DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2017

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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.

Volkswagen Financial Services Australia Pty Ltd

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: 20/02/2017 Period: 01/2017 / Period No. 8 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: 20/02/2017
					Period: 01/2017 / Period No. 8
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		20/02/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	25/05/2021	PaymentDate:		27/02/2017(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		31/01/2017(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/01/2017 until 31/01/2017
PeriodNo.:	8	InterestAccrual Period		from	25/01/2017 until 27/02/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	25/01/2017 until 27/02/2017
NextPaymentDate:	27/03/2017	Days accrued:			33

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: 20/02/2017 Period: 01/2017 / Period No. 8 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: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

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

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	407.61%
	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: 20/02/2017 Period: 01/2017 / Period No. 8 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	31/12/2016	31/01/2017
Amounts not invested for the purchase of additional assets	- AUD	- AUD
Percentage not invested for the purchase of additional assets	0.00%	0.00%

		Weighted Average Seasoning			>36 Months
		<=12 Months	>12 <=24 Months	>24 <=36 Months	>36 Months
Dynamic Net Loss Ratio	Ratio	>0.20%	≥ 0.25%	≥ 0.30%	≥ 0.50%
30/11/2016	0.00000%	No	No	No	No
31/12/2016	0.00000%	No	No	No	No
31/01/2017	0.00000%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
31/01/2017	0.00000%

Discounted balance as of thepreviousperiod					484,857,963.77 AUD
Discounted balance of all initial and additional assets					523,948,227.56 AUD
Weighted average seasoning					9.83 Months
Late DelinquencyRatio					0.01539%

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: 20/02/2017
Period: 01/2017 / Period No. 8
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: 20/02/2017 Period: 01/2017 / Period No. 8 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	3.2150%	3.2150%	3.2150%	3.2150%	4.8650%	4.8650%

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

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

Information regarding the Notes II

Monthly Period: 01/2017	Monthly Period: 01/2017						Class B Notes	Class B Notes	Class B Notes
Payment Date: 27/02/2017
Interest Accrual Period (from/until) from 25/01/2017 until 27/02/2017
Days accrued 33
Index Rate 1-Month-BBSW
Base Interest Rate: 1.6150%
Day Count Convention actual/365

		Class A Notes					Class B Notes
Interest Payments	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total InterestAmount oftheReportingPeriod	1,298,159.07 AUD	716,213.92 AUD	108,420.37 AUD	216,259.40AUD	108,420.37 AUD	1,149,314.06 AUD	92,896.18AUD	55,948.83AUD	148,845.01 AUD
PaidInterest		716,213.92 AUD	108,420.37 AUD	216,259.40 AUD	108,420.37 AUD	1,149,314.06 AUD	92,896.18 AUD	55,948.83 AUD	148,845.01 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	429,240,000.00 AUD	246,400,000.00AUD	37,300,000.00AUD	74,400,000.00AUD	37,300,000.00AUD	395,400,000.00 AUD	21,120,000.00AUD	12,720,000.00AUD	33,840,000.00 AUD
Additional issue amount	34,510,000.00 AUD	- AUD	8,000,000.00AUD	15,800,000.00AUD	8,000,000.00AUD	31,800,000.00 AUD	- AUD	2,710,000.00AUD	2,710,000.00 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	463,750,000.00 AUD	246,400,000.00 AUD	45,300,000.00 AUD	90,200,000.00 AUD	45,300,000.00 AUD	427,200,000.00 AUD	21,120,000.00 AUD	15,430,000.00 AUD	36,550,000.00 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		290.67 AUD	290.67 AUD	290.67 AUD	290.67 AUD		43.98AUD	43.98AUD
Principal Repayment bynote		- AUD	- AUD	- AUD	- AUD		- AUD	- AUD
Total		290.67 AUD	290.67 AUD	290.67 AUD	290.67 AUD		43.98 AUD	43.98 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	7,338	2,464	373	744	373	3,954	2,112	1,272	3,384
Increase of outstandingnotes from tap-up	589	-	80	158	80	318	-	271	271
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	7,927	2,464	453	902	453	4,272	2,112	1,543	3,655
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)		89,098,978.09AUD	89,098,978.09AUD	89,098,978.09AUD	89,098,978.09AUD	89,098,978.09 AUD	55,258,978.09AUD	55,258,978.09AUD	55,258,978.09 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		18.39%	18.39%	18.39%	18.39%	18.39%	11.41%	11.41%	11.41%
Current OCAmount (after Top Up)		89,753,374.23AUD	89,753,374.23AUD	89,753,374.23AUD	89,753,374.23AUD	89,753,374.23 AUD	55,913,374.23AUD	55,913,374.23AUD	55,913,374.23 AUD
Current OCPercentage (after Top Up)		18.50%	18.50%	18.50%	18.50%	18.50%	11.52%	11.52%	11.52%
Current OCAmount (after Top/Tap Up/TTO)		96,748,227.56AUD	96,748,227.56AUD	96,748,227.56AUD	96,748,227.56AUD	96,748,227.56 AUD	60,198,227.56AUD	60,198,227.56AUD	60,198,227.56 AUD
Current OCPercentage (after Top/Tap Up/TTO)		18.47%	18.47%	18.47%	18.47%	18.47%	11.49%	11.49%	11.49%
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	47,626,404.23AUD
Balanceincreasefromtap up	3,896,904.80AUD
Redemptionpayments from term take out	- AUD
Regular redemption from waterfall	879,686.84 AUD
Redemption from cash collateral account	- AUD
Balance as of the end of the period	50,643,622.19 AUD
Current OC amount (before Top/Tap Up/TTO)	7,632,573.86AUD
Current OC percentage (before Top/Tap Up/TTO)	1.5754%
Current OC amount (after Top/Tap Up/TTO)	9,554,605.37 AUD
Current OC percentage (after Top/Tap Up/TTO)	1.8236%

	Subordinated Loan
	Balance as ofthe beginning ofthe period	47,626,404.23AUD
	Balanceincreasefromtap up	3,896,904.80AUD
	Redemptionpayments from term take out	- AUD
	Regular redemption from waterfall	879,686.84 AUD
	Redemption from cash collateral account	- AUD
	Balance as of the end of the period	50,643,622.19 AUD
	Current OC amount (before Top/Tap Up/TTO)	7,632,573.86AUD
	Current OC percentage (before Top/Tap Up/TTO)	1.5754%
	Current OC amount (after Top/Tap Up/TTO)	9,554,605.37 AUD
	Current OC percentage (after Top/Tap Up/TTO)	1.8236%

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	5,150,880.00 AUD
	Balance as of the beginning of the period	5,150,880.00 AUD
	Specified General Cash Collateral Account Balance	5,150,880.00 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	5,150,880.00 AUD
	thelessorof:0.60% oftheMaximum DiscountedReceivablesBalance; and	2,845,480.63AUD
	the aggregate outstanding principal amount of the Notes as of the end of the Monthly Period	429,240,000.00 AUD
	Payments	(414,120.00) 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	414,120.00 AUD
	Balance as of the end of the period	5,565,000.00 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

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

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	395,400,000.00AUD	33,840,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	(2,487.39AUD)	(4,425.01 AUD)

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1)i)Available CollectionsAmountfromContracts	14,735,390.59AUD	14,735,390.59AUD
1)ii)Available Collections- Interest on TrustAccounts	29,996.29AUD	14,765,386.88AUD
2)Drawingsfromthe CashCollateral Account as providedfor inclause12.1oftheIssue Supplement	- AUD	14,765,386.88AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	14,765,386.88AUD
4)Net SwapReceipts-ClassAand ClassB	10,391.81 AUD	14,775,778.69AUD
Net SwapReceipts onSeriesA 2016-1	- AUD	14,765,386.88AUD
Net SwapReceipts onSeriesA 2016-2	1,493.70AUD	14,766,880.58AUD
Net SwapReceipts onSeriesA 2016-3	2,979.40AUD	14,769,859.98AUD
Net SwapReceipts onSeriesA 2016-4	1,493.70AUD	14,771,353.68AUD
Net SwapReceipts onSeriesB 2016-1	2,960.18AUD	14,774,313.86AUD
Net SwapReceipts onSeriesB 2016-2	1,464.83AUD	14,775,778.69AUD
5)Damages andIndemnityPayments toIssuer	- AUD	14,775,778.69AUD
6) Other ReimbursementAmounts	- AUD	14,775,778.69AUD
7)Buffer ReleaseAmount	(1,481,318.74 AUD)	13,294,459.95AUD
Purchase price amount (clean-up call)	- AUD	13,294,459.95AUD
RemainingRoundingAmount (M-1)	- AUD	13,294,459.95AUD

Waterfall	Payment to waterfallposition	Remaining Amount
AvailableDistribution Amount	- AUD	13,294,459.95AUD
1)TrustBeneficiary $1	(1.00AUD)	13,294,458.95AUD
2)Taxes	- AUD	13,294,458.95AUD
3)TrustFees &Expenses and Servicer Fees	(554,559.24 AUD)	12,739,899.71 AUD
4)Equal RankSwapPayments	(3,479.41 AUD)	12,736,420.30AUD
Net SwapPayments onSeriesA 2016-1	(3,479.41 AUD)	12,736,420.30AUD
Net SwapPayments onSeriesA 2016-2	- AUD	12,736,420.30AUD
Net SwapPayments onSeriesA 2016-3	- AUD	12,736,420.30AUD
Net SwapPayments onSeriesA 2016-4	- AUD	12,736,420.30AUD
Net SwapPayments onSeriesB 2016-1	- AUD	12,736,420.30AUD
Net SwapPayments onSeriesB 2016-2	- AUD	12,736,420.30AUD
5)InterestPayment-ClassA	(1,149,314.06AUD)	11,587,106.24 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-1	(716,213.92 AUD)	12,020,206.38AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-2	(108,420.37 AUD)	11,911,786.01 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-3	(216,259.40AUD)	11,695,526.61 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-4	(108,420.37 AUD)	11,587,106.24 AUD
6)InterestPayment-ClassB	(148,845.01 AUD)	11,438,261.23AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesB 2016-1	(92,896.18AUD)	11,494,210.06AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesB 2016-2	(55,948.83AUD)	11,438,261.23AUD
7)Payment to CashCollateral Account	- AUD	11,438,261.23AUD
8.a)Principal Payment-ClassA	- AUD	11,438,261.23AUD
Principal Payments onSeriesA 2016-1	- AUD	11,438,261.23AUD
Principal Payments onSeriesA 2016-2	- AUD	11,438,261.23AUD
Principal Payments onSeriesA 2016-3	- AUD	11,438,261.23AUD
Principal Payments onSeriesA 2016-4	- AUD	11,438,261.23AUD
RemainingRoundingAmountfromCurrentPeriod ClassA	- AUD	11,438,261.23AUD
8. b) Class A Accumulation Amount to Accumulation Account	(10,252,206.13AUD)	1,186,055.10AUD
9.a)Principal Payment-ClassB	- AUD	1,186,055.10AUD
Principal Payments onSeriesB 2016-1	- AUD	1,186,055.10AUD
Principal Payments onSeriesB 2016-2	- AUD	1,186,055.10AUD
RemainingRoundingAmountfromCurrentPeriod ClassB	- AUD	1,186,055.10AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	1,186,055.10 AUD
10)Penalties, Costs,Expenses,Damages,Losses or Liabilities	- AUD	1,186,055.10AUD
11.a) Other Payment to Swap Counterparties	- AUD	1,186,055.10AUD
11.b) Other Payment toNotePurchasers	- AUD	1,186,055.10AUD
12) SubordinatedLoan Accrued and UnpaidInterest	(306,368.26AUD)	879,686.84 AUD
13) SubordinatedLoan Principal	(879,686.84 AUD)	- AUD
14) SurplusIncomeDistributiontoBeneficiary oftheTrust	- AUD	- AUD

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

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	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	583,845,395.53 AUD	635,405,711.06 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	573,593,189.40 AUD 635,405,711.06 AUD
Accumulation Account balance	- AUD	10,252,206.13 AUD	- AUD
First loss piece	15,425,364.25 AUD	59,530,171.25 AUD	65,763,227.56 AUD
SubordinatedLoanbalance	12,766,069.41 AUD	46,746,717.39 AUD	50,643,622.19 AUD
Overcollateralisation	1,285,414.84 AUD	7,632,573.86 AUD	9,554,605.37 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	5,150,880.00 AUD	5,565,000.00 AUD
Actual retention	9.78%	10.20%	10.35%

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: 20/02/2017 Period: 01/2017 / Period No. 8 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	- AUD	427,200,000.00 AUD	- AUD	36,550,000.00 AUD
04/2017	- AUD	427,200,000.00 AUD	- AUD	36,550,000.00 AUD
05/2017	- AUD	427,200,000.00 AUD	- AUD	36,550,000.00 AUD
06/2017	- AUD	427,200,000.00 AUD	- AUD	36,550,000.00 AUD
07/2017	- AUD	410,951,972.50 AUD	- AUD	36,550,000.00 AUD
08/2017	- AUD	395,105,016.55 AUD	- AUD	36,550,000.00 AUD
09/2017	- AUD	379,622,298.11 AUD	- AUD	36,550,000.00 AUD
10/2017	- AUD	364,942,432.97 AUD	- AUD	36,550,000.00 AUD
11/2017	- AUD	350,535,265.81 AUD	- AUD	36,550,000.00 AUD
12/2017	- AUD	336,381,604.18 AUD	- AUD	36,550,000.00 AUD
01/2018	- AUD	322,382,349.05 AUD	- AUD	36,550,000.00 AUD
02/2018	- AUD	308,524,585.35 AUD	- AUD	36,550,000.00 AUD
03/2018	- AUD	295,296,920.79 AUD	- AUD	36,550,000.00 AUD
04/2018	- AUD	281,960,995.78 AUD	- AUD	36,550,000.00 AUD
05/2018	- AUD	268,819,531.77 AUD	- AUD	36,550,000.00 AUD
06/2018	- AUD	255,894,081.09 AUD	- AUD	36,550,000.00 AUD
07/2018	- AUD	246,225,007.52 AUD	- AUD	33,521,475.02 AUD
08/2018	- AUD	237,649,377.24 AUD	- AUD	30,554,919.94 AUD
09/2018	- AUD	229,294,177.50 AUD	- AUD	29,480,679.96 AUD
10/2018	- AUD	221,549,560.04 AUD	- AUD	28,484,943.43 AUD
11/2018	- AUD	213,775,031.85 AUD	- AUD	27,485,361.24 AUD
12/2018	- AUD	206,209,643.90 AUD	- AUD	26,512,668.50 AUD
01/2019	- AUD	198,767,301.38 AUD	- AUD	25,555,795.90 AUD
02/2019	- AUD	191,385,608.30 AUD	- AUD	24,606,721.07 AUD
03/2019	- AUD	183,967,809.84 AUD	- AUD	23,653,004.13 AUD
04/2019	- AUD	176,488,403.22 AUD	- AUD	22,691,366.13 AUD
05/2019	- AUD	169,027,070.06 AUD	- AUD	21,732,051.86 AUD
06/2019	- AUD	161,545,734.52 AUD	- AUD	20,770,165.87 AUD
07/2019	- AUD	154,110,513.63 AUD	- AUD	19,814,208.90 AUD
08/2019	- AUD	147,154,690.37 AUD	- AUD	18,919,888.76 AUD
09/2019	- AUD	140,569,872.72 AUD	- AUD	18,073,269.35 AUD
10/2019	- AUD	134,212,720.42 AUD	- AUD	17,255,921.20 AUD
11/2019	- AUD	127,825,051.79 AUD	- AUD	16,434,649.51 AUD
12/2019	- AUD	121,524,544.64 AUD	- AUD	15,624,584.31 AUD
01/2020	- AUD	115,923,056.77 AUD	- AUD	14,904,393.02 AUD
02/2020	- AUD	110,317,178.68 AUD	- AUD	14,183,637.26 AUD
03/2020	- AUD	104,297,532.52 AUD	- AUD	13,409,682.75 AUD
04/2020	- AUD	97,604,938.46 AUD	- AUD	12,549,206.37 AUD
05/2020	- AUD	91,365,712.93 AUD	- AUD	11,747,020.23 AUD
06/2020	- AUD	85,051,621.56 AUD	- AUD	10,935,208.49 AUD
07/2020	- AUD	78,820,393.64 AUD	- AUD	10,134,050.61 AUD
08/2020	- AUD	73,167,016.26 AUD	- AUD	9,407,187.81 AUD
09/2020	- AUD	68,080,397.23 AUD	- AUD	8,753,193.93 AUD
10/2020	- AUD	63,244,081.07 AUD	- AUD	8,131,381.86 AUD
11/2020	- AUD	58,662,688.31 AUD	- AUD	7,542,345.65 AUD
12/2020	- AUD	54,007,586.65 AUD	- AUD	6,943,832.57 AUD
01/2021	- AUD	50,593,497.20 AUD	- AUD	6,504,878.21 AUD
02/2021	- AUD	47,306,416.34 AUD	- AUD	6,082,253.53 AUD
03/2021	- AUD	42,181,011.27 AUD	- AUD	5,423,272.88 AUD
04/2021	- AUD	37,464,671.20 AUD	- AUD	4,816,886.30 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: 20/02/2017 Period: 01/2017 / Period No. 8 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
450,000,000
400,000,000
350,000,000 Assuming a Clean-Up Call at 10% of the
maximum Outstanding Discounted
Receivables Balance, annual prepayments
300,000,000 of 10% and 0% Net Losses.
250,000,000
200,000,000
150,000,000
100,000,000
50,000,000
0
Payment Date
----- End of picture text -----

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

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

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	101,408.87 AUD	256,023.24 AUD	357,432.11 AUD
02/2017	3,824,658.96 AUD	9,269,183.90 AUD	13,093,842.86 AUD
03/2017	3,797,704.61 AUD	10,161,239.83 AUD	13,958,944.44 AUD
04/2017	3,726,926.98 AUD	9,752,580.39 AUD	13,479,507.37 AUD
05/2017	3,656,946.04 AUD	9,914,672.92 AUD	13,571,618.96 AUD
06/2017	3,583,632.77 AUD	10,371,693.16 AUD	13,955,325.93 AUD
07/2017	3,507,502.40 AUD	10,124,061.76 AUD	13,631,564.16 AUD
08/2017	3,433,206.19 AUD	9,994,814.09 AUD	13,428,020.28 AUD
09/2017	3,359,772.24 AUD	9,460,770.82 AUD	12,820,543.06 AUD
10/2017	3,289,835.80 AUD	9,416,264.98 AUD	12,706,100.78 AUD
11/2017	3,220,394.81 AUD	9,407,235.98 AUD	12,627,630.79 AUD
12/2017	3,151,055.64 AUD	9,336,699.88 AUD	12,487,755.52 AUD
01/2018	3,081,933.47 AUD	9,554,874.04 AUD	12,636,807.51 AUD
02/2018	3,011,526.72 AUD	9,278,043.01 AUD	12,289,569.73 AUD
03/2018	2,943,295.12 AUD	9,398,757.50 AUD	12,342,052.62 AUD
04/2018	2,873,856.58 AUD	9,449,337.94 AUD	12,323,194.52 AUD
05/2018	2,804,028.86 AUD	9,390,435.43 AUD	12,194,464.29 AUD
06/2018	2,734,602.11 AUD	9,436,370.22 AUD	12,170,972.33 AUD
07/2018	2,664,840.66 AUD	9,498,713.38 AUD	12,163,554.04 AUD
08/2018	2,594,794.00 AUD	9,348,789.23 AUD	11,943,583.23 AUD
09/2018	2,525,538.08 AUD	8,626,027.08 AUD	11,151,565.16 AUD
10/2018	2,462,029.29 AUD	8,809,438.27 AUD	11,271,467.56 AUD
11/2018	2,397,001.84 AUD	8,765,023.21 AUD	11,162,025.05 AUD
12/2018	2,332,268.35 AUD	8,687,866.12 AUD	11,020,134.47 AUD
01/2019	2,267,911.67 AUD	8,807,659.40 AUD	11,075,571.07 AUD
02/2019	2,202,663.60 AUD	9,319,559.89 AUD	11,522,223.49 AUD
03/2019	2,133,806.24 AUD	9,373,918.57 AUD	11,507,724.81 AUD
04/2019	2,064,372.14 AUD	9,612,270.21 AUD	11,676,642.35 AUD
05/2019	1,993,164.67 AUD	9,758,320.76 AUD	11,751,485.43 AUD
06/2019	1,920,873.75 AUD	9,936,383.15 AUD	11,857,256.90 AUD
07/2019	1,847,294.66 AUD	9,167,073.08 AUD	11,014,367.74 AUD
08/2019	1,779,397.29 AUD	8,685,315.09 AUD	10,464,712.38 AUD
09/2019	1,715,067.91 AUD	8,544,554.99 AUD	10,259,622.90 AUD
10/2019	1,651,802.00 AUD	8,770,378.09 AUD	10,422,180.09 AUD
11/2019	1,586,830.56 AUD	8,896,760.71 AUD	10,483,591.27 AUD
12/2019	1,520,943.22 AUD	7,686,358.81 AUD	9,207,302.03 AUD
01/2020	1,464,046.10 AUD	7,900,423.21 AUD	9,364,469.31 AUD
02/2020	1,405,559.14 AUD	9,021,368.44 AUD	10,426,927.58 AUD
03/2020	1,338,727.58 AUD	10,447,288.38 AUD	11,786,015.96 AUD
04/2020	1,261,339.13 AUD	9,758,729.54 AUD	11,020,068.67 AUD
05/2020	1,189,058.47 AUD	10,004,429.36 AUD	11,193,487.83 AUD
06/2020	1,115,010.96 AUD	10,023,974.80 AUD	11,138,985.76 AUD
07/2020	1,040,752.59 AUD	8,966,403.01 AUD	10,007,155.60 AUD
08/2020	974,331.16 AUD	8,027,169.94 AUD	9,001,501.10 AUD
09/2020	914,870.64 AUD	7,763,511.12 AUD	8,678,381.76 AUD
10/2020	857,357.92 AUD	7,429,738.55 AUD	8,287,096.47 AUD
11/2020	802,435.67 AUD	7,861,680.13 AUD	8,664,115.80 AUD
12/2020	744,223.69 AUD	5,358,374.14 AUD	6,102,597.83 AUD
01/2021	704,566.89 AUD	5,283,234.36 AUD	5,987,801.25 AUD
02/2021	665,471.23 AUD	9,590,852.54 AUD	10,256,323.77 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
03/2021	594,421.41 AUD	8,744,612.66 AUD	9,339,034.07 AUD
04/2021	529,640.43 AUD	10,033,306.31 AUD	10,562,946.74 AUD
05/2021	455,312.60 AUD	9,463,732.10 AUD	9,919,044.70 AUD
06/2021	385,204.89 AUD	11,085,173.23 AUD	11,470,378.12 AUD
07/2021	303,084.95 AUD	8,780,203.29 AUD	9,083,288.24 AUD
08/2021	238,044.48 AUD	7,548,243.78 AUD	7,786,288.26 AUD
09/2021	182,126.70 AUD	6,728,706.18 AUD	6,910,832.88 AUD
10/2021	132,279.86 AUD	6,894,227.83 AUD	7,026,507.69 AUD
11/2021	81,206.69 AUD	6,814,976.09 AUD	6,896,182.78 AUD
12/2021	30,720.76 AUD	225,230.76 AUD	255,951.52 AUD
01/2022	29,052.33 AUD	226,281.68 AUD	255,334.01 AUD
02/2022	27,375.93 AUD	226,254.99 AUD	253,630.92 AUD
03/2022	25,725.54 AUD	223,148.53 AUD	248,874.07 AUD
04/2022	24,072.34 AUD	221,968.59 AUD	246,040.93 AUD
05/2022	22,428.12 AUD	221,011.48 AUD	243,439.60 AUD
06/2022	20,790.82 AUD	218,423.74 AUD	239,214.56 AUD
07/2022	19,172.73 AUD	214,072.16 AUD	233,244.89 AUD
08/2022	17,586.91 AUD	212,906.78 AUD	230,493.69 AUD
09/2022	16,009.58 AUD	209,728.18 AUD	225,737.76 AUD
10/2022	14,455.93 AUD	207,756.73 AUD	222,212.66 AUD
11/2022	12,916.92 AUD	205,690.54 AUD	218,607.46 AUD
12/2022	11,393.04 AUD	200,853.09 AUD	212,246.13 AUD
01/2023	9,905.14 AUD	201,681.81 AUD	211,586.95 AUD
02/2023	8,411.05 AUD	200,555.08 AUD	208,966.13 AUD
03/2023	6,925.36 AUD	181,754.75 AUD	188,680.11 AUD
04/2023	5,578.94 AUD	165,225.92 AUD	170,804.86 AUD
05/2023	4,354.81 AUD	148,234.28 AUD	152,589.09 AUD
06/2023	3,256.75 AUD	125,717.24 AUD	128,973.99 AUD
07/2023	2,325.43 AUD	108,241.36 AUD	110,566.79 AUD
08/2023	1,523.51 AUD	81,219.12 AUD	82,742.63 AUD
09/2023	921.89 AUD	61,830.58 AUD	62,752.47 AUD
10/2023	463.85 AUD	41,753.10 AUD	42,216.95 AUD
11/2023	154.54 AUD	20,858.95 AUD	21,013.49 AUD
Total	111,457,483.50 AUD	523,948,227.56 AUD	635,405,711.06 AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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: 20/02/2017 Period: 01/2017 / Period No. 8 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	14,629	470,572,047.74 AUD	77	1,489,653.57 AUD	7,655	291,116,647.65 AUD	6,897	177,965,746.52 AUD
In Advance	213	7,940,552.60 AUD	-	-AUD	124	5,217,302.64 AUD	89	2,723,249.96 AUD
In Arrears	185	6,320,470.52 AUD	5	149,866.15 AUD	136	4,837,793.12 AUD	44	1,332,811.25 AUD
Paid out/Matured	25	-AUD	1	-AUD	13	-AUD	11	-AUD
Early Payout	291	-AUD	11	-AUD	131	-AUD	149	-AUD
Gross Salvage	2	24,892.91 AUD	-	-AUD	2	24,892.91 AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	15,345	484,857,963.77 AUD	94	1,639,519.72 AUD	8,061	301,196,636.32 AUD	7,190	182,021,807.73 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	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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	14,629	470,572,047.74 AUD	5,861	247,971,213.55 AUD	8,768	222,600,834.19 AUD	12,210	410,426,253.72 AUD	2,419	60,145,794.02 AUD
In Advance	213	7,940,552.60 AUD	91	4,281,217.14 AUD	122	3,659,335.46 AUD	175	7,084,158.48 AUD	38	856,394.12 AUD
In Arrears	185	6,320,470.52 AUD	84	3,432,434.87 AUD	101	2,888,035.65 AUD	127	4,932,723.91 AUD	58	1,387,746.61 AUD
Paid out/Matured	25	-AUD	5	-AUD	20	-AUD	16	-AUD	9	-AUD
Early Payout	291	-AUD	120	-AUD	171	-AUD	202	-AUD	89	-AUD
Gross Salvage	2	24,892.91 AUD	-	-AUD	2	24,892.91 AUD	1	21,473.07 AUD	1	3,419.84 AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	15,345	484,857,963.77 AUD	6,161	255,684,865.56 AUD	9,184	229,173,098.21 AUD	12,731	422,464,609.18 AUD	2,614	62,393,354.59 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	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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	15,029	15,345		588,113,851.12 AUD

Scheduled Collections For Contracts Active This Period			12,106,059.41 AUD	12,106,059.41 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			45,026.82 AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			2,107,816.15AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			19,192.22 AUD
Collection VariationsfromContractsin AdvanceThisPeriod			234,894.26AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(246,642.94 AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			767.73AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			- AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			2,161,054.24 AUD	2,161,054.24 AUD

ContractFees CollectedThisPeriod			42,448.01 AUD
Interest CompensationCollectionsThisPeriod			425,828.93AUD
Non Instalment Collection Variations			468,276.94 AUD
Actual Collections For Contracts Active This Period			14,735,390.59 AUD

NumberofContractsPaid OutEarlyThisMonth	96
NumberofContractsPaid Out/MaturedThisMonth	4
NumberofContractsIntoNet SalvageThisMonth	-
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				- AUD

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				- AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				255,439.09AUD
ReducedNominal BalanceDue to Other				(1,891.02 AUD)
End of Period before Top / Tap-up	14,929	15,345		573,593,189.40 AUD
Top /Tap-up	1,279	1,279		61,812,521.66AUD
End of Period after Top / Tap-up	16,208	16,624		635,405,711.06 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 15,029 484,857,963.77 AUD 588,113,851.12 AUD Balance as at theEnd of Period-beforeTop /Tap-up 14,929 474,246,771.96AUD 573,593,189.40AUD Top /Tap-upforthePeriod 1,279 49,701,455.60AUD 61,812,521.66AUD Term Take Out - - AUD - AUD Balance as at the end of the period 16,208 523,948,227.56 AUD 635,405,711.06 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	15,029	484,857,963.77 AUD	588,113,851.12 AUD
Balance as at theEnd of Period-beforeTop /Tap-up	14,929	474,246,771.96AUD	573,593,189.40AUD
Top /Tap-upforthePeriod	1,279	49,701,455.60AUD	61,812,521.66AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	16,208	523,948,227.56 AUD	635,405,711.06 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

==> picture [122 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 Contra	cts2	Outstanding Discounted Receivables Balance	Number of Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts4	Outstanding Discounted Receivables Balance	Number of Contracts6
> 0 <=30	219	1.35%	7,430,915.30AUD	1.42%		1	7,563.75 AUD	161	5,880,058.83 AUD	57	1,543,292.72AUD	87
> 30 <=60	42	0.26%	1,526,599.24 AUD	0.29%		1	6,109.11 AUD	32	1,260,973.55 AUD	9	259,516.58 AUD	20
> 60 <=90	12	0.07%	438,832.53AUD	0.08%		-	-AUD	12	438,832.53 AUD	-	-AUD	7
> 90 <=120	5	0.03%	153,133.24 AUD	0.03%		-	-AUD	5	153,133.24 AUD	-	-AUD	3
> 120 <=150	10	0.06%	398,788.16AUD	0.08%		1	25,983.59 AUD	8	311,310.06 AUD	1	61,494.51 AUD	8
> 150 <=180	2	0.01%	49,967.15AUD	0.01%		-	-AUD	2	49,967.15 AUD	-	-AUD	1
> 180 <= 210	2	0.01%	74,622.06AUD	0.01%		-	-AUD	2	74,622.06 AUD	-	-AUD	-
>210 <= 240	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD	-
>240 <= 270	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD	-
>270 <=300	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD	-
> 300 <=330	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD	-
> 330 <=360	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD	-
> 360	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD	-
Total	292	1.8016%	10,072,857.68 AUD	1.92%		3	39,656.45 AUD	222	8,168,897.42 AUD	67	1,864,303.81 AUD	126
						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 Arrears Contracts - Total Outstanding Discounted Receivables Balance Days Arrears > 30 <= 60 Days Arrears > 60 <= 90 Days Arrears > 90 <= 120 Days Arrears > 120 <= 150 Days Arrears 180 Days Arrears > 180 <= 210 Days Arrears > 210 <= 240 Days Arrears > 240 <= 270 Days Arrears > 270 <= 300 Days Arrears 330 Days Arrears > 330 <= 360 Days Arrears > 360 Days Arrears
					- AUD 5,000,000.00 AUD 10,000,000.00 AUD 15,000,000.00 AUD 20,000,000.00 AUD 25,000,000.00 AUD > 0 <= 30 > 150 <= > 300 <=	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 Arrears Contracts - Total Outstanding Discounted Receivables Balance Days Arrears > 30 <= 60 Days Arrears > 60 <= 90 Days Arrears > 90 <= 120 Days Arrears > 120 <= 150 Days Arrears 180 Days Arrears > 180 <= 210 Days Arrears > 210 <= 240 Days Arrears > 240 <= 270 Days Arrears > 270 <= 300 Days Arrears 330 Days Arrears > 330 <= 360 Days Arrears > 360 Days Arrears

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

==> picture [122 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	219	1.35%	7,430,915.30AUD	1.42%	4,055,082.57 AUD	132	3,375,832.73 AUD	140	5,685,567.69 AUD	79	1,745,347.61 AUD
> 30 <=60	42	0.26%	1,526,599.24 AUD	0.29%	883,874.89 AUD	22	642,724.35 AUD	26	1,122,558.92AUD	16	404,040.32AUD
> 60 <=90	12	0.07%	438,832.53AUD	0.08%	348,620.53 AUD	5	90,212.00 AUD	11	426,116.71 AUD	1	12,715.82AUD
> 90 <=120	5	0.03%	153,133.24 AUD	0.03%	138,947.46 AUD	2	14,185.78 AUD	3	138,947.46 AUD	2	14,185.78 AUD
> 120 <=150	10	0.06%	398,788.16AUD	0.08%	339,183.18 AUD	2	59,604.98 AUD	8	350,813.46 AUD	2	47,974.70 AUD
> 150 <=180	2	0.01%	49,967.15AUD	0.01%	28,494.08 AUD	1	21,473.07 AUD	2	49,967.15 AUD	-	-AUD
> 180 <= 210	2	0.01%	74,622.06AUD	0.01%	-AUD	2	74,622.06 AUD	1	63,885.02AUD	1	10,737.04 AUD
>210 <= 240	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
>240 <= 270	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
>270 <=300	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 300 <=330	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 330 <=360	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	292	1.8016%	10,072,857.68 AUD	1.92%	5,794,202.71 AUD	166	4,278,654.97 AUD	191	7,837,856.41 AUD	101	2,235,001.27 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	-	- AUD
	Used	-	- AUD
Total Chattel Mortgage		-	- AUD
Consumer Loan	New	-	- AUD
	Used	-	- AUD
Total Consumer Loan		-	- AUD
Total		-	- AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period - 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	-	- AUD	-	- 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	-	- AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Chattel Mortgage		-	- AUD	- AUD	- AUD	- AUD
Consumer Loan	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- AUD	- AUD	- AUD	- AUD
Total Consumer Loan		-	- AUD	- AUD	- AUD	- AUD
				- AUD
Total		-	- AUD	- AUD	- AUD	- AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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%

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: 20/02/2017 Period: 01/2017 / Period No. 8 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	5,192	32.03%	178,628,362.67 AUD	34.09%	0.00%	63	1,096,655.11 AUD	3,069	118,650,441.09 AUD	2,060	58,881,266.47 AUD
0.01-10.000.00	7,718	47.62%	231,768,732.56AUD	44.24%	9.78%	21	532,395.37 AUD	3,795	136,004,890.96 AUD	3,902	95,231,446.23 AUD
10,000.01-20.000.00	2,034	12.55%	63,835,881.50AUD	12.18%	28.59%	3	41,983.50 AUD	1,072	40,890,439.09 AUD	959	22,903,458.91 AUD
20,000.01-30.000.00	703	4.34%	21,828,530.33AUD	4.17%	40.82%	-	-AUD	372	13,821,578.11 AUD	331	8,006,952.22 AUD
30,000.01-40.000.00	294	1.81%	10,311,567.63AUD	1.97%	47.74%	-	-AUD	167	6,903,239.99 AUD	127	3,408,327.64 AUD
40,000.01-50,000.00	139	0.86%	4,490,278.87 AUD	0.86%	55.55%	-	-AUD	67	2,464,271.54 AUD	72	2,026,007.33 AUD
50,000.01-60,000.00	58	0.36%	3,699,413.03AUD	0.71%	46.69%	-	-AUD	37	2,482,469.77 AUD	21	1,216,943.26 AUD
60,000.01-70,000.00	14	0.09%	823,101.96AUD	0.16%	52.02%	-	-AUD	11	740,324.53 AUD	3	82,777.43 AUD
70,000.01-80,000.00	18	0.11%	1,569,627.92 AUD	0.30%	48.10%	-	-AUD	12	1,359,421.06 AUD	6	210,206.86 AUD
80,000.01-90,000.00	10	0.06%	1,582,530.65AUD	0.30%	37.44%	-	-AUD	7	1,293,678.83 AUD	3	288,851.82 AUD
90,000.01-100,000.00	5	0.03%	902,210.67 AUD	0.17%	38.49%	-	-AUD	4	562,012.45 AUD	1	340,198.22 AUD
100,000.01-110,000.00	3	0.02%	361,557.37 AUD	0.07%	55.35%	-	-AUD	2	181,203.47 AUD	1	180,353.90 AUD
110,000.01-120,000.00	2	0.01%	406,651.36AUD	0.08%	31.31%	-	-AUD	1	202,160.06 AUD	1	204,491.30 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%	990,775.94 AUD	0.19%	36.81%	-	-AUD	3	692,540.83 AUD	1	298,235.11 AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	13	0.08%	2,653,882.11 AUD	0.51%	61.45%	-	-AUD	10	1,976,933.72 AUD	3	676,948.39 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	14.41%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					562,770.09AUD
Weighted Average Down Payment (Customers that made a Down Payment)					13,112.51 AUD
Weighted Average Down Payment					8,642.10AUD

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	16,015	98.81%	517,862,663.32 AUD	98.84%		83	1,637,799	8,470	322,814,979	7,462	193,409,885
Other	193	1.19%	6,085,564.24 AUD	1.16%		4	33,235	160	5,505,750	29	546,580
Total	16,208	100.00%	523,948,227.56 AUD	100.00%		87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	5,192	32.03%	178,628,362.67 AUD	34.09%	0.00%	2,363	100,388,104.89 AUD	2,829	78,240,257.78 AUD	4,085	152,456,829.33 AUD	1,107	26,171,533.34 AUD
0.01-10.000.00	7,718	47.62%	231,768,732.56AUD	44.24%	9.78%	3,036	119,059,259.02 AUD	4,682	112,709,473.54 AUD	6,377	200,419,369.05 AUD	1,341	31,349,363.51 AUD
10,000.01-20.000.00	2,034	12.55%	63,835,881.50AUD	12.18%	28.59%	725	30,783,793.13 AUD	1,309	33,052,088.37 AUD	1,836	58,433,912.51 AUD	198	5,401,968.99 AUD
20,000.01-30.000.00	703	4.34%	21,828,530.33AUD	4.17%	40.82%	197	9,678,741.42 AUD	506	12,149,788.91 AUD	647	20,221,887.72 AUD	56	1,606,642.61 AUD
30,000.01-40.000.00	294	1.81%	10,311,567.63AUD	1.97%	47.74%	81	5,229,632.16 AUD	213	5,081,935.47 AUD	272	9,666,659.21 AUD	22	644,908.42 AUD
40,000.01-50,000.00	139	0.86%	4,490,278.87 AUD	0.86%	55.55%	27	1,608,460.61 AUD	112	2,881,818.26 AUD	133	3,981,632.77 AUD	6	508,646.10 AUD
50,000.01-60,000.00	58	0.36%	3,699,413.03AUD	0.71%	46.69%	18	2,128,081.81 AUD	40	1,571,331.22 AUD	56	3,614,174.49 AUD	2	85,238.54 AUD
60,000.01-70,000.00	14	0.09%	823,101.96AUD	0.16%	52.02%	5	575,512.45 AUD	9	247,589.51 AUD	12	482,972.68 AUD	2	340,129.28 AUD
70,000.01-80,000.00	18	0.11%	1,569,627.92 AUD	0.30%	48.10%	8	986,191.80 AUD	10	583,436.12 AUD	16	1,254,728.30 AUD	2	314,899.62 AUD
80,000.01-90,000.00	10	0.06%	1,582,530.65AUD	0.30%	37.44%	7	1,472,915.21 AUD	3	109,615.44 AUD	9	1,529,215.63 AUD	1	53,315.02 AUD
90,000.01-100,000.00	5	0.03%	902,210.67 AUD	0.17%	38.49%	4	815,057.90 AUD	1	87,152.77 AUD	4	845,165.09 AUD	1	57,045.58 AUD
100,000.01-110,000.00	3	0.02%	361,557.37 AUD	0.07%	55.35%	3	361,557.37 AUD	-	-AUD	3	361,557.37 AUD	-	-AUD
110,000.01-120,000.00	2	0.01%	406,651.36AUD	0.08%	31.31%	2	406,651.36 AUD	-	-AUD	1	202,160.06 AUD	1	204,491.30 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%	990,775.94 AUD	0.19%	36.81%	3	932,360.26 AUD	1	58,415.68 AUD	3	619,420.54 AUD	1	371,355.40 AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	13	0.08%	2,653,882.11 AUD	0.51%	61.45%	13	2,653,882.11 AUD	-	-AUD	9	2,151,421.24 AUD	4	502,460.87 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	14.41%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					562,770.09AUD
Weighted Average Down Payment (Customers that made a Down Payment)					13,112.51 AUD
Weighted Average Down Payment					8,642.10AUD

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	16,015	98.81%	517,862,663.32 AUD	98.84%		6,397	273,149,533	9,618	244,713,131	13,318	451,184,691	2,697	66,677,972
Other	193	1.19%	6,085,564.24 AUD	1.16%		95	3,930,669	98	2,154,896	145	5,056,415	48	1,029,150
Total	16,208	100.00%	523,948,227.56 AUD	100.00%		6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	17,975	98.47%	15,682	96.51%	585,294,420.76 AUD	96.13%
2	231	1.27%	393	2.42%	17,842,551.04 AUD	2.93%
3	32	0.18%	77	0.47%	2,972,778.06 AUD	0.49%
4	10	0.05%	40	0.25%	1,153,313.93 AUD	0.19%
5	3	0.02%	10	0.06%	662,430.36 AUD	0.11%
6 - 10	2	0.01%	12	0.07%	243,679.51 AUD	0.04%
> 10	2	0.01%	35	0.22%	702,221.60 AUD	0.12%
Total	18,255	100.00%	16,249	100.00%	608,871,395.26 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	475,613.28 AUD	0.09077%	24
2	417,776.09 AUD	0.07974%	1
3	417,776.09 AUD	0.07974%	1
4	412,003.99 AUD	0.07863 %	1
5	411,466.09 AUD	0.07853 %	2
6	395,996.13 AUD	0.07558 %	1
7	383,762.77 AUD	0.07324%	1
8	382,645.42 AUD	0.07303 %	2
9	371,355.40 AUD	0.07088 %	1
10	371,355.40 AUD	0.07088 %	1
11	364,809.09 AUD	0.06963 %	1
12	362,913.90 AUD	0.06927%	1
13	362,134.26 AUD	0.06912%	1
14	362,134.26 AUD	0.06912%	1
15	358,074.21 AUD	0.06834%	1
16	358,074.21 AUD	0.06834%	1
17	347,578.51 AUD	0.06634 %	1
18	343,810.86 AUD	0.06562%	5
19	340,198.22 AUD	0.06493 %	1
20	336,441.31 AUD	0.06421%	1
	7,575,919.49 AUD	1.44593 %	49

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	1,613	9.95%	9,452,562.28AUD	1.80%	25	122,122.32 AUD	459	2,752,181.82 AUD	1,129	6,578,258.14 AUD
10,000.01-20.000.00	3,441	21.23%	53,992,099.34 AUD	10.30%	28	396,271.64 AUD	1,345	21,337,639.30 AUD	2,068	32,258,188.40 AUD
20,000.01-30.000.00	3,861	23.82%	95,703,984.81 AUD	18.27%	20	449,578.06 AUD	1,847	46,383,284.85 AUD	1,994	48,871,121.90 AUD
30,000.01-40.000.00	2,941	18.15%	102,132,924.18AUD	19.49%	3	104,995.07 AUD	1,848	64,305,278.19 AUD	1,090	37,722,650.92 AUD
40,000.01-50,000.00	1,981	12.22%	88,479,894.42 AUD	16.89%	5	225,751.14 AUD	1,335	59,559,929.69 AUD	641	28,694,213.59 AUD
50,000.01-60,000.00	1,045	6.45%	56,738,266.60AUD	10.83%	4	212,350.40 AUD	755	41,073,868.79 AUD	286	15,452,047.41 AUD
60,000.01-70,000.00	503	3.10%	32,371,661.23AUD	6.18%	1	62,554.43 AUD	384	24,740,568.88 AUD	118	7,568,537.92 AUD
70,000.01-80,000.00	296	1.83%	22,080,732.83AUD	4.21%	-	-AUD	224	16,734,962.03 AUD	72	5,345,770.80 AUD
80,000.01-90,000.00	201	1.24%	16,961,038.62 AUD	3.24%	-	-AUD	163	13,741,082.92 AUD	38	3,219,955.70 AUD
90,000.01-100,000.00	116	0.72%	10,917,568.46AUD	2.08%	1	97,410.92 AUD	93	8,756,901.98 AUD	22	2,063,255.56 AUD
100,000.01-110,000.00	52	0.32%	5,456,878.53AUD	1.04%	-	-AUD	49	5,144,043.60 AUD	3	312,834.93 AUD
110,000.01-120,000.00	29	0.18%	3,324,851.74 AUD	0.63%	-	-AUD	22	2,509,816.92 AUD	7	815,034.82 AUD
120,000.01-130,000.00	22	0.14%	2,739,076.51 AUD	0.52%	-	-AUD	18	2,231,109.46 AUD	4	507,967.05 AUD
130,000.01-140,000.00	11	0.07%	1,480,875.09AUD	0.28%	-	-AUD	11	1,480,875.09 AUD	-	-AUD
140,000.01-150,000.00	9	0.06%	1,288,603.49AUD	0.25%	-	-AUD	9	1,288,603.49 AUD	-	-AUD
> 150,000.00	87	0.54%	20,827,209.43AUD	3.98%	-	-AUD	68	16,280,581.48 AUD	19	4,546,627.95 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				417,776.09AUD
Average Outstanding Discounted Receivables Balance				32,326.52 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	117	0.72%	647,181.74 AUD	0.12%	2	12,668.25 AUD	53	266,729.88 AUD	62	367,783.61 AUD
10,000.01-20.000.00	1,782	10.99%	20,152,654.16AUD	3.85%	29	269,468.53 AUD	653	7,728,973.74 AUD	1,100	12,154,211.89 AUD
20,000.01-30.000.00	3,650	22.52%	67,355,619.29AUD	12.86%	22	412,989.23 AUD	1,466	28,352,406.94 AUD	2,162	38,590,223.12 AUD
30,000.01-40.000.00	3,400	20.98%	87,531,860.00AUD	16.71%	12	214,273.32 AUD	1,755	48,045,347.62 AUD	1,633	39,272,239.06 AUD
40,000.01-50,000.00	2,699	16.65%	91,503,917.96AUD	17.46%	7	162,520.31 AUD	1,620	57,377,158.34 AUD	1,072	33,964,239.31 AUD
50,000.01-60,000.00	1,865	11.51%	76,977,067.78AUD	14.69%	6	149,760.33 AUD	1,192	51,538,573.79 AUD	667	25,288,733.66 AUD
60,000.01-70,000.00	1,098	6.77%	52,350,993.64 AUD	9.99%	5	214,985.91 AUD	722	36,522,875.64 AUD	371	15,613,132.09 AUD
70,000.01-80,000.00	587	3.62%	32,694,136.12 AUD	6.24%	1	62,554.43 AUD	389	23,091,732.20 AUD	197	9,539,849.49 AUD
80,000.01-90,000.00	328	2.02%	21,438,322.24 AUD	4.09%	1	25,983.59 AUD	234	16,231,934.20 AUD	93	5,180,404.45 AUD
90,000.01-100,000.00	235	1.45%	17,853,710.55AUD	3.41%	1	48,419.16 AUD	184	14,237,395.35 AUD	50	3,567,896.04 AUD
100,000.01-110,000.00	148	0.91%	12,480,319.72 AUD	2.38%	1	97,410.92 AUD	119	10,093,622.54 AUD	28	2,289,286.26 AUD
110,000.01-120,000.00	82	0.51%	7,605,818.48AUD	1.45%	-	-AUD	68	6,353,247.43 AUD	14	1,252,571.05 AUD
120,000.01-130,000.00	52	0.32%	5,236,544.84 AUD	1.00%	-	-AUD	44	4,555,689.15 AUD	8	680,855.69 AUD
130,000.01-140,000.00	28	0.17%	3,098,098.05AUD	0.59%	-	-AUD	24	2,686,964.92 AUD	4	411,133.13 AUD
140,000.01-150,000.00	18	0.11%	2,047,488.49AUD	0.39%	-	-AUD	12	1,385,095.62 AUD	6	662,392.87 AUD
> 150,000.00	119	0.73%	24,974,494.50AUD	4.77%	-	-AUD	95	19,852,981.13 AUD	24	5,121,513.37 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				519,051.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				63,904.43AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	1,613	9.95%	9,452,562.28AUD	1.80%	116	878,523.35 AUD	1,497	8,574,038.93 AUD	1,167	6,748,568.20 AUD	446	2,703,994.08 AUD
10,000.01-20.000.00	3,441	21.23%	53,992,099.34 AUD	10.30%	876	14,111,345.72 AUD	2,565	39,880,753.62 AUD	2,513	40,051,260.05 AUD	928	13,940,839.29 AUD
20,000.01-30.000.00	3,861	23.82%	95,703,984.81 AUD	18.27%	1,305	32,756,027.34 AUD	2,556	62,947,957.47 AUD	3,219	79,983,576.78 AUD	642	15,720,408.03 AUD
30,000.01-40.000.00	2,941	18.15%	102,132,924.18AUD	19.49%	1,367	47,682,731.71 AUD	1,574	54,450,192.47 AUD	2,585	89,866,527.54 AUD	356	12,266,396.64 AUD
40,000.01-50,000.00	1,981	12.22%	88,479,894.42 AUD	16.89%	1,106	49,559,729.52 AUD	875	38,920,164.90 AUD	1,815	81,077,163.35 AUD	166	7,402,731.07 AUD
50,000.01-60,000.00	1,045	6.45%	56,738,266.60AUD	10.83%	678	36,914,852.79 AUD	367	19,823,413.81 AUD	951	51,638,055.61 AUD	94	5,100,210.99 AUD
60,000.01-70,000.00	503	3.10%	32,371,661.23AUD	6.18%	372	23,962,459.57 AUD	131	8,409,201.66 AUD	463	29,790,489.19 AUD	40	2,581,172.04 AUD
70,000.01-80,000.00	296	1.83%	22,080,732.83AUD	4.21%	226	16,873,618.94 AUD	70	5,207,113.89 AUD	267	19,934,171.45 AUD	29	2,146,561.38 AUD
80,000.01-90,000.00	201	1.24%	16,961,038.62 AUD	3.24%	164	13,822,215.85 AUD	37	3,138,822.77 AUD	191	16,113,780.85 AUD	10	847,257.77 AUD
90,000.01-100,000.00	116	0.72%	10,917,568.46AUD	2.08%	96	9,036,088.57 AUD	20	1,881,479.89 AUD	108	10,160,718.90 AUD	8	756,849.56 AUD
100,000.01-110,000.00	52	0.32%	5,456,878.53AUD	1.04%	47	4,937,911.59 AUD	5	518,966.94 AUD	45	4,729,797.81 AUD	7	727,080.72 AUD
110,000.01-120,000.00	29	0.18%	3,324,851.74 AUD	0.63%	25	2,874,478.84 AUD	4	450,372.90 AUD	26	2,982,626.51 AUD	3	342,225.23 AUD
120,000.01-130,000.00	22	0.14%	2,739,076.51 AUD	0.52%	19	2,370,328.51 AUD	3	368,748.00 AUD	20	2,495,965.38 AUD	2	243,111.13 AUD
130,000.01-140,000.00	11	0.07%	1,480,875.09AUD	0.28%	9	1,211,341.87 AUD	2	269,533.22 AUD	10	1,344,294.76 AUD	1	136,580.33 AUD
140,000.01-150,000.00	9	0.06%	1,288,603.49AUD	0.25%	7	998,204.70 AUD	2	290,398.79 AUD	7	992,192.70 AUD	2	296,410.79 AUD
> 150,000.00	87	0.54%	20,827,209.43AUD	3.98%	79	19,090,342.63 AUD	8	1,736,866.80 AUD	76	18,331,916.91 AUD	11	2,495,292.52 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				417,776.09AUD
Average Outstanding Discounted Receivables Balance				32,326.52 AUD

Distribution by Original Balance

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Distribution by Original Balance	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0.00-10.000.00	117	0.72%	647,181.74 AUD	0.12%	-	-AUD	117	647,181.74 AUD	36	195,130.55 AUD	81	452,051.19 AUD
10,000.01-20.000.00	1,782	10.99%	20,152,654.16AUD	3.85%	139	1,953,887.04 AUD	1,643	18,198,767.12 AUD	947	10,468,684.51 AUD	835	9,683,969.65 AUD
20,000.01-30.000.00	3,650	22.52%	67,355,619.29AUD	12.86%	861	16,975,347.50 AUD	2,789	50,380,271.79 AUD	2,872	52,375,363.96 AUD	778	14,980,255.33 AUD
30,000.01-40.000.00	3,400	20.98%	87,531,860.00AUD	16.71%	1,279	34,257,987.52 AUD	2,121	53,273,872.48 AUD	2,955	75,341,159.64 AUD	445	12,190,700.36 AUD
40,000.01-50,000.00	2,699	16.65%	91,503,917.96AUD	17.46%	1,281	44,685,657.72 AUD	1,418	46,818,260.24 AUD	2,427	81,798,802.11 AUD	272	9,705,115.85 AUD
50,000.01-60,000.00	1,865	11.51%	76,977,067.78AUD	14.69%	1,025	43,391,467.92 AUD	840	33,585,599.86 AUD	1,725	70,824,079.65 AUD	140	6,152,988.13 AUD
60,000.01-70,000.00	1,098	6.77%	52,350,993.64 AUD	9.99%	684	33,645,092.44 AUD	414	18,705,901.20 AUD	1,021	48,262,047.32 AUD	77	4,088,946.32 AUD
70,000.01-80,000.00	587	3.62%	32,694,136.12 AUD	6.24%	416	23,952,808.15 AUD	171	8,741,327.97 AUD	550	30,407,545.64 AUD	37	2,286,590.48 AUD
80,000.01-90,000.00	328	2.02%	21,438,322.24 AUD	4.09%	253	16,685,734.86 AUD	75	4,752,587.38 AUD	304	19,902,455.15 AUD	24	1,535,867.09 AUD
90,000.01-100,000.00	235	1.45%	17,853,710.55AUD	3.41%	182	14,079,274.84 AUD	53	3,774,435.71 AUD	216	16,439,354.54 AUD	19	1,414,356.01 AUD
100,000.01-110,000.00	148	0.91%	12,480,319.72 AUD	2.38%	117	9,894,894.30 AUD	31	2,585,425.42 AUD	140	11,755,400.42 AUD	8	724,919.30 AUD
110,000.01-120,000.00	82	0.51%	7,605,818.48AUD	1.45%	67	6,307,223.62 AUD	15	1,298,594.86 AUD	75	6,896,282.07 AUD	7	709,536.41 AUD
120,000.01-130,000.00	52	0.32%	5,236,544.84 AUD	1.00%	43	4,346,500.83 AUD	9	890,044.01 AUD	50	5,031,463.71 AUD	2	205,081.13 AUD
130,000.01-140,000.00	28	0.17%	3,098,098.05AUD	0.59%	25	2,763,676.71 AUD	3	334,421.34 AUD	25	2,795,625.94 AUD	3	302,472.11 AUD
140,000.01-150,000.00	18	0.11%	2,047,488.49AUD	0.39%	14	1,586,333.45 AUD	4	461,155.04 AUD	16	1,814,008.72 AUD	2	233,479.77 AUD
> 150,000.00	119	0.73%	24,974,494.50AUD	4.77%	106	22,554,314.60 AUD	13	2,420,179.90 AUD	104	21,933,702.06 AUD	15	3,040,792.44 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				519,051.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				63,904.43AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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%	264	1.63%	3,235,913.38 AUD	0.62%	-	- AUD	131	1,743,244.11 AUD	133	1,492,669.27 AUD
0.01%- 1.00%	538	3.32%	9,636,734.97 AUD	1.84%	-	- AUD	126	2,419,045.96AUD	412	7,217,689.01 AUD
1.01%- 2.00%	761	4.70%	21,770,245.85 AUD	4.16%	12	265,957.46AUD	261	9,792,119.03AUD	488	11,712,169.36AUD
2.01%-3.00%	1,297	8.00%	31,711,501.88 AUD	6.05%	1	50,159.00AUD	396	10,176,811.66AUD	900	21,484,531.22 AUD
3.01%- 4.00%	1,617	9.98%	67,537,954.64 AUD	12.89%	-	- AUD	1,168	52,232,039.40AUD	449	15,305,915.24 AUD
4.01%-5.00%	1,650	10.18%	74,166,495.47 AUD	14.16%	1	46,230.37 AUD	1,199	56,130,512.12 AUD	450	17,989,752.98AUD
5.01%-6.00%	2,702	16.67%	104,063,187.03 AUD	19.86%	6	235,386.66AUD	1,639	68,963,218.24 AUD	1,057	34,864,582.13AUD
6.01%- 7.00%	2,586	15.96%	86,825,347.93 AUD	16.57%	14	386,922.46AUD	1,369	52,880,625.47 AUD	1,203	33,557,800.00AUD
7.01%-8.00%	1,859	11.47%	51,874,996.47 AUD	9.90%	24	344,031.40AUD	867	29,844,766.75AUD	968	21,686,198.32 AUD
8.01%-9.00%	1,267	7.82%	31,931,743.02 AUD	6.09%	22	311,196.97 AUD	621	19,204,719.38AUD	624	12,415,826.67 AUD
9.01%- 10.00%	726	4.48%	17,809,823.58 AUD	3.40%	3	9,268.13AUD	338	10,109,579.52 AUD	385	7,690,975.93AUD
10.01%- 11.00%	359	2.21%	8,646,825.83 AUD	1.65%	1	6,463.06AUD	179	5,255,422.89AUD	179	3,384,939.88AUD
11.01%- 12.00%	216	1.33%	5,152,389.93 AUD	0.98%	2	4,147.58AUD	120	3,303,780.50AUD	94	1,844,461.85AUD
12.01%- 13.00%	145	0.89%	3,765,437.69 AUD	0.72%	-	- AUD	70	2,134,853.54 AUD	75	1,630,584.15AUD
13.01%- 14.00%	162	1.00%	4,094,105.33 AUD	0.78%	1	11,270.89AUD	106	2,782,646.78AUD	55	1,300,187.66AUD
14.01%- 15.00%	44	0.27%	1,110,608.53 AUD	0.21%	-	- AUD	29	837,831.37 AUD	15	272,777.16AUD
15.01%- 16.00%	15	0.09%	614,916.03 AUD	0.12%	-	- AUD	11	509,511.77 AUD	4	105,404.26AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.84%

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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%	264	1.63%	3,235,913.38 AUD	0.62%	148	2,495,350.05AUD	116	740,563.33AUD	261	3,207,169.79AUD	3	28,743.59AUD
0.01%- 1.00%	538	3.32%	9,636,734.97 AUD	1.84%	168	3,152,330.58AUD	370	6,484,404.39AUD	538	9,636,734.97 AUD	-	- AUD
1.01%- 2.00%	761	4.70%	21,770,245.85 AUD	4.16%	359	11,616,310.59AUD	402	10,153,935.26AUD	717	20,478,993.81 AUD	44	1,291,252.04 AUD
2.01%-3.00%	1,297	8.00%	31,711,501.88 AUD	6.05%	521	14,284,985.46AUD	776	17,426,516.42 AUD	1,296	31,695,519.51 AUD	1	15,982.37 AUD
3.01%- 4.00%	1,617	9.98%	67,537,954.64 AUD	12.89%	807	40,827,120.82 AUD	810	26,710,833.82 AUD	1,606	66,587,670.28AUD	11	950,284.36AUD
4.01%-5.00%	1,650	10.18%	74,166,495.47 AUD	14.16%	866	46,226,644.58AUD	784	27,939,850.89AUD	1,495	68,806,408.31 AUD	155	5,360,087.16AUD
5.01%-6.00%	2,702	16.67%	104,063,187.03 AUD	19.86%	1,240	59,665,865.47 AUD	1,462	44,397,321.56AUD	2,339	92,209,527.80AUD	363	11,853,659.23AUD
6.01%- 7.00%	2,586	15.96%	86,825,347.93 AUD	16.57%	1,038	46,962,331.57 AUD	1,548	39,863,016.36AUD	2,050	72,854,925.58AUD	536	13,970,422.35AUD
7.01%-8.00%	1,859	11.47%	51,874,996.47 AUD	9.90%	639	24,662,572.22 AUD	1,220	27,212,424.25AUD	1,300	38,329,904.03AUD	559	13,545,092.44 AUD
8.01%-9.00%	1,267	7.82%	31,931,743.02 AUD	6.09%	337	13,138,978.56AUD	930	18,792,764.46AUD	835	24,106,502.13AUD	432	7,825,240.89AUD
9.01%- 10.00%	726	4.48%	17,809,823.58 AUD	3.40%	170	6,327,855.77 AUD	556	11,481,967.81 AUD	489	13,405,749.39AUD	237	4,404,074.19AUD
10.01%- 11.00%	359	2.21%	8,646,825.83 AUD	1.65%	79	2,763,689.35AUD	280	5,883,136.48AUD	242	5,988,980.78AUD	117	2,657,845.05AUD
11.01%- 12.00%	216	1.33%	5,152,389.93 AUD	0.98%	41	1,468,793.47 AUD	175	3,683,596.46AUD	118	3,178,990.19AUD	98	1,973,399.74 AUD
12.01%- 13.00%	145	0.89%	3,765,437.69 AUD	0.72%	31	1,377,486.48AUD	114	2,387,951.21 AUD	85	2,561,097.91 AUD	60	1,204,339.78AUD
13.01%- 14.00%	162	1.00%	4,094,105.33 AUD	0.78%	27	1,183,398.16AUD	135	2,910,707.17 AUD	60	2,007,563.25AUD	102	2,086,542.08AUD
14.01%- 15.00%	44	0.27%	1,110,608.53 AUD	0.21%	11	426,858.50AUD	33	683,750.03AUD	21	660,768.97 AUD	23	449,839.56AUD
15.01%- 16.00%	15	0.09%	614,916.03 AUD	0.12%	10	499,629.87 AUD	5	115,286.16AUD	11	524,599.29AUD	4	90,316.74 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.84%

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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%	12,168.96AUD	0.00%	-	-AUD	-	-AUD	1	12,168.96 AUD
12-23	247	1.52%	2,439,404.35AUD	0.47%	13	116,941.85 AUD	150	1,642,506.76 AUD	84	679,955.74 AUD
24-35	448	2.76%	7,852,265.87 AUD	1.50%	29	473,130.07 AUD	237	4,571,667.77 AUD	182	2,807,468.03 AUD
36-47	1,672	10.32%	50,739,656.00AUD	9.68%	13	249,683.76 AUD	1,078	36,635,486.58 AUD	581	13,854,485.66 AUD
48-59	4,436	27.37%	127,864,009.50AUD	24.40%	7	244,101.65 AUD	2,138	73,989,587.66 AUD	2,291	53,630,320.19 AUD
60-71	8,634	53.27%	314,331,533.65AUD	59.99%	25	587,176.65 AUD	5,027	211,481,479.72 AUD	3,582	102,262,877.28 AUD
> 71	770	4.75%	20,709,189.23AUD	3.95%	-	-AUD	-	-AUD	770	20,709,189.23 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.96

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	1,455	8.98%	14,738,961.70AUD	2.81%	26	237,867.28 AUD	523	6,250,781.95 AUD	906	8,250,312.47 AUD
12-23	1,394	8.60%	23,906,262.38AUD	4.56%	34	534,464.26 AUD	572	11,386,806.91 AUD	788	11,984,991.21 AUD
24-35	1,990	12.28%	59,516,509.18AUD	11.36%	13	272,860.60 AUD	1,220	42,161,747.78 AUD	757	17,081,900.80 AUD
36-47	4,423	27.29%	141,819,597.97 AUD	27.07%	6	225,112.23 AUD	2,232	83,290,089.20 AUD	2,185	58,304,396.54 AUD
48-59	6,520	40.23%	269,269,306.92 AUD	51.39%	8	400,729.61 AUD	4,083	185,231,302.65 AUD	2,429	83,637,274.66 AUD
60-71	74	0.46%	2,342,730.63AUD	0.45%	-	-AUD	-	-AUD	74	2,342,730.63 AUD
> 71	352	2.17%	12,354,858.78AUD	2.36%	-	-AUD	-	-AUD	352	12,354,858.78 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				45.22

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	12,502	77.13%	448,107,122.01 AUD	85.53%	63	1,430,273.43 AUD	7,093	286,389,073.83 AUD	5,346	160,287,774.75 AUD
12-23	1,093	6.74%	36,701,545.54 AUD	7.00%	7	54,313.51 AUD	719	26,589,298.70 AUD	367	10,057,933.33 AUD
24-35	312	1.92%	8,254,437.49AUD	1.58%	-	-AUD	208	5,872,932.46 AUD	104	2,381,505.03 AUD
36-47	1,445	8.92%	20,228,463.79AUD	3.86%	2	32,100.00 AUD	398	6,251,138.00 AUD	1,045	13,945,225.79 AUD
48-59	808	4.99%	10,196,782.91 AUD	1.95%	14	154,346.05 AUD	211	3,208,409.94 AUD	583	6,834,026.92 AUD
60-71	48	0.30%	459,875.82 AUD	0.09%	1	0.99 AUD	1	9,875.56 AUD	46	449,999.27 AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				70
Weighted Average Seasoning Term in months (by ODRB)				9.83

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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%	12,168.96AUD	0.00%	-	-AUD	1	12,168.96 AUD	1	12,168.96 AUD	-	-AUD
12-23	247	1.52%	2,439,404.35AUD	0.47%	17	438,343.17 AUD	230	2,001,061.18 AUD	102	963,744.19 AUD	145	1,475,660.16 AUD
24-35	448	2.76%	7,852,265.87 AUD	1.50%	61	1,755,558.72 AUD	387	6,096,707.15 AUD	225	4,716,564.81 AUD	223	3,135,701.06 AUD
36-47	1,672	10.32%	50,739,656.00AUD	9.68%	524	22,780,960.87 AUD	1,148	27,958,695.13 AUD	1,340	43,512,530.41 AUD	332	7,227,125.59 AUD
48-59	4,436	27.37%	127,864,009.50AUD	24.40%	1,975	68,902,678.44 AUD	2,461	58,961,331.06 AUD	4,148	120,528,296.25 AUD	288	7,335,713.25 AUD
60-71	8,634	53.27%	314,331,533.65AUD	59.99%	3,915	183,202,660.30 AUD	4,719	131,128,873.35 AUD	7,065	270,533,523.73 AUD	1,569	43,798,009.92 AUD
> 71	770	4.75%	20,709,189.23AUD	3.95%	-	-AUD	770	20,709,189.23 AUD	582	15,974,277.64 AUD	188	4,734,911.59 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.96

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	1,455	8.98%	14,738,961.70AUD	2.81%	574	10,421,271.90 AUD	881	4,317,689.80 AUD	1,208	12,868,211.02 AUD	247	1,870,750.68 AUD
12-23	1,394	8.60%	23,906,262.38AUD	4.56%	444	11,853,637.83 AUD	950	12,052,624.55 AUD	1,014	18,655,861.93 AUD	380	5,250,400.45 AUD
24-35	1,990	12.28%	59,516,509.18AUD	11.36%	637	27,098,117.30 AUD	1,353	32,418,391.88 AUD	1,631	51,691,846.48 AUD	359	7,824,662.70 AUD
36-47	4,423	27.29%	141,819,597.97 AUD	27.07%	1,860	73,832,383.94 AUD	2,563	67,987,214.03 AUD	4,012	131,121,323.07 AUD	411	10,698,274.90 AUD
48-59	6,520	40.23%	269,269,306.92 AUD	51.39%	2,977	153,874,790.53 AUD	3,543	115,394,516.39 AUD	5,298	230,949,693.69 AUD	1,222	38,319,613.23 AUD
60-71	74	0.46%	2,342,730.63AUD	0.45%	-	-AUD	74	2,342,730.63 AUD	49	1,657,247.92 AUD	25	685,482.71 AUD
> 71	352	2.17%	12,354,858.78AUD	2.36%	-	-AUD	352	12,354,858.78 AUD	251	9,296,921.88 AUD	101	3,057,936.90 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				45.22

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	12,502	77.13%	448,107,122.01 AUD	85.53%	4,958	231,818,578.46 AUD	7,544	216,288,543.55 AUD	10,277	388,495,329.80 AUD	2,225	59,611,792.21 AUD
12-23	1,093	6.74%	36,701,545.54 AUD	7.00%	519	22,431,310.85 AUD	574	14,270,234.69 AUD	905	32,610,769.78 AUD	188	4,090,775.76 AUD
24-35	312	1.92%	8,254,437.49AUD	1.58%	138	4,831,416.72 AUD	174	3,423,020.77 AUD	281	7,622,679.59 AUD	31	631,757.90 AUD
36-47	1,445	8.92%	20,228,463.79AUD	3.86%	620	12,327,019.36 AUD	825	7,901,444.43 AUD	1,290	18,161,832.05 AUD	155	2,066,631.74 AUD
48-59	808	4.99%	10,196,782.91 AUD	1.95%	256	5,662,000.55 AUD	552	4,534,782.36 AUD	667	8,936,267.12 AUD	141	1,260,515.79 AUD
60-71	48	0.30%	459,875.82 AUD	0.09%	1	9,875.56 AUD	47	450,000.26 AUD	43	414,227.65 AUD	5	45,648.17 AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				70
Weighted Average Seasoning Term in months (by ODRB)				9.83

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	87	0.54%	1,671,033.98 AUD	0.32%	31	813,069.23 AUD	56	857,964.75 AUD	37	979,478.53 AUD	50	691,555.45 AUD
Chattel Mortgage	8,630	53.25%	328,320,728.49 AUD	62.66%	4,131	194,114,290.32 AUD	4,499	134,206,438.17 AUD	7,276	290,003,698.82 AUD	1,354	38,317,029.67 AUD
Consumer Loan	7,491	46.22%	193,956,465.09 AUD	37.02%	2,330	82,152,841.95 AUD	5,161	111,803,623.14 AUD	6,150	165,257,928.64 AUD	1,341	28,698,536.45 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD
Vehicle Status					Number of Contracts Outstanding Discounted Receivables Balance Number of Contracts Outstanding Discounted Receivables Balance Number of Contracts Outstanding Discounted Receivables Balance 37 979,478.53 AUD 7,276 290,003,698.82 AUD 6,150 165,257,928.64 AUD 50 691,555.45 AUD 1,354 38,317,029.67 AUD 1,341 28,698,536.45 AUD 87 1,671,033.98 AUD 8,630 328,320,728.49 AUD 7,491 193,956,465.09 AUD Product Type Hire Purchase Chattel Mortgage Consumer Loan
Total Portfolio					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	13,463	83.06%	456,241,105.99 AUD	87.08%	37	979,478.53 AUD	7,276	290,003,698.82 AUD	6,150	165,257,928.64 AUD
UsedVehicles	2,745	16.94%	67,707,121.57 AUD	12.92%	50	691,555.45 AUD	1,354	38,317,029.67 AUD	1,341	28,698,536.45 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 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	6,492	40.05%	277,080,201.50 AUD	52.88%
NoBalloon	9,716	59.95%	246,868,026.06 AUD	47.12%
Total	16,208	100.00%	523,948,227.56 AUD	100.00%

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	303	1.87%	6,335,124.89AUD	1.21%	11	226,608.32 AUD	100	2,217,300.52 AUD	192	3,891,216.05AUD
	A3	869	5.36%	34,735,367.59AUD	6.63%	2	56,275.28AUD	433	19,200,816.46AUD	434	15,478,275.85AUD
	A4	582	3.59%	21,573,006.99AUD	4.12%	6	119,921.73AUD	282	13,131,376.13AUD	294	8,321,709.13AUD
	A5	251	1.55%	11,776,302.35AUD	2.25%	3	89,435.97 AUD	151	7,395,369.18AUD	97	4,291,497.20AUD
	A6	107	0.66%	7,133,375.89AUD	1.36%	-	- AUD	77	5,478,158.58AUD	30	1,655,217.31 AUD
	A7	40	0.25%	3,168,884.55AUD	0.60%	-	- AUD	26	2,163,097.93AUD	14	1,005,786.62 AUD
	A8	14	0.09%	1,230,572.63AUD	0.23%	-	- AUD	13	1,220,387.32 AUD	1	10,185.31 AUD
	Q3	475	2.93%	17,368,856.86AUD	3.31%	-	- AUD	243	9,639,357.63AUD	232	7,729,499.23AUD
	Q5	575	3.55%	27,074,383.47 AUD	5.17%	7	225,954.42 AUD	371	19,062,453.23AUD	197	7,785,975.82 AUD
	Q7	503	3.10%	33,868,818.20AUD	6.46%	3	63,464.91 AUD	401	27,751,342.72 AUD	99	6,054,010.57 AUD
	R8	16	0.10%	3,680,520.79AUD	0.70%	-	- AUD	8	1,946,977.96AUD	8	1,733,542.83AUD
	TT	118	0.73%	5,476,750.24 AUD	1.05%	3	36,939.63AUD	72	3,671,660.13AUD	43	1,768,150.48AUD
	SubTotal	3,853	23.77%	173,421,964.45 AUD	33.10%	35	818,600.26 AUD	2,177	112,878,297.79 AUD	1,641	59,725,066.40 AUD
BENTLEY	ARNAGE	1	0.01%	122,564.53AUD	0.02%	-	- AUD	1	122,564.53AUD	-	- AUD
	BENTAYGA	1	0.01%	298,235.11 AUD	0.06%	-	- AUD	-	- AUD	1	298,235.11 AUD
	CONTINENTAL	3	0.02%	389,893.49AUD	0.07%	-	- AUD	2	145,393.65AUD	1	244,499.84 AUD
	FLYING SPUR	4	0.02%	1,178,793.08AUD	0.22%	-	- AUD	4	1,178,793.08AUD	-	- AUD
	MULSANNE	3	0.02%	899,427.90AUD	0.17%	-	- AUD	2	694,936.60AUD	1	204,491.30AUD
	SubTotal	12	0.07%	2,888,914.11 AUD	0.55%	-	- AUD	9	2,141,687.86 AUD	3	747,226.25 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	3	0.02%	743,871.53AUD	0.14%	-	- AUD	2	464,401.86AUD	1	279,469.67 AUD
	HURACAN	10	0.06%	2,735,124.92 AUD	0.52%	-	- AUD	8	2,143,970.97 AUD	2	591,153.95AUD
	SubTotal	13	0.08%	3,478,996.45 AUD	0.66%	-	- AUD	10	2,608,372.83 AUD	3	870,623.62 AUD
PORSCHE	BOXSTER	2	0.01%	180,510.15AUD	0.03%	-	- AUD	2	180,510.15AUD	-	- AUD
	CARRERA / 911	6	0.04%	1,081,919.37 AUD	0.21%	-	- AUD	6	1,081,919.37 AUD	-	- AUD
	CAYENNE	8	0.05%	680,924.19AUD	0.13%	-	- AUD	6	506,144.64 AUD	2	174,779.55AUD
	CAYMAN	4	0.02%	463,816.35AUD	0.09%	-	- AUD	1	94,057.33AUD	3	369,759.02 AUD
	MACAN	13	0.08%	1,252,679.10AUD	0.24%	-	- AUD	13	1,252,679.10AUD	-	- AUD
	PANAMERA	4	0.02%	367,803.92 AUD	0.07%	-	- AUD	4	367,803.92 AUD	-	- AUD
	SubTotal	37	0.23%	4,027,653.08 AUD	0.77%	-	- AUD	32	3,483,114.51 AUD	5	544,538.57 AUD
SKODA	FABIA	73	0.45%	985,391.70AUD	0.19%	-	- AUD	15	233,500.14 AUD	58	751,891.56AUD
	OCTAVIA	185	1.14%	4,613,245.36AUD	0.88%	-	- AUD	66	1,684,800.76AUD	119	2,928,444.60AUD
	RAPID	29	0.18%	482,693.92 AUD	0.09%	-	- AUD	7	127,009.63AUD	22	355,684.29AUD
	ROOMSTER	1	0.01%	9,452.94 AUD	0.00%	-	- AUD	-	- AUD	1	9,452.94 AUD
	SUPERB	59	0.36%	1,591,834.72 AUD	0.30%	3	31,874.74 AUD	24	801,101.63AUD	32	758,858.35AUD
	YETI	62	0.38%	899,676.75AUD	0.17%	1	7,280.69AUD	19	327,874.21 AUD	42	564,521.85AUD
	SubTotal	409	2.52%	8,582,295.39 AUD	1.64%	4	39,155.43 AUD	131	3,174,286.37 AUD	274	5,368,853.59 AUD
VOLKSWAGEN	AMAROK	1,742	10.75%	55,216,446.78AUD	10.54%	3	25,502.75AUD	1,341	44,892,734.60AUD	398	10,298,209.43AUD
	CADDY	305	1.88%	6,587,645.66AUD	1.26%	3	16,356.44 AUD	279	6,200,542.45AUD	23	370,746.77 AUD
	CARAVELLE	12	0.07%	475,713.64 AUD	0.09%	-	- AUD	11	420,411.26AUD	1	55,302.38AUD
	CRAFTER	124	0.77%	4,206,061.87 AUD	0.80%	-	- AUD	118	3,988,486.27 AUD	6	217,575.60AUD
	EOS	27	0.17%	498,355.97 AUD	0.10%	2	34,786.70AUD	7	124,644.93AUD	18	338,924.34 AUD
	GOLF	2,680	16.54%	61,220,380.34 AUD	11.68%	14	246,677.73AUD	860	21,998,482.28AUD	1,806	38,975,220.33AUD
	JETTA	465	2.87%	7,331,129.15AUD	1.40%	1	11,749.10AUD	128	2,434,827.05AUD	336	4,884,553.00AUD
	MULTIVAN	131	0.81%	5,324,153.85AUD	1.02%	-	- AUD	106	4,478,514.07 AUD	25	845,639.78AUD
	NEW BEETLE	28	0.17%	599,209.19AUD	0.11%	-	- AUD	11	256,557.41 AUD	17	342,651.78AUD
	PASSAT	418	2.58%	11,502,410.96AUD	2.20%	5	82,815.84 AUD	193	5,695,945.40AUD	220	5,723,649.72 AUD
	POLO	560	3.46%	8,253,759.58AUD	1.58%	1	6,463.06AUD	176	2,877,403.68AUD	383	5,369,892.84 AUD
	SCIROCCO	49	0.30%	1,537,135.83AUD	0.29%	-	- AUD	15	584,228.72 AUD	34	952,907.11 AUD
	TIGUAN	493	3.04%	11,512,221.01 AUD	2.20%	4	45,872.27 AUD	203	5,023,199.46AUD	286	6,443,149.28AUD
	TOUAREG	264	1.63%	12,940,870.65AUD	2.47%	1	12,989.24 AUD	175	9,140,755.99AUD	88	3,787,125.42 AUD
	TRANSPORTER	368	2.27%	10,597,174.65AUD	2.02%	2	6,368.72 AUD	338	10,027,496.05AUD	28	563,309.88AUD
	UP!	13	0.08%	68,193.35AUD	0.01%	-	- AUD	2	13,637.04 AUD	11	54,556.31 AUD
	SubTotal	7,679	47.38%	197,870,862.48 AUD	37.77%	36	489,581.85 AUD	3,963	118,157,866.66 AUD	3,680	79,223,413.97 AUD

Volkswagen Group Vehicles	SubTotal	12,003	74.06%	390,270,685.96 AUD	74.49%	75	1,347,337.54 AUD	6,322	242,443,626.02 AUD	5,606	146,479,722.40 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	303	1.87%	6,335,124.89AUD	1.21%	127	2,997,215.55AUD	176	3,337,909.34 AUD	261	5,786,728.55AUD	42	548,396.34 AUD
	A3	869	5.36%	34,735,367.59AUD	6.63%	484	22,273,245.54 AUD	385	12,462,122.05AUD	804	33,238,654.01 AUD	65	1,496,713.58AUD
	A4	582	3.59%	21,573,006.99AUD	4.12%	333	14,295,141.21 AUD	249	7,277,865.78AUD	474	18,766,274.66AUD	108	2,806,732.33AUD
	A5	251	1.55%	11,776,302.35AUD	2.25%	168	8,869,160.33AUD	83	2,907,142.02 AUD	166	8,660,191.85AUD	85	3,116,110.50AUD
	A6	107	0.66%	7,133,375.89AUD	1.36%	69	5,293,246.09AUD	38	1,840,129.80AUD	67	5,481,301.17 AUD	40	1,652,074.72 AUD
	A7	40	0.25%	3,168,884.55AUD	0.60%	28	2,393,065.54 AUD	12	775,819.01 AUD	27	2,408,923.50AUD	13	759,961.05AUD
	A8	14	0.09%	1,230,572.63AUD	0.23%	8	826,636.79AUD	6	403,935.84 AUD	10	1,093,484.00AUD	4	137,088.63AUD
	Q3	475	2.93%	17,368,856.86AUD	3.31%	272	10,931,173.76AUD	203	6,437,683.10AUD	434	16,188,172.33AUD	41	1,180,684.53AUD
	Q5	575	3.55%	27,074,383.47 AUD	5.17%	317	17,440,365.67 AUD	258	9,634,017.80AUD	449	22,932,654.09AUD	126	4,141,729.38AUD
	Q7	503	3.10%	33,868,818.20AUD	6.46%	317	23,770,712.17 AUD	186	10,098,106.03AUD	402	29,648,302.61 AUD	101	4,220,515.59AUD
	R8	16	0.10%	3,680,520.79AUD	0.70%	15	3,603,708.04 AUD	1	76,812.75AUD	12	3,240,349.40AUD	4	440,171.39AUD
	TT	118	0.73%	5,476,750.24 AUD	1.05%	68	3,733,464.83AUD	50	1,743,285.41 AUD	93	4,783,297.90AUD	25	693,452.34 AUD
	SubTotal	3,853	23.77%	173,421,964.45 AUD	33.10%	2,206	116,427,135.52 AUD	1,647	56,994,828.93 AUD	3,199	152,228,334.07 AUD	654	21,193,630.38 AUD
BENTLEY	ARNAGE	1	0.01%	122,564.53AUD	0.02%	-	- AUD	1	122,564.53AUD	-	- AUD	1	122,564.53AUD
	BENTAYGA	1	0.01%	298,235.11 AUD	0.06%	1	298,235.11 AUD	-	- AUD	1	298,235.11 AUD	-	- AUD
	CONTINENTAL	3	0.02%	389,893.49AUD	0.07%	1	244,499.84 AUD	2	145,393.65AUD	1	244,499.84 AUD	2	145,393.65AUD
	FLYING SPUR	4	0.02%	1,178,793.08AUD	0.22%	2	563,431.04 AUD	2	615,362.04 AUD	3	926,344.94 AUD	1	252,448.14 AUD
	MULSANNE	3	0.02%	899,427.90AUD	0.17%	3	899,427.90AUD	-	- AUD	1	395,996.13AUD	2	503,431.77 AUD
	SubTotal	12	0.07%	2,888,914.11 AUD	0.55%	7	2,005,593.89 AUD	5	883,320.22 AUD	6	1,865,076.02 AUD	6	1,023,838.09 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	3	0.02%	743,871.53AUD	0.14%	3	743,871.53AUD	-	- AUD	1	279,469.67 AUD	2	464,401.86AUD
	HURACAN	10	0.06%	2,735,124.92 AUD	0.52%	9	2,414,506.58AUD	1	320,618.34 AUD	9	2,583,019.57 AUD	1	152,105.35AUD
	SubTotal	13	0.08%	3,478,996.45 AUD	0.66%	12	3,158,378.11 AUD	1	320,618.34 AUD	10	2,862,489.24 AUD	3	616,507.21 AUD
PORSCHE	BOXSTER	2	0.01%	180,510.15AUD	0.03%	2	180,510.15AUD	-	- AUD	2	180,510.15AUD	-	- AUD
	CARRERA / 911	6	0.04%	1,081,919.37 AUD	0.21%	4	990,319.60AUD	2	91,599.77 AUD	4	912,154.95AUD	2	169,764.42 AUD
	CAYENNE	8	0.05%	680,924.19AUD	0.13%	5	447,833.31 AUD	3	233,090.88AUD	4	406,471.80AUD	4	274,452.39AUD
	CAYMAN	4	0.02%	463,816.35AUD	0.09%	3	440,246.46AUD	1	23,569.89AUD	3	440,246.46AUD	1	23,569.89AUD
	MACAN	13	0.08%	1,252,679.10AUD	0.24%	12	1,146,434.91 AUD	1	106,244.19AUD	13	1,252,679.10AUD	-	- AUD
	PANAMERA	4	0.02%	367,803.92 AUD	0.07%	3	286,632.14 AUD	1	81,171.78AUD	-	- AUD	4	367,803.92 AUD
	SubTotal	37	0.23%	4,027,653.08 AUD	0.77%	29	3,491,976.57 AUD	8	535,676.51 AUD	26	3,192,062.46 AUD	11	835,590.62 AUD
SKODA	FABIA	73	0.45%	985,391.70AUD	0.19%	9	144,306.29AUD	64	841,085.41 AUD	70	955,063.25AUD	3	30,328.45AUD
	OCTAVIA	185	1.14%	4,613,245.36AUD	0.88%	71	1,970,567.66AUD	114	2,642,677.70AUD	175	4,480,571.19AUD	10	132,674.17 AUD
	RAPID	29	0.18%	482,693.92 AUD	0.09%	5	100,532.97 AUD	24	382,160.95AUD	29	482,693.92 AUD	-	- AUD
	ROOMSTER	1	0.01%	9,452.94 AUD	0.00%	-	- AUD	1	9,452.94 AUD	1	9,452.94 AUD	-	- AUD
	SUPERB	59	0.36%	1,591,834.72 AUD	0.30%	25	773,447.68AUD	34	818,387.04 AUD	48	1,420,413.00AUD	11	171,421.72 AUD
	YETI	62	0.38%	899,676.75AUD	0.17%	15	209,991.57 AUD	47	689,685.18AUD	57	859,541.85AUD	5	40,134.90AUD
	SubTotal	409	2.52%	8,582,295.39 AUD	1.64%	125	3,198,846.17 AUD	284	5,383,449.22 AUD	380	8,207,736.15 AUD	29	374,559.24 AUD
VOLKSWAGEN	AMAROK	1,742	10.75%	55,216,446.78AUD	10.54%	694	24,934,903.64 AUD	1,048	30,281,543.14 AUD	1,635	53,042,691.03AUD	107	2,173,755.75AUD
	CADDY	305	1.88%	6,587,645.66AUD	1.26%	116	2,824,671.12 AUD	189	3,762,974.54 AUD	273	6,197,823.57 AUD	32	389,822.09AUD
	CARAVELLE	12	0.07%	475,713.64 AUD	0.09%	4	199,018.41 AUD	8	276,695.23AUD	9	401,277.64 AUD	3	74,436.00AUD
	CRAFTER	124	0.77%	4,206,061.87 AUD	0.80%	46	1,687,612.77 AUD	78	2,518,449.10AUD	117	4,048,762.90AUD	7	157,298.97 AUD
	EOS	27	0.17%	498,355.97 AUD	0.10%	7	170,065.39AUD	20	328,290.58AUD	12	213,270.91 AUD	15	285,085.06AUD
	GOLF	2,680	16.54%	61,220,380.34 AUD	11.68%	1,000	27,367,464.63AUD	1,680	33,852,915.71 AUD	2,461	57,517,891.38AUD	219	3,702,488.96AUD
	JETTA	465	2.87%	7,331,129.15AUD	1.40%	139	2,353,561.80AUD	326	4,977,567.35AUD	429	6,963,231.01 AUD	36	367,898.14 AUD
	MULTIVAN	131	0.81%	5,324,153.85AUD	1.02%	68	3,113,204.72 AUD	63	2,210,949.13AUD	118	4,985,292.35AUD	13	338,861.50AUD
	NEW BEETLE	28	0.17%	599,209.19AUD	0.11%	9	234,876.48AUD	19	364,332.71 AUD	21	521,171.07 AUD	7	78,038.12 AUD
	PASSAT	418	2.58%	11,502,410.96AUD	2.20%	172	5,394,997.99AUD	246	6,107,412.97 AUD	312	9,494,807.97 AUD	106	2,007,602.99AUD
	POLO	560	3.46%	8,253,759.58AUD	1.58%	103	1,834,280.59AUD	457	6,419,478.99AUD	525	7,814,575.45AUD	35	439,184.13AUD
	SCIROCCO	49	0.30%	1,537,135.83AUD	0.29%	17	623,908.84 AUD	32	913,226.99AUD	39	1,297,891.57 AUD	10	239,244.26AUD
	TIGUAN	493	3.04%	11,512,221.01 AUD	2.20%	136	4,029,092.30AUD	357	7,483,128.71 AUD	397	10,271,799.78AUD	96	1,240,421.23AUD
	TOUAREG	264	1.63%	12,940,870.65AUD	2.47%	140	7,652,038.13AUD	124	5,288,832.52 AUD	232	11,883,851.93AUD	32	1,057,018.72 AUD
	TRANSPORTER	368	2.27%	10,597,174.65AUD	2.02%	158	5,087,936.38AUD	210	5,509,238.27 AUD	339	10,148,172.11 AUD	29	449,002.54 AUD
	UP!	13	0.08%	68,193.35AUD	0.01%	2	14,907.82 AUD	11	53,285.53AUD	12	57,126.08AUD	1	11,067.27 AUD
	SubTotal	7,679	47.38%	197,870,862.48 AUD	37.77%	2,811	87,522,541.01 AUD	4,868	110,348,321.47 AUD	6,931	184,859,636.75 AUD	748	13,011,225.73 AUD

Volkswagen Group Vehicles	SubTotal	12,003	74.06%	390,270,685.96 AUD	74.49%	5,190	215,804,471.27 AUD	6,813	174,466,214.69 AUD	10,552	353,215,334.69 AUD	1,451	37,055,351.27 AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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		652	4.02%	17,007,382.12 AUD	3.25%	3	59,937.90AUD	316	9,603,589.92 AUD	333	7,343,854.30AUD
LAND ROVER		230	1.42%	13,743,431.45AUD	2.62%	-	- AUD	161	10,792,076.50AUD	69	2,951,354.95AUD
SUBARU		476	2.94%	12,844,070.19AUD	2.45%	2	85,119.86AUD	188	5,537,690.27 AUD	286	7,221,260.06AUD
FORD		322	1.99%	10,436,228.26AUD	1.99%	2	59,904.95AUD	224	7,633,594.78AUD	96	2,742,728.53AUD
MITSUBISHI		319	1.97%	8,714,921.70AUD	1.66%	-	- AUD	197	5,748,555.61 AUD	122	2,966,366.09AUD
MAZDA		307	1.89%	8,687,501.48AUD	1.66%	-	- AUD	184	5,761,200.69AUD	123	2,926,300.79AUD
TOYOTA		266	1.64%	7,459,069.11 AUD	1.42%	-	- AUD	176	5,218,140.49AUD	90	2,240,928.62 AUD
BMW		166	1.02%	6,883,862.89AUD	1.31%	-	- AUD	90	4,231,325.46AUD	76	2,652,537.43AUD
NISSAN		232	1.43%	6,192,605.84 AUD	1.18%	-	- AUD	137	4,094,793.28AUD	95	2,097,812.56AUD
MERCEDES-BENZ		117	0.72%	5,596,120.58AUD	1.07%	-	- AUD	75	3,965,421.31 AUD	42	1,630,699.27 AUD
HONDA		264	1.63%	5,590,890.69AUD	1.07%	3	43,685.74 AUD	75	1,955,811.55AUD	186	3,591,393.40AUD
HYUNDAI		200	1.23%	5,151,141.28AUD	0.98%	-	- AUD	113	3,113,486.15AUD	87	2,037,655.13AUD
RENAULT		105	0.65%	2,735,336.57 AUD	0.52%	-	- AUD	67	1,954,847.43AUD	38	780,489.14 AUD
MASERATI		20	0.12%	2,636,925.07 AUD	0.50%	-	- AUD	16	2,072,453.51 AUD	4	564,471.56AUD
JEEP		80	0.49%	2,634,708.37 AUD	0.50%	-	- AUD	46	1,710,505.90AUD	34	924,202.47 AUD
JAGUAR		38	0.23%	2,385,355.52 AUD	0.46%	-	- AUD	28	1,945,578.21 AUD	10	439,777.31 AUD
MCLAREN		7	0.04%	2,109,842.29AUD	0.40%	-	- AUD	7	2,109,842.29AUD	-	- AUD
KIA		77	0.48%	1,875,731.82 AUD	0.36%	-	- AUD	36	1,138,960.70AUD	41	736,771.12 AUD
ROVER		31	0.19%	1,638,393.42 AUD	0.31%	1	62,554.43AUD	21	1,143,582.18AUD	9	432,256.81 AUD
VOLVO		40	0.25%	1,608,476.02 AUD	0.31%	1	12,493.56AUD	18	935,540.05AUD	21	660,442.41 AUD
ISUZU		38	0.23%	1,127,052.47 AUD	0.22%	-	- AUD	31	914,149.84 AUD	7	212,902.63AUD
FERRARI		3	0.02%	1,061,385.70AUD	0.20%	-	- AUD	2	829,780.08AUD	1	231,605.62 AUD
ASTON MARTIN		6	0.04%	974,419.26AUD	0.19%	-	- AUD	4	758,463.48AUD	2	215,955.78AUD
SUZUKI		68	0.42%	913,032.99AUD	0.17%	-	- AUD	21	346,090.43AUD	47	566,942.56AUD
LEXUS		21	0.13%	639,736.91 AUD	0.12%	-	- AUD	9	316,588.91 AUD	12	323,148.00AUD
CHRYSLER		7	0.04%	480,927.17 AUD	0.09%	-	- AUD	6	457,628.75AUD	1	23,298.42 AUD
FIAT		22	0.14%	452,541.89AUD	0.09%	-	- AUD	11	236,039.93AUD	11	216,501.96AUD
ALFA ROMEO		16	0.10%	323,809.75AUD	0.06%	-	- AUD	5	101,885.85AUD	11	221,923.90AUD
PEUGEOT		17	0.10%	294,096.21 AUD	0.06%	-	- AUD	8	158,995.13AUD	9	135,101.08AUD
FOTON		13	0.08%	260,103.73AUD	0.05%	-	- AUD	10	192,197.42 AUD	3	67,906.31 AUD
LOTUS		3	0.02%	238,349.89AUD	0.05%	-	- AUD	2	217,048.26AUD	1	21,301.63AUD
ROLLS-ROYCE		1	0.01%	187,702.25AUD	0.04%	-	- AUD	1	187,702.25AUD	-	- AUD
CITROEN		6	0.04%	163,965.48AUD	0.03%	-	- AUD	5	154,742.25AUD	1	9,223.23AUD
MINI		8	0.05%	162,730.78AUD	0.03%	-	- AUD	2	41,409.12 AUD	6	121,321.66AUD
DODGE		8	0.05%	133,831.52 AUD	0.03%	-	- AUD	4	66,795.46AUD	4	67,036.06AUD
GMC		1	0.01%	81,564.40AUD	0.02%	-	- AUD	1	81,564.40AUD	-	- AUD
LDV		2	0.01%	76,500.25AUD	0.01%	-	- AUD	2	76,500.25AUD	-	- AUD
SSANGYONG		3	0.02%	63,082.23AUD	0.01%	-	- AUD	1	9,840.86AUD	2	53,241.37 AUD
OPEL		6	0.04%	49,359.99AUD	0.01%	-	- AUD	1	1,329.46AUD	5	48,030.53AUD
GREAT WALL		6	0.04%	42,727.37 AUD	0.01%	-	- AUD	6	42,727.37 AUD	-	- AUD
MAHINDRA		1	0.01%	18,626.69AUD	0.00%	-	- AUD	1	18,626.69AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	4,205	25.94%	133,677,541.60 AUD	25.51%	12	323,696.44 AUD	2,308	85,877,102.47 AUD	1,885	47,476,742.69 AUD

Total		16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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		652	4.02%	17,007,382.12 AUD	3.25%	170	6,082,645.44 AUD	482	10,924,736.68AUD	451	13,129,470.06AUD	201	3,877,912.06AUD
LAND ROVER		230	1.42%	13,743,431.45AUD	2.62%	143	10,295,979.73AUD	87	3,447,451.72 AUD	163	11,029,646.43AUD	67	2,713,785.02 AUD
SUBARU		476	2.94%	12,844,070.19AUD	2.45%	139	4,647,748.28AUD	337	8,196,321.91 AUD	402	11,387,487.46AUD	74	1,456,582.73AUD
FORD		322	1.99%	10,436,228.26AUD	1.99%	92	3,877,356.35AUD	230	6,558,871.91 AUD	201	8,036,259.14 AUD	121	2,399,969.12 AUD
MITSUBISHI		319	1.97%	8,714,921.70AUD	1.66%	91	2,995,788.90AUD	228	5,719,132.80AUD	258	7,437,729.87 AUD	61	1,277,191.83AUD
MAZDA		307	1.89%	8,687,501.48AUD	1.66%	101	3,360,130.90AUD	206	5,327,370.58AUD	259	7,812,339.97 AUD	48	875,161.51 AUD
TOYOTA		266	1.64%	7,459,069.11 AUD	1.42%	54	2,162,437.68AUD	212	5,296,631.43AUD	92	3,554,303.10AUD	174	3,904,766.01 AUD
BMW		166	1.02%	6,883,862.89AUD	1.31%	66	3,854,884.35AUD	100	3,028,978.54 AUD	61	3,597,427.18AUD	105	3,286,435.71 AUD
NISSAN		232	1.43%	6,192,605.84 AUD	1.18%	66	2,555,489.99AUD	166	3,637,115.85AUD	149	4,778,654.07 AUD	83	1,413,951.77 AUD
MERCEDES-BENZ		117	0.72%	5,596,120.58AUD	1.07%	57	3,558,026.68AUD	60	2,038,093.90AUD	34	2,076,821.05AUD	83	3,519,299.53AUD
HONDA		264	1.63%	5,590,890.69AUD	1.07%	39	1,103,992.93AUD	225	4,486,897.76AUD	194	4,615,930.21 AUD	70	974,960.48AUD
HYUNDAI		200	1.23%	5,151,141.28AUD	0.98%	57	1,785,762.90AUD	143	3,365,378.38AUD	162	4,452,466.88AUD	38	698,674.40AUD
RENAULT		105	0.65%	2,735,336.57 AUD	0.52%	43	1,282,164.76AUD	62	1,453,171.81 AUD	90	2,471,508.12 AUD	15	263,828.45AUD
MASERATI		20	0.12%	2,636,925.07 AUD	0.50%	16	2,224,835.23AUD	4	412,089.84 AUD	18	2,461,797.65AUD	2	175,127.42 AUD
JEEP		80	0.49%	2,634,708.37 AUD	0.50%	27	1,128,463.48AUD	53	1,506,244.89AUD	39	1,529,694.46AUD	41	1,105,013.91 AUD
JAGUAR		38	0.23%	2,385,355.52 AUD	0.46%	24	1,748,645.15AUD	14	636,710.37 AUD	32	2,270,612.95AUD	6	114,742.57 AUD
MCLAREN		7	0.04%	2,109,842.29AUD	0.40%	7	2,109,842.29AUD	-	- AUD	6	1,882,178.90AUD	1	227,663.39AUD
KIA		77	0.48%	1,875,731.82 AUD	0.36%	12	432,577.37 AUD	65	1,443,154.45AUD	60	1,634,401.53AUD	17	241,330.29AUD
ROVER		31	0.19%	1,638,393.42 AUD	0.31%	19	1,080,644.21 AUD	12	557,749.21 AUD	30	1,581,814.23AUD	1	56,579.19AUD
VOLVO		40	0.25%	1,608,476.02 AUD	0.31%	22	1,137,749.71 AUD	18	470,726.31 AUD	32	1,498,088.77 AUD	8	110,387.25AUD
ISUZU		38	0.23%	1,127,052.47 AUD	0.22%	9	291,752.05AUD	29	835,300.42 AUD	34	1,034,716.88AUD	4	92,335.59AUD
FERRARI		3	0.02%	1,061,385.70AUD	0.20%	3	1,061,385.70AUD	-	- AUD	3	1,061,385.70AUD	-	- AUD
ASTON MARTIN		6	0.04%	974,419.26AUD	0.19%	5	879,296.27 AUD	1	95,122.99AUD	3	549,069.88AUD	3	425,349.38AUD
SUZUKI		68	0.42%	913,032.99AUD	0.17%	10	172,108.82 AUD	58	740,924.17 AUD	57	793,641.11 AUD	11	119,391.88AUD
LEXUS		21	0.13%	639,736.91 AUD	0.12%	5	260,492.24 AUD	16	379,244.67 AUD	4	222,482.80AUD	17	417,254.11 AUD
CHRYSLER		7	0.04%	480,927.17 AUD	0.09%	2	215,748.14 AUD	5	265,179.03AUD	5	431,811.85AUD	2	49,115.32 AUD
FIAT		22	0.14%	452,541.89AUD	0.09%	5	128,302.56AUD	17	324,239.33AUD	19	378,379.67 AUD	3	74,162.22 AUD
ALFA ROMEO		16	0.10%	323,809.75AUD	0.06%	1	27,175.55AUD	15	296,634.20AUD	10	254,312.17 AUD	6	69,497.58AUD
PEUGEOT		17	0.10%	294,096.21 AUD	0.06%	4	69,251.89AUD	13	224,844.32 AUD	9	190,644.80AUD	8	103,451.41 AUD
FOTON		13	0.08%	260,103.73AUD	0.05%	1	25,525.69AUD	12	234,578.04 AUD	11	226,481.96AUD	2	33,621.77 AUD
LOTUS		3	0.02%	238,349.89AUD	0.05%	2	217,048.26AUD	1	21,301.63AUD	1	115,735.97 AUD	2	122,613.92 AUD
ROLLS-ROYCE		1	0.01%	187,702.25AUD	0.04%	1	187,702.25AUD	-	- AUD	-	- AUD	1	187,702.25AUD
CITROEN		6	0.04%	163,965.48AUD	0.03%	3	110,250.53AUD	3	53,714.95AUD	6	163,965.48AUD	-	- AUD
MINI		8	0.05%	162,730.78AUD	0.03%	1	17,917.24 AUD	7	144,813.54 AUD	3	74,495.99AUD	5	88,234.79AUD
DODGE		8	0.05%	133,831.52 AUD	0.03%	2	44,834.53AUD	6	88,996.99AUD	1	28,046.41 AUD	7	105,785.11 AUD
GMC		1	0.01%	81,564.40AUD	0.02%	1	81,564.40AUD	-	- AUD	1	81,564.40AUD	-	- AUD
LDV		2	0.01%	76,500.25AUD	0.01%	1	48,952.33AUD	1	27,547.92 AUD	2	76,500.25AUD	-	- AUD
SSANGYONG		3	0.02%	63,082.23AUD	0.01%	-	- AUD	3	63,082.23AUD	1	25,456.96AUD	2	37,625.27 AUD
OPEL		6	0.04%	49,359.99AUD	0.01%	1	11,255.45AUD	5	38,104.54 AUD	5	48,030.53AUD	1	1,329.46AUD
GREAT WALL		6	0.04%	42,727.37 AUD	0.01%	-	- AUD	6	42,727.37 AUD	2	11,789.77 AUD	4	30,937.60AUD
MAHINDRA		1	0.01%	18,626.69AUD	0.00%	-	- AUD	1	18,626.69AUD	1	18,626.69AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	4,205	25.94%	133,677,541.60 AUD	25.51%	1,302	61,275,730.23 AUD	2,903	72,401,811.37 AUD	2,911	103,025,771.30 AUD	1,294	30,651,770.30 AUD

Total		16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	561	3.46%	17,869,425.90 AUD	3.41%	-	- AUD	236	9,455,123.57 AUD	325	8,414,302.33 AUD
NewSouth Wales	6,928	42.74%	234,624,178.52 AUD	44.78%	54	1,080,871.41 AUD	3,878	152,343,364.20 AUD	2,996	81,199,942.91 AUD
Northern Territory	29	0.18%	854,158.30 AUD	0.16%	-	- AUD	11	378,499.90 AUD	18	475,658.40 AUD
Queensland	2,432	15.00%	84,594,002.13 AUD	16.15%	6	99,755.56 AUD	1,414	56,761,818.78 AUD	1,012	27,732,427.79 AUD
South Australia	553	3.41%	16,575,281.99 AUD	3.16%	1	6,109.11 AUD	300	10,577,498.11 AUD	252	5,991,674.77 AUD
Tasmania	90	0.56%	2,767,731.74 AUD	0.53%	-	- AUD	64	2,236,707.49 AUD	26	531,024.25 AUD
Victoria	4,559	28.13%	135,085,140.87 AUD	25.78%	25	427,414.32 AUD	2,214	78,963,542.84 AUD	2,320	55,694,183.71 AUD
Western Australia	1,056	6.52%	31,578,308.11 AUD	6.03%	1	56,883.58 AUD	513	17,604,173.60 AUD	542	13,917,250.93 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	561	3.46%	17,869,425.90 AUD	3.41%	166	7,776,788.54 AUD	395	10,092,637.36 AUD	453	15,620,333.58 AUD	108	2,249,092.32 AUD
NewSouth Wales	6,928	42.74%	234,624,178.52 AUD	44.78%	2,858	127,452,065.98 AUD	4,070	107,172,112.54 AUD	5,654	201,214,384.60 AUD	1,274	33,409,793.92 AUD
Northern Territory	29	0.18%	854,158.30 AUD	0.16%	6	231,512.01 AUD	23	622,646.29 AUD	22	657,561.03 AUD	7	196,597.27 AUD
Queensland	2,432	15.00%	84,594,002.13 AUD	16.15%	1,095	49,406,854.55 AUD	1,337	35,187,147.58 AUD	2,118	75,246,171.39 AUD	314	9,347,830.74 AUD
South Australia	553	3.41%	16,575,281.99 AUD	3.16%	202	8,182,452.31 AUD	351	8,392,829.68 AUD	483	15,029,542.16 AUD	70	1,545,739.83 AUD
Tasmania	90	0.56%	2,767,731.74 AUD	0.53%	24	1,060,776.61 AUD	66	1,706,955.13 AUD	70	2,319,093.29 AUD	20	448,638.45 AUD
Victoria	4,559	28.13%	135,085,140.87 AUD	25.78%	1,817	70,468,224.06 AUD	2,742	64,616,916.81 AUD	3,818	119,541,779.42 AUD	741	15,543,361.45 AUD
Western Australia	1,056	6.52%	31,578,308.11 AUD	6.03%	324	12,501,527.44 AUD	732	19,076,780.67 AUD	845	26,612,240.52 AUD	211	4,966,067.59 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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	16,190	99.89%	523,410,024.63AUD	99.90%
1	18	0.11%	538,202.93AUD	0.10%
2	-	0.00%	0.00AUD	0.00%
3	-	0.00%	0.00AUD	0.00%
Total	16,208	100.00%	523,948,227.56 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: 20/02/2017 Period: 01/2017 / Period No. 8 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)	670	4.13%	12,474,192.13 AUD	2.38%	15	146,863.01 AUD	319	6,453,144.50 AUD	336	5,874,184.62 AUD
Other	15,538	95.87%	511,474,035.43 AUD	97.62%	72	1,524,170.97 AUD	8,311	321,867,583.99 AUD	7,155	188,082,280.47 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	87	1,671,033.98 AUD	8,630	328,320,728.49 AUD	7,491	193,956,465.09 AUD

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

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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)	670	4.13%	12,474,192.13 AUD	2.38%	246	5,991,313.46 AUD	424	6,482,878.67 AUD	396	7,181,972.14 AUD	274	5,292,219.99 AUD
Other	15,538	95.87%	511,474,035.43 AUD	97.62%	6,246	271,088,888.04 AUD	9,292	240,385,147.39 AUD	13,067	449,059,133.85 AUD	2,471	62,414,901.58 AUD
Total	16,208	100.00%	523,948,227.56 AUD	100.00%	6,492	277,080,201.50 AUD	9,716	246,868,026.06 AUD	13,463	456,241,105.99 AUD	2,745	67,707,121.57 AUD

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

Publication Date: 20/02/2017 Period: 01/2017 / Period No. 8 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 Total - - AUD - AUD - AUD - AUD - AUD

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

			Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	0/02/2017 riod No. 8 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
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- 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: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	0/02/2017 riod No. 8 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
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- 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: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	0/02/2017 riod No. 8 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
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- 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: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	Publication Date: 2 Period: 01/2017 / Pe	0/02/2017 riod No. 8 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
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD		- AUD
Total	-		- 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
			- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	-		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

==> picture [254 x 82] intentionally omitted <==

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

Publication Date: 20/02/2017
Period: 01/2017 / Period No. 8
Contents
Contract Level Data
No. Month / Year of Origination Month / Year of Net Salvage Mar-20 Apr-20
- AUD - AUD
Total - - AUD - AUD
----- End of picture text -----

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_2017-02-26_10188407-7156-4daf-92a8-255e351b1eac.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: 20/02/2017 Period: 01/2017 / Period No. 8 Contents

Amortisation Profile II

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

Outstanding Contracts II - Collections

Arrears Contracts

Arrears Contracts

Net Salvage Loss

Net Salvage After Recoveries

Prepayments

Pool Data I

Down Payments

Pool Data I

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Top 20 Borrower

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data IV

Interest Rate paid by the Receivable Debtor

Remaining Term

Distribution by Seasoning

Pool Data V

Original Term

Remaining Term

Distribution by Seasoning

Pool Data VI

Product Type

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

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2017