DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

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

Deal Name: Issuer:

Driver Australia Master

Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 12, 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 12, 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: 20/03/2017 Period: 02/2017 / Period No. 9 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: 20/03/2017
					Period: 02/2017 / Period No. 9
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		20/03/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	25/05/2021	PaymentDate:		27/03/2017(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		28/02/2017(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/02/2017 until 28/02/2017
PeriodNo.:	9	InterestAccrual Period		from	27/02/2017 until 27/03/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	27/02/2017 until 27/03/2017
NextPaymentDate:	26/04/2017	Days accrued:			28

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: 20/03/2017 Period: 02/2017 / Period No. 9 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 12 123 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 12, 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 12, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as the trust manager
	for the Driver Australia Two 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: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

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

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	435.00%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	100.00%

*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	-	0.00%	- AUD	0.00%	- AUD	- AUD
Total	-	0.00%	- AUD	0.00%	- AUD	- 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: 20/03/2017 Period: 02/2017 / Period No. 9 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	31/01/2017	28/02/2017
Amounts not invested for the purchase of additional assets	- AUD	- AUD
Percentage not invested for the purchase of additional assets	0.00%	0.00%

		Weighted Average Seasoning			>36 Months
		<=12 Months	>12 <=24 Months	>24 <=36 Months	>36 Months
Dynamic Net Loss Ratio	Ratio	>0.20%	≥ 0.25%	≥ 0.30%	≥ 0.50%
31/12/2016	0.00000%	No	No	No	No
31/01/2017	0.00000%	No	No	No	No
28/02/2017	0.00165%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
28/02/2017	0.00165%

Discounted balance as of thepreviousperiod					523,948,227.56 AUD
Discounted balance of all initial and additional assets					559,160,428.50 AUD
Weighted average seasoning					9.99 Months
Late DelinquencyRatio					0.01968%

Enforcement event					No

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

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

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

==> picture [649 x 31] intentionally omitted <==

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

Publication Date: 20/03/2017
Period: 02/2017 / Period No. 9
Contents
----- End of picture text -----

Transaction Events (III)

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

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: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

==> picture [166 x 32] intentionally omitted <==

Information regarding the Notes I

Rating at Issue Date	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	A+sf	A+sf
Fitch	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 B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	A+sf	A+sf
Fitch	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 B 2016-1	Series B 2016-2
ISIN	N/A	AU3FN0033585	AU3FN0033593	N/A	AU3FN0031662	AU3FN0033163
Common code	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	10,000.00 AUD	10,000.00 AUD
Spread / Margin	1.6000%	1.6000%	1.6000%	1.6000%	3.2500%	3.2500%
Current coupon	3.2250%	3.2250%	3.2250%	3.2250%	4.8750%	4.8750%

Information on Interest	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
Fixed/Floating	floating	floating	floating	floating	floating	floating
Day Count Convention	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%

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

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

Information regarding the Notes II

Monthly Period: 02/2017	Monthly Period: 02/2017						Class B Notes	Class B Notes	Class B Notes
Payment Date: 27/03/2017
Interest Accrual Period (from/until) from 27/02/2017 until 27/03/2017
Days accrued 28
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	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total InterestAmount oftheReportingPeriod	1,193,568.08 AUD	609,586.85AUD	112,070.96AUD	223,152.33AUD	112,070.96AUD	1,056,881.10 AUD	78,983.01 AUD	57,703.97 AUD	136,686.98 AUD
PaidInterest		609,586.85 AUD	112,070.96 AUD	223,152.33 AUD	112,070.96 AUD	1,056,881.10 AUD	78,983.01 AUD	57,703.97 AUD	136,686.98 AUD
Unpaid Interest	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
UnpaidInterestintheReportingPeriod	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Cumulative UnpaidInterest		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Note Balance	Total Class Aand B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
NoteBalance as oftheBeginning ofthePeriod	463,750,000.00 AUD	246,400,000.00AUD	45,300,000.00AUD	90,200,000.00AUD	45,300,000.00AUD	427,200,000.00 AUD	21,120,000.00AUD	15,430,000.00AUD	36,550,000.00 AUD
Additional issue amount	31,040,000.00 AUD	6,900,000.00AUD	5,300,000.00AUD	11,100,000.00AUD	5,300,000.00AUD	28,600,000.00 AUD	- AUD	2,440,000.00AUD	2,440,000.00 AUD
Redemptionamount due toAmortising Series	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Redemptionamount due toTerm Take Out	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Class Balance as of the End of the Period	494,790,000.00 AUD	253,300,000.00 AUD	50,600,000.00 AUD	101,300,000.00 AUD	50,600,000.00 AUD	455,800,000.00 AUD	21,120,000.00 AUD	17,870,000.00 AUD	38,990,000.00 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 B 2016-1	Series B 2016-2	Total Class B
InterestPer Note		247.40AUD	247.40AUD	247.40AUD	247.40AUD		37.40AUD	37.40AUD
Principal Repayment bynote		- AUD	- AUD	- AUD	- AUD		- AUD	- AUD
Total		247.40 AUD	247.40 AUD	247.40 AUD	247.40 AUD		37.40 AUD	37.40 AUD

Notes	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Numberof notes as ofthe beginning ofthe period	7,927	2,464	453	902	453	4,272	2,112	1,543	3,655
Increase of outstandingnotes from tap-up	530	69	53	111	53	286	-	244	244
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	8,457	2,533	506	1,013	506	4,558	2,112	1,787	3,899
Facevalue per note as ofthe beginning ofperiod		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
Balanceper note as of the end of theperiod		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

Overcollateralisation Percentage	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Current OCAmount (beforeTop/Tap Up/TTO)		96,198,615.90AUD	96,198,615.90AUD	96,198,615.90AUD	96,198,615.90AUD	96,198,615.90 AUD	59,648,615.90AUD	59,648,615.90AUD	59,648,615.90 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		18.38%	18.38%	18.38%	18.38%	18.38%	11.40%	11.40%	11.40%
Current OCAmount (after Top Up)		96,971,779.14 AUD	96,971,779.14 AUD	96,971,779.14 AUD	96,971,779.14 AUD	96,971,779.14 AUD	60,421,779.14 AUD	60,421,779.14 AUD	60,421,779.14 AUD
Current OCPercentage (after Top Up)		18.50%	18.50%	18.50%	18.50%	18.50%	11.53%	11.53%	11.53%
Current OCAmount (after Top/Tap Up/TTO)		103,360,428.50AUD	103,360,428.50AUD	103,360,428.50AUD	103,360,428.50AUD	103,360,428.50 AUD	64,370,428.50AUD	64,370,428.50AUD	64,370,428.50 AUD
Current OCPercentage (after Top/Tap Up/TTO)		18.48%	18.48%	18.48%	18.48%	18.48%	11.51%	11.51%	11.51%
Target OCPercentage (RevolvingPeriod)		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%	21.00%	21.00%	21.00%

Subordinated Loan
Balance as ofthe beginning ofthe period	50,643,622.19AUD
Balanceincreasefromtap up	3,598,762.87 AUD
Redemptionpayments from term take out	- AUD
Regular redemption from waterfall	1,825,282.09AUD
Redemption from cash collateral account	- AUD
Balance as of the end of the period	52,417,102.97 AUD
Current OC amount (before Top/Tap Up/TTO)	9,004,993.71 AUD
Current OC percentage (before Top/Tap Up/TTO)	1.7205%
Current OC amount (after Top/Tap Up/TTO)	11,953,325.53AUD
Current OC percentage (after Top/Tap Up/TTO)	2.1377%

	Subordinated Loan
	Balance as ofthe beginning ofthe period	50,643,622.19AUD
	Balanceincreasefromtap up	3,598,762.87 AUD
	Redemptionpayments from term take out	- AUD
	Regular redemption from waterfall	1,825,282.09AUD
	Redemption from cash collateral account	- AUD
	Balance as of the end of the period	52,417,102.97 AUD
	Current OC amount (before Top/Tap Up/TTO)	9,004,993.71 AUD
	Current OC percentage (before Top/Tap Up/TTO)	1.7205%
	Current OC amount (after Top/Tap Up/TTO)	11,953,325.53AUD
	Current OC percentage (after Top/Tap Up/TTO)	2.1377%

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	5,565,000.00 AUD
	Balance as of the beginning of the period	5,565,000.00 AUD
	Specified General Cash Collateral Account Balance	5,565,000.00 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	5,565,000.00 AUD
	thelessorof:0.60% oftheMaximum DiscountedReceivablesBalance; and	3,067,714.35AUD
	the aggregate outstanding principal amount of the Notes as of the end of the Monthly Period	463,750,000.00 AUD
	Payments	(372,480.00) 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	372,480.00 AUD
	Balance as of the end of the period	5,937,480.00 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

==> picture [164 x 31] intentionally omitted <==

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	427,200,000.00AUD	36,550,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	181,105.56AUD	19,340.85AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1)i)Available CollectionsAmountfromContracts	17,681,318.53AUD	17,681,318.53AUD
1)ii)Available Collections- Interest on TrustAccounts	29,117.01 AUD	17,710,435.54 AUD
2)Drawingsfromthe CashCollateral Account as providedfor inclause12.1oftheIssue Supplement	- AUD	17,710,435.54 AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	17,710,435.54 AUD
4)Net SwapReceipts-ClassAand ClassB	- AUD	17,710,435.54 AUD
Net SwapReceipts onSeriesA 2016-1	- AUD	17,710,435.54 AUD
Net SwapReceipts onSeriesA 2016-2	- AUD	17,710,435.54 AUD
Net SwapReceipts onSeriesA 2016-3	- AUD	17,710,435.54 AUD
Net SwapReceipts onSeriesA 2016-4	- AUD	17,710,435.54 AUD
Net SwapReceipts onSeriesB 2016-1	- AUD	17,710,435.54 AUD
Net SwapReceipts onSeriesB 2016-2	- AUD	17,710,435.54 AUD
5)Damages andIndemnityPayments toIssuer	- AUD	17,710,435.54 AUD
6) Other ReimbursementAmounts	- AUD	17,710,435.54 AUD
7)Buffer ReleaseAmount	(1,604,112.86AUD)	16,106,322.68AUD
Purchase price amount (clean-up call)	- AUD	16,106,322.68AUD
RemainingRoundingAmount (M-1)	- AUD	16,106,322.68AUD

Waterfall	Payment to waterfallposition	Remaining Amount
AvailableDistribution Amount	- AUD	16,106,322.68AUD
1)TrustBeneficiary $1	(1.00AUD)	16,106,321.68AUD
2)Taxes	- AUD	16,106,321.68AUD
3)TrustFees &Expenses and Servicer Fees	(497,328.76AUD)	15,608,992.92 AUD
4)Equal RankSwapPayments	(200,446.41 AUD)	15,408,546.51 AUD
Net SwapPayments onSeriesA 2016-1	(110,106.48AUD)	15,498,886.44 AUD
Net SwapPayments onSeriesA 2016-2	(17,789.04 AUD)	15,481,097.40AUD
Net SwapPayments onSeriesA 2016-3	(35,421.00AUD)	15,445,676.40AUD
Net SwapPayments onSeriesA 2016-4	(17,789.04 AUD)	15,427,887.36AUD
Net SwapPayments onSeriesB 2016-1	(10,952.99AUD)	15,416,934.37 AUD
Net SwapPayments onSeriesB 2016-2	(8,387.86AUD)	15,408,546.51 AUD
5)InterestPayment-ClassA	(1,056,881.10AUD)	14,351,665.41 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-1	(609,586.85AUD)	14,798,959.66AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-2	(112,070.96AUD)	14,686,888.70AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-3	(223,152.33AUD)	14,463,736.37 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-4	(112,070.96AUD)	14,351,665.41 AUD
6)InterestPayment-ClassB	(136,686.98AUD)	14,214,978.43AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesB 2016-1	(78,983.01 AUD)	14,272,682.40AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesB 2016-2	(57,703.97 AUD)	14,214,978.43AUD
7)Payment to CashCollateral Account	- AUD	14,214,978.43AUD
8.a)Principal Payment-ClassA	- AUD	14,214,978.43AUD
Principal Payments onSeriesA 2016-1	- AUD	14,214,978.43AUD
Principal Payments onSeriesA 2016-2	- AUD	14,214,978.43AUD
Principal Payments onSeriesA 2016-3	- AUD	14,214,978.43AUD
Principal Payments onSeriesA 2016-4	- AUD	14,214,978.43AUD
RemainingRoundingAmountfromCurrentPeriod ClassA	- AUD	14,214,978.43AUD
8. b) Class A Accumulation Amount to Accumulation Account	(12,112,890.79AUD)	2,102,087.64 AUD
9.a)Principal Payment-ClassB	- AUD	2,102,087.64 AUD
Principal Payments onSeriesB 2016-1	- AUD	2,102,087.64 AUD
Principal Payments onSeriesB 2016-2	- AUD	2,102,087.64 AUD
RemainingRoundingAmountfromCurrentPeriod ClassB	- AUD	2,102,087.64 AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	2,102,087.64 AUD
10)Penalties, Costs,Expenses,Damages,Losses or Liabilities	- AUD	2,102,087.64 AUD
11.a) Other Payment to Swap Counterparties	- AUD	2,102,087.64 AUD
11.b) Other Payment toNotePurchasers	- AUD	2,102,087.64 AUD
12) SubordinatedLoan Accrued and UnpaidInterest	(276,805.55AUD)	1,825,282.09AUD
13) SubordinatedLoan Principal	(1,825,282.09AUD)	- 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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

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

Retention of Net Economic Interest

Period	Poolcut	Balance as of the end of period - before top/tap-up	Balance as of the end of period - after top/tap-up
Total Assets	157,645,986.79 AUD	630,373,718.51 AUD	677,866,529.45 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	618,260,827.72 AUD 677,866,529.45 AUD
Accumulation Account balance	- AUD	12,112,890.79 AUD	- AUD
First loss piece	15,425,364.25 AUD	63,388,333.81 AUD	70,307,908.50 AUD
SubordinatedLoanbalance	12,766,069.41 AUD	48,818,340.10 AUD	52,417,102.97 AUD
Overcollateralisation	1,285,414.84 AUD	9,004,993.71 AUD	11,953,325.53 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	5,565,000.00 AUD	5,937,480.00 AUD
Actual retention	9.78%	10.06%	10.37%

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: 20/03/2017 Period: 02/2017 / Period No. 9 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	- AUD	455,800,000.00 AUD	- AUD	38,990,000.00 AUD
05/2017	- AUD	455,800,000.00 AUD	- AUD	38,990,000.00 AUD
06/2017	- AUD	455,800,000.00 AUD	- AUD	38,990,000.00 AUD
07/2017	- AUD	438,792,207.11 AUD	- AUD	38,990,000.00 AUD
08/2017	- AUD	422,210,389.99 AUD	- AUD	38,990,000.00 AUD
09/2017	- AUD	406,010,901.89 AUD	- AUD	38,990,000.00 AUD
10/2017	- AUD	390,587,098.79 AUD	- AUD	38,990,000.00 AUD
11/2017	- AUD	375,519,578.20 AUD	- AUD	38,990,000.00 AUD
12/2017	- AUD	360,663,505.03 AUD	- AUD	38,990,000.00 AUD
01/2018	- AUD	345,944,152.17 AUD	- AUD	38,990,000.00 AUD
02/2018	- AUD	331,371,136.55 AUD	- AUD	38,990,000.00 AUD
03/2018	- AUD	317,461,500.79 AUD	- AUD	38,990,000.00 AUD
04/2018	- AUD	303,418,643.70 AUD	- AUD	38,990,000.00 AUD
05/2018	- AUD	289,569,995.76 AUD	- AUD	38,990,000.00 AUD
06/2018	- AUD	275,973,138.76 AUD	- AUD	38,990,000.00 AUD
07/2018	- AUD	263,732,712.77 AUD	- AUD	37,842,081.52 AUD
08/2018	- AUD	254,704,361.30 AUD	- AUD	33,632,033.55 AUD
09/2018	- AUD	245,889,258.29 AUD	- AUD	31,614,333.20 AUD
10/2018	- AUD	237,694,288.61 AUD	- AUD	30,560,694.25 AUD
11/2018	- AUD	229,465,722.31 AUD	- AUD	29,502,735.73 AUD
12/2018	- AUD	221,465,167.48 AUD	- AUD	28,474,092.96 AUD
01/2019	- AUD	213,465,981.65 AUD	- AUD	27,445,626.21 AUD
02/2019	- AUD	205,647,039.49 AUD	- AUD	26,440,333.65 AUD
03/2019	- AUD	197,816,117.88 AUD	- AUD	25,433,500.87 AUD
04/2019	- AUD	189,907,289.23 AUD	- AUD	24,416,651.47 AUD
05/2019	- AUD	182,027,768.14 AUD	- AUD	23,403,570.19 AUD
06/2019	- AUD	174,127,235.39 AUD	- AUD	22,387,787.41 AUD
07/2019	- AUD	166,283,601.27 AUD	- AUD	21,379,320.17 AUD
08/2019	- AUD	158,931,821.89 AUD	- AUD	20,434,091.39 AUD
09/2019	- AUD	151,957,239.14 AUD	- AUD	19,537,359.32 AUD
10/2019	- AUD	145,243,880.61 AUD	- AUD	18,674,213.23 AUD
11/2019	- AUD	138,473,615.21 AUD	- AUD	17,803,750.53 AUD
12/2019	- AUD	131,774,915.80 AUD	- AUD	16,942,489.17 AUD
01/2020	- AUD	125,476,435.68 AUD	- AUD	16,132,684.59 AUD
02/2020	- AUD	119,518,561.76 AUD	- AUD	15,366,672.22 AUD
03/2020	- AUD	113,165,922.88 AUD	- AUD	14,549,904.37 AUD
04/2020	- AUD	106,127,074.22 AUD	- AUD	13,644,909.54 AUD
05/2020	- AUD	99,554,925.56 AUD	- AUD	12,799,919.00 AUD
06/2020	- AUD	92,912,560.64 AUD	- AUD	11,945,900.65 AUD
07/2020	- AUD	86,204,555.14 AUD	- AUD	11,083,442.81 AUD
08/2020	- AUD	80,266,432.19 AUD	- AUD	10,319,969.85 AUD
09/2020	- AUD	74,892,688.22 AUD	- AUD	9,629,059.91 AUD
10/2020	- AUD	69,771,126.94 AUD	- AUD	8,970,573.47 AUD
11/2020	- AUD	64,911,062.31 AUD	- AUD	8,345,708.01 AUD
12/2020	- AUD	59,962,807.14 AUD	- AUD	7,709,503.78 AUD
01/2021	- AUD	55,334,476.15 AUD	- AUD	7,114,432.65 AUD
02/2021	- AUD	51,836,138.44 AUD	- AUD	6,664,646.38 AUD
03/2021	- AUD	46,503,316.24 AUD	- AUD	5,978,997.80 AUD
04/2021	- AUD	41,597,517.86 AUD	- AUD	5,348,252.30 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: 20/03/2017 Period: 02/2017 / Period No. 9 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
500,000,000
450,000,000
400,000,000 Assuming a Clean-Up Call at 10% of the
maximum Outstanding Discounted
350,000,000 Receivables Balance, annual prepayments
of 10% and 0% Net Losses.
300,000,000
250,000,000
200,000,000
150,000,000
100,000,000
50,000,000
0
Payment Date
----- End of picture text -----

Amortisation Profile Class B-Notes

==> picture [479 x 269] intentionally omitted <==

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

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: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	111,157.82 AUD	314,658.58 AUD	425,816.40 AUD
03/2017	4,083,546.95 AUD	10,426,369.10 AUD	14,509,916.05 AUD
04/2017	4,047,767.91 AUD	10,311,896.61 AUD	14,359,664.52 AUD
05/2017	3,976,916.53 AUD	10,502,404.28 AUD	14,479,320.81 AUD
06/2017	3,901,003.87 AUD	10,971,163.59 AUD	14,872,167.46 AUD
07/2017	3,821,291.79 AUD	10,737,653.90 AUD	14,558,945.69 AUD
08/2017	3,742,165.52 AUD	10,581,817.26 AUD	14,323,982.78 AUD
09/2017	3,664,613.37 AUD	10,111,426.86 AUD	13,776,040.23 AUD
10/2017	3,590,051.93 AUD	9,994,388.93 AUD	13,584,440.86 AUD
11/2017	3,516,015.72 AUD	10,042,117.36 AUD	13,558,133.08 AUD
12/2017	3,441,808.48 AUD	9,982,479.39 AUD	13,424,287.87 AUD
01/2018	3,368,283.09 AUD	10,190,869.84 AUD	13,559,152.93 AUD
02/2018	3,293,030.05 AUD	9,916,210.48 AUD	13,209,240.53 AUD
03/2018	3,219,997.16 AUD	10,044,676.24 AUD	13,264,673.40 AUD
04/2018	3,146,303.11 AUD	10,112,646.21 AUD	13,258,949.32 AUD
05/2018	3,071,552.30 AUD	10,026,199.95 AUD	13,097,752.25 AUD
06/2018	2,997,362.74 AUD	10,092,212.07 AUD	13,089,574.81 AUD
07/2018	2,922,678.13 AUD	10,144,430.18 AUD	13,067,108.31 AUD
08/2018	2,847,661.36 AUD	10,016,784.92 AUD	12,864,446.28 AUD
09/2018	2,773,772.76 AUD	9,306,777.51 AUD	12,080,550.27 AUD
10/2018	2,704,835.72 AUD	9,494,693.56 AUD	12,199,529.28 AUD
11/2018	2,634,877.02 AUD	9,442,776.44 AUD	12,077,653.46 AUD
12/2018	2,565,164.72 AUD	9,574,443.99 AUD	12,139,608.71 AUD
01/2019	2,494,418.17 AUD	9,465,681.61 AUD	11,960,099.78 AUD
02/2019	2,424,295.50 AUD	9,979,949.01 AUD	12,404,244.51 AUD
03/2019	2,350,544.90 AUD	10,041,809.76 AUD	12,392,354.66 AUD
04/2019	2,276,163.02 AUD	10,285,588.21 AUD	12,561,751.23 AUD
05/2019	2,199,967.53 AUD	10,438,422.72 AUD	12,638,390.25 AUD
06/2019	2,122,638.47 AUD	10,621,953.53 AUD	12,744,592.00 AUD
07/2019	2,043,972.50 AUD	9,848,710.78 AUD	11,892,683.28 AUD
08/2019	1,971,073.02 AUD	9,376,734.07 AUD	11,347,807.09 AUD
09/2019	1,901,621.51 AUD	9,200,386.29 AUD	11,102,007.80 AUD
10/2019	1,833,464.06 AUD	9,481,460.00 AUD	11,314,924.06 AUD
11/2019	1,763,254.41 AUD	9,631,072.93 AUD	11,394,327.34 AUD
12/2019	1,691,927.08 AUD	8,994,190.24 AUD	10,686,117.32 AUD
01/2020	1,625,341.56 AUD	8,533,609.95 AUD	10,158,951.51 AUD
02/2020	1,562,174.25 AUD	9,642,355.68 AUD	11,204,529.93 AUD
03/2020	1,490,742.51 AUD	11,083,975.68 AUD	12,574,718.19 AUD
04/2020	1,408,637.32 AUD	10,372,917.89 AUD	11,781,555.21 AUD
05/2020	1,331,806.71 AUD	10,621,840.59 AUD	11,953,647.30 AUD
06/2020	1,253,185.47 AUD	10,989,583.77 AUD	12,242,769.24 AUD
07/2020	1,171,773.69 AUD	9,598,039.44 AUD	10,769,813.13 AUD
08/2020	1,100,673.22 AUD	8,657,941.04 AUD	9,758,614.26 AUD
09/2020	1,036,539.79 AUD	8,416,650.66 AUD	9,453,190.45 AUD
10/2020	974,188.53 AUD	8,085,750.31 AUD	9,059,938.84 AUD
11/2020	914,406.43 AUD	8,525,898.03 AUD	9,440,304.46 AUD
12/2020	851,273.99 AUD	7,988,078.92 AUD	8,839,352.91 AUD
01/2021	792,136.04 AUD	5,726,934.62 AUD	6,519,070.66 AUD
02/2021	749,710.77 AUD	10,004,043.21 AUD	10,753,753.98 AUD
03/2021	675,599.88 AUD	9,133,061.70 AUD	9,808,661.58 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
04/2021	607,941.38 AUD	10,536,187.57 AUD	11,144,128.95 AUD
05/2021	529,888.11 AUD	9,900,682.82 AUD	10,430,570.93 AUD
06/2021	456,543.37 AUD	11,519,423.33 AUD	11,975,966.70 AUD
07/2021	371,206.47 AUD	9,212,078.26 AUD	9,583,284.73 AUD
08/2021	302,966.65 AUD	7,988,287.13 AUD	8,291,253.78 AUD
09/2021	243,834.20 AUD	7,207,568.80 AUD	7,451,403.00 AUD
10/2021	190,439.83 AUD	7,252,162.72 AUD	7,442,602.55 AUD
11/2021	136,715.05 AUD	7,310,927.74 AUD	7,447,642.79 AUD
12/2021	82,554.94 AUD	6,738,978.64 AUD	6,821,533.58 AUD
01/2022	32,632.13 AUD	245,257.92 AUD	277,890.05 AUD
02/2022	30,815.11 AUD	245,371.85 AUD	276,186.96 AUD
03/2022	29,023.10 AUD	242,407.01 AUD	271,430.11 AUD
04/2022	27,227.23 AUD	241,369.74 AUD	268,596.97 AUD
05/2022	25,439.30 AUD	240,556.34 AUD	265,995.64 AUD
06/2022	23,657.20 AUD	238,113.40 AUD	261,770.60 AUD
07/2022	21,893.24 AUD	233,907.69 AUD	255,800.93 AUD
08/2022	20,160.53 AUD	232,889.20 AUD	253,049.73 AUD
09/2022	18,435.11 AUD	229,858.69 AUD	248,293.80 AUD
10/2022	16,732.37 AUD	228,036.33 AUD	244,768.70 AUD
11/2022	15,043.12 AUD	226,120.38 AUD	241,163.50 AUD
12/2022	13,367.90 AUD	221,434.08 AUD	234,801.98 AUD
01/2023	11,727.48 AUD	219,296.38 AUD	231,023.86 AUD
02/2023	10,102.90 AUD	218,300.51 AUD	228,403.41 AUD
03/2023	8,485.80 AUD	200,698.87 AUD	209,184.67 AUD
04/2023	6,999.02 AUD	184,310.06 AUD	191,309.08 AUD
05/2023	5,633.49 AUD	168,259.32 AUD	173,892.81 AUD
06/2023	4,387.10 AUD	146,680.17 AUD	151,067.27 AUD
07/2023	3,300.51 AUD	129,359.56 AUD	132,660.07 AUD
08/2023	2,342.14 AUD	102,493.77 AUD	104,835.91 AUD
09/2023	1,582.90 AUD	83,262.68 AUD	84,845.58 AUD
10/2023	966.09 AUD	63,549.14 AUD	64,515.23 AUD
11/2023	495.30 AUD	43,443.18 AUD	43,938.48 AUD
12/2023	173.50 AUD	23,417.33 AUD	23,590.83 AUD
Total	118,706,100.95 AUD	559,160,428.50 AUD	677,866,529.45 AUD

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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: 20/03/2017 Period: 02/2017 / Period No. 9 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	15,670	505,107,907.68 AUD	84	1,631,377.53 AUD	8,270	314,426,105.13 AUD	7,316	189,050,425.02 AUD
In Advance	245	8,746,821.24 AUD	-	-AUD	137	5,705,084.98 AUD	108	3,041,736.26 AUD
In Arrears	289	10,022,540.68 AUD	2	13,672.86 AUD	220	8,144,564.01 AUD	67	1,864,303.81 AUD
Paid out/Matured	29	-AUD	2	-AUD	14	-AUD	13	-AUD
Early Payout	387	-AUD	12	-AUD	161	-AUD	214	-AUD
Gross Salvage	4	70,957.96 AUD	1	25,983.59 AUD	3	44,974.37 AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	16,624	523,948,227.56 AUD	101	1,671,033.98 AUD	8,805	328,320,728.49 AUD	7,718	193,956,465.09 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	16,717	538,620,687.07 AUD	90	1,891,807.00 AUD	8,896	337,137,763.66 AUD	7,731	199,591,116.41 AUD
In Advance	254	8,783,313.35 AUD	-	-AUD	139	5,678,658.04 AUD	115	3,104,655.31 AUD
In Arrears	337	11,605,901.92 AUD	6	64,094.97 AUD	255	9,209,630.59 AUD	76	2,332,176.36 AUD
Paid out/Matured	48	-AUD	3	-AUD	24	-AUD	21	-AUD
Early Payout	524	-AUD	14	-AUD	208	-AUD	302	-AUD
Gross Salvage	6	150,526.16 AUD	1	25,983.59 AUD	4	108,950.46 AUD	1	15,592.11 AUD
Net Salvage	1	8,659.67 AUD	-	-AUD	1	8,659.67 AUD	-	-AUD
Total	17,887	559,169,088.17 AUD	114	1,981,885.56 AUD	9,527	352,143,662.42 AUD	8,246	205,043,540.19 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	15,670	505,107,907.68 AUD	6,262	266,601,426.34 AUD	9,408	238,506,481.34 AUD	13,070	440,679,343.43 AUD	2,600	64,428,564.25 AUD
In Advance	245	8,746,821.24 AUD	104	4,684,572.45 AUD	141	4,062,248.79 AUD	202	7,723,906.15 AUD	43	1,022,915.09 AUD
In Arrears	289	10,022,540.68 AUD	125	5,768,219.12 AUD	164	4,254,321.56 AUD	190	7,816,383.34 AUD	99	2,206,157.34 AUD
Paid out/Matured	29	-AUD	6	-AUD	23	-AUD	19	-AUD	10	-AUD
Early Payout	387	-AUD	147	-AUD	240	-AUD	271	-AUD	116	-AUD
Gross Salvage	4	70,957.96 AUD	1	25,983.59 AUD	3	44,974.37 AUD	1	21,473.07 AUD	3	49,484.89 AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	16,624	523,948,227.56 AUD	6,645	277,080,201.50 AUD	9,979	246,868,026.06 AUD	13,753	456,241,105.99 AUD	2,871	67,707,121.57 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	16,717	538,620,687.07 AUD	6,621	283,775,631.16 AUD	10,096	254,845,055.91 AUD	13,903	469,094,606.78 AUD	2,814	69,526,080.29 AUD
In Advance	254	8,783,313.35 AUD	105	4,637,713.69 AUD	149	4,145,599.66 AUD	208	7,737,720.40 AUD	46	1,045,592.95 AUD
In Arrears	337	11,605,901.92 AUD	145	6,232,980.30 AUD	192	5,372,921.62 AUD	226	9,020,227.68 AUD	111	2,585,674.24 AUD
Paid out/Matured	48	-AUD	7	-AUD	41	-AUD	29	-AUD	19	-AUD
Early Payout	524	-AUD	206	-AUD	318	-AUD	373	-AUD	151	-AUD
Gross Salvage	6	150,526.16 AUD	3	103,556.05 AUD	3	46,970.11 AUD	2	77,572.46 AUD	4	72,953.70 AUD
Net Salvage	1	8,659.67 AUD	-	-AUD	1	8,659.67 AUD	1	8,659.67 AUD	-	-AUD
Total	17,887	559,169,088.17 AUD	7,087	294,749,881.20 AUD	10,800	264,419,206.97 AUD	14,742	485,938,786.99 AUD	3,145	73,230,301.18 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

==> picture [149 x 29] 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	16,208	16,624		635,405,711.06 AUD

Scheduled Collections For Contracts Active This Period			13,093,842.86 AUD	13,093,842.86 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			92,252.42 AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			3,495,408.16AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			4,058.96AUD
Collection VariationsfromContractsin AdvanceThisPeriod			229,851.53AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(183,272.72 AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			(2,670.89AUD)
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			13,210.00AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			3,648,837.46AUD	3,648,837.46AUD

ContractFees CollectedThisPeriod			53,613.54 AUD
Interest CompensationCollectionsThisPeriod			885,024.67 AUD
Non Instalment Collection Variations			938,638.21 AUD
Actual Collections For Contracts Active This Period			17,681,318.53 AUD

NumberofContractsPaid OutEarlyThisMonth	137
NumberofContractsPaid Out/MaturedThisMonth	19
NumberofContractsIntoNet SalvageThisMonth	1
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				- AUD

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				8,947.98AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				395,214.13AUD
ReducedNominal BalanceDue to Other				(1,959.09AUD)
End of Period before Top / Tap-up	16,051	16,624		618,260,827.72 AUD
Top /Tap-up	1,263	1,263		59,605,701.73AUD
End of Period after Top / Tap-up	17,314	17,887		677,866,529.45 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 16,208 523,948,227.56AUD 635,405,711.06AUD Balance as at theEnd of Period-beforeTop /Tap-up 16,051 511,285,725.11 AUD 618,260,827.72 AUD Top /Tap-upforthePeriod 1,263 47,874,703.39AUD 59,605,701.73AUD Term Take Out - - AUD - AUD Balance as at the end of the period 17,314 559,160,428.50 AUD 677,866,529.45 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	16,208	523,948,227.56AUD	635,405,711.06AUD
Balance as at theEnd of Period-beforeTop /Tap-up	16,051	511,285,725.11 AUD	618,260,827.72 AUD
Top /Tap-upforthePeriod	1,263	47,874,703.39AUD	59,605,701.73AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	17,314	559,160,428.50 AUD	677,866,529.45 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	Number of Contracts6
> 0 <=30	260	1.50%	8,985,401.55AUD	1.61%	4	50,422.11 AUD	190	6,875,525.99 AUD	66	2,059,453.45 AUD	107
> 30 <=60	48	0.28%	1,509,260.21 AUD	0.27%	1	7,563.75 AUD	38	1,267,438.20 AUD	9	234,258.26 AUD	21
> 60 <=90	16	0.09%	588,866.84 AUD	0.11%	1	6,109.11 AUD	13	528,700.97 AUD	2	54,056.76 AUD	7
> 90 <=120	6	0.03%	188,835.01 AUD	0.03%	-	-AUD	6	188,835.01 AUD	-	-AUD	3
> 120 <=150	3	0.02%	130,208.83AUD	0.02%	-	-AUD	3	130,208.83 AUD	-	-AUD	3
> 150 <=180	7	0.04%	250,739.50AUD	0.04%	1	25,983.59 AUD	6	224,755.91 AUD	-	-AUD	6
> 180 <=210	1	0.01%	28,494.08AUD	0.01%	-	-AUD	1	28,494.08 AUD	-	-AUD	1
> 210 <=240	2	0.01%	74,622.06AUD	0.01%	-	-AUD	2	74,622.06 AUD	-	-AUD	-
> 240 <=270	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-
> 270 <=300	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-
> 300 <=330	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-
> 330 <=360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-
> 360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-
Total	343	1.9811%	11,756,428.08 AUD	2.10%	7	90,078.56 AUD	259	9,318,581.05 AUD	77	2,347,768.47 AUD	148

Arrears Contracts - Total Outstanding Discounted Receivables Balance

==> 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: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

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

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	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 (%)	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	260	1.50%	8,985,401.55AUD	1.61%	4,623,461.09 AUD	153	4,361,940.46 AUD	178	7,050,966.80 AUD	82	1,934,434.75 AUD
> 30 <=60	48	0.28%	1,509,260.21 AUD	0.27%	848,587.22 AUD	27	660,672.99 AUD	24	947,180.10 AUD	24	562,080.11 AUD
> 60 <=90	16	0.09%	588,866.84 AUD	0.11%	330,569.14 AUD	9	258,297.70 AUD	11	496,452.43 AUD	5	92,414.41 AUD
> 90 <=120	6	0.03%	188,835.01 AUD	0.03%	146,467.60 AUD	3	42,367.41 AUD	5	177,848.08 AUD	1	10,986.93 AUD
> 120 <=150	3	0.02%	130,208.83AUD	0.02%	130,208.83 AUD	-	-AUD	3	130,208.83 AUD	-	-AUD
> 150 <=180	7	0.04%	250,739.50AUD	0.04%	228,748.39 AUD	1	21,991.11 AUD	5	202,764.80 AUD	2	47,974.70 AUD
> 180 <=210	1	0.01%	28,494.08AUD	0.01%	28,494.08 AUD	-	-AUD	1	28,494.08 AUD	-	-AUD
> 210 <=240	2	0.01%	74,622.06AUD	0.01%	-AUD	2	74,622.06 AUD	1	63,885.02 AUD	1	10,737.04 AUD
> 240 <=270	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 270 <=300	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 300 <=330	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 330 <=360	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	343	1.9811%	11,756,428.08 AUD	2.10%	6,336,536.35 AUD	195	5,419,891.73 AUD	228	9,097,800.14 AUD	115	2,658,627.94 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	1	8,659.67 AUD
	Used	-	- AUD
Total Chattel Mortgage		1	8,659.67 AUD
Consumer Loan	New	-	- AUD
	Used	-	- AUD
Total Consumer Loan		-	- AUD
Total		1	8,659.67 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	-	- AUD	-	- AUD
04/2017	-	- AUD	-	- AUD
05/2017	-	- AUD	-	- 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	1	8,659.67 AUD

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

Net Salvage After Recoveries

Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts
Product Type	Vehicle Status	Number of Contracts	Gross Salvage Loss	Net Salvage Loss	Recoveries After Net Salvage	Net Salvage Loss After Recoveries
Hire Purchase	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Hire Purchase		-	- AUD	- AUD	- AUD	- AUD
Chattel Mortgage	New	1	8,659.67 AUD	8,659.67 AUD	- AUD	8,659.67 AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Chattel Mortgage		1	8,659.67 AUD	8,659.67 AUD	- AUD	8,659.67 AUD
Consumer Loan	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Consumer Loan		-	- AUD	- AUD	- AUD	- AUD
				- AUD
Total		1	8,659.67 AUD	8,659.67 AUD	- AUD	8,659.67 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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		0.60%	7.53%

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: 20/03/2017 Period: 02/2017 / Period No. 9 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	5,579	32.22%	191,239,766.75AUD	34.20%	0.00%	70	1,317,798.57 AUD	3,312	127,362,224.09 AUD	2,197	62,559,744.09 AUD
0.01-10.000.00	8,202	47.37%	245,252,313.83AUD	43.86%	9.85%	23	589,124.53 AUD	4,060	144,440,281.96 AUD	4,119	100,222,907.34 AUD
10,000.01-20.000.00	2,169	12.53%	68,102,537.04 AUD	12.18%	28.55%	4	74,962.46 AUD	1,157	43,945,889.08 AUD	1,008	24,081,685.50 AUD
20,000.01-30.000.00	758	4.38%	23,382,851.41 AUD	4.18%	40.86%	-	-AUD	410	15,031,530.95 AUD	348	8,351,320.46 AUD
30,000.01-40.000.00	316	1.83%	10,827,836.13AUD	1.94%	47.99%	-	-AUD	183	7,313,560.19 AUD	133	3,514,275.94 AUD
40,000.01-50,000.00	148	0.85%	5,438,957.94 AUD	0.97%	53.74%	-	-AUD	76	3,500,998.89 AUD	72	1,937,959.05 AUD
50,000.01-60,000.00	64	0.37%	4,349,114.63AUD	0.78%	45.41%	-	-AUD	41	3,043,778.57 AUD	23	1,305,336.06 AUD
60,000.01-70,000.00	15	0.09%	827,739.96AUD	0.15%	53.62%	-	-AUD	12	747,055.31 AUD	3	80,684.65 AUD
70,000.01-80,000.00	20	0.12%	1,839,226.40AUD	0.33%	47.71%	-	-AUD	12	1,345,581.93 AUD	8	493,644.47 AUD
80,000.01-90,000.00	11	0.06%	1,741,753.76AUD	0.31%	37.46%	-	-AUD	8	1,455,982.88 AUD	3	285,770.88 AUD
90,000.01-100,000.00	6	0.03%	1,153,739.35AUD	0.21%	35.56%	-	-AUD	4	556,681.69 AUD	2	597,057.66 AUD
100,000.01-110,000.00	3	0.02%	357,326.31 AUD	0.06%	55.35%	-	-AUD	2	178,234.05 AUD	1	179,092.26 AUD
110,000.01-120,000.00	2	0.01%	401,063.40AUD	0.07%	31.31%	-	-AUD	1	199,799.76 AUD	1	201,263.64 AUD
120,000.01-130,000.00	1	0.01%	95,122.99AUD	0.02%	55.95%	-	-AUD	1	95,122.99 AUD	-	-AUD
130,000.01-140,000.00	4	0.02%	974,330.39AUD	0.17%	36.81%	-	-AUD	3	679,826.16 AUD	1	294,504.23 AUD
140,000.01-150,000.00	1	0.01%	86,706.48AUD	0.02%	61.79%	-	-AUD	1	86,706.48 AUD	-	-AUD
> 150,000.00	15	0.09%	3,090,041.73AUD	0.55%	59.71%	-	-AUD	11	2,151,747.77 AUD	4	938,293.96 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	14.49%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					562,770.09AUD
Weighted Average Down Payment (Customers that made a Down Payment)					13,416.80AUD
Weighted Average Down Payment					8,828.09AUD

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	17,094	98.73%	552,463,560.52 AUD	98.80%		94	1,966,889	9,114	346,181,373	7,886	204,315,298
Other	220	1.27%	6,696,867.98AUD	1.20%		3	14,996	180	5,953,630	37	728,242
Total	17,314	100.00%	559,160,428.50 AUD	100.00%		97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	5,579	32.22%	191,239,766.75AUD	34.20%	0.00%	2,509	106,757,355.79 AUD	3,070	84,482,410.96 AUD	4,375	162,401,878.14 AUD	1,204	28,837,888.61 AUD
0.01-10.000.00	8,202	47.37%	245,252,313.83AUD	43.86%	9.85%	3,200	125,249,756.42 AUD	5,002	120,002,557.41 AUD	6,754	211,670,414.69 AUD	1,448	33,581,899.14 AUD
10,000.01-20.000.00	2,169	12.53%	68,102,537.04 AUD	12.18%	28.55%	770	32,999,229.86 AUD	1,399	35,103,307.18 AUD	1,953	62,309,265.61 AUD	216	5,793,271.43 AUD
20,000.01-30.000.00	758	4.38%	23,382,851.41 AUD	4.18%	40.86%	210	10,329,519.02 AUD	548	13,053,332.39 AUD	698	21,694,039.04 AUD	60	1,688,812.37 AUD
30,000.01-40.000.00	316	1.83%	10,827,836.13AUD	1.94%	47.99%	85	5,306,184.34 AUD	231	5,521,651.79 AUD	290	10,003,875.74 AUD	26	823,960.39 AUD
40,000.01-50,000.00	148	0.85%	5,438,957.94 AUD	0.97%	53.74%	28	2,048,724.49 AUD	120	3,390,233.45 AUD	142	4,939,580.96 AUD	6	499,376.98 AUD
50,000.01-60,000.00	64	0.37%	4,349,114.63AUD	0.78%	45.41%	21	2,693,298.89 AUD	43	1,655,815.74 AUD	62	4,265,802.03 AUD	2	83,312.60 AUD
60,000.01-70,000.00	15	0.09%	827,739.96AUD	0.15%	53.62%	5	571,954.22 AUD	10	255,785.74 AUD	13	489,474.63 AUD	2	338,265.33 AUD
70,000.01-80,000.00	20	0.12%	1,839,226.40AUD	0.33%	47.71%	9	1,229,924.21 AUD	11	609,302.19 AUD	18	1,526,379.09 AUD	2	312,847.31 AUD
80,000.01-90,000.00	11	0.06%	1,741,753.76AUD	0.31%	37.46%	8	1,636,494.37 AUD	3	105,259.39 AUD	10	1,689,379.29 AUD	1	52,374.47 AUD
90,000.01-100,000.00	6	0.03%	1,153,739.35AUD	0.21%	35.56%	5	1,068,225.50 AUD	1	85,513.85 AUD	5	1,097,256.43 AUD	1	56,482.92 AUD
100,000.01-110,000.00	3	0.02%	357,326.31 AUD	0.06%	55.35%	3	357,326.31 AUD	-	-AUD	3	357,326.31 AUD	-	-AUD
110,000.01-120,000.00	2	0.01%	401,063.40AUD	0.07%	31.31%	2	401,063.40 AUD	-	-AUD	1	199,799.76 AUD	1	201,263.64 AUD
120,000.01-130,000.00	1	0.01%	95,122.99AUD	0.02%	55.95%	-	-AUD	1	95,122.99 AUD	-	-AUD	1	95,122.99 AUD
130,000.01-140,000.00	4	0.02%	974,330.39AUD	0.17%	36.81%	3	924,076.17 AUD	1	50,254.22 AUD	3	605,813.98 AUD	1	368,516.41 AUD
140,000.01-150,000.00	1	0.01%	86,706.48AUD	0.02%	61.79%	1	86,706.48 AUD	-	-AUD	1	86,706.48 AUD	-	-AUD
> 150,000.00	15	0.09%	3,090,041.73AUD	0.55%	59.71%	15	3,090,041.73 AUD	-	-AUD	11	2,593,135.14 AUD	4	496,906.59 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	14.49%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					562,770.09AUD
Weighted Average Down Payment (Customers that made a Down Payment)					13,416.80AUD
Weighted Average Down Payment					8,828.09AUD

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	17,094	98.73%	552,463,560.52 AUD	98.80%		6,771	290,600,292	10,323	261,863,268	14,177	480,490,886	2,917	71,972,675
Other	220	1.27%	6,696,867.98AUD	1.20%		103	4,149,589	117	2,547,279	162	5,439,242	58	1,257,626
Total	17,314	100.00%	559,160,428.50 AUD	100.00%		6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	19,201	98.37%	16,726	96.30%	626,199,738.25 AUD	96.14%
2	263	1.35%	448	2.58%	19,008,085.27 AUD	2.92%
3	37	0.19%	91	0.52%	3,313,456.67 AUD	0.51%
4	10	0.05%	40	0.23%	1,090,872.95 AUD	0.17%
5	4	0.02%	15	0.09%	807,505.28 AUD	0.12%
6 - 10	2	0.01%	13	0.07%	260,286.39 AUD	0.04%
> 10	2	0.01%	35	0.20%	695,171.99 AUD	0.11%
Total	19,519	100.00%	17,368	100.00%	651,375,116.80 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	497,899.16 AUD	0.08904%	1
2	497,899.16 AUD	0.08904%	1
3	470,408.16 AUD	0.08413 %	24
4	413,853.85 AUD	0.07401%	1
5	413,853.85 AUD	0.07401%	1
6	408,153.23 AUD	0.07299 %	2
7	407,830.32 AUD	0.07294%	1
8	392,180.66 AUD	0.07014%	1
9	379,785.54 AUD	0.06792%	1
10	379,775.20 AUD	0.06792%	2
11	368,516.41 AUD	0.06591%	1
12	368,516.41 AUD	0.06591%	1
13	362,979.73 AUD	0.06492%	1
14	359,461.42 AUD	0.06429 %	1
15	359,461.42 AUD	0.06429 %	1
16	357,882.25 AUD	0.06400 %	1
17	354,437.69 AUD	0.06339%	1
18	354,437.69 AUD	0.06339 %	1
19	345,463.07 AUD	0.06178 %	1
20	339,791.80 AUD	0.06077%	5
	7,832,587.02 AUD	1.40078 %	49

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	1,686	9.74%	9,546,936.83AUD	1.71%	26	123,221.44 AUD	500	2,952,435.98 AUD	1,160	6,471,279.41 AUD
10,000.01-20.000.00	3,787	21.87%	59,635,414.11 AUD	10.67%	31	439,060.29 AUD	1,513	24,096,316.46 AUD	2,243	35,100,037.36 AUD
20,000.01-30.000.00	4,124	23.82%	102,367,644.26AUD	18.31%	22	496,649.69 AUD	1,999	50,260,561.21 AUD	2,103	51,610,433.36 AUD
30,000.01-40.000.00	3,120	18.02%	108,406,968.46AUD	19.39%	5	168,263.59 AUD	1,968	68,496,875.27 AUD	1,147	39,741,829.60 AUD
40,000.01-50,000.00	2,112	12.20%	94,288,884.35AUD	16.86%	6	270,755.70 AUD	1,423	63,479,307.37 AUD	683	30,538,821.28 AUD
50,000.01-60,000.00	1,068	6.17%	58,111,103.30AUD	10.39%	3	160,244.15 AUD	780	42,535,030.40 AUD	285	15,415,828.75 AUD
60,000.01-70,000.00	523	3.02%	33,700,206.09AUD	6.03%	1	61,851.14 AUD	395	25,468,150.71 AUD	127	8,170,204.24 AUD
70,000.01-80,000.00	326	1.88%	24,323,904.84 AUD	4.35%	1	71,486.39 AUD	253	18,906,492.57 AUD	72	5,345,925.88 AUD
80,000.01-90,000.00	213	1.23%	18,012,856.68AUD	3.22%	-	-AUD	168	14,189,242.00 AUD	45	3,823,614.68 AUD
90,000.01-100,000.00	124	0.72%	11,630,883.77 AUD	2.08%	2	190,353.17 AUD	100	9,369,536.57 AUD	22	2,070,994.03 AUD
100,000.01-110,000.00	55	0.32%	5,753,680.28AUD	1.03%	-	-AUD	51	5,329,301.09 AUD	4	424,379.19 AUD
110,000.01-120,000.00	31	0.18%	3,548,196.44 AUD	0.63%	-	-AUD	25	2,852,154.71 AUD	6	696,041.73 AUD
120,000.01-130,000.00	20	0.12%	2,472,388.92 AUD	0.44%	-	-AUD	16	1,975,135.60 AUD	4	497,253.32 AUD
130,000.01-140,000.00	19	0.11%	2,572,590.62 AUD	0.46%	-	-AUD	18	2,439,424.43 AUD	1	133,166.19 AUD
140,000.01-150,000.00	7	0.04%	1,019,334.16AUD	0.18%	-	-AUD	7	1,019,334.16 AUD	-	-AUD
> 150,000.00	99	0.57%	23,769,435.39AUD	4.25%	-	-AUD	78	18,765,704.22 AUD	21	5,003,731.17 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				497,899.16AUD
Average Outstanding Discounted Receivables Balance				32,295.28AUD

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	120	0.69%	646,557.95AUD	0.12%	3	19,182.97 AUD	52	246,903.71 AUD	65	380,471.27 AUD
10,000.01-20.000.00	1,939	11.20%	22,135,223.07 AUD	3.96%	31	284,677.75 AUD	738	8,858,185.76 AUD	1,170	12,992,359.56 AUD
20,000.01-30.000.00	3,920	22.64%	71,937,077.71 AUD	12.87%	26	485,920.18 AUD	1,588	30,428,375.93 AUD	2,306	41,022,781.60 AUD
30,000.01-40.000.00	3,643	21.04%	93,767,682.49AUD	16.77%	16	311,810.90 AUD	1,899	51,689,459.03 AUD	1,728	41,766,412.56 AUD
40,000.01-50,000.00	2,862	16.53%	96,929,629.83AUD	17.33%	6	142,296.23 AUD	1,722	60,710,341.81 AUD	1,134	36,076,991.79 AUD
50,000.01-60,000.00	1,949	11.26%	80,022,823.09AUD	14.31%	4	130,258.57 AUD	1,252	53,658,605.84 AUD	693	26,233,958.68 AUD
60,000.01-70,000.00	1,159	6.69%	55,186,816.07 AUD	9.87%	5	210,612.54 AUD	772	38,944,577.26 AUD	382	16,031,626.27 AUD
70,000.01-80,000.00	623	3.60%	34,660,643.83AUD	6.20%	1	61,851.14 AUD	418	24,696,410.86 AUD	204	9,902,381.83 AUD
80,000.01-90,000.00	353	2.04%	23,107,673.77 AUD	4.13%	2	97,469.98 AUD	256	17,694,864.31 AUD	95	5,315,339.48 AUD
90,000.01-100,000.00	252	1.46%	19,115,118.82 AUD	3.42%	1	47,452.13 AUD	196	15,101,981.84 AUD	55	3,965,684.85 AUD
100,000.01-110,000.00	166	0.96%	13,988,914.93AUD	2.50%	2	190,353.17 AUD	134	11,313,174.42 AUD	30	2,485,387.34 AUD
110,000.01-120,000.00	87	0.50%	8,017,720.97 AUD	1.43%	-	-AUD	71	6,573,668.75 AUD	16	1,444,052.22 AUD
120,000.01-130,000.00	55	0.32%	5,492,566.73AUD	0.98%	-	-AUD	47	4,823,434.25 AUD	8	669,132.48 AUD
130,000.01-140,000.00	30	0.17%	3,285,920.05AUD	0.59%	-	-AUD	26	2,880,658.88 AUD	4	405,261.17 AUD
140,000.01-150,000.00	20	0.12%	2,278,450.59AUD	0.41%	-	-AUD	13	1,502,905.47 AUD	7	775,545.12 AUD
> 150,000.00	136	0.79%	28,587,608.60AUD	5.11%	-	-AUD	110	23,011,454.63 AUD	26	5,576,153.97 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				621,010.22 AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				64,720.94 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	1,686	9.74%	9,546,936.83AUD	1.71%	127	945,955.73 AUD	1,559	8,600,981.10 AUD	1,210	6,646,128.69 AUD	476	2,900,808.14 AUD
10,000.01-20.000.00	3,787	21.87%	59,635,414.11 AUD	10.67%	928	14,924,955.73 AUD	2,859	44,710,458.38 AUD	2,780	44,461,863.74 AUD	1,007	15,173,550.37 AUD
20,000.01-30.000.00	4,124	23.82%	102,367,644.26AUD	18.31%	1,369	34,431,758.75 AUD	2,755	67,935,885.51 AUD	3,423	85,200,410.10 AUD	701	17,167,234.16 AUD
30,000.01-40.000.00	3,120	18.02%	108,406,968.46AUD	19.39%	1,442	50,248,775.10 AUD	1,678	58,158,193.36 AUD	2,721	94,624,956.37 AUD	399	13,782,012.09 AUD
40,000.01-50,000.00	2,112	12.20%	94,288,884.35AUD	16.86%	1,190	53,256,084.89 AUD	922	41,032,799.46 AUD	1,930	86,174,655.77 AUD	182	8,114,228.58 AUD
50,000.01-60,000.00	1,068	6.17%	58,111,103.30AUD	10.39%	713	38,878,460.33 AUD	355	19,232,642.97 AUD	976	53,118,701.60 AUD	92	4,992,401.70 AUD
60,000.01-70,000.00	523	3.02%	33,700,206.09AUD	6.03%	378	24,369,460.51 AUD	145	9,330,745.58 AUD	480	30,917,211.21 AUD	43	2,782,994.88 AUD
70,000.01-80,000.00	326	1.88%	24,323,904.84 AUD	4.35%	250	18,665,356.54 AUD	76	5,658,548.30 AUD	300	22,386,221.96 AUD	26	1,937,682.88 AUD
80,000.01-90,000.00	213	1.23%	18,012,856.68AUD	3.22%	168	14,201,259.49 AUD	45	3,811,597.19 AUD	200	16,903,185.28 AUD	13	1,109,671.40 AUD
90,000.01-100,000.00	124	0.72%	11,630,883.77 AUD	2.08%	103	9,648,905.03 AUD	21	1,981,978.74 AUD	117	10,971,090.48 AUD	7	659,793.29 AUD
100,000.01-110,000.00	55	0.32%	5,753,680.28AUD	1.03%	50	5,226,924.35 AUD	5	526,755.93 AUD	47	4,924,264.47 AUD	8	829,415.81 AUD
110,000.01-120,000.00	31	0.18%	3,548,196.44 AUD	0.63%	28	3,203,292.34 AUD	3	344,904.10 AUD	28	3,199,193.22 AUD	3	349,003.22 AUD
120,000.01-130,000.00	20	0.12%	2,472,388.92 AUD	0.44%	18	2,230,621.25 AUD	2	241,767.67 AUD	19	2,351,721.02 AUD	1	120,667.90 AUD
130,000.01-140,000.00	19	0.11%	2,572,590.62 AUD	0.46%	16	2,167,975.78 AUD	3	404,614.84 AUD	16	2,166,275.22 AUD	3	406,315.40 AUD
140,000.01-150,000.00	7	0.04%	1,019,334.16AUD	0.18%	5	730,794.86 AUD	2	288,539.30 AUD	4	583,038.54 AUD	3	436,295.62 AUD
> 150,000.00	99	0.57%	23,769,435.39AUD	4.25%	89	21,619,300.52 AUD	10	2,150,134.87 AUD	88	21,301,209.65 AUD	11	2,468,225.74 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				497,899.16AUD
Average Outstanding Discounted Receivables Balance				32,295.28AUD

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	120	0.69%	646,557.95AUD	0.12%	-	-AUD	120	646,557.95 AUD	38	205,792.53 AUD	82	440,765.42 AUD
10,000.01-20.000.00	1,939	11.20%	22,135,223.07 AUD	3.96%	151	2,110,815.86 AUD	1,788	20,024,407.21 AUD	1,028	11,485,493.94 AUD	911	10,649,729.13 AUD
20,000.01-30.000.00	3,920	22.64%	71,937,077.71 AUD	12.87%	902	17,610,137.37 AUD	3,018	54,326,940.34 AUD	3,086	55,866,691.73 AUD	834	16,070,385.98 AUD
30,000.01-40.000.00	3,643	21.04%	93,767,682.49AUD	16.77%	1,360	36,428,995.26 AUD	2,283	57,338,687.23 AUD	3,142	79,991,708.80 AUD	501	13,775,973.69 AUD
40,000.01-50,000.00	2,862	16.53%	96,929,629.83AUD	17.33%	1,355	47,325,174.41 AUD	1,507	49,604,455.42 AUD	2,566	86,304,095.57 AUD	296	10,625,534.26 AUD
50,000.01-60,000.00	1,949	11.26%	80,022,823.09AUD	14.31%	1,074	45,360,176.69 AUD	875	34,662,646.40 AUD	1,801	73,595,433.47 AUD	148	6,427,389.62 AUD
60,000.01-70,000.00	1,159	6.69%	55,186,816.07 AUD	9.87%	720	35,327,323.88 AUD	439	19,859,492.19 AUD	1,081	51,095,986.96 AUD	78	4,090,829.11 AUD
70,000.01-80,000.00	623	3.60%	34,660,643.83AUD	6.20%	441	25,327,705.77 AUD	182	9,332,938.06 AUD	585	32,336,614.45 AUD	38	2,324,029.38 AUD
80,000.01-90,000.00	353	2.04%	23,107,673.77 AUD	4.13%	270	17,820,974.62 AUD	83	5,286,699.15 AUD	328	21,516,210.44 AUD	25	1,591,463.33 AUD
90,000.01-100,000.00	252	1.46%	19,115,118.82 AUD	3.42%	188	14,482,155.67 AUD	64	4,632,963.15 AUD	231	17,534,671.89 AUD	21	1,580,446.93 AUD
100,000.01-110,000.00	166	0.96%	13,988,914.93AUD	2.50%	133	11,282,839.76 AUD	33	2,706,075.17 AUD	157	13,192,093.59 AUD	9	796,821.34 AUD
110,000.01-120,000.00	87	0.50%	8,017,720.97 AUD	1.43%	71	6,647,086.90 AUD	16	1,370,634.07 AUD	80	7,314,853.12 AUD	7	702,867.85 AUD
120,000.01-130,000.00	55	0.32%	5,492,566.73AUD	0.98%	46	4,617,580.75 AUD	9	874,985.98 AUD	53	5,289,156.45 AUD	2	203,410.28 AUD
130,000.01-140,000.00	30	0.17%	3,285,920.05AUD	0.59%	27	2,958,910.14 AUD	3	327,009.91 AUD	27	2,987,994.07 AUD	3	297,925.98 AUD
140,000.01-150,000.00	20	0.12%	2,278,450.59AUD	0.41%	16	1,825,084.13 AUD	4	453,366.46 AUD	18	2,049,067.27 AUD	2	229,383.32 AUD
> 150,000.00	136	0.79%	28,587,608.60AUD	5.11%	120	25,624,919.99 AUD	16	2,962,688.61 AUD	118	25,164,263.04 AUD	18	3,423,345.56 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				621,010.22 AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				64,720.94 AUD

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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%	260	1.50%	2,992,569.17 AUD	0.54%	-	- AUD	131	1,638,013.24 AUD	129	1,354,555.93AUD
0.01%- 1.00%	740	4.27%	13,337,832.01 AUD	2.39%	-	- AUD	184	3,469,311.69AUD	556	9,868,520.32 AUD
1.01%- 2.00%	764	4.41%	21,814,534.54 AUD	3.90%	12	263,310.85AUD	269	9,979,220.38AUD	483	11,572,003.31 AUD
2.01%-3.00%	1,292	7.46%	30,929,344.02 AUD	5.53%	1	49,045.00AUD	395	9,917,235.24 AUD	896	20,963,063.78AUD
3.01%- 4.00%	1,618	9.35%	66,674,522.31 AUD	11.92%	-	- AUD	1,171	51,672,794.63AUD	447	15,001,727.68AUD
4.01%-5.00%	1,880	10.86%	84,468,767.60 AUD	15.11%	5	206,153.40AUD	1,351	63,589,796.19AUD	524	20,672,818.01 AUD
5.01%-6.00%	2,965	17.12%	115,109,106.63 AUD	20.59%	8	328,820.09AUD	1,825	77,106,274.62 AUD	1,132	37,674,011.92 AUD
6.01%- 7.00%	2,776	16.03%	92,887,008.85 AUD	16.61%	18	456,383.31 AUD	1,498	57,247,304.52 AUD	1,260	35,183,321.02 AUD
7.01%-8.00%	1,946	11.24%	54,077,051.91 AUD	9.67%	23	307,164.61 AUD	912	31,340,420.51 AUD	1,011	22,429,466.79AUD
8.01%-9.00%	1,305	7.54%	33,023,422.40 AUD	5.91%	22	311,909.90AUD	639	19,559,934.89AUD	644	13,151,577.61 AUD
9.01%- 10.00%	775	4.48%	19,283,743.13 AUD	3.45%	4	38,651.23AUD	366	11,042,572.37 AUD	405	8,202,519.53AUD
10.01%- 11.00%	370	2.14%	8,801,218.34 AUD	1.57%	1	6,092.32 AUD	194	5,531,997.19AUD	175	3,263,128.83AUD
11.01%- 12.00%	232	1.34%	5,440,722.50 AUD	0.97%	2	3,728.53AUD	128	3,452,583.55AUD	102	1,984,410.42 AUD
12.01%- 13.00%	153	0.88%	4,059,198.57 AUD	0.73%	-	- AUD	72	2,157,022.15AUD	81	1,902,176.42 AUD
13.01%- 14.00%	177	1.02%	4,503,799.42 AUD	0.81%	1	10,626.32 AUD	116	3,039,873.11 AUD	60	1,453,299.99AUD
14.01%- 15.00%	44	0.25%	1,111,782.36 AUD	0.20%	-	- AUD	30	848,407.34 AUD	14	263,375.02 AUD
15.01%- 16.00%	17	0.10%	645,804.74 AUD	0.12%	-	- AUD	13	542,241.13AUD	4	103,563.61 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.83%

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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%	260	1.50%	2,992,569.17 AUD	0.54%	144	2,357,912.32 AUD	116	634,656.85AUD	257	2,965,019.89AUD	3	27,549.28AUD
0.01%- 1.00%	740	4.27%	13,337,832.01 AUD	2.39%	214	4,000,609.83AUD	526	9,337,222.18AUD	740	13,337,832.01 AUD	-	- AUD
1.01%- 2.00%	764	4.41%	21,814,534.54 AUD	3.90%	356	11,749,915.58AUD	408	10,064,618.96AUD	720	20,543,704.08AUD	44	1,270,830.46AUD
2.01%-3.00%	1,292	7.46%	30,929,344.02 AUD	5.53%	519	13,973,899.26AUD	773	16,955,444.76AUD	1,291	30,913,690.23AUD	1	15,653.79AUD
3.01%- 4.00%	1,618	9.35%	66,674,522.31 AUD	11.92%	806	40,423,553.31 AUD	812	26,250,969.00AUD	1,607	65,738,853.45AUD	11	935,668.86AUD
4.01%-5.00%	1,880	10.86%	84,468,767.60 AUD	15.11%	981	52,934,496.27 AUD	899	31,534,271.33AUD	1,697	78,275,816.04 AUD	183	6,192,951.56AUD
5.01%-6.00%	2,965	17.12%	115,109,106.63 AUD	20.59%	1,350	65,590,402.30AUD	1,615	49,518,704.33AUD	2,571	102,387,624.33AUD	394	12,721,482.30AUD
6.01%- 7.00%	2,776	16.03%	92,887,008.85 AUD	16.61%	1,109	49,956,473.47 AUD	1,667	42,930,535.38AUD	2,178	77,428,697.64 AUD	598	15,458,311.21 AUD
7.01%-8.00%	1,946	11.24%	54,077,051.91 AUD	9.67%	657	25,417,282.53AUD	1,289	28,659,769.38AUD	1,356	39,984,300.13AUD	590	14,092,751.78AUD
8.01%-9.00%	1,305	7.54%	33,023,422.40 AUD	5.91%	348	13,580,176.89AUD	957	19,443,245.51 AUD	863	25,045,471.72 AUD	442	7,977,950.68AUD
9.01%- 10.00%	775	4.48%	19,283,743.13 AUD	3.45%	180	6,683,701.00AUD	595	12,600,042.13AUD	508	13,927,184.38AUD	267	5,356,558.75AUD
10.01%- 11.00%	370	2.14%	8,801,218.34 AUD	1.57%	84	2,912,734.01 AUD	286	5,888,484.33AUD	241	5,936,931.34 AUD	129	2,864,287.00AUD
11.01%- 12.00%	232	1.34%	5,440,722.50 AUD	0.97%	42	1,545,263.21 AUD	190	3,895,459.29AUD	124	3,355,185.60AUD	108	2,085,536.90AUD
12.01%- 13.00%	153	0.88%	4,059,198.57 AUD	0.73%	32	1,375,750.09AUD	121	2,683,448.48AUD	87	2,665,590.47 AUD	66	1,393,608.10AUD
13.01%- 14.00%	177	1.02%	4,503,799.42 AUD	0.81%	30	1,315,181.74 AUD	147	3,188,617.68AUD	67	2,239,379.46AUD	110	2,264,419.96AUD
14.01%- 15.00%	44	0.25%	1,111,782.36 AUD	0.20%	11	420,446.06AUD	33	691,336.30AUD	19	628,217.64 AUD	25	483,564.72 AUD
15.01%- 16.00%	17	0.10%	645,804.74 AUD	0.12%	11	512,083.33AUD	6	133,721.41 AUD	13	556,628.91 AUD	4	89,175.83AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.83%

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents Pool Data V Original Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	1	0.01%	6,106.93AUD	0.00%	-	-AUD	-	-AUD	1	6,106.93 AUD
12-23	242	1.40%	2,303,446.14 AUD	0.41%	13	103,566.07 AUD	149	1,565,148.32 AUD	80	634,731.75 AUD
24-35	495	2.86%	8,686,642.77 AUD	1.55%	30	466,275.89 AUD	264	5,180,804.81 AUD	201	3,039,562.07 AUD
36-47	1,791	10.34%	53,510,546.08AUD	9.57%	17	326,190.18 AUD	1,155	38,848,008.35 AUD	619	14,336,347.55 AUD
48-59	4,755	27.46%	135,655,171.89AUD	24.26%	8	265,010.58 AUD	2,299	78,921,973.04 AUD	2,448	56,468,188.27 AUD
60-71	9,234	53.33%	337,414,605.38AUD	60.34%	29	820,842.84 AUD	5,427	227,619,068.23 AUD	3,778	108,974,694.31 AUD
> 71	796	4.60%	21,583,909.31 AUD	3.86%	-	-AUD	-	-AUD	796	21,583,909.31 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.99

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	1,510	8.72%	14,804,683.33AUD	2.65%	25	205,834.24 AUD	553	6,692,317.86 AUD	932	7,906,531.23 AUD
12-23	1,375	7.94%	23,533,860.27 AUD	4.21%	34	518,487.48 AUD	592	11,651,512.82 AUD	749	11,363,859.97 AUD
24-35	2,155	12.45%	63,598,907.29AUD	11.37%	17	348,447.73 AUD	1,322	45,311,736.64 AUD	816	17,938,722.92 AUD
36-47	4,740	27.38%	150,425,912.52 AUD	26.90%	7	246,315.01 AUD	2,393	88,810,922.11 AUD	2,340	61,368,675.40 AUD
48-59	7,071	40.84%	290,869,293.05AUD	52.02%	14	662,801.10 AUD	4,434	199,668,513.32 AUD	2,623	90,537,978.63 AUD
60-71	84	0.49%	2,660,859.18AUD	0.48%	-	-AUD	-	-AUD	84	2,660,859.18 AUD
> 71	379	2.19%	13,266,912.86AUD	2.37%	-	-AUD	-	-AUD	379	13,266,912.86 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				45.10

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	12,710	73.41%	453,970,356.74 AUD	81.19%	71	1,676,125.55 AUD	7,188	289,561,135.38 AUD	5,451	162,733,095.81 AUD
12-23	1,983	11.45%	66,540,003.81 AUD	11.90%	11	147,718.27 AUD	1,246	46,521,671.85 AUD	726	19,870,613.69 AUD
24-35	366	2.11%	9,768,380.17 AUD	1.75%	-	-AUD	243	6,835,380.98 AUD	123	2,932,999.19 AUD
36-47	1,329	7.68%	17,908,161.73AUD	3.20%	1	21,063.31 AUD	382	5,803,280.94 AUD	946	12,083,817.48 AUD
48-59	868	5.01%	10,439,519.82 AUD	1.87%	12	136,148.36 AUD	234	3,404,641.10 AUD	622	6,898,730.36 AUD
60-71	58	0.33%	534,006.23AUD	0.10%	2	830.07 AUD	1	8,892.50 AUD	55	524,283.66 AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				71
Weighted Average Seasoning Term in months (by ODRB)				9.99

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	1	0.01%	6,106.93AUD	0.00%	-	-AUD	1	6,106.93 AUD	1	6,106.93 AUD	-	-AUD
12-23	242	1.40%	2,303,446.14 AUD	0.41%	17	441,486.31 AUD	225	1,861,959.83 AUD	99	878,734.81 AUD	143	1,424,711.33 AUD
24-35	495	2.86%	8,686,642.77 AUD	1.55%	65	2,075,410.23 AUD	430	6,611,232.54 AUD	251	5,331,193.86 AUD	244	3,355,448.91 AUD
36-47	1,791	10.34%	53,510,546.08AUD	9.57%	544	23,596,936.86 AUD	1,247	29,913,609.22 AUD	1,429	45,575,524.97 AUD	362	7,935,021.11 AUD
48-59	4,755	27.46%	135,655,171.89AUD	24.26%	2,074	72,396,947.80 AUD	2,681	63,258,224.09 AUD	4,440	127,550,040.48 AUD	315	8,105,131.41 AUD
60-71	9,234	53.33%	337,414,605.38AUD	60.34%	4,174	196,239,100.00 AUD	5,060	141,175,505.38 AUD	7,527	290,243,335.49 AUD	1,707	47,171,269.89 AUD
> 71	796	4.60%	21,583,909.31 AUD	3.86%	-	-AUD	796	21,583,909.31 AUD	592	16,345,190.78 AUD	204	5,238,718.53 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.99

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	1,510	8.72%	14,804,683.33AUD	2.65%	591	10,669,710.36 AUD	919	4,134,972.97 AUD	1,255	12,863,864.45 AUD	255	1,940,818.88 AUD
12-23	1,375	7.94%	23,533,860.27 AUD	4.21%	422	11,320,734.80 AUD	953	12,213,125.47 AUD	983	18,256,052.84 AUD	392	5,277,807.43 AUD
24-35	2,155	12.45%	63,598,907.29AUD	11.37%	666	28,389,438.48 AUD	1,489	35,209,468.81 AUD	1,765	55,146,700.74 AUD	390	8,452,206.55 AUD
36-47	4,740	27.38%	150,425,912.52 AUD	26.90%	1,976	78,147,459.79 AUD	2,764	72,278,452.73 AUD	4,302	138,886,136.60 AUD	438	11,539,775.92 AUD
48-59	7,071	40.84%	290,869,293.05AUD	52.02%	3,219	166,222,537.77 AUD	3,852	124,646,755.28 AUD	5,715	249,147,200.47 AUD	1,356	41,722,092.58 AUD
60-71	84	0.49%	2,660,859.18AUD	0.48%	-	-AUD	84	2,660,859.18 AUD	55	1,853,909.52 AUD	29	806,949.66 AUD
> 71	379	2.19%	13,266,912.86AUD	2.37%	-	-AUD	379	13,266,912.86 AUD	264	9,776,262.70 AUD	115	3,490,650.16 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				45.10

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	12,710	73.41%	453,970,356.74 AUD	81.19%	4,998	234,011,871.67 AUD	7,712	219,958,485.07 AUD	10,388	391,907,814.36 AUD	2,322	62,062,542.38 AUD
12-23	1,983	11.45%	66,540,003.81 AUD	11.90%	852	37,771,387.60 AUD	1,131	28,768,616.21 AUD	1,660	59,288,198.42 AUD	323	7,251,805.39 AUD
24-35	366	2.11%	9,768,380.17 AUD	1.75%	167	5,891,067.58 AUD	199	3,877,312.59 AUD	332	9,076,099.85 AUD	34	692,280.32 AUD
36-47	1,329	7.68%	17,908,161.73AUD	3.20%	574	11,200,388.40 AUD	755	6,707,773.33 AUD	1,192	16,049,466.24 AUD	137	1,858,695.49 AUD
48-59	868	5.01%	10,439,519.82 AUD	1.87%	281	5,865,444.37 AUD	587	4,574,075.45 AUD	718	9,142,638.95 AUD	150	1,296,880.87 AUD
60-71	58	0.33%	534,006.23AUD	0.10%	2	9,721.58 AUD	56	524,284.65 AUD	49	465,909.50 AUD	9	68,096.73 AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				71
Weighted Average Seasoning Term in months (by ODRB)				9.99

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	97	0.56%	1,981,885.56 AUD	0.35%	31	874,198.07 AUD	66	1,107,687.49 AUD	41	1,208,630.33 AUD	56	773,255.23 AUD
Chattel Mortgage	9,294	53.68%	352,135,002.75 AUD	62.98%	4,405	207,579,128.48 AUD	4,889	144,555,874.27 AUD	7,804	310,288,696.43 AUD	1,490	41,846,306.32 AUD
Consumer Loan	7,923	45.76%	205,043,540.19 AUD	36.67%	2,438	86,296,554.65 AUD	5,485	118,746,985.54 AUD	6,494	174,432,800.56 AUD	1,429	30,610,739.63 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 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	14,339	82.82%	485,930,127.32 AUD	86.90%	41	1,208,630.33 AUD	7,804	310,288,696.43 AUD	6,494	174,432,800.56 AUD
UsedVehicles	2,975	17.18%	73,230,301.18 AUD	13.10%	56	773,255.23 AUD	1,490	41,846,306.32 AUD	1,429	30,610,739.63 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 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	6,874	39.70%	294,749,881.20 AUD	52.71%
NoBalloon	10,440	60.30%	264,410,547.30 AUD	47.29%
Total	17,314	100.00%	559,160,428.50 AUD	100.00%

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

==> picture [131 x 24] intentionally omitted <==

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	313	1.81%	6,459,193.77 AUD	1.16%	11	224,763.83AUD	110	2,383,044.11 AUD	192	3,851,385.83AUD
	A3	921	5.32%	36,745,125.46AUD	6.57%	1	38,547.02 AUD	465	20,550,717.08AUD	455	16,155,861.36AUD
	A4	609	3.52%	22,453,324.19AUD	4.02%	6	116,100.74 AUD	300	13,819,937.94 AUD	303	8,517,285.51 AUD
	A5	263	1.52%	12,207,187.67 AUD	2.18%	3	87,723.18AUD	161	7,807,481.62 AUD	99	4,311,982.87 AUD
	A6	114	0.66%	7,333,506.25AUD	1.31%	-	- AUD	81	5,561,683.86AUD	33	1,771,822.39AUD
	A7	42	0.24%	3,343,167.03AUD	0.60%	-	- AUD	27	2,328,514.09AUD	15	1,014,652.94 AUD
	A8	15	0.09%	1,251,292.25AUD	0.22%	-	- AUD	14	1,242,092.00AUD	1	9,200.25AUD
	Q3	497	2.87%	18,017,500.55AUD	3.22%	-	- AUD	253	9,986,896.95AUD	244	8,030,603.60AUD
	Q5	606	3.50%	28,266,430.35AUD	5.06%	8	245,378.32 AUD	397	20,125,799.73AUD	201	7,895,252.30AUD
	Q7	534	3.08%	36,013,476.14 AUD	6.44%	3	60,155.61 AUD	423	29,283,287.62 AUD	108	6,670,032.91 AUD
	R8	21	0.12%	4,784,341.25AUD	0.86%	-	- AUD	12	2,836,285.24 AUD	9	1,948,056.01 AUD
	TT	119	0.69%	5,422,251.16AUD	0.97%	3	32,532.00AUD	73	3,680,106.18AUD	43	1,709,612.98AUD
	SubTotal	4,054	23.41%	182,296,796.07 AUD	32.60%	35	805,200.70 AUD	2,316	119,605,846.42 AUD	1,703	61,885,748.95 AUD
BENTLEY	ARNAGE	1	0.01%	120,667.90AUD	0.02%	-	- AUD	1	120,667.90AUD	-	- AUD
	BENTAYGA	1	0.01%	294,504.23AUD	0.05%	-	- AUD	-	- AUD	1	294,504.23AUD
	CONTINENTAL	3	0.02%	376,487.33AUD	0.07%	-	- AUD	2	135,130.81 AUD	1	241,356.52 AUD
	FLYING SPUR	4	0.02%	1,161,103.69AUD	0.21%	-	- AUD	4	1,161,103.69AUD	-	- AUD
	MULSANNE	3	0.02%	890,952.75AUD	0.16%	-	- AUD	2	689,689.11 AUD	1	201,263.64 AUD
	SubTotal	12	0.07%	2,843,715.90 AUD	0.51%	-	- AUD	9	2,106,591.51 AUD	3	737,124.39 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	3	0.02%	737,451.83AUD	0.13%	-	- AUD	2	460,609.08AUD	1	276,842.75AUD
	HURACAN	10	0.06%	2,720,506.91 AUD	0.49%	-	- AUD	8	2,131,247.40AUD	2	589,259.51 AUD
	SubTotal	13	0.08%	3,457,958.74 AUD	0.62%	-	- AUD	10	2,591,856.48 AUD	3	866,102.26 AUD
PORSCHE	BOXSTER	2	0.01%	179,120.95AUD	0.03%	-	- AUD	2	179,120.95AUD	-	- AUD
	CARRERA / 911	8	0.05%	1,695,148.39AUD	0.30%	-	- AUD	7	1,561,982.20AUD	1	133,166.19AUD
	CAYENNE	12	0.07%	1,093,577.40AUD	0.20%	-	- AUD	10	921,502.28AUD	2	172,075.12 AUD
	CAYMAN	4	0.02%	458,515.09AUD	0.08%	-	- AUD	1	91,885.18AUD	3	366,629.91 AUD
	MACAN	14	0.08%	1,338,967.63AUD	0.24%	-	- AUD	14	1,338,967.63AUD	-	- AUD
	PANAMERA	5	0.03%	449,973.23AUD	0.08%	-	- AUD	5	449,973.23AUD	-	- AUD
	SubTotal	45	0.26%	5,215,302.69 AUD	0.93%	-	- AUD	39	4,543,431.47 AUD	6	671,871.22 AUD
SKODA	FABIA	74	0.43%	1,004,096.67 AUD	0.18%	-	- AUD	15	226,947.88AUD	59	777,148.79AUD
	OCTAVIA	191	1.10%	4,710,372.26AUD	0.84%	-	- AUD	68	1,698,545.35AUD	123	3,011,826.91 AUD
	RAPID	30	0.17%	495,843.09AUD	0.09%	-	- AUD	7	124,650.55AUD	23	371,192.54 AUD
	ROOMSTER	1	0.01%	9,236.63AUD	0.00%	-	- AUD	-	- AUD	1	9,236.63AUD
	SUPERB	63	0.36%	1,717,891.09AUD	0.31%	3	29,809.05AUD	26	858,248.50AUD	34	829,833.54 AUD
	YETI	64	0.37%	913,000.93AUD	0.16%	1	6,698.30AUD	21	360,465.43AUD	42	545,837.20AUD
	SubTotal	423	2.44%	8,850,440.67 AUD	1.58%	4	36,507.35 AUD	137	3,268,857.71 AUD	282	5,545,075.61 AUD
VOLKSWAGEN	AMAROK	1,831	10.58%	58,115,837.95AUD	10.39%	3	25,259.93AUD	1,423	47,581,920.22 AUD	405	10,508,657.80AUD
	CADDY	318	1.84%	6,813,215.17 AUD	1.22%	4	48,876.97 AUD	289	6,355,334.39AUD	25	409,003.81 AUD
	CARAVELLE	14	0.08%	544,965.43AUD	0.10%	-	- AUD	13	490,446.34 AUD	1	54,519.09AUD
	CRAFTER	130	0.75%	4,352,609.98AUD	0.78%	-	- AUD	124	4,138,106.25AUD	6	214,503.73AUD
	EOS	28	0.16%	508,751.73AUD	0.09%	2	33,263.83AUD	8	146,779.44 AUD	18	328,708.46AUD
	GOLF	2,831	16.35%	63,688,675.61 AUD	11.39%	15	251,122.30AUD	906	22,749,556.20AUD	1,910	40,687,997.11 AUD
	JETTA	463	2.67%	7,210,111.07 AUD	1.29%	1	11,369.96AUD	129	2,413,881.92 AUD	333	4,784,859.19AUD
	MULTIVAN	143	0.83%	5,758,369.87 AUD	1.03%	-	- AUD	114	4,754,821.36AUD	29	1,003,548.51 AUD
	NEW BEETLE	30	0.17%	622,353.92 AUD	0.11%	-	- AUD	11	249,746.00AUD	19	372,607.92 AUD
	PASSAT	435	2.51%	11,995,055.19AUD	2.15%	5	111,859.99AUD	204	6,052,080.80AUD	226	5,831,114.40AUD
	POLO	650	3.75%	9,738,531.46AUD	1.74%	1	6,092.32 AUD	215	3,526,340.78AUD	434	6,206,098.36AUD
	SCIROCCO	52	0.30%	1,641,175.73AUD	0.29%	-	- AUD	16	624,116.14 AUD	36	1,017,059.59AUD
	TIGUAN	538	3.11%	12,927,446.94 AUD	2.31%	5	62,318.79AUD	229	5,927,826.00AUD	304	6,937,302.15AUD
	TOUAREG	279	1.61%	13,672,812.61 AUD	2.45%	1	11,588.23AUD	184	9,571,472.90AUD	94	4,089,751.48AUD
	TRANSPORTER	382	2.21%	10,936,036.28AUD	1.96%	2	5,949.67 AUD	352	10,348,449.47 AUD	28	581,637.14 AUD
	UP!	13	0.08%	65,321.38AUD	0.01%	-	- AUD	2	13,223.45AUD	11	52,097.93AUD
	SubTotal	8,137	47.00%	208,591,270.32 AUD	37.30%	39	567,701.99 AUD	4,219	124,944,101.66 AUD	3,879	83,079,466.67 AUD

Volkswagen Group Vehicles	SubTotal	12,684	73.26%	411,255,484.39 AUD	73.55%	78	1,409,410.04 AUD	6,730	257,060,685.25 AUD	5,876	152,785,389.10 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

==> picture [131 x 24] 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	313	1.81%	6,459,193.77 AUD	1.16%	129	3,004,496.81 AUD	184	3,454,696.96AUD	265	5,827,915.21 AUD	48	631,278.56AUD
	A3	921	5.32%	36,745,125.46AUD	6.57%	515	23,648,672.73AUD	406	13,096,452.73AUD	848	35,081,467.39AUD	73	1,663,658.07 AUD
	A4	609	3.52%	22,453,324.19AUD	4.02%	348	14,957,251.14 AUD	261	7,496,073.05AUD	497	19,630,049.88AUD	112	2,823,274.31 AUD
	A5	263	1.52%	12,207,187.67 AUD	2.18%	174	9,129,704.99AUD	89	3,077,482.68AUD	172	8,860,428.22 AUD	91	3,346,759.45AUD
	A6	114	0.66%	7,333,506.25AUD	1.31%	72	5,349,812.83AUD	42	1,983,693.42 AUD	69	5,548,230.09AUD	45	1,785,276.16AUD
	A7	42	0.24%	3,343,167.03AUD	0.60%	29	2,561,961.54 AUD	13	781,205.49AUD	28	2,570,286.52 AUD	14	772,880.51 AUD
	A8	15	0.09%	1,251,292.25AUD	0.22%	8	817,738.23AUD	7	433,554.02 AUD	10	1,077,373.26AUD	5	173,918.99AUD
	Q3	497	2.87%	18,017,500.55AUD	3.22%	282	11,337,807.56AUD	215	6,679,692.99AUD	449	16,658,040.00AUD	48	1,359,460.55AUD
	Q5	606	3.50%	28,266,430.35AUD	5.06%	332	18,201,024.64 AUD	274	10,065,405.71 AUD	471	23,934,187.39AUD	135	4,332,242.96AUD
	Q7	534	3.08%	36,013,476.14 AUD	6.44%	334	25,163,432.32 AUD	200	10,850,043.82 AUD	432	31,776,715.79AUD	102	4,236,760.35AUD
	R8	21	0.12%	4,784,341.25AUD	0.86%	19	4,443,999.91 AUD	2	340,341.34 AUD	17	4,349,355.41 AUD	4	434,985.84 AUD
	TT	119	0.69%	5,422,251.16AUD	0.97%	67	3,631,922.97 AUD	52	1,790,328.19AUD	94	4,769,469.75AUD	25	652,781.41 AUD
	SubTotal	4,054	23.41%	182,296,796.07 AUD	32.60%	2,309	122,247,825.67 AUD	1,745	60,048,970.40 AUD	3,352	160,083,518.91 AUD	702	22,213,277.16 AUD
BENTLEY	ARNAGE	1	0.01%	120,667.90AUD	0.02%	-	- AUD	1	120,667.90AUD	-	- AUD	1	120,667.90AUD
	BENTAYGA	1	0.01%	294,504.23AUD	0.05%	1	294,504.23AUD	-	- AUD	1	294,504.23AUD	-	- AUD
	CONTINENTAL	3	0.02%	376,487.33AUD	0.07%	1	241,356.52 AUD	2	135,130.81 AUD	1	241,356.52 AUD	2	135,130.81 AUD
	FLYING SPUR	4	0.02%	1,161,103.69AUD	0.21%	2	558,919.76AUD	2	602,183.93AUD	3	916,802.01 AUD	1	244,301.68AUD
	MULSANNE	3	0.02%	890,952.75AUD	0.16%	3	890,952.75AUD	-	- AUD	1	392,180.66AUD	2	498,772.09AUD
	SubTotal	12	0.07%	2,843,715.90 AUD	0.51%	7	1,985,733.26 AUD	5	857,982.64 AUD	6	1,844,843.42 AUD	6	998,872.48 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	3	0.02%	737,451.83AUD	0.13%	3	737,451.83AUD	-	- AUD	1	276,842.75AUD	2	460,609.08AUD
	HURACAN	10	0.06%	2,720,506.91 AUD	0.49%	9	2,399,888.57 AUD	1	320,618.34 AUD	9	2,569,843.21 AUD	1	150,663.70AUD
	SubTotal	13	0.08%	3,457,958.74 AUD	0.62%	12	3,137,340.40 AUD	1	320,618.34 AUD	10	2,846,685.96 AUD	3	611,272.78 AUD
PORSCHE	BOXSTER	2	0.01%	179,120.95AUD	0.03%	2	179,120.95AUD	-	- AUD	2	179,120.95AUD	-	- AUD
	CARRERA / 911	8	0.05%	1,695,148.39AUD	0.30%	7	1,644,894.17 AUD	1	50,254.22 AUD	6	1,426,644.01 AUD	2	268,504.38AUD
	CAYENNE	12	0.07%	1,093,577.40AUD	0.20%	9	865,847.56AUD	3	227,729.84 AUD	8	824,498.48AUD	4	269,078.92 AUD
	CAYMAN	4	0.02%	458,515.09AUD	0.08%	3	435,301.77 AUD	1	23,213.32 AUD	3	435,301.77 AUD	1	23,213.32 AUD
	MACAN	14	0.08%	1,338,967.63AUD	0.24%	13	1,236,021.08AUD	1	102,946.55AUD	14	1,338,967.63AUD	-	- AUD
	PANAMERA	5	0.03%	449,973.23AUD	0.08%	4	370,503.05AUD	1	79,470.18AUD	-	- AUD	5	449,973.23AUD
	SubTotal	45	0.26%	5,215,302.69 AUD	0.93%	38	4,731,688.58 AUD	7	483,614.11 AUD	33	4,204,532.84 AUD	12	1,010,769.85 AUD
SKODA	FABIA	74	0.43%	1,004,096.67 AUD	0.18%	9	142,267.11 AUD	65	861,829.56AUD	71	974,142.32 AUD	3	29,954.35AUD
	OCTAVIA	191	1.10%	4,710,372.26AUD	0.84%	72	1,995,407.63AUD	119	2,714,964.63AUD	180	4,564,521.83AUD	11	145,850.43AUD
	RAPID	30	0.17%	495,843.09AUD	0.09%	5	99,268.54 AUD	25	396,574.55AUD	30	495,843.09AUD	-	- AUD
	ROOMSTER	1	0.01%	9,236.63AUD	0.00%	-	- AUD	1	9,236.63AUD	1	9,236.63AUD	-	- AUD
	SUPERB	63	0.36%	1,717,891.09AUD	0.31%	25	795,719.73AUD	38	922,171.36AUD	52	1,553,124.87 AUD	11	164,766.22 AUD
	YETI	64	0.37%	913,000.93AUD	0.16%	16	224,487.09AUD	48	688,513.84 AUD	59	874,934.26AUD	5	38,066.67 AUD
	SubTotal	423	2.44%	8,850,440.67 AUD	1.58%	127	3,257,150.10 AUD	296	5,593,290.57 AUD	393	8,471,803.00 AUD	30	378,637.67 AUD
VOLKSWAGEN	AMAROK	1,831	10.58%	58,115,837.95AUD	10.39%	731	26,371,311.50AUD	1,100	31,744,526.45AUD	1,713	55,721,045.09AUD	118	2,394,792.86AUD
	CADDY	318	1.84%	6,813,215.17 AUD	1.22%	119	2,867,682.68AUD	199	3,945,532.49AUD	286	6,422,199.32 AUD	32	391,015.85AUD
	CARAVELLE	14	0.08%	544,965.43AUD	0.10%	4	196,985.75AUD	10	347,979.68AUD	11	471,686.44 AUD	3	73,278.99AUD
	CRAFTER	130	0.75%	4,352,609.98AUD	0.78%	46	1,661,251.30AUD	84	2,691,358.68AUD	122	4,184,892.30AUD	8	167,717.68AUD
	EOS	28	0.16%	508,751.73AUD	0.09%	7	166,163.55AUD	21	342,588.18AUD	12	204,686.73AUD	16	304,065.00AUD
	GOLF	2,831	16.35%	63,688,675.61 AUD	11.39%	1,040	28,192,996.31 AUD	1,791	35,495,679.30AUD	2,600	59,806,833.36AUD	231	3,881,842.25AUD
	JETTA	463	2.67%	7,210,111.07 AUD	1.29%	134	2,292,029.61 AUD	329	4,918,081.46AUD	427	6,840,705.74 AUD	36	369,405.33AUD
	MULTIVAN	143	0.83%	5,758,369.87 AUD	1.03%	73	3,352,424.47 AUD	70	2,405,945.40AUD	129	5,388,699.51 AUD	14	369,670.36AUD
	NEW BEETLE	30	0.17%	622,353.92 AUD	0.11%	9	230,736.20AUD	21	391,617.72 AUD	22	525,768.57 AUD	8	96,585.35AUD
	PASSAT	435	2.51%	11,995,055.19AUD	2.15%	179	5,604,410.97 AUD	256	6,390,644.22 AUD	324	9,895,574.22 AUD	111	2,099,480.97 AUD
	POLO	650	3.75%	9,738,531.46AUD	1.74%	118	2,067,419.34 AUD	532	7,671,112.12 AUD	614	9,287,026.23AUD	36	451,505.23AUD
	SCIROCCO	52	0.30%	1,641,175.73AUD	0.29%	18	664,584.26AUD	34	976,591.47 AUD	41	1,377,127.48AUD	11	264,048.25AUD
	TIGUAN	538	3.11%	12,927,446.94 AUD	2.31%	150	4,555,387.82 AUD	388	8,372,059.12 AUD	439	11,658,765.86AUD	99	1,268,681.08AUD
	TOUAREG	279	1.61%	13,672,812.61 AUD	2.45%	148	8,112,856.32 AUD	131	5,559,956.29AUD	244	12,473,710.11 AUD	35	1,199,102.50AUD
	TRANSPORTER	382	2.21%	10,936,036.28AUD	1.96%	163	5,234,729.51 AUD	219	5,701,306.77 AUD	352	10,481,335.14 AUD	30	454,701.14 AUD
	UP!	13	0.08%	65,321.38AUD	0.01%	2	14,550.69AUD	11	50,770.69AUD	12	54,492.84 AUD	1	10,828.54 AUD
	SubTotal	8,137	47.00%	208,591,270.32 AUD	37.30%	2,941	91,585,520.28 AUD	5,196	117,005,750.04 AUD	7,348	194,794,548.94 AUD	789	13,796,721.38 AUD

Volkswagen Group Vehicles	SubTotal	12,684	73.26%	411,255,484.39 AUD	73.55%	5,434	226,945,258.29 AUD	7,250	184,310,226.10 AUD	11,142	372,245,933.07 AUD	1,542	39,009,551.32 AUD

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

==> picture [131 x 24] intentionally omitted <==

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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		699	4.04%	18,401,645.19AUD	3.29%	5	145,579.68AUD	337	10,181,160.04 AUD	357	8,074,905.47 AUD
LAND ROVER		247	1.43%	14,949,848.74 AUD	2.67%	-	- AUD	174	11,830,007.90AUD	73	3,119,840.84 AUD
SUBARU		503	2.91%	13,642,939.41 AUD	2.44%	2	83,867.54 AUD	204	5,983,846.52 AUD	297	7,575,225.35AUD
FORD		366	2.11%	11,898,446.92 AUD	2.13%	2	58,064.11 AUD	255	8,777,190.14 AUD	109	3,063,192.67 AUD
MITSUBISHI		365	2.11%	9,815,017.69AUD	1.76%	-	- AUD	230	6,557,197.19AUD	135	3,257,820.50AUD
MAZDA		348	2.01%	9,713,972.09AUD	1.74%	1	29,997.96AUD	206	6,379,385.06AUD	141	3,304,589.07 AUD
TOYOTA		293	1.69%	8,170,227.12 AUD	1.46%	-	- AUD	198	5,826,900.36AUD	95	2,343,326.76AUD
BMW		193	1.11%	8,088,397.22 AUD	1.45%	-	- AUD	103	4,823,217.64 AUD	90	3,265,179.58AUD
NISSAN		254	1.47%	6,657,203.36AUD	1.19%	-	- AUD	151	4,358,176.39AUD	103	2,299,026.97 AUD
MERCEDES-BENZ		129	0.75%	6,463,966.09AUD	1.16%	1	93,972.21 AUD	86	4,722,402.19AUD	42	1,647,591.69AUD
HONDA		287	1.66%	6,138,643.28AUD	1.10%	3	42,758.61 AUD	83	2,144,235.14 AUD	201	3,951,649.53AUD
HYUNDAI		230	1.33%	5,826,133.13AUD	1.04%	-	- AUD	132	3,504,688.75AUD	98	2,321,444.38AUD
RENAULT		113	0.65%	2,964,088.74 AUD	0.53%	-	- AUD	68	1,988,903.08AUD	45	975,185.66AUD
MASERATI		22	0.13%	2,933,998.17 AUD	0.52%	-	- AUD	18	2,376,512.47 AUD	4	557,485.70AUD
JEEP		86	0.50%	2,877,846.56AUD	0.51%	-	- AUD	50	1,914,772.22 AUD	36	963,074.34 AUD
JAGUAR		39	0.23%	2,372,353.31 AUD	0.42%	-	- AUD	30	1,982,913.12 AUD	9	389,440.19AUD
MCLAREN		8	0.05%	2,360,222.89AUD	0.42%	-	- AUD	7	2,093,587.33AUD	1	266,635.56AUD
KIA		85	0.49%	2,010,007.44 AUD	0.36%	-	- AUD	40	1,198,481.82 AUD	45	811,525.62 AUD
ROVER		36	0.21%	1,873,688.07 AUD	0.34%	1	61,851.14 AUD	22	1,157,786.49AUD	13	654,050.44 AUD
VOLVO		42	0.24%	1,644,217.78AUD	0.29%	1	11,968.60AUD	19	949,043.03AUD	22	683,206.15AUD
FERRARI		4	0.02%	1,550,684.07 AUD	0.28%	-	- AUD	3	1,319,583.33AUD	1	231,100.74 AUD
ISUZU		50	0.29%	1,513,381.15AUD	0.27%	-	- AUD	41	1,240,002.17 AUD	9	273,378.98AUD
ASTON MARTIN		6	0.03%	974,816.77 AUD	0.17%	-	- AUD	5	888,320.40AUD	1	86,496.37 AUD
SUZUKI		72	0.42%	941,440.35AUD	0.17%	1	7,177.27 AUD	22	354,848.83AUD	49	579,414.25AUD
LEXUS		24	0.14%	732,400.36AUD	0.13%	-	- AUD	10	331,269.98AUD	14	401,130.38AUD
CHRYSLER		10	0.06%	710,910.51 AUD	0.13%	-	- AUD	8	565,166.78AUD	2	145,743.73AUD
FIAT		23	0.13%	460,832.48AUD	0.08%	-	- AUD	11	228,938.17 AUD	12	231,894.31 AUD
PEUGEOT		19	0.11%	348,748.93AUD	0.06%	-	- AUD	8	155,031.16AUD	11	193,717.77 AUD
ALFA ROMEO		16	0.09%	316,387.76AUD	0.06%	-	- AUD	5	99,366.71 AUD	11	217,021.05AUD
FOTON		16	0.09%	314,132.96AUD	0.06%	2	37,238.40AUD	11	209,862.29AUD	3	67,032.27 AUD
LOTUS		3	0.02%	236,334.53AUD	0.04%	-	- AUD	2	215,348.06AUD	1	20,986.47 AUD
ROLLS-ROYCE		1	0.01%	185,914.68AUD	0.03%	-	- AUD	1	185,914.68AUD	-	- AUD
CITROEN		6	0.03%	161,685.56AUD	0.03%	-	- AUD	5	152,590.20AUD	1	9,095.36AUD
MINI		7	0.04%	153,906.62 AUD	0.03%	-	- AUD	2	40,998.21 AUD	5	112,908.41 AUD
DODGE		8	0.05%	131,637.23AUD	0.02%	-	- AUD	4	65,775.20AUD	4	65,862.03AUD
LDV		3	0.02%	114,879.51 AUD	0.02%	-	- AUD	3	114,879.51 AUD	-	- AUD
GMC		1	0.01%	80,780.98AUD	0.01%	-	- AUD	1	80,780.98AUD	-	- AUD
SSANGYONG		4	0.02%	68,693.06AUD	0.01%	-	- AUD	2	16,124.33AUD	2	52,568.73AUD
OPEL		5	0.03%	45,403.77 AUD	0.01%	-	- AUD	-	- AUD	5	45,403.77 AUD
GREAT WALL		6	0.03%	41,039.68AUD	0.01%	-	- AUD	6	41,039.68AUD	-	- AUD
MAHINDRA		1	0.01%	18,069.95AUD	0.00%	-	- AUD	1	18,069.95AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	4,630	26.74%	147,904,944.11 AUD	26.45%	19	572,475.52 AUD	2,564	95,074,317.50 AUD	2,047	52,258,151.09 AUD

Total		17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

==> picture [131 x 24] 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		699	4.04%	18,401,645.19AUD	3.29%	180	6,408,023.88AUD	519	11,993,621.31 AUD	483	14,186,983.03AUD	216	4,214,662.16AUD
LAND ROVER		247	1.43%	14,949,848.74 AUD	2.67%	156	11,163,239.98AUD	91	3,786,608.76AUD	175	12,041,362.10AUD	72	2,908,486.64 AUD
SUBARU		503	2.91%	13,642,939.41 AUD	2.44%	149	4,993,845.22 AUD	354	8,649,094.19AUD	424	12,061,036.07 AUD	79	1,581,903.34 AUD
FORD		366	2.11%	11,898,446.92 AUD	2.13%	106	4,526,800.41 AUD	260	7,371,646.51 AUD	228	9,178,640.49AUD	138	2,719,806.43AUD
MITSUBISHI		365	2.11%	9,815,017.69AUD	1.76%	108	3,476,357.86AUD	257	6,338,659.83AUD	291	8,250,041.68AUD	74	1,564,976.01 AUD
MAZDA		348	2.01%	9,713,972.09AUD	1.74%	115	3,803,765.15AUD	233	5,910,206.94 AUD	294	8,713,823.36AUD	54	1,000,148.73AUD
TOYOTA		293	1.69%	8,170,227.12 AUD	1.46%	60	2,404,187.47 AUD	233	5,766,039.65AUD	99	3,820,785.07 AUD	194	4,349,442.05AUD
BMW		193	1.11%	8,088,397.22 AUD	1.45%	76	4,342,952.53AUD	117	3,745,444.69AUD	77	4,466,158.61 AUD	116	3,622,238.61 AUD
NISSAN		254	1.47%	6,657,203.36AUD	1.19%	72	2,681,634.69AUD	182	3,975,568.67 AUD	161	5,042,769.61 AUD	93	1,614,433.75AUD
MERCEDES-BENZ		129	0.75%	6,463,966.09AUD	1.16%	63	4,074,815.40AUD	66	2,389,150.69AUD	38	2,541,996.43AUD	91	3,921,969.66AUD
HONDA		287	1.66%	6,138,643.28AUD	1.10%	40	1,118,508.07 AUD	247	5,020,135.21 AUD	216	5,149,129.66AUD	71	989,513.62 AUD
HYUNDAI		230	1.33%	5,826,133.13AUD	1.04%	67	2,057,023.04 AUD	163	3,769,110.09AUD	177	4,794,913.11 AUD	53	1,031,220.02 AUD
RENAULT		113	0.65%	2,964,088.74 AUD	0.53%	46	1,381,183.06AUD	67	1,582,905.68AUD	97	2,684,420.09AUD	16	279,668.65AUD
MASERATI		22	0.13%	2,933,998.17 AUD	0.52%	18	2,530,068.67 AUD	4	403,929.50AUD	20	2,759,797.19AUD	2	174,200.98AUD
JEEP		86	0.50%	2,877,846.56AUD	0.51%	30	1,268,100.47 AUD	56	1,609,746.09AUD	42	1,674,477.50AUD	44	1,203,369.06AUD
JAGUAR		39	0.23%	2,372,353.31 AUD	0.42%	24	1,718,707.12 AUD	15	653,646.19AUD	31	2,195,315.20AUD	8	177,038.11 AUD
MCLAREN		8	0.05%	2,360,222.89AUD	0.42%	8	2,360,222.89AUD	-	- AUD	7	2,133,871.95AUD	1	226,350.94 AUD
KIA		85	0.49%	2,010,007.44 AUD	0.36%	13	459,949.75AUD	72	1,550,057.69AUD	67	1,756,402.54 AUD	18	253,604.90AUD
ROVER		36	0.21%	1,873,688.07 AUD	0.34%	20	1,129,930.20AUD	16	743,757.87 AUD	35	1,818,011.53AUD	1	55,676.54 AUD
VOLVO		42	0.24%	1,644,217.78AUD	0.29%	23	1,149,602.68AUD	19	494,615.10AUD	33	1,510,030.00AUD	9	134,187.78AUD
FERRARI		4	0.02%	1,550,684.07 AUD	0.28%	4	1,550,684.07 AUD	-	- AUD	4	1,550,684.07 AUD	-	- AUD
ISUZU		50	0.29%	1,513,381.15AUD	0.27%	12	406,832.09AUD	38	1,106,549.06AUD	46	1,422,208.23AUD	4	91,172.92 AUD
ASTON MARTIN		6	0.03%	974,816.77 AUD	0.17%	5	879,693.78AUD	1	95,122.99AUD	2	415,230.69AUD	4	559,586.08AUD
SUZUKI		72	0.42%	941,440.35AUD	0.17%	10	169,945.17 AUD	62	771,495.18AUD	60	817,593.82 AUD	12	123,846.53AUD
LEXUS		24	0.14%	732,400.36AUD	0.13%	6	301,535.73AUD	18	430,864.63AUD	4	219,126.41 AUD	20	513,273.95AUD
CHRYSLER		10	0.06%	710,910.51 AUD	0.13%	4	427,226.11 AUD	6	283,684.40AUD	7	639,621.02 AUD	3	71,289.49AUD
FIAT		23	0.13%	460,832.48AUD	0.08%	5	126,234.59AUD	18	334,597.89AUD	20	387,894.67 AUD	3	72,937.81 AUD
PEUGEOT		19	0.11%	348,748.93AUD	0.06%	6	128,907.57 AUD	13	219,841.36AUD	11	247,597.92 AUD	8	101,151.01 AUD
ALFA ROMEO		16	0.09%	316,387.76AUD	0.06%	1	26,914.60AUD	15	289,473.16AUD	10	250,425.28AUD	6	65,962.48AUD
FOTON		16	0.09%	314,132.96AUD	0.06%	1	25,281.01 AUD	15	288,851.95AUD	14	281,118.74 AUD	2	33,014.22 AUD
LOTUS		3	0.02%	236,334.53AUD	0.04%	2	215,348.06AUD	1	20,986.47 AUD	1	114,602.16AUD	2	121,732.37 AUD
ROLLS-ROYCE		1	0.01%	185,914.68AUD	0.03%	1	185,914.68AUD	-	- AUD	-	- AUD	1	185,914.68AUD
CITROEN		6	0.03%	161,685.56AUD	0.03%	3	108,810.98AUD	3	52,874.58AUD	6	161,685.56AUD	-	- AUD
MINI		7	0.04%	153,906.62 AUD	0.03%	1	17,869.86AUD	6	136,036.76AUD	3	73,573.07 AUD	4	80,333.55AUD
DODGE		8	0.05%	131,637.23AUD	0.02%	2	44,312.31 AUD	6	87,324.92 AUD	1	27,777.60AUD	7	103,859.63AUD
LDV		3	0.02%	114,879.51 AUD	0.02%	1	48,455.24 AUD	2	66,424.27 AUD	3	114,879.51 AUD	-	- AUD
GMC		1	0.01%	80,780.98AUD	0.01%	1	80,780.98AUD	-	- AUD	1	80,780.98AUD	-	- AUD
SSANGYONG		4	0.02%	68,693.06AUD	0.01%	-	- AUD	4	68,693.06AUD	1	25,044.35AUD	3	43,648.71 AUD
OPEL		5	0.03%	45,403.77 AUD	0.01%	1	10,957.54 AUD	4	34,446.23AUD	5	45,403.77 AUD	-	- AUD
GREAT WALL		6	0.03%	41,039.68AUD	0.01%	-	- AUD	6	41,039.68AUD	2	10,911.23AUD	4	30,128.45AUD
MAHINDRA		1	0.01%	18,069.95AUD	0.00%	-	- AUD	1	18,069.95AUD	1	18,069.95AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	4,630	26.74%	147,904,944.11 AUD	26.45%	1,440	67,804,622.91 AUD	3,190	80,100,321.20 AUD	3,197	113,684,194.25 AUD	1,433	34,220,749.86 AUD

Total		17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	598	3.45%	19,018,174.20 AUD	3.40%	-	- AUD	254	10,137,393.50 AUD	344	8,880,780.70 AUD
NewSouth Wales	7,345	42.42%	248,444,482.45 AUD	44.43%	62	1,339,303.19 AUD	4,142	162,182,565.09 AUD	3,141	84,922,614.17 AUD
Northern Territory	32	0.18%	884,608.70 AUD	0.16%	-	- AUD	12	390,018.71 AUD	20	494,589.99 AUD
Queensland	2,611	15.08%	91,324,409.38 AUD	16.33%	6	95,819.49 AUD	1,535	61,539,278.44 AUD	1,070	29,689,311.45 AUD
South Australia	588	3.40%	17,102,514.46 AUD	3.06%	1	6,109.11 AUD	315	10,938,301.63 AUD	272	6,158,103.72 AUD
Tasmania	131	0.76%	4,143,315.32 AUD	0.74%	-	- AUD	98	3,443,273.02 AUD	33	700,042.30 AUD
Victoria	4,886	28.22%	145,290,856.68 AUD	25.98%	27	484,611.78 AUD	2,387	85,091,890.58 AUD	2,472	59,714,354.32 AUD
Western Australia	1,123	6.49%	32,952,067.31 AUD	5.89%	1	56,041.99 AUD	551	18,412,281.78 AUD	571	14,483,743.54 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	598	3.45%	19,018,174.20 AUD	3.40%	175	8,210,198.65 AUD	423	10,807,975.55 AUD	480	16,590,556.14 AUD	118	2,427,618.06 AUD
NewSouth Wales	7,345	42.42%	248,444,482.45 AUD	44.43%	3,000	134,494,039.95 AUD	4,345	113,950,442.50 AUD	5,985	212,926,648.69 AUD	1,360	35,517,833.76 AUD
Northern Territory	32	0.18%	884,608.70 AUD	0.16%	6	226,905.93 AUD	26	657,702.77 AUD	23	652,671.43 AUD	9	231,937.27 AUD
Queensland	2,611	15.08%	91,324,409.38 AUD	16.33%	1,161	53,177,120.77 AUD	1,450	38,147,288.61 AUD	2,265	80,980,000.69 AUD	346	10,344,408.69 AUD
South Australia	588	3.40%	17,102,514.46 AUD	3.06%	208	8,200,069.57 AUD	380	8,902,444.89 AUD	510	15,391,508.63 AUD	78	1,711,005.83 AUD
Tasmania	131	0.76%	4,143,315.32 AUD	0.74%	34	1,424,420.16 AUD	97	2,718,895.16 AUD	98	3,369,972.55 AUD	33	773,342.77 AUD
Victoria	4,886	28.22%	145,290,856.68 AUD	25.98%	1,953	76,134,469.05 AUD	2,933	69,156,387.63 AUD	4,092	128,493,430.25 AUD	794	16,797,426.43 AUD
Western Australia	1,123	6.49%	32,952,067.31 AUD	5.89%	337	12,882,657.12 AUD	786	20,069,410.19 AUD	886	27,525,338.94 AUD	237	5,426,728.37 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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	17,289	99.86%	558,409,711.71 AUD	99.87%
1	25	0.14%	750,716.79AUD	0.13%
2	-	0.00%	0.00AUD	0.00%
3	-	0.00%	0.00AUD	0.00%
Total	17,314	100.00%	559,160,428.50 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: 20/03/2017 Period: 02/2017 / Period No. 9 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)	658	3.80%	11,995,640.12 AUD	2.15%	15	172,429.78 AUD	319	6,393,122.57 AUD	324	5,430,087.77 AUD
Other	16,656	96.20%	547,164,788.38 AUD	97.85%	82	1,809,455.78 AUD	8,975	345,741,880.18 AUD	7,599	199,613,452.42 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	97	1,981,885.56 AUD	9,294	352,135,002.75 AUD	7,923	205,043,540.19 AUD

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

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

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 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)	658	3.80%	11,995,640.12 AUD	2.15%	236	5,708,556.35 AUD	422	6,287,083.77 AUD	375	6,601,839.26 AUD	283	5,393,800.86 AUD
Other	16,656	96.20%	547,164,788.38 AUD	97.85%	6,638	289,041,324.85 AUD	10,018	258,123,463.53 AUD	13,964	479,328,288.06 AUD	2,692	67,836,500.32 AUD
Total	17,314	100.00%	559,160,428.50 AUD	100.00%	6,874	294,749,881.20 AUD	10,440	264,410,547.30 AUD	14,339	485,930,127.32 AUD	2,975	73,230,301.18 AUD

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

						Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	0/03/2017 riod No. 9 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
Total	1		23,349.72 AUD	8,659.67 AUD	8,659.67 AUD	- AUD	8,659.67 AUD

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

			Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	0/03/2017 riod No. 9 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-16	Jul-16	Aug-16	Sep-16	Oct-16	Nov-16	Dec-16	Jan-17	Feb-1	7
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	1		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

			Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	0/03/2017 riod No. 9 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-17	Apr-17	May-17	Jun-17	Jul-17	Aug-17	Sep-17	Oct-17	Nov-	17
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	1		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

			Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	0/03/2017 riod No. 9 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-	18
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	1		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

			Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	Publication Date: 2 Period: 02/2017 / Pe	0/03/2017 riod No. 9 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Sep-18	Oct-18	Nov-18	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-	19
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	1		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD

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

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

Contract Level Data	Contract Level Data	Contract Level Data	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month	Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19	Dec-19	Jan-20	Feb-20
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	1		- 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 <==

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

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

Publication Date: 20/03/2017
Period: 02/2017 / Period No. 9
Contents
----- End of picture text -----

Contract Level Data

No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-20	Apr-20
1	04/2014	02/2017	- AUD	- AUD
Total	1		- 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_2017-03-27_47d7f9a9-cf05-4775-9722-e897a17f57e3.pdf

Driver Australia Master

Contents

Transaction Events (I)

Clean-Up Call

Transaction Party Replacements

Transaction events (II)

Transaction Events (III)

Swap Counterparty

Swap Counterparty

Servicer

Information regarding the Notes I

Information regarding the Notes II

Cash Collateral Account

Swap Fixing / Waterfall

Retention of Net Economic Interest

Amortisation Profile I

Publication Date: 20/03/2017 Period: 02/2017 / Period No. 9 Contents

Amortisation Profile II

Amortisation Profile Class B-Notes

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

Outstanding Contracts II - Collections

Arrears Contracts

Arrears Contracts - Total Outstanding Discounted Receivables Balance

Arrears Contracts

Net Salvage Loss

Net Salvage After Recoveries

Prepayments

Pool Data I

Down Payments

Pool Data I

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Top 20 Borrower

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data IV

Interest Rate paid by the Receivable Debtor

Remaining Term

Distribution by Seasoning

Pool Data V

Original Term

Remaining Term

Distribution by Seasoning

Pool Data VI

Product Type

Vehicle Status

Balloon

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VIII

Region

Pool Data VIII

Region

Individual Hardship Extensions*

Engine Type

Engine Type

Contract Level Data

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2017