,733,185.90AUD	18,733,185.90AUD	18,733,185.90 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		26.39%	26.39%	26.39%	26.39%	26.39%	26.39%	19.56%	19.56%	19.56%
Current OCAmount (after Top Up)		26,433,155.57 AUD	26,433,155.57 AUD	26,433,155.57 AUD	26,433,155.57 AUD	26,433,155.57 AUD	26,433,155.57 AUD	19,893,155.57 AUD	19,893,155.57 AUD	19,893,155.57 AUD
Current OC Percentage(after TopUp)		27.27%	27.27%	27.27%	27.27%	27.27%	27.27%	20.52%	20.52%	20.52%
Current OCAmount (after Top/Tap Up/TTO)		39,129,116.13AUD	39,129,116.13AUD	39,129,116.13AUD	39,129,116.13AUD	39,129,116.13AUD	39,129,116.13 AUD	32,589,116.13AUD	32,589,116.13AUD	32,589,116.13 AUD
Current OCPercentage (after Top/Tap Up/TTO)		23.41%	23.41%	23.41%	23.41%	23.41%	23.41%	19.50%	19.50%	19.50%
Target OCPercentage (RevolvingPeriod)		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%	21.00%	21.00%	21.00%

Subordinated Loan
Balance as ofthe beginning ofthe period	9,523,246.32 AUD
Balanceincreasefromtap up	11,994,000.96AUD
Redemptionpayments from term take out	- AUD
Regular redemption from waterfall	- AUD
Redemption from cash collateral account	-AUD
Balance as of the end of the period	21,517,247.28 AUD
Current OC amount (before Top/Tap Up/TTO)	9,209,939.58AUD
Current OC percentage (before Top/Tap Up/TTO)	9.6164%
Current OC amount (after Top/Tap Up/TTO)	11,071,868.85 AUD
Current OC percentage (after Top/Tap Up/TTO)	6.6247%

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

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

Cash Collateral Account

	Cash collateral account (CCA)	Value
	CCA Opening Balance - Initial balance at poolcut plus increases from tap- up/decrease from TTO	3,572,850.28 AUD
	Balance as of the beginning of the period	3,572,850.28 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	924,480.00 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	77,040,000.00 AUD
	Payments	(690,000.00) AUD
	General payment from CCA	- AUD
	General payment to CCA	- AUD
	Payment from CCA due to TTO	- AUD
	Payment to CCA due to tap-up	690,000.00 AUD
	Balance as of the end of the period	4,262,850.28 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

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

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	70,500,000.00AUD	6,540,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	4,891.83AUD	(22.03AUD)

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1)i)Available CollectionsAmountfromContracts	5,213,729.88AUD	5,213,729.88AUD
1)ii)Available Collections- Interest on TrustAccounts	40,751.24 AUD	5,254,481.12 AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	5,254,481.12 AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	5,254,481.12 AUD
4)Net SwapReceipts-ClassAand ClassB	52.08AUD	5,254,533.20AUD
Net SwapReceipts onSeriesA 2016-1	- AUD	5,254,481.12 AUD
Net Swap Receipts on Series A2016-2	- AUD	5,254,481.12 AUD
Net SwapReceipts onSeriesA 2016-3	- AUD	5,254,481.12 AUD
Net Swap Receipts on Series A2016-4	- AUD	5,254,481.12 AUD
Net Swap Receipts on Series A2017-1	- AUD	5,254,481.12 AUD
Net SwapReceipts onSeriesB 2016-1	52.08AUD	5,254,533.20AUD
Net Swap Receipts on Series B2016-2	- AUD	5,254,533.20AUD
5)Damages andIndemnityPayments toIssuer	- AUD	5,254,533.20AUD
6) Other ReimbursementAmounts	- AUD	5,254,533.20AUD
7) Buffer Release Amount	(243,679.42 AUD)	5,010,853.78AUD
Purchase price amount (clean-up call)	- AUD	5,010,853.78AUD
RemainingRoundingAmount (M-1)	- AUD	5,010,853.78AUD

Waterfall	Payment to waterfallposition	Remaining Amount
AvailableDistribution Amount	- AUD	5,010,853.78AUD
1)TrustBeneficiary $1	(1.00AUD)	5,010,852.78AUD
2)Taxes	- AUD	5,010,852.78AUD
3) Trust Fees & Expenses and Servicer Fees	(99,169.66AUD)	4,911,683.12 AUD
4)Equal RankSwapPayments	(4,921.88AUD)	4,906,761.24 AUD
Net SwapPayments onSeriesA 2016-1	(3,662.70AUD)	4,903,098.54 AUD
Net Swap Payments on Series A2016-2	(306.30AUD)	4,902,792.24 AUD
Net SwapPayments onSeriesA 2016-3	(616.53AUD)	4,902,175.71 AUD
Net SwapPayments onSeriesA 2016-4	(306.30AUD)	4,901,869.41 AUD
Net SwapPayments onSeriesA 2017-1	- AUD	4,901,869.41 AUD
Net SwapPayments onSeriesB 2016-1	- AUD	4,901,869.41 AUD
Net SwapPayments onSeriesB 2016-2	(30.05AUD)	4,901,839.36AUD
5)InterestPayment-ClassA	(199,331.51 AUD)	4,707,429.73AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-1	(110,833.97 AUD)	4,795,927.27 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-2	(22,053.70AUD)	4,773,873.57 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-3	(44,390.14 AUD)	4,729,483.43AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-4	(22,053.70AUD)	4,707,429.73AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A2017-1	- AUD	4,707,429.73AUD
6)InterestPayment-ClassB	(27,951.78AUD)	4,679,477.95AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesB 2016-1	(14,232.33AUD)	4,693,197.40AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B2016-2	(13,719.45AUD)	4,679,477.95AUD
7)Payment to CashCollateral Account	- AUD	4,679,477.95AUD
8.a)Principal Payment-ClassA	- AUD	4,679,477.95AUD
Principal Payments onSeriesA 2016-1	- AUD	4,679,477.95AUD
Principal Payments onSeriesA 2016-2	- AUD	4,679,477.95AUD
Principal Payments onSeriesA 2016-3	- AUD	4,679,477.95AUD
Principal Payments onSeriesA 2016-4	- AUD	4,679,477.95AUD
Principal Payments onSeriesA 2017-1	- AUD	4,679,477.95AUD
RemainingRoundingAmountfromCurrentPeriod ClassA	- AUD	4,679,477.95AUD
8. b) Class A Accumulation Amount to Accumulation Account	(4,679,477.95AUD)	- AUD
9.a)Principal Payment-ClassB	- AUD	- AUD
Principal Payments onSeriesB 2016-1	- AUD	- AUD
Principal Payments onSeriesB 2016-2	- AUD	- AUD
RemainingRoundingAmountfromCurrentPeriod ClassB	- AUD	- AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	- AUD
10)Penalties, Costs,Expenses,Damages,Losses or Liabilities	- AUD	- AUD
11. a) Other Payment to Swap Counterparties	- AUD	- AUD
11.b) Other Payment toNotePurchasers	- AUD	- AUD
12) SubordinatedLoan Accrued and UnpaidInterest	- AUD	- AUD
13) Subordinated Loan Principal	- AUD	- AUD
14) SurplusIncomeDistributiontoBeneficiary oftheTrust	- AUD	- AUD

Distribution of Cash Collateral Account surplus	Payment	Remaining amount
PaymentfromCCA	- AUD	- AUD
Payment of InterestAccrued this period onthe SubordinatedLoan	- AUD	- AUD
Payment ofUnpaidInterest onthe SubordinatedLoan	- AUD	- AUD
Paymentin respect of regular redemptionto subordinatedlender	- AUD	- AUD
DistributiontoBeneficiary oftheTrust	- AUD	- AUD

Payments due to Term Take Out- not part of the waterfall	Payment	Remaining amount
Purchase pricefrom Term Take Out	- AUD	- AUD
RedemptionClassA	- AUD	- AUD
RedemptionClassB	- AUD	- AUD
RedemptionSubordinatedLoan	- AUD	- AUD
DistributiontoBeneficiary oftheTrust	- AUD	- AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Retention of Net Economic Interest

Period	Poolcut	Balance as of the end of period - before top/tap-up	Balance as of the end of period - after top/tap-up
Total Assets	157,645,986.79 AUD	111,070,409.63 AUD	204,103,514.36 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	92,897,551.52 AUD 204,103,514.36 AUD
Accumulation Account balance	- AUD	18,172,858.11 AUD	- AUD
First loss piece	15,425,364.25 AUD	22,306,036.18 AUD	36,851,966.41 AUD
Subordinated Loan balance	12,766,069.41 AUD	9,523,246.32 AUD	21,517,247.28 AUD
Overcollateralisation	1,285,414.84 AUD	9,209,939.58 AUD	11,071,868.85 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	3,572,850.28 AUD	4,262,850.28 AUD
Actual retention	9.78%	20.08%	18.06%

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: 19/06/2017 Period: 05/2017 / Period No. 12 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	- AUD	128,000,000.00 AUD	- AUD	6,540,000.00 AUD
08/2017	- AUD	128,000,000.00 AUD	- AUD	6,540,000.00 AUD
09/2017	- AUD	123,776,084.64 AUD	- AUD	6,540,000.00 AUD
10/2017	- AUD	119,500,681.91 AUD	- AUD	6,540,000.00 AUD
11/2017	- AUD	115,357,009.44 AUD	- AUD	6,540,000.00 AUD
12/2017	- AUD	111,276,483.25 AUD	- AUD	6,540,000.00 AUD
01/2018	- AUD	107,262,798.49 AUD	- AUD	6,540,000.00 AUD
02/2018	- AUD	103,307,706.98 AUD	- AUD	6,540,000.00 AUD
03/2018	- AUD	99,436,734.95 AUD	- AUD	6,540,000.00 AUD
04/2018	- AUD	95,493,802.51 AUD	- AUD	6,540,000.00 AUD
05/2018	- AUD	91,744,666.86 AUD	- AUD	6,540,000.00 AUD
06/2018	- AUD	88,049,029.97 AUD	- AUD	6,540,000.00 AUD
07/2018	- AUD	84,360,304.70 AUD	- AUD	6,540,000.00 AUD
08/2018	- AUD	80,719,476.07 AUD	- AUD	6,540,000.00 AUD
09/2018	- AUD	77,037,516.19 AUD	- AUD	6,540,000.00 AUD
10/2018	- AUD	73,617,148.98 AUD	- AUD	6,540,000.00 AUD
11/2018	- AUD	71,018,391.80 AUD	- AUD	6,540,000.00 AUD
12/2018	- AUD	68,771,187.60 AUD	- AUD	6,540,000.00 AUD
01/2019	- AUD	66,476,009.98 AUD	- AUD	6,540,000.00 AUD
02/2019	- AUD	64,178,074.93 AUD	- AUD	6,540,000.00 AUD
03/2019	- AUD	62,058,703.19 AUD	- AUD	6,540,000.00 AUD
04/2019	- AUD	59,750,535.70 AUD	- AUD	6,540,000.00 AUD
05/2019	- AUD	57,661,333.58 AUD	- AUD	6,540,000.00 AUD
06/2019	- AUD	55,562,379.35 AUD	- AUD	6,540,000.00 AUD
07/2019	- AUD	53,378,101.91 AUD	- AUD	6,540,000.00 AUD
08/2019	- AUD	51,373,103.63 AUD	- AUD	6,540,000.00 AUD
09/2019	- AUD	49,435,102.78 AUD	- AUD	6,355,941.79 AUD
10/2019	- AUD	47,554,904.52 AUD	- AUD	6,114,202.01 AUD
11/2019	- AUD	45,659,580.83 AUD	- AUD	5,870,517.54 AUD
12/2019	- AUD	43,792,540.44 AUD	- AUD	5,630,469.49 AUD
01/2020	- AUD	41,976,652.65 AUD	- AUD	5,396,998.20 AUD
02/2020	- AUD	- AUD	- AUD	- AUD
03/2020	- AUD	- AUD	- AUD	- AUD
04/2020	- AUD	- AUD	- AUD	- AUD
05/2020	- AUD	- AUD	- AUD	- AUD
06/2020	- AUD	- AUD	- AUD	- AUD
07/2020	- AUD	- AUD	- AUD	- AUD
08/2020	- AUD	- AUD	- AUD	- AUD
09/2020	- AUD	- AUD	- AUD	- AUD
10/2020	- AUD	- AUD	- AUD	- AUD
11/2020	- AUD	- AUD	- AUD	- 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: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Amortisation Profile II

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

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

Amortisation Profile Class A-Notes
Outstanding
Balance in AUD Actual Amort. A-Notes Expected Amort. A-Notes
600,000,000
500,000,000
Assuming a Clean-Up Call at 10% of the
maximum Outstanding Discounted
Receivables Balance, annual prepayments
400,000,000 of 10% and 0% Net Losses.
300,000,000
200,000,000
100,000,000
0
Payment Date
----- End of picture text -----

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

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

Amortisation Profile Class B-Notes
Outstanding
Balance in AUD
Actual Amort. B-Notes Expected Amort. B-Notes
40,000,000
35,000,000
Assuming a Clean-Up Call at 10% of the
30,000,000 maximum Outstanding Discounted
Receivables Balance, annual prepayments
of 10% and 0% Net Losses.
25,000,000
20,000,000
15,000,000
10,000,000
5,000,000
0
Payment Date
----- End of picture text -----

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	117,971.82 AUD	522,765.23 AUD	640,737.05 AUD
06/2017	1,163,029.30 AUD	3,813,583.19 AUD	4,976,612.49 AUD
07/2017	1,185,006.53 AUD	2,727,445.46 AUD	3,912,451.99 AUD
08/2017	1,171,629.50 AUD	2,745,635.09 AUD	3,917,264.59 AUD
09/2017	1,153,504.62 AUD	2,894,014.58 AUD	4,047,519.20 AUD
10/2017	1,133,300.37 AUD	2,813,397.32 AUD	3,946,697.69 AUD
11/2017	1,113,171.36 AUD	2,818,428.96 AUD	3,931,600.32 AUD
12/2017	1,093,706.75 AUD	2,755,502.95 AUD	3,849,209.70 AUD
01/2018	1,074,113.66 AUD	2,791,001.82 AUD	3,865,115.48 AUD
02/2018	1,054,241.91 AUD	2,841,142.93 AUD	3,895,384.84 AUD
03/2018	1,033,748.50 AUD	2,891,247.82 AUD	3,924,996.32 AUD
04/2018	1,012,788.26 AUD	2,761,462.98 AUD	3,774,251.24 AUD
05/2018	992,792.88 AUD	2,745,557.45 AUD	3,738,350.33 AUD
06/2018	972,770.45 AUD	2,827,901.90 AUD	3,800,672.35 AUD
07/2018	952,458.41 AUD	2,827,665.22 AUD	3,780,123.63 AUD
08/2018	931,682.75 AUD	2,900,204.65 AUD	3,831,887.40 AUD
09/2018	910,276.33 AUD	2,708,854.22 AUD	3,619,130.55 AUD
10/2018	890,276.81 AUD	2,925,339.95 AUD	3,815,616.76 AUD
11/2018	868,608.23 AUD	2,735,840.50 AUD	3,604,448.73 AUD
12/2018	848,340.43 AUD	2,840,777.05 AUD	3,689,117.48 AUD
01/2019	827,388.37 AUD	2,905,847.76 AUD	3,733,236.13 AUD
02/2019	805,895.73 AUD	2,752,941.33 AUD	3,558,837.06 AUD
03/2019	785,852.17 AUD	3,041,683.83 AUD	3,827,536.00 AUD
04/2019	763,325.66 AUD	2,751,355.97 AUD	3,514,681.63 AUD
05/2019	742,943.15 AUD	2,795,830.17 AUD	3,538,773.32 AUD
06/2019	722,239.04 AUD	3,033,611.28 AUD	3,755,850.32 AUD
07/2019	700,429.63 AUD	2,745,343.34 AUD	3,445,772.97 AUD
08/2019	680,164.21 AUD	2,681,033.11 AUD	3,361,197.32 AUD
09/2019	660,501.21 AUD	2,656,249.50 AUD	3,316,750.71 AUD
10/2019	640,896.00 AUD	2,712,697.23 AUD	3,353,593.23 AUD
11/2019	620,799.48 AUD	2,739,496.48 AUD	3,360,295.96 AUD
12/2019	600,526.01 AUD	2,674,745.60 AUD	3,275,271.61 AUD
01/2020	580,746.78 AUD	2,656,021.79 AUD	3,236,768.57 AUD
02/2020	561,135.74 AUD	3,651,428.17 AUD	4,212,563.91 AUD
03/2020	534,182.98 AUD	3,563,719.74 AUD	4,097,902.72 AUD
04/2020	507,926.27 AUD	2,537,011.81 AUD	3,044,938.08 AUD
05/2020	489,181.50 AUD	2,777,234.79 AUD	3,266,416.29 AUD
06/2020	468,865.24 AUD	2,889,922.99 AUD	3,358,788.23 AUD
07/2020	447,456.21 AUD	2,337,385.12 AUD	2,784,841.33 AUD
08/2020	430,143.23 AUD	2,388,275.07 AUD	2,818,418.30 AUD
09/2020	412,455.72 AUD	2,451,886.22 AUD	2,864,341.94 AUD
10/2020	394,309.14 AUD	2,327,991.04 AUD	2,722,300.18 AUD
11/2020	377,180.84 AUD	2,507,505.61 AUD	2,884,686.45 AUD
12/2020	358,605.13 AUD	2,406,630.24 AUD	2,765,235.37 AUD
01/2021	340,822.64 AUD	2,205,067.67 AUD	2,545,890.31 AUD
02/2021	324,487.44 AUD	3,915,136.59 AUD	4,239,624.03 AUD
03/2021	295,489.87 AUD	4,170,888.91 AUD	4,466,378.78 AUD
04/2021	265,443.95 AUD	2,463,662.29 AUD	2,729,106.24 AUD
05/2021	247,809.90 AUD	2,313,756.06 AUD	2,561,565.96 AUD
06/2021	230,885.22 AUD	3,122,344.06 AUD	3,353,229.28 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
07/2021	207,754.65 AUD	1,984,206.04 AUD	2,191,960.69 AUD
08/2021	193,055.53 AUD	2,181,347.60 AUD	2,374,403.13 AUD
09/2021	176,960.24 AUD	1,715,984.60 AUD	1,892,944.84 AUD
10/2021	164,248.49 AUD	2,138,790.73 AUD	2,303,039.22 AUD
11/2021	148,403.70 AUD	1,673,471.24 AUD	1,821,874.94 AUD
12/2021	136,006.22 AUD	1,732,040.89 AUD	1,868,047.11 AUD
01/2022	123,175.58 AUD	1,461,121.73 AUD	1,584,297.31 AUD
02/2022	112,351.40 AUD	6,346,757.23 AUD	6,459,108.63 AUD
03/2022	65,359.71 AUD	6,859,070.95 AUD	6,924,430.66 AUD
04/2022	14,547.05 AUD	103,122.57 AUD	117,669.62 AUD
05/2022	13,843.64 AUD	103,380.90 AUD	117,224.54 AUD
06/2022	13,077.89 AUD	102,836.16 AUD	115,914.05 AUD
07/2022	12,316.02 AUD	103,597.65 AUD	115,913.67 AUD
08/2022	11,548.56 AUD	103,865.65 AUD	115,414.21 AUD
09/2022	10,779.20 AUD	102,608.41 AUD	113,387.61 AUD
10/2022	10,019.04 AUD	103,079.75 AUD	113,098.79 AUD
11/2022	9,255.30 AUD	103,142.90 AUD	112,398.20 AUD
12/2022	8,491.25 AUD	100,864.61 AUD	109,355.86 AUD
01/2023	7,744.05 AUD	100,868.89 AUD	108,612.94 AUD
02/2023	6,996.77 AUD	100,994.84 AUD	107,991.61 AUD
03/2023	6,248.59 AUD	93,370.17 AUD	99,618.76 AUD
04/2023	5,556.99 AUD	86,815.30 AUD	92,372.29 AUD
05/2023	4,913.75 AUD	87,460.88 AUD	92,374.63 AUD
06/2023	4,265.92 AUD	80,202.34 AUD	84,468.26 AUD
07/2023	3,671.77 AUD	75,741.13 AUD	79,412.90 AUD
08/2023	3,110.61 AUD	68,398.60 AUD	71,509.21 AUD
09/2023	2,603.94 AUD	64,674.10 AUD	67,278.04 AUD
10/2023	2,124.82 AUD	60,693.75 AUD	62,818.57 AUD
11/2023	1,675.21 AUD	56,605.91 AUD	58,281.12 AUD
12/2023	1,255.89 AUD	52,147.21 AUD	53,403.10 AUD
01/2024	869.59 AUD	49,535.36 AUD	50,404.95 AUD
02/2024	502.59 AUD	46,658.71 AUD	47,161.30 AUD
03/2024	156.94 AUD	21,186.29 AUD	21,343.23 AUD
Total	36,974,398.23 AUD	167,129,116.13 AUD	204,103,514.36 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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: 19/06/2017 Period: 05/2017 / Period No. 12 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	2,174	55,686,078.60 AUD	25	363,716.99 AUD	616	18,143,278.79 AUD	1,533	37,179,082.82 AUD
In Advance	327	10,366,690.14 AUD	1	3,398.20 AUD	169	6,345,047.94 AUD	157	4,018,244.00 AUD
In Arrears	456	14,710,192.68 AUD	8	61,698.69 AUD	330	11,358,007.72 AUD	118	3,290,486.27 AUD
Paid out/Matured	244	-AUD	4	-AUD	71	-AUD	169	-AUD
Early Payout	829	-AUD	19	-AUD	336	-AUD	474	-AUD
Gross Salvage	13	446,515.29 AUD	-	-AUD	12	432,732.89 AUD	1	13,782.40 AUD
Net Salvage	7	88,528.15 AUD	1	8,093.92 AUD	6	80,434.23 AUD	-	-AUD
Total	4,050	81,298,004.86 AUD	58	436,907.80 AUD	1,540	36,359,501.57 AUD	2,452	44,501,595.49 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	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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	2,174	55,686,078.60 AUD	802	27,428,199.72 AUD	1,372	28,257,878.88 AUD	1,801	48,186,527.58 AUD	373	7,499,551.02 AUD
In Advance	327	10,366,690.14 AUD	135	5,453,616.58 AUD	192	4,913,073.56 AUD	251	8,686,597.26 AUD	76	1,680,092.88 AUD
In Arrears	456	14,710,192.68 AUD	188	7,807,392.31 AUD	268	6,902,800.37 AUD	293	10,812,920.22 AUD	163	3,897,272.46 AUD
Paid out/Matured	244	-AUD	45	-AUD	199	-AUD	197	-AUD	47	-AUD
Early Payout	829	-AUD	330	-AUD	499	-AUD	600	-AUD	229	-AUD
Gross Salvage	13	446,515.29 AUD	9	301,869.64 AUD	4	144,645.65 AUD	10	363,791.74 AUD	3	82,723.55 AUD
Net Salvage	7	88,528.15 AUD	3	44,762.01 AUD	4	43,766.14 AUD	3	45,327.76 AUD	4	43,200.39 AUD
Total	4,050	81,298,004.86 AUD	1,512	41,035,840.26 AUD	2,538	40,262,164.60 AUD	3,155	68,095,164.56 AUD	895	13,202,840.30 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	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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	2,970	4,050		97,369,435.61 AUD

Scheduled Collections For Contracts Active This Period			2,756,449.40 AUD	2,756,449.40 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			167,952.56AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			959,061.02 AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			54,487.15AUD
Collection VariationsfromContractsin AdvanceThisPeriod			375,131.97 AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(267,893.31 AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			99,311.36AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			12,884.82 AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			1,400,935.57 AUD	1,400,935.57 AUD

ContractFees CollectedThisPeriod			33,888.24 AUD
Interest CompensationCollectionsThisPeriod			1,022,456.67 AUD
Non Instalment Collection Variations			1,056,344.91 AUD
Actual Collections For Contracts Active This Period			5,213,729.88 AUD

NumberofContractsPaid OutEarlyThisMonth	60
NumberofContractsPaid Out/MaturedThisMonth	76
NumberofContractsIntoNet SalvageThisMonth	6
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				(841.63AUD)

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				214,098.03AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				95,555.99AUD
ReducedNominal BalanceDue to Other				5,686.73AUD
End of Period before Top / Tap-up	2,828	4,050		92,897,551.52 AUD
Top /Tap-up	2,471	2,471		111,205,962.84 AUD
Term Take Out	-	-		- AUD
End of Period after Top / Tap-up	5,299	6,521		204,103,514.36 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 2,970 81,209,476.71 AUD 97,369,435.61 AUD Balance as at theEnd of Period-beforeTop /Tap-up 2,828 77,600,327.79AUD 92,897,551.52 AUD Top /Tap-upforthePeriod 2,471 89,528,788.34 AUD 111,205,962.84 AUD Term Take Out - - AUD - AUD Balance as at the end of the period 5,299 167,129,116.13 AUD 204,103,514.36 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	2,970	81,209,476.71 AUD	97,369,435.61 AUD
Balance as at theEnd of Period-beforeTop /Tap-up	2,828	77,600,327.79AUD	92,897,551.52 AUD
Top /Tap-upforthePeriod	2,471	89,528,788.34 AUD	111,205,962.84 AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	5,299	167,129,116.13 AUD	204,103,514.36 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	186	3.51%	5,615,085.75AUD	3.36%	2	62,210.12 AUD	120	3,980,726.85 AUD	64	1,572,148.78 AUD
> 30 <=60	70	1.32%	2,030,153.76AUD	1.21%	2	23,970.13 AUD	54	1,606,597.08 AUD	14	399,586.55 AUD
> 60 <=90	31	0.59%	1,097,469.71 AUD	0.66%	-	-AUD	24	946,075.53 AUD	7	151,394.18 AUD
> 90 <=120	19	0.36%	567,649.96AUD	0.34%	-	-AUD	16	529,977.58 AUD	3	37,672.38 AUD
> 120 <=150	5	0.09%	190,390.13AUD	0.11%	-	-AUD	4	144,515.83 AUD	1	45,874.30 AUD
> 150 <=180	2	0.04%	82,956.52 AUD	0.05%	-	-AUD	2	82,956.52 AUD	-	-AUD
> 180 <=210	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
> 210 <=240	2	0.04%	68,148.03AUD	0.04%	-	-AUD	2	68,148.03 AUD	-	-AUD
> 240 <=270	3	0.06%	94,763.40AUD	0.06%	-	-AUD	3	94,763.40 AUD	-	-AUD
> 270 <=300	1	0.02%	28,494.08AUD	0.02%	-	-AUD	1	28,494.08 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	319	6.0200%	9,775,111.34 AUD	5.85%	4	86,180.25 AUD	226	7,482,254.90 AUD	89	2,206,676.19 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: 19/06/2017 Period: 05/2017 / Period No. 12 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	186	3.51%	5,615,085.75AUD	3.36%	84	2,982,677.12 AUD	102	2,632,408.63 AUD	134	4,417,761.97 AUD	52	1,197,323.78 AUD
> 30 <=60	70	1.32%	2,030,153.76AUD	1.21%	23	856,345.35 AUD	47	1,173,808.41 AUD	40	1,402,941.36 AUD	30	627,212.40 AUD
> 60 <=90	31	0.59%	1,097,469.71 AUD	0.66%	17	699,204.02 AUD	14	398,265.69 AUD	18	727,714.33 AUD	13	369,755.38 AUD
> 90 <=120	19	0.36%	567,649.96AUD	0.34%	5	256,341.94 AUD	14	311,308.02 AUD	10	328,965.45 AUD	9	238,684.51 AUD
> 120 <=150	5	0.09%	190,390.13AUD	0.11%	2	70,542.53 AUD	3	119,847.60 AUD	5	190,390.13 AUD	-	-AUD
> 150 <=180	2	0.04%	82,956.52 AUD	0.05%	2	82,956.52 AUD	-	-AUD	2	82,956.52 AUD	-	-AUD
> 180 <=210	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 210 <=240	2	0.04%	68,148.03AUD	0.04%	1	56,822.59 AUD	1	11,325.44 AUD	1	56,822.59 AUD	1	11,325.44 AUD
> 240 <=270	3	0.06%	94,763.40AUD	0.06%	3	94,763.40 AUD	-	-AUD	3	94,763.40 AUD	-	-AUD
> 270 <=300	1	0.02%	28,494.08AUD	0.02%	1	28,494.08 AUD	-	-AUD	1	28,494.08 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	319	6.0200%	9,775,111.34 AUD	5.85%	138	5,128,147.55 AUD	181	4,646,963.79 AUD	214	7,330,809.83 AUD	105	2,444,301.51 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	4	154,464.35 AUD
	Used	1	25,603.41 AUD
Total Chattel Mortgage		5	180,067.76 AUD
Consumer Loan	New	-	- AUD
	Used	1	13,782.40 AUD
Total Consumer Loan		1	13,782.40 AUD
Total		6	193,850.16 AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period 282,378.31 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	-	- AUD	-	- AUD
07/2017	-	- AUD	-	- AUD
08/2017	-	- AUD	-	- AUD
09/2017	-	- AUD	-	- AUD
10/2017	-	- AUD	-	- AUD
11/2017	-	- AUD	-	- AUD
12/2017	-	- AUD	-	- AUD
01/2018	-	- AUD	-	- AUD
02/2018	-	- AUD	-	- AUD
03/2018	-	- AUD	-	- AUD
04/2018	-	- AUD	-	- AUD
05/2018	-	- AUD	-	- AUD
06/2018	-	- AUD	-	- AUD
07/2018	-	- AUD	-	- AUD
08/2018	-	- AUD	-	- AUD
09/2018	-	- AUD	-	- AUD
10/2018	-	- AUD	-	- AUD
11/2018	-	- AUD	-	- AUD
12/2018	-	- AUD	-	- AUD
01/2019	-	- AUD	-	- AUD
02/2019	-	- AUD	-	- AUD
03/2019	-	- AUD	-	- AUD
04/2019	-	- AUD	-	- AUD
05/2019	-	- AUD	-	- AUD
06/2019	-	- AUD	-	- AUD
07/2019	-	- AUD	-	- AUD
08/2019	-	- AUD	-	- AUD
09/2019	-	- AUD	-	- AUD
10/2019	-	- AUD	-	- AUD
11/2019	-	- AUD	-	- AUD
12/2019	-	- AUD	-	- AUD
01/2020	-	- AUD	-	- AUD
02/2020	-	- AUD	-	- AUD
03/2020	-	- AUD	-	- AUD
04/2020	-	- AUD	-	- AUD
Total	13	282,378.31 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	7	321,258.23 AUD	199,792.11 AUD	808.04 AUD	198,984.07 AUD
	Used	4	85,770.14 AUD	60,709.88 AUD	33.59 AUD	60,676.29 AUD
Total Chattel Mortgage		11	407,028.37 AUD	260,501.99 AUD	841.63 AUD	259,660.36 AUD
Consumer Loan	New	-	- AUD	- AUD	- AUD	- AUD
	Used	1	15,933.14 AUD	13,782.40 AUD	- AUD	13,782.40 AUD
Total Consumer Loan		1	15,933.14 AUD	13,782.40 AUD	- AUD	13,782.40 AUD
				- AUD
Total		13	449,321.43 AUD	282,378.31 AUD	841.63 AUD	281,536.68 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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%

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: 19/06/2017 Period: 05/2017 / Period No. 12 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	1,766	33.33%	57,407,264.05AUD	34.35%	0.00%	21	254,569.39 AUD	943	33,463,272.94 AUD	802	23,689,421.72 AUD
0.01-10.000.00	2,484	46.88%	74,504,661.46AUD	44.58%	9.96%	15	267,225.77 AUD	1,111	39,375,186.08 AUD	1,358	34,862,249.61 AUD
10,000.01-20.000.00	638	12.04%	20,107,830.78AUD	12.03%	29.11%	2	51,641.02 AUD	284	10,992,337.21 AUD	352	9,063,852.55 AUD
20,000.01-30.000.00	229	4.32%	6,341,050.22 AUD	3.79%	43.69%	-	-AUD	122	3,654,100.01 AUD	107	2,686,950.21 AUD
30,000.01-40.000.00	111	2.09%	3,653,591.43AUD	2.19%	50.23%	-	-AUD	54	2,319,895.90 AUD	57	1,333,695.53 AUD
40,000.01-50,000.00	39	0.74%	1,306,971.77 AUD	0.78%	55.04%	-	-AUD	15	601,747.92 AUD	24	705,223.85 AUD
50,000.01-60,000.00	10	0.19%	856,171.87 AUD	0.51%	42.13%	-	-AUD	8	613,551.67 AUD	2	242,620.20 AUD
60,000.01-70,000.00	6	0.11%	379,568.51 AUD	0.23%	51.56%	-	-AUD	4	316,339.04 AUD	2	63,229.47 AUD
70,000.01-80,000.00	3	0.06%	430,877.39AUD	0.26%	40.23%	-	-AUD	2	403,989.46 AUD	1	26,887.93 AUD
80,000.01-90,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
90,000.01-100,000.00	2	0.04%	139,082.83AUD	0.08%	70.54%	-	-AUD	1	102,898.18 AUD	1	36,184.65 AUD
100,000.01-110,000.00	2	0.04%	246,126.01 AUD	0.15%	50.33%	-	-AUD	-	-AUD	2	246,126.01 AUD
110,000.01-120,000.00	1	0.02%	191,436.48AUD	0.11%	24.84%	-	-AUD	-	-AUD	1	191,436.48 AUD
120,000.01-130,000.00	1	0.02%	288,275.05AUD	0.17%	38.87%	-	-AUD	-	-AUD	1	288,275.05 AUD
130,000.01-140,000.00	1	0.02%	25,405.28AUD	0.02%	72.95%	-	-AUD	1	25,405.28 AUD	-	-AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	6	0.11%	1,250,803.00AUD	0.75%	56.38%	-	-AUD	3	595,183.29 AUD	3	655,619.71 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	14.63%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					13,277.04 AUD
Weighted Average Down Payment					8,716.50AUD

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	5,085	95.96%	161,364,370.04 AUD	96.55%		35	564,078	2,388	87,623,379	2,662	73,176,913
Other	214	4.04%	5,764,746.09AUD	3.45%		3	9,358	160	4,840,528	51	914,860
Total	5,299	100.00%	167,129,116.13 AUD	100.00%		38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	1,766	33.33%	57,407,264.05AUD	34.35%	0.00%	779	31,600,008.31 AUD	987	25,807,255.74 AUD	1,273	45,754,501.99 AUD	493	11,652,762.06 AUD
0.01-10.000.00	2,484	46.88%	74,504,661.46AUD	44.58%	9.96%	900	35,443,392.20 AUD	1,584	39,061,269.26 AUD	1,936	61,481,857.70 AUD	548	13,022,803.76 AUD
10,000.01-20.000.00	638	12.04%	20,107,830.78AUD	12.03%	29.11%	206	8,980,689.69 AUD	432	11,127,141.09 AUD	559	17,967,669.15 AUD	79	2,140,161.63 AUD
20,000.01-30.000.00	229	4.32%	6,341,050.22 AUD	3.79%	43.69%	53	2,342,268.90 AUD	176	3,998,781.32 AUD	208	5,684,834.70 AUD	21	656,215.52 AUD
30,000.01-40.000.00	111	2.09%	3,653,591.43AUD	2.19%	50.23%	29	1,672,082.29 AUD	82	1,981,509.14 AUD	104	3,452,841.71 AUD	7	200,749.72 AUD
40,000.01-50,000.00	39	0.74%	1,306,971.77 AUD	0.78%	55.04%	7	437,707.69 AUD	32	869,264.08 AUD	37	1,217,758.90 AUD	2	89,212.87 AUD
50,000.01-60,000.00	10	0.19%	856,171.87 AUD	0.51%	42.13%	3	468,428.09 AUD	7	387,743.78 AUD	10	856,171.87 AUD	-	-AUD
60,000.01-70,000.00	6	0.11%	379,568.51 AUD	0.23%	51.56%	2	254,722.14 AUD	4	124,846.37 AUD	5	340,035.11 AUD	1	39,533.40 AUD
70,000.01-80,000.00	3	0.06%	430,877.39AUD	0.26%	40.23%	1	109,399.69 AUD	2	321,477.70 AUD	3	430,877.39 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	0.04%	139,082.83AUD	0.08%	70.54%	-	-AUD	2	139,082.83 AUD	2	139,082.83 AUD	-	-AUD
100,000.01-110,000.00	2	0.04%	246,126.01 AUD	0.15%	50.33%	2	246,126.01 AUD	-	-AUD	2	246,126.01 AUD	-	-AUD
110,000.01-120,000.00	1	0.02%	191,436.48AUD	0.11%	24.84%	1	191,436.48 AUD	-	-AUD	-	-AUD	1	191,436.48 AUD
120,000.01-130,000.00	1	0.02%	288,275.05AUD	0.17%	38.87%	1	288,275.05 AUD	-	-AUD	1	288,275.05 AUD	-	-AUD
130,000.01-140,000.00	1	0.02%	25,405.28AUD	0.02%	72.95%	-	-AUD	1	25,405.28 AUD	1	25,405.28 AUD	-	-AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	6	0.11%	1,250,803.00AUD	0.75%	56.38%	5	1,161,409.41 AUD	1	89,393.59 AUD	5	914,140.44 AUD	1	336,662.56 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	14.63%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					418,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					13,277.04 AUD
Weighted Average Down Payment					8,716.50AUD

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	5,085	95.96%	161,364,370.04 AUD	96.55%		1,894	79,628,419	3,191	81,735,951	3,989	134,258,854	1,096	27,105,516
Other	214	4.04%	5,764,746.09AUD	3.45%		95	3,567,527	119	2,197,220	157	4,540,724	57	1,224,022
Total	5,299	100.00%	167,129,116.13 AUD	100.00%		1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	5,905	98.81%	5,148	96.80%	188,068,193.74 AUD	97.25%
2	63	1.05%	116	2.18%	4,023,479.82 AUD	2.08%
3	4	0.07%	12	0.23%	348,229.72 AUD	0.18%
4	2	0.03%	8	0.15%	295,019.19 AUD	0.15%
5	-	0.00%	-	0.00%	- AUD	0.00%
6 - 10	-	0.00%	-	0.00%	- AUD	0.00%
> 10	2	0.03%	34	0.64%	654,767.94 AUD	0.34%
Total	5,976	100.00%	5,318	100.00%	193,389,690.41 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	435,620.00 AUD	0.26065 %	23
2	343,365.69 AUD	0.20545 %	1
3	343,365.69 AUD	0.20545 %	1
4	336,662.56 AUD	0.20144%	1
5	297,476.70 AUD	0.17799 %	1
6	294,589.77 AUD	0.17626 %	1
7	294,589.77 AUD	0.17626 %	1
8	288,275.05 AUD	0.17249 %	1
9	279,075.02 AUD	0.16698 %	1
10	271,353.05 AUD	0.16236 %	4
11	266,859.48 AUD	0.15967%	1
12	266,859.48 AUD	0.15967%	1
13	260,882.66 AUD	0.15610 %	1
14	247,490.21 AUD	0.14808 %	1
15	234,796.59 AUD	0.14049 %	1
16	229,563.56 AUD	0.13736 %	1
17	226,174.75 AUD	0.13533 %	1
18	219,239.84 AUD	0.13118 %	1
19	219,147.94 AUD	0.13112%	11
20	217,944.56 AUD	0.13040 %	1
	5,573,332.37 AUD	3.33475 %	55

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	536	10.12%	2,461,373.95AUD	1.47%	15	42,320.45 AUD	182	897,108.10 AUD	339	1,521,945.40 AUD
10,000.01-20.000.00	1,165	21.99%	18,174,892.86AUD	10.87%	12	220,331.53 AUD	449	7,120,884.99 AUD	704	10,833,676.34 AUD
20,000.01-30.000.00	1,230	23.21%	30,525,227.61 AUD	18.26%	8	179,198.23 AUD	525	13,219,809.33 AUD	697	17,126,220.05 AUD
30,000.01-40.000.00	992	18.72%	34,511,186.11 AUD	20.65%	1	34,449.25 AUD	512	17,906,588.52 AUD	479	16,570,148.34 AUD
40,000.01-50,000.00	630	11.89%	28,087,286.68AUD	16.81%	1	45,496.69 AUD	378	16,974,651.16 AUD	251	11,067,138.83 AUD
50,000.01-60,000.00	343	6.47%	18,698,166.56AUD	11.19%	1	51,640.03 AUD	223	12,173,031.86 AUD	119	6,473,494.67 AUD
60,000.01-70,000.00	166	3.13%	10,660,958.42 AUD	6.38%	-	-AUD	110	7,064,882.05 AUD	56	3,596,076.37 AUD
70,000.01-80,000.00	98	1.85%	7,316,298.81 AUD	4.38%	-	-AUD	66	4,941,606.02 AUD	32	2,374,692.79 AUD
80,000.01-90,000.00	44	0.83%	3,761,961.12 AUD	2.25%	-	-AUD	31	2,639,708.49 AUD	13	1,122,252.63 AUD
90,000.01-100,000.00	35	0.66%	3,320,268.18AUD	1.99%	-	-AUD	28	2,638,395.04 AUD	7	681,873.14 AUD
100,000.01-110,000.00	18	0.34%	1,886,305.19AUD	1.13%	-	-AUD	15	1,564,488.47 AUD	3	321,816.72 AUD
110,000.01-120,000.00	7	0.13%	800,039.55AUD	0.48%	-	-AUD	3	342,466.97 AUD	4	457,572.58 AUD
120,000.01-130,000.00	7	0.13%	873,832.72 AUD	0.52%	-	-AUD	6	752,516.75 AUD	1	121,315.97 AUD
130,000.01-140,000.00	2	0.04%	264,634.57 AUD	0.16%	-	-AUD	2	264,634.57 AUD	-	-AUD
140,000.01-150,000.00	1	0.02%	145,856.13AUD	0.09%	-	-AUD	1	145,856.13 AUD	-	-AUD
> 150,000.00	25	0.47%	5,640,827.67 AUD	3.38%	-	-AUD	17	3,817,278.53 AUD	8	1,823,549.14 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				343,365.69AUD
Average Outstanding Discounted Receivables Balance				31,539.75AUD

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	59	1.11%	385,405.46AUD	0.23%	-	-AUD	21	145,760.13 AUD	38	239,645.33 AUD
10,000.01-20.000.00	739	13.95%	8,928,974.41 AUD	5.34%	11	73,761.30 AUD	284	3,595,180.58 AUD	444	5,260,032.53 AUD
20,000.01-30.000.00	1,206	22.76%	23,619,913.14 AUD	14.13%	16	309,399.95 AUD	470	9,637,812.23 AUD	720	13,672,700.96 AUD
30,000.01-40.000.00	1,092	20.61%	29,618,950.89AUD	17.72%	5	58,687.41 AUD	498	14,172,787.83 AUD	589	15,387,475.65 AUD
40,000.01-50,000.00	831	15.68%	29,136,620.78AUD	17.43%	3	34,449.25 AUD	437	15,512,829.14 AUD	391	13,589,342.39 AUD
50,000.01-60,000.00	567	10.70%	23,323,092.41 AUD	13.96%	1	51,640.03 AUD	336	14,482,350.96 AUD	230	8,789,101.42 AUD
60,000.01-70,000.00	336	6.34%	16,207,569.46AUD	9.70%	1	1.55 AUD	205	10,666,584.73 AUD	130	5,540,983.18 AUD
70,000.01-80,000.00	195	3.68%	10,738,189.98AUD	6.43%	-	-AUD	105	6,158,614.80 AUD	90	4,579,575.18 AUD
80,000.01-90,000.00	93	1.76%	5,899,998.82 AUD	3.53%	-	-AUD	62	4,396,159.35 AUD	31	1,503,839.47 AUD
90,000.01-100,000.00	62	1.17%	4,768,143.04 AUD	2.85%	1	45,496.69 AUD	45	3,451,094.95 AUD	16	1,271,551.40 AUD
100,000.01-110,000.00	37	0.70%	3,146,323.67 AUD	1.88%	-	-AUD	29	2,459,836.85 AUD	8	686,486.82 AUD
110,000.01-120,000.00	18	0.34%	1,625,606.23AUD	0.97%	-	-AUD	14	1,244,921.07 AUD	4	380,685.16 AUD
120,000.01-130,000.00	17	0.32%	1,642,209.19AUD	0.98%	-	-AUD	11	1,040,725.67 AUD	6	601,483.52 AUD
130,000.01-140,000.00	6	0.11%	622,939.57 AUD	0.37%	-	-AUD	4	457,679.41 AUD	2	165,260.16 AUD
140,000.01-150,000.00	10	0.19%	1,099,896.15AUD	0.66%	-	-AUD	5	586,964.78 AUD	5	512,931.37 AUD
> 150,000.00	31	0.59%	6,365,282.93AUD	3.81%	-	-AUD	22	4,454,604.50 AUD	9	1,910,678.43 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

Statistics
MinimumOriginal Balance				5,529.34 AUD
MaximumOriginal Balance				442,155.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				58,691.39AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	536	10.12%	2,461,373.95AUD	1.47%	79	287,224.54 AUD	457	2,174,149.41 AUD	352	1,330,619.36 AUD	184	1,130,754.59 AUD
10,000.01-20.000.00	1,165	21.99%	18,174,892.86AUD	10.87%	263	4,168,521.79 AUD	902	14,006,371.07 AUD	780	12,390,392.26 AUD	385	5,784,500.60 AUD
20,000.01-30.000.00	1,230	23.21%	30,525,227.61 AUD	18.26%	348	8,819,635.93 AUD	882	21,705,591.68 AUD	946	23,618,718.24 AUD	284	6,906,509.37 AUD
30,000.01-40.000.00	992	18.72%	34,511,186.11 AUD	20.65%	424	14,849,053.44 AUD	568	19,662,132.67 AUD	842	29,354,736.37 AUD	150	5,156,449.74 AUD
40,000.01-50,000.00	630	11.89%	28,087,286.68AUD	16.81%	341	15,262,411.13 AUD	289	12,824,875.55 AUD	566	25,241,514.75 AUD	64	2,845,771.93 AUD
50,000.01-60,000.00	343	6.47%	18,698,166.56AUD	11.19%	217	11,826,357.18 AUD	126	6,871,809.38 AUD	305	16,616,550.56 AUD	38	2,081,616.00 AUD
60,000.01-70,000.00	166	3.13%	10,660,958.42 AUD	6.38%	128	8,201,693.67 AUD	38	2,459,264.75 AUD	146	9,335,755.07 AUD	20	1,325,203.35 AUD
70,000.01-80,000.00	98	1.85%	7,316,298.81 AUD	4.38%	76	5,697,677.58 AUD	22	1,618,621.23 AUD	84	6,297,091.89 AUD	14	1,019,206.92 AUD
80,000.01-90,000.00	44	0.83%	3,761,961.12 AUD	2.25%	33	2,815,157.90 AUD	11	946,803.22 AUD	41	3,500,988.94 AUD	3	260,972.18 AUD
90,000.01-100,000.00	35	0.66%	3,320,268.18AUD	1.99%	24	2,286,445.88 AUD	11	1,033,822.30 AUD	33	3,124,594.21 AUD	2	195,673.97 AUD
100,000.01-110,000.00	18	0.34%	1,886,305.19AUD	1.13%	16	1,680,420.75 AUD	2	205,884.44 AUD	16	1,684,036.86 AUD	2	202,268.33 AUD
110,000.01-120,000.00	7	0.13%	800,039.55AUD	0.48%	7	800,039.55 AUD	-	-AUD	7	800,039.55 AUD	-	-AUD
120,000.01-130,000.00	7	0.13%	873,832.72 AUD	0.52%	6	744,578.01 AUD	1	129,254.71 AUD	5	626,871.13 AUD	2	246,961.59 AUD
130,000.01-140,000.00	2	0.04%	264,634.57 AUD	0.16%	2	264,634.57 AUD	-	-AUD	1	133,433.87 AUD	1	131,200.70 AUD
140,000.01-150,000.00	1	0.02%	145,856.13AUD	0.09%	1	145,856.13 AUD	-	-AUD	1	145,856.13 AUD	-	-AUD
> 150,000.00	25	0.47%	5,640,827.67 AUD	3.38%	24	5,346,237.90 AUD	1	294,589.77 AUD	21	4,598,378.94 AUD	4	1,042,448.73 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				343,365.69AUD
Average Outstanding Discounted Receivables Balance				31,539.75AUD

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	59	1.11%	385,405.46AUD	0.23%	-	-AUD	59	385,405.46 AUD	17	118,814.99 AUD	42	266,590.47 AUD
10,000.01-20.000.00	739	13.95%	8,928,974.41 AUD	5.34%	57	807,214.02 AUD	682	8,121,760.39 AUD	354	4,236,470.00 AUD	385	4,692,504.41 AUD
20,000.01-30.000.00	1,206	22.76%	23,619,913.14 AUD	14.13%	269	5,433,080.72 AUD	937	18,186,832.42 AUD	889	17,044,455.62 AUD	317	6,575,457.52 AUD
30,000.01-40.000.00	1,092	20.61%	29,618,950.89AUD	17.72%	370	10,151,437.06 AUD	722	19,467,513.83 AUD	903	24,280,342.63 AUD	189	5,338,608.26 AUD
40,000.01-50,000.00	831	15.68%	29,136,620.78AUD	17.43%	393	13,909,469.62 AUD	438	15,227,151.16 AUD	734	25,661,467.77 AUD	97	3,475,153.01 AUD
50,000.01-60,000.00	567	10.70%	23,323,092.41 AUD	13.96%	323	13,607,322.89 AUD	244	9,715,769.52 AUD	516	21,050,621.03 AUD	51	2,272,471.38 AUD
60,000.01-70,000.00	336	6.34%	16,207,569.46AUD	9.70%	218	10,606,269.74 AUD	118	5,601,299.72 AUD	314	14,981,079.49 AUD	22	1,226,489.97 AUD
70,000.01-80,000.00	195	3.68%	10,738,189.98AUD	6.43%	138	7,765,055.79 AUD	57	2,973,134.19 AUD	174	9,343,970.20 AUD	21	1,394,219.78 AUD
80,000.01-90,000.00	93	1.76%	5,899,998.82 AUD	3.53%	80	5,132,216.76 AUD	13	767,782.06 AUD	79	4,932,126.61 AUD	14	967,872.21 AUD
90,000.01-100,000.00	62	1.17%	4,768,143.04 AUD	2.85%	43	3,311,685.08 AUD	19	1,456,457.96 AUD	59	4,522,803.04 AUD	3	245,340.00 AUD
100,000.01-110,000.00	37	0.70%	3,146,323.67 AUD	1.88%	24	2,103,783.77 AUD	13	1,042,539.90 AUD	36	3,048,706.81 AUD	1	97,616.86 AUD
110,000.01-120,000.00	18	0.34%	1,625,606.23AUD	0.97%	15	1,338,736.15 AUD	3	286,870.08 AUD	17	1,527,549.12 AUD	1	98,057.11 AUD
120,000.01-130,000.00	17	0.32%	1,642,209.19AUD	0.98%	15	1,468,386.44 AUD	2	173,822.75 AUD	16	1,541,778.34 AUD	1	100,430.85 AUD
130,000.01-140,000.00	6	0.11%	622,939.57 AUD	0.37%	6	622,939.57 AUD	-	-AUD	4	440,171.29 AUD	2	182,768.28 AUD
140,000.01-150,000.00	10	0.19%	1,099,896.15AUD	0.66%	9	996,909.89 AUD	1	102,986.26 AUD	8	848,224.47 AUD	2	251,671.68 AUD
> 150,000.00	31	0.59%	6,365,282.93AUD	3.81%	29	5,941,438.45 AUD	2	423,844.48 AUD	26	5,220,996.72 AUD	5	1,144,286.21 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics
MinimumOriginal Balance				5,529.34 AUD
MaximumOriginal Balance				442,155.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				58,691.39AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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%	96	1.81%	931,564.83 AUD	0.56%	1	34,449.25AUD	59	552,674.46AUD	36	344,441.12 AUD
0.01%- 1.00%	245	4.62%	3,970,543.22 AUD	2.38%	-	- AUD	51	900,662.71 AUD	194	3,069,880.51 AUD
1.01%- 2.00%	104	1.96%	2,671,575.30 AUD	1.60%	11	219,147.94 AUD	23	692,446.70AUD	70	1,759,980.66AUD
2.01%-3.00%	194	3.66%	4,381,649.85 AUD	2.62%	-	- AUD	49	1,087,347.52 AUD	145	3,294,302.33AUD
3.01%- 4.00%	405	7.64%	14,342,684.77 AUD	8.58%	-	- AUD	88	4,184,282.68AUD	317	10,158,402.09AUD
4.01%-5.00%	695	13.12%	27,817,502.02 AUD	16.64%	1	51,640.03AUD	454	19,249,125.15AUD	240	8,516,736.84 AUD
5.01%-6.00%	920	17.36%	35,263,587.13 AUD	21.10%	1	27,034.52 AUD	546	22,808,751.77 AUD	373	12,427,800.84 AUD
6.01%- 7.00%	935	17.64%	30,612,298.42 AUD	18.32%	5	95,814.38AUD	461	17,001,158.51 AUD	469	13,515,325.53AUD
7.01%-8.00%	639	12.06%	18,644,019.01 AUD	11.16%	6	73,571.12 AUD	283	9,871,179.77 AUD	350	8,699,268.12 AUD
8.01%-9.00%	404	7.62%	10,421,908.58 AUD	6.24%	6	55,045.23AUD	185	5,753,050.76AUD	213	4,613,812.59AUD
9.01%- 10.00%	274	5.17%	7,409,605.79 AUD	4.43%	3	3,105.69AUD	132	4,474,072.09AUD	139	2,932,428.01 AUD
10.01%- 11.00%	136	2.57%	3,627,117.28 AUD	2.17%	1	4,963.23AUD	70	1,974,358.02 AUD	65	1,647,796.03AUD
11.01%- 12.00%	74	1.40%	2,061,250.42 AUD	1.23%	2	0.99AUD	37	893,839.37 AUD	35	1,167,410.06AUD
12.01%- 13.00%	67	1.26%	1,975,251.57 AUD	1.18%	-	- AUD	33	1,072,630.99AUD	34	902,620.58AUD
13.01%- 14.00%	84	1.59%	2,183,859.49 AUD	1.31%	1	8,663.80AUD	56	1,348,895.22 AUD	27	826,300.47 AUD
14.01%- 15.00%	20	0.38%	535,254.32 AUD	0.32%	-	- AUD	15	361,532.51 AUD	5	173,721.81 AUD
15.01% - 16.00%	7	0.13%	279,444.13 AUD	0.17%	-	- AUD	6	237,898.75AUD	1	41,545.38AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.79%
WeightedAverageInterestRateDebtor				6.26%

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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%	96	1.81%	931,564.83 AUD	0.56%	56	777,751.31 AUD	40	153,813.52 AUD	94	912,705.73AUD	2	18,859.10AUD
0.01%- 1.00%	245	4.62%	3,970,543.22 AUD	2.38%	81	1,186,536.61 AUD	164	2,784,006.61 AUD	245	3,970,543.22 AUD	-	- AUD
1.01%- 2.00%	104	1.96%	2,671,575.30 AUD	1.60%	65	1,493,451.69AUD	39	1,178,123.61 AUD	94	2,321,797.91 AUD	10	349,777.39AUD
2.01%-3.00%	194	3.66%	4,381,649.85 AUD	2.62%	77	2,021,091.19AUD	117	2,360,558.66AUD	194	4,381,649.85AUD	-	- AUD
3.01%- 4.00%	405	7.64%	14,342,684.77 AUD	8.58%	165	7,617,479.21 AUD	240	6,725,205.56AUD	404	14,314,090.66AUD	1	28,594.11 AUD
4.01%-5.00%	695	13.12%	27,817,502.02 AUD	16.64%	334	16,239,838.50AUD	361	11,577,663.52 AUD	619	25,791,927.37 AUD	76	2,025,574.65AUD
5.01%-6.00%	920	17.36%	35,263,587.13 AUD	21.10%	407	19,809,066.53AUD	513	15,454,520.60AUD	795	30,791,204.24 AUD	125	4,472,382.89AUD
6.01%- 7.00%	935	17.64%	30,612,298.42 AUD	18.32%	337	15,215,639.54 AUD	598	15,396,658.88AUD	677	23,892,611.57 AUD	258	6,719,686.85AUD
7.01%-8.00%	639	12.06%	18,644,019.01 AUD	11.16%	214	8,780,704.71 AUD	425	9,863,314.30AUD	428	13,794,543.04 AUD	211	4,849,475.97 AUD
8.01%-9.00%	404	7.62%	10,421,908.58 AUD	6.24%	110	4,169,360.47 AUD	294	6,252,548.11 AUD	244	7,504,101.74 AUD	160	2,917,806.84 AUD
9.01%- 10.00%	274	5.17%	7,409,605.79 AUD	4.43%	72	2,771,807.36AUD	202	4,637,798.43AUD	173	5,499,623.92 AUD	101	1,909,981.87 AUD
10.01%- 11.00%	136	2.57%	3,627,117.28 AUD	2.17%	27	1,090,401.41 AUD	109	2,536,715.87 AUD	89	2,618,715.44 AUD	47	1,008,401.84 AUD
11.01%- 12.00%	74	1.40%	2,061,250.42 AUD	1.23%	8	543,521.39AUD	66	1,517,729.03AUD	28	771,156.73AUD	46	1,290,093.69AUD
12.01%- 13.00%	67	1.26%	1,975,251.57 AUD	1.18%	13	632,132.24 AUD	54	1,343,119.33AUD	29	1,009,792.87 AUD	38	965,458.70AUD
13.01%- 14.00%	84	1.59%	2,183,859.49 AUD	1.31%	16	588,396.55AUD	68	1,595,462.94 AUD	24	835,942.97 AUD	60	1,347,916.52 AUD
14.01%- 15.00%	20	0.38%	535,254.32 AUD	0.32%	4	153,575.13AUD	16	381,679.19AUD	4	161,655.15AUD	16	373,599.17 AUD
15.01% - 16.00%	7	0.13%	279,444.13 AUD	0.17%	3	105,192.11 AUD	4	174,252.02 AUD	5	227,515.72 AUD	2	51,928.41 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.79%
WeightedAverageInterestRateDebtor				6.26%

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

					Publication Date: Period: 05/2017 / Per	Publication Date: Period: 05/2017 / Per	Publication Date: Period: 05/2017 / Per	Publication Date: Period: 05/2017 / Per	Publication Date: Period: 05/2017 / Per	Publication Date: Period: 05/2017 / Per	19/06/2017 iod No. 12 Contents
Pool Data V Original Term
Total Portfolio					Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Di Receivables	scounted Balance
0-11	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-		-AUD
12-23	141	2.66%	1,426,562.16AUD	0.85%	2	-AUD	69	822,606.95 AUD	70	603,9	55.21 AUD
24-35	196	3.70%	3,831,918.81 AUD	2.29%	16	286,736.86 AUD	95	2,216,991.90 AUD	85	1,328,1	90.05 AUD
36-47	517	9.76%	14,208,732.40AUD	8.50%	8	133,374.12 AUD	283	8,909,433.29 AUD	226	5,165,9	24.99 AUD
48-59	1,220	23.02%	32,041,824.57 AUD	19.17%	2	42,557.92 AUD	525	16,822,346.52 AUD	693	15,176,9	20.13 AUD
60-71	2,981	56.26%	108,145,699.20AUD	64.71%	10	110,767.28 AUD	1,576	63,692,528.32 AUD	1,395	44,342,4	03.60 AUD
> 71	244	4.60%	7,474,378.99AUD	4.47%	-	-AUD	-	-AUD	244	7,474,3	78.99 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,77	2.97 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.53

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	526	9.93%	4,262,718.94 AUD	2.55%	14	72,808.65 AUD	199	2,060,805.56 AUD	313	2,129,104.73 AUD
12-23	359	6.77%	7,280,659.11 AUD	4.36%	16	305,399.78 AUD	184	4,249,138.51 AUD	159	2,726,120.82 AUD
24-35	667	12.59%	18,832,037.09AUD	11.27%	5	101,029.80 AUD	349	11,524,899.05 AUD	313	7,206,108.24 AUD
36-47	1,280	24.16%	40,460,887.00AUD	24.21%	2	42,557.92 AUD	577	21,523,214.64 AUD	701	18,895,114.44 AUD
48-59	2,278	42.99%	89,673,795.54 AUD	53.66%	1	51,640.03 AUD	1,239	53,105,849.22 AUD	1,038	36,516,306.29 AUD
60-71	43	0.81%	1,283,299.42 AUD	0.77%	-	-AUD	-	-AUD	43	1,283,299.42 AUD
> 71	146	2.76%	5,335,719.03AUD	3.19%	-	-AUD	-	-AUD	146	5,335,719.03 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.65

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	3,754	70.84%	131,008,395.55AUD	78.39%	21	452,659.99 AUD	1,921	74,612,394.33 AUD	1,812	55,943,341.23 AUD
12-23	921	17.38%	27,380,116.85AUD	16.38%	7	58,250.74 AUD	364	12,849,177.33 AUD	550	14,472,688.78 AUD
24-35	123	2.32%	3,301,680.52 AUD	1.98%	1	3,398.20 AUD	82	2,448,729.05 AUD	40	849,553.27 AUD
36-47	255	4.81%	3,017,458.73AUD	1.81%	-	-AUD	111	1,509,566.65 AUD	144	1,507,892.08 AUD
48-59	210	3.96%	2,227,830.69AUD	1.33%	2	8,665.35 AUD	63	987,490.08 AUD	145	1,231,675.26 AUD
60-71	32	0.60%	186,977.80AUD	0.11%	7	50,461.90 AUD	7	56,549.54 AUD	18	79,966.36 AUD
> 71	4	0.08%	6,655.99AUD	0.00%	-	-AUD	-	-AUD	4	6,655.99 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

Statistics Seasoning
Minimum Seasoning in months				1
Maximum Seasoning in months				77
Weighted Average Seasoning Term in months (by ODRB)				7.95

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	141	2.66%	1,426,562.16AUD	0.85%	7	197,054.89 AUD	134	1,229,507.27 AUD	74	748,493.83 AUD	67	678,068.33 AUD
24-35	196	3.70%	3,831,918.81 AUD	2.29%	30	1,122,621.84 AUD	166	2,709,296.97 AUD	89	1,960,380.42 AUD	107	1,871,538.39 AUD
36-47	517	9.76%	14,208,732.40AUD	8.50%	125	5,006,750.80 AUD	392	9,201,981.60 AUD	363	10,926,981.76 AUD	154	3,281,750.64 AUD
48-59	1,220	23.02%	32,041,824.57 AUD	19.17%	507	15,914,104.75 AUD	713	16,127,719.82 AUD	1,095	29,273,464.58 AUD	125	2,768,359.99 AUD
60-71	2,981	56.26%	108,145,699.20AUD	64.71%	1,320	60,955,413.67 AUD	1,661	47,190,285.53 AUD	2,351	90,376,361.40 AUD	630	17,769,337.80 AUD
> 71	244	4.60%	7,474,378.99AUD	4.47%	-	-AUD	244	7,474,378.99 AUD	174	5,513,896.14 AUD	70	1,960,482.85 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				55.53

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	526	9.93%	4,262,718.94 AUD	2.55%	201	2,865,615.47 AUD	325	1,397,103.47 AUD	422	3,418,193.47 AUD	104	844,525.47 AUD
12-23	359	6.77%	7,280,659.11 AUD	4.36%	94	3,134,264.69 AUD	265	4,146,394.42 AUD	212	4,648,844.76 AUD	147	2,631,814.35 AUD
24-35	667	12.59%	18,832,037.09AUD	11.27%	209	8,135,151.83 AUD	458	10,696,885.26 AUD	506	15,299,624.68 AUD	161	3,532,412.41 AUD
36-47	1,280	24.16%	40,460,887.00AUD	24.21%	495	19,790,055.54 AUD	785	20,670,831.46 AUD	1,082	35,828,761.46 AUD	198	4,632,125.54 AUD
48-59	2,278	42.99%	89,673,795.54 AUD	53.66%	990	49,270,858.42 AUD	1,288	40,402,937.12 AUD	1,794	74,752,292.74 AUD	484	14,921,502.80 AUD
60-71	43	0.81%	1,283,299.42 AUD	0.77%	-	-AUD	43	1,283,299.42 AUD	29	938,787.18 AUD	14	344,512.24 AUD
> 71	146	2.76%	5,335,719.03AUD	3.19%	-	-AUD	146	5,335,719.03 AUD	101	3,913,073.84 AUD	45	1,422,645.19 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.65

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	3,754	70.84%	131,008,395.55AUD	78.39%	1,348	63,255,163.69 AUD	2,406	67,753,231.86 AUD	2,894	108,423,777.74 AUD	860	22,584,617.81 AUD
12-23	921	17.38%	27,380,116.85AUD	16.38%	338	13,554,087.64 AUD	583	13,826,029.21 AUD	718	22,921,564.64 AUD	203	4,458,552.21 AUD
24-35	123	2.32%	3,301,680.52 AUD	1.98%	64	2,199,534.00 AUD	59	1,102,146.52 AUD	98	2,891,452.63 AUD	25	410,227.89 AUD
36-47	255	4.81%	3,017,458.73AUD	1.81%	135	2,475,004.14 AUD	120	542,454.59 AUD	228	2,478,468.53 AUD	27	538,990.20 AUD
48-59	210	3.96%	2,227,830.69AUD	1.33%	94	1,605,147.02 AUD	116	622,683.67 AUD	176	1,902,324.74 AUD	34	325,505.95 AUD
60-71	32	0.60%	186,977.80AUD	0.11%	10	107,009.46 AUD	22	79,968.34 AUD	28	175,333.86 AUD	4	11,643.94 AUD
> 71	4	0.08%	6,655.99AUD	0.00%	-	-AUD	4	6,655.99 AUD	4	6,655.99 AUD	-	-AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

Statistics Seasoning
Minimum Seasoning in months				1
Maximum Seasoning in months				77
Weighted Average Seasoning Term in months (by ODRB)				7.95

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	0.72%	573,436.18 AUD	0.34%	17	305,306.18 AUD	21	268,130.00 AUD	20	355,700.67 AUD	18	217,735.51 AUD
Chattel Mortgage	2,548	48.08%	92,463,906.98 AUD	55.32%	1,168	53,096,611.25 AUD	1,380	39,367,295.73 AUD	2,012	77,720,785.00 AUD	536	14,743,121.98 AUD
Consumer Loan	2,713	51.20%	74,091,772.97 AUD	44.33%	804	29,794,028.52 AUD	1,909	44,297,744.45 AUD	2,114	60,723,092.46 AUD	599	13,368,680.51 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 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	4,146	78.24%	138,799,578.13 AUD	83.05%	20	355,700.67 AUD	2,012	77,720,785.00 AUD	2,114	60,723,092.46 AUD
UsedVehicles	1,153	21.76%	28,329,538.00 AUD	16.95%	18	217,735.51 AUD	536	14,743,121.98 AUD	599	13,368,680.51 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 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	1,989	37.54%	83,195,945.95 AUD	49.78%
NoBalloon	3,310	62.46%	83,933,170.18 AUD	50.22%
Total	5,299	100.00%	167,129,116.13 AUD	100.00%

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	98	1.85%	2,109,239.62 AUD	1.26%	11	219,147.94 AUD	21	501,217.14 AUD	66	1,388,874.54 AUD
	A3	233	4.40%	9,464,519.23AUD	5.66%	1	51,640.03AUD	98	4,567,831.96AUD	134	4,845,047.24 AUD
	A4	178	3.36%	5,164,924.27 AUD	3.09%	2	14,621.82 AUD	65	2,578,619.85AUD	111	2,571,682.60AUD
	A5	73	1.38%	3,543,177.02 AUD	2.12%	1	22,988.10AUD	37	1,962,642.74 AUD	35	1,557,546.18AUD
	A6	24	0.45%	1,550,424.29AUD	0.93%	-	- AUD	15	974,571.65AUD	9	575,852.64 AUD
	A7	14	0.26%	1,286,224.54 AUD	0.77%	-	- AUD	8	840,095.55AUD	6	446,128.99AUD
	A8	9	0.17%	667,819.00AUD	0.40%	-	- AUD	8	661,617.92 AUD	1	6,201.08AUD
	Q2	23	0.43%	983,190.41 AUD	0.59%	-	- AUD	12	542,052.09AUD	11	441,138.32 AUD
	Q3	160	3.02%	5,661,014.88AUD	3.39%	-	- AUD	60	2,283,968.76AUD	100	3,377,046.12 AUD
	Q5	172	3.25%	7,784,878.85AUD	4.66%	3	77,203.64 AUD	109	5,221,456.69AUD	60	2,486,218.52 AUD
	Q7	148	2.79%	10,522,860.72 AUD	6.30%	-	- AUD	107	7,930,833.27 AUD	41	2,592,027.45AUD
	R8	5	0.09%	1,182,421.29AUD	0.71%	-	- AUD	4	956,246.54 AUD	1	226,174.75AUD
	TT	29	0.55%	1,097,374.40AUD	0.66%	-	- AUD	11	491,370.83AUD	18	606,003.57 AUD
	SubTotal	1,166	22.00%	51,018,068.52 AUD	30.53%	18	385,601.53 AUD	555	29,512,524.99 AUD	593	21,119,942.00 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	CONTINENTAL	1	0.02%	89,393.59AUD	0.05%	-	- AUD	-	- AUD	1	89,393.59AUD
	FLYING SPUR	2	0.04%	514,349.69AUD	0.31%	-	- AUD	2	514,349.69AUD	-	- AUD
	MULSANNE	1	0.02%	191,436.48AUD	0.11%	-	- AUD	-	- AUD	1	191,436.48AUD
	SubTotal	4	0.08%	795,179.76 AUD	0.48%	-	- AUD	2	514,349.69 AUD	2	280,830.07 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	1	0.02%	336,662.56AUD	0.20%	-	- AUD	-	- AUD	1	336,662.56AUD
	HURACAN	3	0.06%	817,661.41 AUD	0.49%	-	- AUD	2	529,386.36AUD	1	288,275.05AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SubTotal	4	0.08%	1,154,323.97 AUD	0.69%	-	- AUD	2	529,386.36 AUD	2	624,937.61 AUD
PORSCHE	BOXSTER	2	0.04%	95,452.30AUD	0.06%	-	- AUD	1	56,903.40AUD	1	38,548.90AUD
	CARRERA / 911	1	0.02%	25,405.28AUD	0.02%	-	- AUD	1	25,405.28AUD	-	- AUD
	CAYENNE	1	0.02%	99,275.60AUD	0.06%	-	- AUD	-	- AUD	1	99,275.60AUD
	CAYMAN	2	0.04%	232,709.74 AUD	0.14%	-	- AUD	1	75,763.81 AUD	1	156,945.93AUD
	MACAN	1	0.02%	60,285.55AUD	0.04%	-	- AUD	1	60,285.55AUD	-	- AUD
	PANAMERA	2	0.04%	216,066.85AUD	0.13%	-	- AUD	2	216,066.85AUD	-	- AUD
	SubTotal	9	0.17%	729,195.32 AUD	0.44%	-	- AUD	6	434,424.89 AUD	3	294,770.43 AUD
SKODA	FABIA	22	0.42%	356,644.76AUD	0.21%	-	- AUD	3	54,747.31 AUD	19	301,897.45AUD
	OCTAVIA	49	0.92%	1,368,397.66AUD	0.82%	-	- AUD	17	495,031.17 AUD	32	873,366.49AUD
	RAPID	6	0.11%	91,499.53AUD	0.05%	-	- AUD	1	12,922.13AUD	5	78,577.40AUD
	ROOMSTER	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SUPERB	20	0.38%	596,359.16AUD	0.36%	2	9,050.47 AUD	9	340,105.26AUD	9	247,203.43AUD
	YETI	14	0.26%	178,284.36AUD	0.11%	-	- AUD	6	77,492.56AUD	8	100,791.80AUD
	SubTotal	111	2.09%	2,591,185.47 AUD	1.55%	2	9,050.47 AUD	36	980,298.43 AUD	73	1,601,836.57 AUD
VOLKSWAGEN	AMAROK	562	10.61%	17,610,744.56AUD	10.54%	2	16,713.43AUD	410	13,545,571.71 AUD	150	4,048,459.42 AUD
	CADDY	89	1.68%	1,791,659.91 AUD	1.07%	1	0.99AUD	78	1,627,788.22 AUD	10	163,870.70AUD
	CARAVELLE	2	0.04%	63,646.97 AUD	0.04%	-	- AUD	1	12,319.47 AUD	1	51,327.50AUD
	CRAFTER	33	0.62%	1,044,251.42 AUD	0.62%	-	- AUD	31	991,844.16AUD	2	52,407.26AUD
	EOS	8	0.15%	125,101.25AUD	0.07%	1	19,021.42 AUD	2	39,977.18AUD	5	66,102.65AUD
	GOLF	733	13.83%	16,068,204.97 AUD	9.61%	3	1.55AUD	223	5,108,164.04 AUD	507	10,960,039.38AUD
	JETTA	93	1.76%	1,421,288.17 AUD	0.85%	-	- AUD	20	366,774.72 AUD	73	1,054,513.45AUD
	MULTIVAN	45	0.85%	1,705,142.84 AUD	1.02%	-	- AUD	34	1,356,741.12 AUD	11	348,401.72 AUD
	NEW BEETLE	6	0.11%	130,672.93AUD	0.08%	-	- AUD	1	22,764.69AUD	5	107,908.24 AUD
	PASSAT	123	2.32%	3,660,481.05AUD	2.19%	2	15,523.40AUD	48	1,523,267.88AUD	73	2,121,689.77 AUD
	POLO	222	4.19%	3,384,397.44 AUD	2.03%	1	4,963.23AUD	74	1,282,124.70AUD	147	2,097,309.51 AUD
	SCIROCCO	17	0.32%	572,054.89AUD	0.34%	-	- AUD	6	192,815.63AUD	11	379,239.26AUD
	TIGUAN	195	3.68%	5,551,542.87 AUD	3.32%	1	18,012.11 AUD	70	2,128,067.83AUD	124	3,405,462.93AUD
	TOUAREG	71	1.34%	3,539,599.56AUD	2.12%	1	27,034.52 AUD	37	1,905,109.85AUD	33	1,607,455.19AUD
	TRANSPORTER	109	2.06%	2,967,290.70AUD	1.78%	2	3,106.68AUD	98	2,790,179.63AUD	9	174,004.39AUD
	UP!	2	0.04%	2,708.75AUD	0.00%	-	- AUD	-	- AUD	2	2,708.75AUD
	SubTotal	2,310	43.59%	59,638,788.28 AUD	35.68%	14	104,377.33 AUD	1,133	32,893,510.83 AUD	1,163	26,640,900.12 AUD

Volkswagen Group Vehicles	SubTotal	3,604	68.01%	115,926,741.32 AUD	69.36%	34	499,029.33 AUD	1,734	64,864,495.19 AUD	1,836	50,563,216.80 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	98	1.85%	2,109,239.62 AUD	1.26%	42	1,057,857.64 AUD	56	1,051,381.98AUD	84	1,921,982.58AUD	14	187,257.04 AUD
	A3	233	4.40%	9,464,519.23AUD	5.66%	132	6,381,221.42 AUD	101	3,083,297.81 AUD	199	8,430,393.49AUD	34	1,034,125.74 AUD
	A4	178	3.36%	5,164,924.27 AUD	3.09%	103	3,414,333.32 AUD	75	1,750,590.95AUD	139	4,363,532.77 AUD	39	801,391.50AUD
	A5	73	1.38%	3,543,177.02 AUD	2.12%	46	2,559,551.66AUD	27	983,625.36AUD	38	2,018,825.00AUD	35	1,524,352.02 AUD
	A6	24	0.45%	1,550,424.29AUD	0.93%	16	1,209,242.48AUD	8	341,181.81 AUD	14	1,150,326.52 AUD	10	400,097.77 AUD
	A7	14	0.26%	1,286,224.54 AUD	0.77%	12	1,168,330.84 AUD	2	117,893.70AUD	8	863,599.47 AUD	6	422,625.07 AUD
	A8	9	0.17%	667,819.00AUD	0.40%	5	509,413.15AUD	4	158,405.85AUD	5	533,883.68AUD	4	133,935.32 AUD
	Q2	23	0.43%	983,190.41 AUD	0.59%	14	646,068.33AUD	9	337,122.08AUD	23	983,190.41 AUD	-	- AUD
	Q3	160	3.02%	5,661,014.88AUD	3.39%	87	3,320,077.76AUD	73	2,340,937.12 AUD	145	5,240,786.21 AUD	15	420,228.67 AUD
	Q5	172	3.25%	7,784,878.85AUD	4.66%	87	4,633,224.06AUD	85	3,151,654.79AUD	124	6,176,930.30AUD	48	1,607,948.55AUD
	Q7	148	2.79%	10,522,860.72 AUD	6.30%	90	7,100,073.47 AUD	58	3,422,787.25AUD	122	9,427,135.48AUD	26	1,095,725.24 AUD
	R8	5	0.09%	1,182,421.29AUD	0.71%	5	1,182,421.29AUD	-	- AUD	5	1,182,421.29AUD	-	- AUD
	TT	29	0.55%	1,097,374.40AUD	0.66%	14	661,464.97 AUD	15	435,909.43AUD	21	907,053.28AUD	8	190,321.12 AUD
	SubTotal	1,166	22.00%	51,018,068.52 AUD	30.53%	653	33,843,280.39 AUD	513	17,174,788.13 AUD	927	43,200,060.48 AUD	239	7,818,008.04 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	CONTINENTAL	1	0.02%	89,393.59AUD	0.05%	-	- AUD	1	89,393.59AUD	1	89,393.59AUD	-	- AUD
	FLYING SPUR	2	0.04%	514,349.69AUD	0.31%	2	514,349.69AUD	-	- AUD	-	- AUD	2	514,349.69AUD
	MULSANNE	1	0.02%	191,436.48AUD	0.11%	1	191,436.48AUD	-	- AUD	-	- AUD	1	191,436.48AUD
	SubTotal	4	0.08%	795,179.76 AUD	0.48%	3	705,786.17 AUD	1	89,393.59 AUD	1	89,393.59 AUD	3	705,786.17 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	1	0.02%	336,662.56AUD	0.20%	1	336,662.56AUD	-	- AUD	-	- AUD	1	336,662.56AUD
	HURACAN	3	0.06%	817,661.41 AUD	0.49%	2	523,071.64 AUD	1	294,589.77 AUD	3	817,661.41 AUD	-	- AUD
	MURCIELAGO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SubTotal	4	0.08%	1,154,323.97 AUD	0.69%	3	859,734.20 AUD	1	294,589.77 AUD	3	817,661.41 AUD	1	336,662.56 AUD
PORSCHE	BOXSTER	2	0.04%	95,452.30AUD	0.06%	1	56,903.40AUD	1	38,548.90AUD	-	- AUD	2	95,452.30AUD
	CARRERA / 911	1	0.02%	25,405.28AUD	0.02%	-	- AUD	1	25,405.28AUD	1	25,405.28AUD	-	- AUD
	CAYENNE	1	0.02%	99,275.60AUD	0.06%	1	99,275.60AUD	-	- AUD	1	99,275.60AUD	-	- AUD
	CAYMAN	2	0.04%	232,709.74 AUD	0.14%	2	232,709.74 AUD	-	- AUD	1	156,945.93AUD	1	75,763.81 AUD
	MACAN	1	0.02%	60,285.55AUD	0.04%	1	60,285.55AUD	-	- AUD	1	60,285.55AUD	-	- AUD
	PANAMERA	2	0.04%	216,066.85AUD	0.13%	2	216,066.85AUD	-	- AUD	-	- AUD	2	216,066.85AUD
	SubTotal	9	0.17%	729,195.32 AUD	0.44%	7	665,241.14 AUD	2	63,954.18 AUD	4	341,912.36 AUD	5	387,282.96 AUD
SKODA	FABIA	22	0.42%	356,644.76AUD	0.21%	3	64,664.88AUD	19	291,979.88AUD	21	352,703.14 AUD	1	3,941.62 AUD
	OCTAVIA	49	0.92%	1,368,397.66AUD	0.82%	22	643,215.93AUD	27	725,181.73AUD	47	1,344,061.59AUD	2	24,336.07 AUD
	RAPID	6	0.11%	91,499.53AUD	0.05%	1	15,547.54 AUD	5	75,951.99AUD	6	91,499.53AUD	-	- AUD
	ROOMSTER	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SUPERB	20	0.38%	596,359.16AUD	0.36%	8	337,854.48AUD	12	258,504.68AUD	14	545,189.97 AUD	6	51,169.19AUD
	YETI	14	0.26%	178,284.36AUD	0.11%	2	32,970.19AUD	12	145,314.17 AUD	10	147,604.82 AUD	4	30,679.54 AUD
	SubTotal	111	2.09%	2,591,185.47 AUD	1.55%	36	1,094,253.02 AUD	75	1,496,932.45 AUD	98	2,481,059.05 AUD	13	110,126.42 AUD
VOLKSWAGEN	AMAROK	562	10.61%	17,610,744.56AUD	10.54%	224	8,443,534.92 AUD	338	9,167,209.64 AUD	509	16,444,856.75AUD	53	1,165,887.81 AUD
	CADDY	89	1.68%	1,791,659.91 AUD	1.07%	31	711,433.16AUD	58	1,080,226.75AUD	74	1,543,165.91 AUD	15	248,494.00AUD
	CARAVELLE	2	0.04%	63,646.97 AUD	0.04%	-	- AUD	2	63,646.97 AUD	1	51,327.50AUD	1	12,319.47 AUD
	CRAFTER	33	0.62%	1,044,251.42 AUD	0.62%	6	217,871.37 AUD	27	826,380.05AUD	28	922,578.48AUD	5	121,672.94 AUD
	EOS	8	0.15%	125,101.25AUD	0.07%	2	33,303.11 AUD	6	91,798.14 AUD	2	21,087.40AUD	6	104,013.85AUD
	GOLF	733	13.83%	16,068,204.97 AUD	9.61%	231	5,895,492.08AUD	502	10,172,712.89AUD	645	14,796,686.09AUD	88	1,271,518.88AUD
	JETTA	93	1.76%	1,421,288.17 AUD	0.85%	34	457,990.47 AUD	59	963,297.70AUD	80	1,275,520.58AUD	13	145,767.59AUD
	MULTIVAN	45	0.85%	1,705,142.84 AUD	1.02%	18	788,875.55AUD	27	916,267.29AUD	38	1,544,186.28AUD	7	160,956.56AUD
	NEW BEETLE	6	0.11%	130,672.93AUD	0.08%	1	24,045.19AUD	5	106,627.74 AUD	5	114,972.29AUD	1	15,700.64 AUD
	PASSAT	123	2.32%	3,660,481.05AUD	2.19%	61	2,031,736.58AUD	62	1,628,744.47 AUD	97	3,136,936.43AUD	26	523,544.62 AUD
	POLO	222	4.19%	3,384,397.44 AUD	2.03%	50	883,196.61 AUD	172	2,501,200.83AUD	213	3,264,167.48AUD	9	120,229.96AUD
	SCIROCCO	17	0.32%	572,054.89AUD	0.34%	9	349,617.82 AUD	8	222,437.07 AUD	12	420,079.89AUD	5	151,975.00AUD
	TIGUAN	195	3.68%	5,551,542.87 AUD	3.32%	63	2,049,079.19AUD	132	3,502,463.68AUD	161	5,079,092.23AUD	34	472,450.64 AUD
	TOUAREG	71	1.34%	3,539,599.56AUD	2.12%	39	2,191,436.38AUD	32	1,348,163.18AUD	58	3,090,419.32 AUD	13	449,180.24 AUD
	TRANSPORTER	109	2.06%	2,967,290.70AUD	1.78%	46	1,370,978.74 AUD	63	1,596,311.96AUD	90	2,700,226.93AUD	19	267,063.77 AUD
	UP!	2	0.04%	2,708.75AUD	0.00%	-	- AUD	2	2,708.75AUD	2	2,708.75AUD	-	- AUD
	SubTotal	2,310	43.59%	59,638,788.28 AUD	35.68%	815	25,448,591.17 AUD	1,495	34,190,197.11 AUD	2,015	54,408,012.31 AUD	295	5,230,775.97 AUD

Volkswagen Group Vehicles	SubTotal	3,604	68.01%	115,926,741.32 AUD	69.36%	1,517	62,616,886.09 AUD	2,087	53,309,855.23 AUD	3,048	101,338,099.20 AUD	556	14,588,642.12 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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		209	3.94%	5,560,855.24 AUD	3.33%	-	- AUD	94	2,739,965.97 AUD	115	2,820,889.27 AUD
SUBARU		182	3.43%	5,029,872.23AUD	3.01%	-	- AUD	49	1,462,711.09AUD	133	3,567,161.14 AUD
FORD		147	2.77%	4,609,884.90AUD	2.76%	1	12,833.59AUD	81	2,841,380.10AUD	65	1,755,671.21 AUD
MAZDA		159	3.00%	4,491,318.48AUD	2.69%	-	- AUD	80	2,696,873.95AUD	79	1,794,444.53AUD
TOYOTA		142	2.68%	4,124,905.66AUD	2.47%	-	- AUD	92	2,688,456.35AUD	50	1,436,449.31 AUD
MITSUBISHI		148	2.79%	3,878,271.75AUD	2.32%	1	34,449.25AUD	68	1,852,150.96AUD	79	1,991,671.54 AUD
LAND ROVER		57	1.08%	2,766,970.67 AUD	1.66%	-	- AUD	38	1,862,973.81 AUD	19	903,996.86AUD
BMW		63	1.19%	2,571,031.70AUD	1.54%	-	- AUD	27	1,183,639.71 AUD	36	1,387,391.99AUD
MERCEDES-BENZ		59	1.11%	2,337,190.41 AUD	1.40%	-	- AUD	37	1,616,950.31 AUD	22	720,240.10AUD
NISSAN		94	1.77%	2,267,244.89AUD	1.36%	-	- AUD	38	1,094,913.47 AUD	56	1,172,331.42 AUD
HYUNDAI		94	1.77%	2,165,008.83AUD	1.30%	-	- AUD	43	1,019,674.12 AUD	51	1,145,334.71 AUD
HONDA		98	1.85%	2,127,098.86AUD	1.27%	1	3,398.20AUD	28	732,482.88AUD	69	1,391,217.78AUD
JEEP		35	0.66%	1,189,093.41 AUD	0.71%	1	23,725.81 AUD	20	724,889.02 AUD	14	440,478.58AUD
MASERATI		10	0.19%	1,141,269.77 AUD	0.68%	-	- AUD	7	849,585.84 AUD	3	291,683.93AUD
ROVER		19	0.36%	966,416.95AUD	0.58%	-	- AUD	9	482,936.33AUD	10	483,480.62 AUD
JAGUAR		16	0.30%	855,031.80AUD	0.51%	-	- AUD	10	569,469.08AUD	6	285,562.72 AUD
RENAULT		28	0.53%	810,281.18AUD	0.48%	-	- AUD	23	692,145.82 AUD	5	118,135.36AUD
ISUZU		22	0.42%	707,080.93AUD	0.42%	-	- AUD	18	576,373.59AUD	4	130,707.34 AUD
MCLAREN		2	0.04%	640,842.39AUD	0.38%	-	- AUD	2	640,842.39AUD	-	- AUD
KIA		26	0.49%	502,079.12 AUD	0.30%	-	- AUD	14	266,168.75AUD	12	235,910.37 AUD
VOLVO		14	0.26%	459,293.63AUD	0.27%	-	- AUD	6	258,472.35AUD	8	200,821.28AUD
SUZUKI		23	0.43%	404,032.86AUD	0.24%	-	- AUD	7	120,740.78AUD	16	283,292.08AUD
LEXUS		9	0.17%	311,807.70AUD	0.19%	-	- AUD	5	146,447.97 AUD	4	165,359.73AUD
ALFA ROMEO		7	0.13%	250,338.78AUD	0.15%	-	- AUD	3	143,371.09AUD	4	106,967.69AUD
FERRARI		1	0.02%	229,563.56AUD	0.14%	-	- AUD	-	- AUD	1	229,563.56AUD
CHRYSLER		4	0.08%	227,666.27 AUD	0.14%	-	- AUD	2	86,657.33AUD	2	141,008.94 AUD
FIAT		7	0.13%	170,998.82 AUD	0.10%	-	- AUD	3	61,036.16AUD	4	109,962.66AUD
PEUGEOT		6	0.11%	137,525.06AUD	0.08%	-	- AUD	3	72,268.45AUD	3	65,256.61 AUD
MINI		3	0.06%	73,839.69AUD	0.04%	-	- AUD	1	17,725.61 AUD	2	56,114.08AUD
FOTON		2	0.04%	52,883.22 AUD	0.03%	-	- AUD	2	52,883.22 AUD	-	- AUD
DODGE		3	0.06%	35,251.13AUD	0.02%	-	- AUD	3	35,251.13AUD	-	- AUD
LDV		1	0.02%	30,508.61 AUD	0.02%	-	- AUD	-	- AUD	1	30,508.61 AUD
SSANGYONG		1	0.02%	26,732.67 AUD	0.02%	-	- AUD	-	- AUD	1	26,732.67 AUD
LOTUS		1	0.02%	20,026.93AUD	0.01%	-	- AUD	-	- AUD	1	20,026.93AUD
GREAT WALL		2	0.04%	15,311.90AUD	0.01%	-	- AUD	1	9,974.16AUD	1	5,337.74 AUD
CITROEN		1	0.02%	14,844.81 AUD	0.01%	-	- AUD	-	- AUD	1	14,844.81 AUD
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	1,695	31.99%	51,202,374.81 AUD	30.64%	4	74,406.85 AUD	814	27,599,411.79 AUD	877	23,528,556.17 AUD

Total		5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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		209	3.94%	5,560,855.24 AUD	3.33%	43	1,649,457.85AUD	166	3,911,397.39AUD	126	3,977,411.14 AUD	83	1,583,444.10AUD
SUBARU		182	3.43%	5,029,872.23AUD	3.01%	52	1,693,072.47 AUD	130	3,336,799.76AUD	157	4,508,756.66AUD	25	521,115.57 AUD
FORD		147	2.77%	4,609,884.90AUD	2.76%	48	2,037,493.29AUD	99	2,572,391.61 AUD	91	3,577,337.19AUD	56	1,032,547.71 AUD
MAZDA		159	3.00%	4,491,318.48AUD	2.69%	50	1,847,679.93AUD	109	2,643,638.55AUD	136	4,095,130.86AUD	23	396,187.62 AUD
TOYOTA		142	2.68%	4,124,905.66AUD	2.47%	24	1,170,936.72 AUD	118	2,953,968.94 AUD	42	1,827,571.87 AUD	100	2,297,333.79AUD
MITSUBISHI		148	2.79%	3,878,271.75AUD	2.32%	28	834,684.55AUD	120	3,043,587.20AUD	111	3,127,860.23AUD	37	750,411.52 AUD
LAND ROVER		57	1.08%	2,766,970.67 AUD	1.66%	28	1,666,451.47 AUD	29	1,100,519.20AUD	37	2,037,269.40AUD	20	729,701.27 AUD
BMW		63	1.19%	2,571,031.70AUD	1.54%	27	1,523,605.72 AUD	36	1,047,425.98AUD	25	1,403,272.48AUD	38	1,167,759.22 AUD
MERCEDES-BENZ		59	1.11%	2,337,190.41 AUD	1.40%	21	1,131,001.16AUD	38	1,206,189.25AUD	12	530,250.39AUD	47	1,806,940.02 AUD
NISSAN		94	1.77%	2,267,244.89AUD	1.36%	16	568,885.53AUD	78	1,698,359.36AUD	54	1,507,700.76AUD	40	759,544.13AUD
HYUNDAI		94	1.77%	2,165,008.83AUD	1.30%	21	542,520.24 AUD	73	1,622,488.59AUD	65	1,644,191.44 AUD	29	520,817.39AUD
HONDA		98	1.85%	2,127,098.86AUD	1.27%	18	540,635.55AUD	80	1,586,463.31 AUD	73	1,757,257.49AUD	25	369,841.37 AUD
JEEP		35	0.66%	1,189,093.41 AUD	0.71%	11	458,814.41 AUD	24	730,279.00AUD	14	590,902.56AUD	21	598,190.85AUD
MASERATI		10	0.19%	1,141,269.77 AUD	0.68%	8	979,632.36AUD	2	161,637.41 AUD	8	980,693.06AUD	2	160,576.71 AUD
ROVER		19	0.36%	966,416.95AUD	0.58%	15	772,920.21 AUD	4	193,496.74 AUD	19	966,416.95AUD	-	- AUD
JAGUAR		16	0.30%	855,031.80AUD	0.51%	10	597,520.12 AUD	6	257,511.68AUD	14	822,555.20AUD	2	32,476.60AUD
RENAULT		28	0.53%	810,281.18AUD	0.48%	14	412,060.57 AUD	14	398,220.61 AUD	24	705,569.01 AUD	4	104,712.17 AUD
ISUZU		22	0.42%	707,080.93AUD	0.42%	4	135,913.51 AUD	18	571,167.42 AUD	15	554,891.99AUD	7	152,188.94 AUD
MCLAREN		2	0.04%	640,842.39AUD	0.38%	2	640,842.39AUD	-	- AUD	2	640,842.39AUD	-	- AUD
KIA		26	0.49%	502,079.12 AUD	0.30%	5	118,437.09AUD	21	383,642.03AUD	19	410,590.86AUD	7	91,488.26AUD
VOLVO		14	0.26%	459,293.63AUD	0.27%	8	295,842.26AUD	6	163,451.37 AUD	10	382,537.40AUD	4	76,756.23AUD
SUZUKI		23	0.43%	404,032.86AUD	0.24%	3	60,464.25AUD	20	343,568.61 AUD	20	354,867.27 AUD	3	49,165.59AUD
LEXUS		9	0.17%	311,807.70AUD	0.19%	3	165,454.81 AUD	6	146,352.89AUD	1	60,359.85AUD	8	251,447.85AUD
ALFA ROMEO		7	0.13%	250,338.78AUD	0.15%	2	131,819.34 AUD	5	118,519.44 AUD	4	201,420.13AUD	3	48,918.65AUD
FERRARI		1	0.02%	229,563.56AUD	0.14%	1	229,563.56AUD	-	- AUD	1	229,563.56AUD	-	- AUD
CHRYSLER		4	0.08%	227,666.27 AUD	0.14%	2	153,970.80AUD	2	73,695.47 AUD	3	205,731.76AUD	1	21,934.51 AUD
FIAT		7	0.13%	170,998.82 AUD	0.10%	3	101,817.48AUD	4	69,181.34 AUD	5	111,782.94 AUD	2	59,215.88AUD
PEUGEOT		6	0.11%	137,525.06AUD	0.08%	2	51,354.07 AUD	4	86,170.99AUD	5	116,610.68AUD	1	20,914.38AUD
MINI		3	0.06%	73,839.69AUD	0.04%	1	17,725.61 AUD	2	56,114.08AUD	2	48,741.58AUD	1	25,098.11 AUD
FOTON		2	0.04%	52,883.22 AUD	0.03%	1	32,907.51 AUD	1	19,975.71 AUD	2	52,883.22 AUD	-	- AUD
DODGE		3	0.06%	35,251.13AUD	0.02%	1	15,575.03AUD	2	19,676.10AUD	-	- AUD	3	35,251.13AUD
LDV		1	0.02%	30,508.61 AUD	0.02%	-	- AUD	1	30,508.61 AUD	1	30,508.61 AUD	-	- AUD
SSANGYONG		1	0.02%	26,732.67 AUD	0.02%	-	- AUD	1	26,732.67 AUD	-	- AUD	1	26,732.67 AUD
LOTUS		1	0.02%	20,026.93AUD	0.01%	-	- AUD	1	20,026.93AUD	-	- AUD	1	20,026.93AUD
GREAT WALL		2	0.04%	15,311.90AUD	0.01%	-	- AUD	2	15,311.90AUD	-	- AUD	2	15,311.90AUD
CITROEN		1	0.02%	14,844.81 AUD	0.01%	-	- AUD	1	14,844.81 AUD	-	- AUD	1	14,844.81 AUD
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	1,695	31.99%	51,202,374.81 AUD	30.64%	472	20,579,059.86 AUD	1,223	30,623,314.95 AUD	1,098	37,461,478.93 AUD	597	13,740,895.88 AUD

Total		5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	169	3.19%	5,470,717.76 AUD	3.27%	-	- AUD	68	2,492,498.88 AUD	101	2,978,218.88 AUD
NewSouth Wales	2,200	41.52%	72,413,927.11 AUD	43.33%	30	451,890.63 AUD	1,144	42,248,492.76 AUD	1,026	29,713,543.72 AUD
Northern Territory	12	0.23%	424,915.91 AUD	0.25%	-	- AUD	7	287,265.97 AUD	5	137,649.94 AUD
Queensland	808	15.25%	26,464,426.95 AUD	15.83%	3	33,579.91 AUD	425	16,083,230.10 AUD	380	10,347,616.94 AUD
South Australia	159	3.00%	4,577,704.33 AUD	2.74%	1	3,398.20 AUD	75	2,684,427.99 AUD	83	1,889,878.14 AUD
Tasmania	66	1.25%	1,835,642.97 AUD	1.10%	-	- AUD	38	1,246,910.04 AUD	28	588,732.93 AUD
Victoria	1,490	28.12%	44,900,632.87 AUD	26.87%	4	84,567.44 AUD	615	22,022,209.84 AUD	871	22,793,855.59 AUD
Western Australia	395	7.45%	11,041,148.23 AUD	6.61%	-	- AUD	176	5,398,871.40 AUD	219	5,642,276.83 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	169	3.19%	5,470,717.76 AUD	3.27%	43	2,006,627.16 AUD	126	3,464,090.60 AUD	121	4,444,944.05 AUD	48	1,025,773.71 AUD
NewSouth Wales	2,200	41.52%	72,413,927.11 AUD	43.33%	860	37,155,518.88 AUD	1,340	35,258,408.23 AUD	1,701	59,947,628.14 AUD	499	12,466,298.97 AUD
Northern Territory	12	0.23%	424,915.91 AUD	0.25%	2	112,923.67 AUD	10	311,992.24 AUD	8	300,817.22 AUD	4	124,098.69 AUD
Queensland	808	15.25%	26,464,426.95 AUD	15.83%	319	14,194,558.60 AUD	489	12,269,868.35 AUD	637	21,193,725.66 AUD	171	5,270,701.29 AUD
South Australia	159	3.00%	4,577,704.33 AUD	2.74%	51	2,147,261.57 AUD	108	2,430,442.76 AUD	135	4,105,121.67 AUD	24	472,582.66 AUD
Tasmania	66	1.25%	1,835,642.97 AUD	1.10%	17	618,011.59 AUD	49	1,217,631.38 AUD	43	1,317,421.67 AUD	23	518,221.30 AUD
Victoria	1,490	28.12%	44,900,632.87 AUD	26.87%	587	23,377,702.03 AUD	903	21,522,930.84 AUD	1,203	38,643,066.13 AUD	287	6,257,566.74 AUD
Western Australia	395	7.45%	11,041,148.23 AUD	6.61%	110	3,583,342.45 AUD	285	7,457,805.78 AUD	298	8,846,853.59 AUD	97	2,194,294.64 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	5,258	99.23%	165,782,569.08AUD	99.19%
1	39	0.74%	1,304,497.70AUD	0.78%
2	2	0.04%	42,049.35AUD	0.03%
3	-	0.00%	0.00AUD	0.00%
Total	5,299	100.00%	167,129,116.13 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: 19/06/2017 Period: 05/2017 / Period No. 12 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)	141	2.66%	2,407,842.49 AUD	1.44%	5	42,585.98 AUD	69	1,235,080.55 AUD	67	1,130,175.96 AUD
Other	5,158	97.34%	164,721,273.64 AUD	98.56%	33	530,850.20 AUD	2,479	91,228,826.43 AUD	2,646	72,961,597.01 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	38	573,436.18 AUD	2,548	92,463,906.98 AUD	2,713	74,091,772.97 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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)	141	2.66%	2,407,842.49 AUD	1.44%	49	1,081,790.02 AUD	92	1,326,052.47 AUD	57	696,411.96 AUD	84	1,711,430.53 AUD
Other	5,158	97.34%	164,721,273.64 AUD	98.56%	1,940	82,114,155.93 AUD	3,218	82,607,117.71 AUD	4,089	138,103,166.17 AUD	1,069	26,618,107.47 AUD
Total	5,299	100.00%	167,129,116.13 AUD	100.00%	1,989	83,195,945.95 AUD	3,310	83,933,170.18 AUD	4,146	138,799,578.13 AUD	1,153	28,329,538.00 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 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	04/2014	02/2017	23,349.72 AUD	8,659.67 AUD	8,659.67 AUD	- AUD	8,659.67 AUD	37.09%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
2	10/2011	03/2017	29,435.77 AUD	26,359.92 AUD	8,093.92 AUD	- AUD	8,093.92 AUD	27.50%	Victoria	Used	AUDI	Hire Purchase
3	03/2016	03/2017	10,887.91 AUD	11,048.41 AUD	7,363.46AUD	- AUD	7,363.46AUD	67.63%	New South Wales	Used	HOLDEN	Chattel Mortgage
4	01/2015	04/2017	23,758.01 AUD	24,104.42 AUD	15,031.37 AUD	33.59AUD	14,997.78AUD	63.13%	Queensland	Used	AUDI	Chattel Mortgage
5	08/2015	04/2017	25,820.20AUD	26,358.09AUD	5,915.32 AUD	- AUD	5,915.32 AUD	22.91%	South Australia	New	VOLKSWAGEN	Chattel Mortgage
6	10/2015	04/2017	52,063.67 AUD	54,312.97 AUD	30,752.77 AUD	808.04 AUD	29,944.73AUD	57.52%	New South Wales	New	AUDI	Chattel Mortgage
7	03/2016	04/2017	22,952.73AUD	12,711.64 AUD	12,711.64 AUD	- AUD	12,711.64 AUD	55.38%	New South Wales	Used	VOLKSWAGEN	Chattel Mortgage
8	03/2014	05/2017	51,476.48AUD	49,185.96AUD	49,185.96AUD	- AUD	49,185.96AUD	95.55%	Victoria	New	HOLDEN	Chattel Mortgage
9	05/2014	05/2017	58,862.47 AUD	57,956.77 AUD	11,895.86AUD	- AUD	11,895.86AUD	20.21%	New South Wales	New	AUDI	Chattel Mortgage
10	05/2015	05/2017	65,017.53AUD	65,714.44 AUD	65,714.44 AUD	- AUD	65,714.44 AUD	101.07%	Australian Capital Territory	New	VOLKSWAGEN	Chattel Mortgage
11	03/2016	05/2017	17,035.72 AUD	15,933.14 AUD	13,782.40AUD	- AUD	13,782.40AUD	80.90%	Victoria	Used	HOLDEN	Consumer Loan
12	05/2016	05/2017	57,721.60AUD	59,070.33AUD	27,668.09AUD	- AUD	27,668.09AUD	47.93%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
13	08/2016	05/2017	38,989.76AUD	37,905.67 AUD	25,603.41 AUD	- AUD	25,603.41 AUD	65.67%	Victoria	Used	FORD	Chattel Mortgage
Total	13		477,371.57 AUD	449,321.43 AUD	282,378.31 AUD	841.63 AUD	281,536.68 AUD

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

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

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-16	Jul-16	Aug-16	Sep-16	Oct-16	Nov-16	Dec-16	Jan-17	Feb-17
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	13		- 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: 19/06/2017 Period: 05/2017 / Period No. 12 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	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	33.59AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	808.04 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	13		- AUD	- AUD	841.63 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: 19/06/2017 Period: 05/2017 / Period No. 12 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	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	13		- 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: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Sep-18	Oct-18	Nov-18	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-19
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	13		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

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

Contract Level Data

Net Salvage Recoveries By Contract By Month

No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19	Dec-19	Jan-20	Feb-20
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	13		- 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: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Contract Level Data

No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-20	Apr-20
1	04/2014	02/2017	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD
Total	13		- 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_2017-06-25_8f1eb0dc-7e35-4eba-80eb-f5e83c032fee.pdf

Driver Australia Master

Contents

Transaction Events (I)

Clean-Up Call

Transaction Party Replacements

Transaction events (II)

Swap Counterparty

Swap Counterparty

Servicer

Information regarding the Notes II

Cash Collateral Account

Swap Fixing / Waterfall

Retention of Net Economic Interest

Amortisation Profile I

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Amortisation Profile II

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

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: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Contract Level Data Net Salvage Recoveries By Contract By Month

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Contract Level Data

Net Salvage Recoveries By Contract By Month

Publication Date: 19/06/2017 Period: 05/2017 / Period No. 12 Contents

Contract Level Data

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2017