DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2016

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

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

Page	Table of Contents
1	Cover
2	Contents
3	Reporting Details
4	Parties Overview
5	Transaction Events I
6	Transaction Events II
7	Transaction Events III
8	Information regarding the Notes I
9	Information regarding the Notes II
10	Cash Collateral Account
11	Swap Fixing / Waterfall
12	Retention of Net Economic Interest
13	Amortisation Profile I
14	Amortisation Profile II
15	Run Out Schedule I
17	Run Out Schedule II
18	Outstanding Contracts I
20	Outstanding Contracts II
21	Arrears
23	Net Salvage Loss
24	Net Salvage After Recoveries
25	Prepayments
26	Pool Data I
28	Pool Data II
29	Pool Data III
31	Pool Data IV
33	Pool Data V
35	Pool Data VI
36	Pool Data VII
40	Pool Data VIII
42	Hardship Extensions
43	Engine Type
45	Contract Level Data

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

					Publication Date: 18/01/2017
					Period: 12/2016 / Period No. 7
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		18/01/2017(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	27/04/2021	PaymentDate:		25/01/2017(25th of each month)
Legal MaturityDate	25/08/2025	ReportingDate:		31/12/2016(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/12/2016 until 31/12/2016
PeriodNo.:	7	InterestAccrual Period		from	28/12/2016 until 25/01/2017
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	28/12/2016 until 25/01/2017
NextPaymentDate:	27/02/2017	Days accrued:			28

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

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

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

	Publication Date: 1 Period: 12/2016 / Pe	8/01/2017 riod No. 7 Contents
Parties Overview

Arranger: Australia and New Zealand Banking Group Limited (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia	P.T. Limited (ABN 67 004 454 666) Level 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 Limite (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia	d
Clearing Systems: Austraclear Limited 30-32 Grosvener Street. Sydney, NSW 2000	Swap Counterparty: Australia and New Zealand Banking Group Limite (ABN 11 005 357 522) ANZ Tower	d
	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: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

==> picture [135 x 26] intentionally omitted <==

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	377.20%
	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: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

==> picture [117 x 24] intentionally omitted <==

Transaction events (II)

Revolving period	Spalte1
Series revolving period expiration date of the last outstanding series of notes	26/06/2017
Date of occurrence of an early amortisation event	-
Revolving period end	26/06/2017

Accumulation account balance	30/11/2016	31/12/2016
Amounts not invested for the purchase of additional assets	- AUD	- AUD
Percentage not invested for the purchase of additional assets	0.00%	0.00%

		Weighted Average Seasoning			>36 Months
		<=12 Months	>12 <=24 Months	>24 <=36 Months	>36 Months
Dynamic Net Loss Ratio	Ratio	>0.20%	≥0.25%	≥0.30%	≥0.50%
31/10/2016	0.00000%	No	No	No	No
30/11/2016	0.00000%	No	No	No	No
31/12/2016	0.00000%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
31/12/2016	0.00000%

Discounted balance as of thepreviousperiod					422,525,298.67 AUD
Discounted balance of all initial and additional assets					484,857,963.77 AUD
Weighted average seasoning					9.74 Months
Late DelinquencyRatio					0.00000%

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
for any Payment Date 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 Receivable		s 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 Financi		al Services AG;or			No
(f) On any Payment Date, the Class A Actual Overcollateralisation Percentage is de Overcollateralisation Percentage is determined as beinglower than 10.9per cent		termined 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: 18/01/2017
Period: 12/2016 / Period No. 7
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: 18/01/2017 Period: 12/2016 / Period No. 7 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	3.2400%	3.2400%	3.2400%	3.2400%	4.8900%	4.8900%

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)	1.6400%	1.6400%	1.6400%	1.6400%	1.6400%	1.6400%

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

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

Information regarding the Notes II

Monthly Period: 12/2016	Monthly Period: 12/2016
Payment Date: 25/01/2017
Interest Accrual Period (from/until) from 28/12/2016 until 25/01/2017
Days accrued 28
Index Rate 1-Month-BBSW
Base Interest Rate: 1.6400%
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	966,871.53 AUD	612,422.14 AUD	61,142.79AUD	121,539.95AUD	61,142.79AUD	856,247.67 AUD	79,226.04 AUD	31,397.82 AUD	110,623.86 AUD
PaidInterest		612,422.14 AUD	61,142.79 AUD	121,539.95 AUD	61,142.79 AUD	856,247.67 AUD	79,226.04 AUD	31,397.82 AUD	110,623.86 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	373,990,000.00 AUD	246,400,000.00AUD	24,600,000.00AUD	48,900,000.00AUD	24,600,000.00AUD	344,500,000.00 AUD	21,120,000.00AUD	8,370,000.00AUD	29,490,000.00 AUD
Additional issue amount	55,250,000.00 AUD	- AUD	12,700,000.00AUD	25,500,000.00AUD	12,700,000.00AUD	50,900,000.00 AUD	- AUD	4,350,000.00AUD	4,350,000.00 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	429,240,000.00 AUD	246,400,000.00 AUD	37,300,000.00 AUD	74,400,000.00 AUD	37,300,000.00 AUD	395,400,000.00 AUD	21,120,000.00 AUD	12,720,000.00 AUD	33,840,000.00 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		248.55AUD	248.55AUD	248.55AUD	248.55AUD		37.51 AUD	37.51 AUD
Principal Repayment bynote		- AUD	- AUD	- AUD	- AUD		- AUD	- AUD
Total		248.55 AUD	248.55 AUD	248.55 AUD	248.55 AUD		37.51 AUD	37.51 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	6,394	2,464	246	489	246	3,445	2,112	837	2,949
Increase of outstandingnotes from tap-up	944	-	127	255	127	509	-	435	435
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	7,338	2,464	373	744	373	3,954	2,112	1,272	3,384
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)		77,631,797.98AUD	77,631,797.98AUD	77,631,797.98AUD	77,631,797.98AUD	77,631,797.98 AUD	48,141,797.98AUD	48,141,797.98AUD	48,141,797.98 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		18.39%	18.39%	18.39%	18.39%	18.39%	11.40%	11.40%	11.40%
Current OCAmount (after Top Up)		78,199,386.50AUD	78,199,386.50AUD	78,199,386.50AUD	78,199,386.50AUD	78,199,386.50 AUD	48,709,386.50AUD	48,709,386.50AUD	48,709,386.50 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)		89,457,963.77 AUD	89,457,963.77 AUD	89,457,963.77 AUD	89,457,963.77 AUD	89,457,963.77 AUD	55,617,963.77 AUD	55,617,963.77 AUD	55,617,963.77 AUD
Current OCPercentage (after Top/Tap Up/TTO)		18.45%	18.45%	18.45%	18.45%	18.45%	11.47%	11.47%	11.47%
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	41,841,898.87 AUD
Balanceincreasefromtap up	6,286,991.50AUD
Redemptionpayments from term take out	- AUD
Regular redemption from waterfall	502,486.14 AUD
Redemption from cash collateral account	- AUD
Balance as of the end of the period	47,626,404.23 AUD
Current OC amount (before Top/Tap Up/TTO)	6,299,899.11 AUD
Current OC percentage (before Top/Tap Up/TTO)	1.4924%
Current OC amount (after Top/Tap Up/TTO)	7,991,559.54 AUD
Current OC percentage (after Top/Tap Up/TTO)	1.6482%

	Subordinated Loan
	Balance as ofthe beginning ofthe period	41,841,898.87 AUD
	Balanceincreasefromtap up	6,286,991.50AUD
	Redemptionpayments from term take out	- AUD
	Regular redemption from waterfall	502,486.14 AUD
	Redemption from cash collateral account	- AUD
	Balance as of the end of the period	47,626,404.23 AUD
	Current OC amount (before Top/Tap Up/TTO)	6,299,899.11 AUD
	Current OC percentage (before Top/Tap Up/TTO)	1.4924%
	Current OC amount (after Top/Tap Up/TTO)	7,991,559.54 AUD
	Current OC percentage (after Top/Tap Up/TTO)	1.6482%

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

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

Cash Collateral Account

	Cash collateral account (CCA)	Value
	CCA Opening Balance - Initial balance at poolcut plus increases from tap- up/decrease from TTO	4,487,880.00 AUD
	Balance as of the beginning of the period	4,487,880.00 AUD
	Specified General Cash Collateral Account Balance	4,487,880.00 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	4,487,880.00 AUD
	thelessorof:0.60% oftheMaximum DiscountedReceivablesBalance; and	2,479,437.47 AUD
	the aggregate outstanding principal amount of the Notes as of the end of the Monthly Period	373,990,000.00 AUD
	Payments	(663,000.00) AUD
	General payment from CCA	- AUD
	General payment to CCA	- AUD
	Payment from CCA due to TTO	- AUD
	Payment to CCA due to tap-up	663,000.00 AUD
	Balance as of the end of the period	5,150,880.00 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

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

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	344,500,000.00AUD	29,490,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	144,665.66AUD	15,163.64 AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	12,417,637.03AUD	12,417,637.03AUD
1) ii) Available Collections-Interest on Trust Accounts	28,266.82 AUD	12,445,903.85AUD
2) Drawings from the Cash Collateral Account as provided for in clause 12.1 of the Issue Supplement	- AUD	12,445,903.85AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	12,445,903.85AUD
4) Net Swap Receipts-Class A and Class B	- AUD	12,445,903.85AUD
Net Swap Receipts on Series A 2016-1	- AUD	12,445,903.85AUD
Net Swap Receipts on Series A 2016-2	- AUD	12,445,903.85AUD
Net Swap Receipts on Series A 2016-3	- AUD	12,445,903.85AUD
Net Swap Receipts on Series A 2016-4	- AUD	12,445,903.85AUD
Net Swap Receipts on Series B 2016-1	- AUD	12,445,903.85AUD
Net Swap Receipts on Series B 2016-2	- AUD	12,445,903.85AUD
5) Damages and Indemnity Payments to Issuer	- AUD	12,445,903.85AUD
6) Other Reimbursement Amounts	- AUD	12,445,903.85AUD
7) Buffer Release Amount	(1,288,086.41 AUD)	11,157,817.44 AUD
Purchase price amount (clean-up call)	- AUD	11,157,817.44 AUD
Remaining Rounding Amount (M-1)	- AUD	11,157,817.44 AUD

Waterfall	Payment to waterfallposition	Remaining Amount
Available Distribution Amount	- AUD	11,157,817.44 AUD
1) Trust Beneficiary $1	(1.00AUD)	11,157,816.44 AUD
2) Taxes	- AUD	11,157,816.44 AUD
3) Trust Fees & Expenses and Servicer Fees	(407,230.32 AUD)	10,750,586.12 AUD
4) Equal Rank Swap Payments	(159,829.30AUD)	10,590,756.82 AUD
Net Swap Payments on Series A 2016-1	(107,271.19AUD)	10,643,314.93AUD
Net Swap Payments on Series A 2016-2	(9,377.21 AUD)	10,633,937.72 AUD
Net Swap Payments on Series A 2016-3	(18,640.05AUD)	10,615,297.67 AUD
Net Swap Payments on Series A 2016-4	(9,377.21 AUD)	10,605,920.46AUD
Net Swap Payments on Series B 2016-1	(10,709.96AUD)	10,595,210.50AUD
Net Swap Payments on Series B 2016-2	(4,453.68AUD)	10,590,756.82 AUD
5) Interest Payment-Class A	(856,247.67 AUD)	9,734,509.15AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-1	(612,422.14 AUD)	9,978,334.68AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-2	(61,142.79AUD)	9,917,191.89AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-3	(121,539.95AUD)	9,795,651.94 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A 2016-4	(61,142.79AUD)	9,734,509.15AUD
6) Interest Payment-Class B	(110,623.86AUD)	9,623,885.29AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-1	(79,226.04 AUD)	9,655,283.11 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B 2016-2	(31,397.82 AUD)	9,623,885.29AUD
7) Payment to Cash Collateral Account	- AUD	9,623,885.29AUD
8. a) Principal Payment-Class A	- AUD	9,623,885.29AUD
Principal Payments on Series A 2016-1	- AUD	9,623,885.29AUD
Principal Payments on Series A 2016-2	- AUD	9,623,885.29AUD
Principal Payments on Series A 2016-3	- AUD	9,623,885.29AUD
Principal Payments on Series A 2016-4	- AUD	9,623,885.29AUD
Remaining Rounding Amount from Current Period Class A	- AUD	9,623,885.29AUD
8. b) Class A Accumulation Amount to Accumulation Account	(8,892,220.18AUD)	731,665.11 AUD
9. a) Principal Payment-Class B	- AUD	731,665.11 AUD
Principal Payments on Series B 2016-1	- AUD	731,665.11 AUD
Principal Payments on Series B 2016-2	- AUD	731,665.11 AUD
Remaining Rounding Amount from Current Period Class B	- AUD	731,665.11 AUD
9. b) Class B Accumulation Amount to Accumulation Account	- AUD	731,665.11 AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	731,665.11 AUD
11. a) Other Payment to Swap Counterparties	- AUD	731,665.11 AUD
11. b) Other Payment to Note Purchasers	- AUD	731,665.11 AUD
12) Subordinated Loan Accrued and Unpaid Interest	(229,178.97 AUD)	502,486.14 AUD
13) Subordinated Loan Principal	(502,486.14 AUD)	- AUD
14) Surplus Income Distribution to Beneficiary of the Trust	- AUD	- AUD

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

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	512,463,563.73 AUD	588,113,851.12 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	503,571,343.55 AUD 588,113,851.12 AUD
Accumulation Account balance	- AUD	8,892,220.18 AUD	- AUD
First loss piece	15,425,364.25 AUD	52,127,191.84 AUD	60,768,843.77 AUD
SubordinatedLoanbalance	12,766,069.41 AUD	41,339,412.73 AUD	47,626,404.23 AUD
Overcollateralisation	1,285,414.84 AUD	6,299,899.11 AUD	7,991,559.54 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	4,487,880.00 AUD	5,150,880.00 AUD
Actual retention	9.78%	10.17%	10.33%

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	- AUD	395,400,000.00 AUD	- AUD	33,840,000.00 AUD
03/2017	- AUD	395,400,000.00 AUD	- AUD	33,840,000.00 AUD
04/2017	- AUD	395,400,000.00 AUD	- AUD	33,840,000.00 AUD
05/2017	- AUD	395,400,000.00 AUD	- AUD	33,840,000.00 AUD
06/2017	- AUD	395,400,000.00 AUD	- AUD	33,840,000.00 AUD
07/2017	- AUD	380,019,446.17 AUD	- AUD	33,840,000.00 AUD
08/2017	- AUD	365,075,541.36 AUD	- AUD	33,840,000.00 AUD
09/2017	- AUD	350,450,456.21 AUD	- AUD	33,840,000.00 AUD
10/2017	- AUD	336,630,531.49 AUD	- AUD	33,840,000.00 AUD
11/2017	- AUD	323,036,546.43 AUD	- AUD	33,840,000.00 AUD
12/2017	- AUD	309,796,268.19 AUD	- AUD	33,840,000.00 AUD
01/2018	- AUD	296,639,080.87 AUD	- AUD	33,840,000.00 AUD
02/2018	- AUD	283,616,026.70 AUD	- AUD	33,840,000.00 AUD
03/2018	- AUD	271,181,288.33 AUD	- AUD	33,840,000.00 AUD
04/2018	- AUD	258,656,139.94 AUD	- AUD	33,840,000.00 AUD
05/2018	- AUD	246,308,113.31 AUD	- AUD	33,840,000.00 AUD
06/2018	- AUD	234,908,674.01 AUD	- AUD	33,124,577.57 AUD
07/2018	- AUD	226,839,576.59 AUD	- AUD	29,280,207.29 AUD
08/2018	- AUD	218,776,733.54 AUD	- AUD	28,128,437.17 AUD
09/2018	- AUD	210,934,918.33 AUD	- AUD	27,120,203.79 AUD
10/2018	- AUD	203,702,019.63 AUD	- AUD	26,190,259.67 AUD
11/2018	- AUD	196,450,549.64 AUD	- AUD	25,257,927.81 AUD
12/2018	- AUD	189,434,807.39 AUD	- AUD	24,355,903.80 AUD
01/2019	- AUD	182,474,673.17 AUD	- AUD	23,461,029.41 AUD
02/2019	- AUD	175,574,900.43 AUD	- AUD	22,573,915.77 AUD
03/2019	- AUD	168,637,049.47 AUD	- AUD	21,681,906.36 AUD
04/2019	- AUD	161,645,000.57 AUD	- AUD	20,782,928.65 AUD
05/2019	- AUD	154,664,605.02 AUD	- AUD	19,885,449.22 AUD
06/2019	- AUD	147,683,417.92 AUD	- AUD	18,987,868.02 AUD
07/2019	- AUD	140,696,692.36 AUD	- AUD	18,089,574.73 AUD
08/2019	- AUD	134,200,918.57 AUD	- AUD	17,254,403.82 AUD
09/2019	- AUD	128,078,611.18 AUD	- AUD	16,467,250.01 AUD
10/2019	- AUD	122,162,326.71 AUD	- AUD	15,706,584.87 AUD
11/2019	- AUD	116,218,562.42 AUD	- AUD	14,942,386.60 AUD
12/2019	- AUD	110,920,490.85 AUD	- AUD	14,261,205.97 AUD
01/2020	- AUD	105,703,288.88 AUD	- AUD	13,590,422.86 AUD
02/2020	- AUD	100,486,327.77 AUD	- AUD	12,919,670.71 AUD
03/2020	- AUD	94,831,427.03 AUD	- AUD	12,192,612.04 AUD
04/2020	- AUD	88,526,469.40 AUD	- AUD	11,381,974.64 AUD
05/2020	- AUD	82,670,720.12 AUD	- AUD	10,629,092.59 AUD
06/2020	- AUD	76,740,631.59 AUD	- AUD	9,866,652.63 AUD
07/2020	- AUD	70,871,333.46 AUD	- AUD	9,112,028.59 AUD
08/2020	- AUD	65,585,012.93 AUD	- AUD	8,432,358.80 AUD
09/2020	- AUD	60,817,075.93 AUD	- AUD	7,819,338.33 AUD
10/2020	- AUD	56,304,409.26 AUD	- AUD	7,239,138.33 AUD
11/2020	- AUD	52,040,061.04 AUD	- AUD	6,690,864.99 AUD
12/2020	- AUD	48,720,834.43 AUD	- AUD	6,264,107.29 AUD
01/2021	- AUD	45,534,952.01 AUD	- AUD	5,854,493.83 AUD
02/2021	- AUD	42,485,466.02 AUD	- AUD	5,462,417.06 AUD
03/2021	- AUD	37,607,353.33 AUD	- AUD	4,835,231.14 AUD
04/2021	- AUD	- AUD	- AUD	- AUD

[+] Based on the following assumptions: CPR of 10%, Net Losses of 0% and Clean Up Call at 10% of the original outstanding portfolio

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

==> picture [231 x 43] intentionally omitted <==

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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
initial Outstanding Discounted Receivables
Balance, annual prepayments of 10% and
300,000,000 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 [140 x 7] intentionally omitted <==

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

Amortisation Profile Class B-Notes
----- End of picture text -----

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

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

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	65,618.07 AUD	199,325.52 AUD	264,943.59 AUD
01/2017	3,541,674.92 AUD	8,564,384.49 AUD	12,106,059.41 AUD
02/2017	3,516,288.87 AUD	8,676,594.02 AUD	12,192,882.89 AUD
03/2017	3,455,293.76 AUD	9,585,298.87 AUD	13,040,592.63 AUD
04/2017	3,385,154.79 AUD	9,100,924.05 AUD	12,486,078.84 AUD
05/2017	3,318,206.13 AUD	9,246,405.93 AUD	12,564,612.06 AUD
06/2017	3,250,235.29 AUD	9,739,874.79 AUD	12,990,110.08 AUD
07/2017	3,178,968.74 AUD	9,457,948.78 AUD	12,636,917.52 AUD
08/2017	3,109,670.75 AUD	9,320,934.92 AUD	12,430,605.67 AUD
09/2017	3,040,672.43 AUD	8,777,906.14 AUD	11,818,578.57 AUD
10/2017	2,975,886.78 AUD	8,765,245.63 AUD	11,741,132.41 AUD
11/2017	2,911,066.90 AUD	8,616,714.56 AUD	11,527,781.46 AUD
12/2017	2,847,483.00 AUD	8,635,595.52 AUD	11,483,078.52 AUD
01/2018	2,783,853.09 AUD	8,845,338.79 AUD	11,629,191.88 AUD
02/2018	2,718,829.80 AUD	8,598,291.77 AUD	11,317,121.57 AUD
03/2018	2,655,138.23 AUD	8,712,819.51 AUD	11,367,957.74 AUD
04/2018	2,590,706.22 AUD	8,767,914.08 AUD	11,358,620.30 AUD
05/2018	2,525,893.68 AUD	8,677,948.18 AUD	11,203,841.86 AUD
06/2018	2,461,785.83 AUD	8,723,319.88 AUD	11,185,105.71 AUD
07/2018	2,397,455.68 AUD	8,834,742.75 AUD	11,232,198.43 AUD
08/2018	2,332,007.15 AUD	8,654,096.04 AUD	10,986,103.19 AUD
09/2018	2,268,291.56 AUD	7,906,667.41 AUD	10,174,958.97 AUD
10/2018	2,209,909.89 AUD	8,068,718.77 AUD	10,278,628.66 AUD
11/2018	2,150,138.75 AUD	7,954,190.87 AUD	10,104,329.62 AUD
12/2018	2,091,228.39 AUD	7,989,697.92 AUD	10,080,926.31 AUD
01/2019	2,032,043.62 AUD	8,103,452.89 AUD	10,135,496.51 AUD
02/2019	1,972,012.64 AUD	8,610,250.35 AUD	10,582,262.99 AUD
03/2019	1,908,413.48 AUD	8,657,681.97 AUD	10,566,095.45 AUD
04/2019	1,844,285.37 AUD	8,891,485.40 AUD	10,735,770.77 AUD
05/2019	1,778,417.50 AUD	8,996,080.35 AUD	10,774,497.85 AUD
06/2019	1,712,003.43 AUD	9,246,813.16 AUD	10,958,816.59 AUD
07/2019	1,643,540.79 AUD	8,435,963.86 AUD	10,079,504.65 AUD
08/2019	1,581,059.45 AUD	7,923,202.25 AUD	9,504,261.70 AUD
09/2019	1,522,400.81 AUD	7,794,957.70 AUD	9,317,358.51 AUD
10/2019	1,464,654.49 AUD	8,004,872.90 AUD	9,469,527.39 AUD
11/2019	1,405,354.06 AUD	7,022,760.88 AUD	8,428,114.94 AUD
12/2019	1,353,363.21 AUD	7,046,712.29 AUD	8,400,075.50 AUD
01/2020	1,301,218.20 AUD	7,255,355.68 AUD	8,556,573.88 AUD
02/2020	1,247,487.62 AUD	8,413,701.70 AUD	9,661,189.32 AUD
03/2020	1,185,157.79 AUD	9,794,832.35 AUD	10,979,990.14 AUD
04/2020	1,112,602.77 AUD	9,086,779.53 AUD	10,199,382.30 AUD
05/2020	1,045,299.93 AUD	9,328,488.68 AUD	10,373,788.61 AUD
06/2020	976,371.81 AUD	9,366,364.31 AUD	10,342,736.12 AUD
07/2020	906,984.83 AUD	8,250,711.64 AUD	9,157,696.47 AUD
08/2020	845,862.80 AUD	7,343,972.24 AUD	8,189,835.04 AUD
09/2020	791,458.44 AUD	7,075,131.97 AUD	7,866,590.41 AUD
10/2020	739,045.42 AUD	6,736,025.15 AUD	7,475,070.57 AUD
11/2020	689,262.24 AUD	4,958,132.60 AUD	5,647,394.84 AUD
12/2020	652,558.99 AUD	4,898,671.22 AUD	5,551,230.21 AUD
01/2021	616,283.18 AUD	4,819,923.64 AUD	5,436,206.82 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
02/2021	580,576.83 AUD	9,130,185.79 AUD	9,710,762.62 AUD
03/2021	512,939.71 AUD	8,322,536.48 AUD	8,835,476.19 AUD
04/2021	451,285.41 AUD	9,547,399.57 AUD	9,998,684.98 AUD
05/2021	380,557.37 AUD	8,992,513.44 AUD	9,373,070.81 AUD
06/2021	313,940.43 AUD	10,548,513.03 AUD	10,862,453.46 AUD
07/2021	235,796.17 AUD	8,302,736.46 AUD	8,538,532.63 AUD
08/2021	174,292.70 AUD	7,043,295.86 AUD	7,217,588.56 AUD
09/2021	122,115.70 AUD	6,227,991.26 AUD	6,350,106.96 AUD
10/2021	75,978.15 AUD	6,393,275.56 AUD	6,469,253.71 AUD
11/2021	28,616.19 AUD	203,672.73 AUD	232,288.92 AUD
12/2021	27,107.25 AUD	204,331.91 AUD	231,439.16 AUD
01/2022	25,593.61 AUD	205,228.04 AUD	230,821.65 AUD
02/2022	24,073.20 AUD	205,045.36 AUD	229,118.56 AUD
03/2022	22,579.95 AUD	201,781.76 AUD	224,361.71 AUD
04/2022	21,085.03 AUD	200,443.64 AUD	221,528.67 AUD
05/2022	19,600.30 AUD	199,734.00 AUD	219,334.30 AUD
06/2022	18,120.55 AUD	196,988.71 AUD	215,109.26 AUD
07/2022	16,661.27 AUD	192,478.32 AUD	209,139.59 AUD
08/2022	15,235.44 AUD	191,152.95 AUD	206,388.39 AUD
09/2022	13,819.28 AUD	187,813.18 AUD	201,632.46 AUD
10/2022	12,427.95 AUD	185,679.41 AUD	198,107.36 AUD
11/2022	11,052.48 AUD	183,449.29 AUD	194,501.77 AUD
12/2022	9,693.35 AUD	183,166.87 AUD	192,860.22 AUD
01/2023	8,336.47 AUD	183,864.57 AUD	192,201.04 AUD
02/2023	6,974.37 AUD	182,605.85 AUD	189,580.22 AUD
03/2023	5,621.68 AUD	163,672.52 AUD	169,294.20 AUD
04/2023	4,409.22 AUD	147,010.16 AUD	151,419.38 AUD
05/2023	3,320.02 AUD	129,054.06 AUD	132,374.08 AUD
06/2023	2,364.05 AUD	106,645.19 AUD	109,009.24 AUD
07/2023	1,574.01 AUD	88,632.94 AUD	90,206.95 AUD
08/2023	917.37 AUD	61,165.72 AUD	62,083.09 AUD
09/2023	464.32 AUD	41,628.33 AUD	42,092.65 AUD
10/2023	155.95 AUD	21,046.91 AUD	21,202.86 AUD
Total	103,255,887.35 AUD	484,857,963.77 AUD	588,113,851.12 AUD

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

Run Out Schedule II

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

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

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

==> picture [120 x 24] 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	11,548	409,824,154.56 AUD	53	1,225,977.92 AUD	6,602	262,598,156.08 AUD	4,893	146,000,020.56 AUD
In Advance	191	7,434,187.98 AUD	1	3,696.01 AUD	116	5,143,977.20 AUD	74	2,286,514.77 AUD
In Arrears	162	5,266,956.13 AUD	4	82,158.57 AUD	136	4,652,268.47 AUD	22	532,529.09 AUD
Paid out/Matured	20	-AUD	1	-AUD	10	-AUD	9	-AUD
Early Payout	219	-AUD	8	-AUD	99	-AUD	112	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	12,140	422,525,298.67 AUD	67	1,311,832.50 AUD	6,963	272,394,401.75 AUD	5,110	148,819,064.42 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	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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

==> picture [120 x 24] 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	11,548	409,824,154.56 AUD	4,671	213,164,423.63 AUD	6,877	196,659,730.93 AUD	9,620	358,745,621.22 AUD	1,928	51,078,533.34 AUD
In Advance	191	7,434,187.98 AUD	88	4,177,371.73 AUD	103	3,256,816.25 AUD	155	6,527,954.62 AUD	36	906,233.36 AUD
In Arrears	162	5,266,956.13 AUD	81	3,206,355.10 AUD	81	2,060,601.03 AUD	114	4,296,489.85 AUD	48	970,466.28 AUD
Paid out/Matured	20	-AUD	4	-AUD	16	-AUD	12	-AUD	8	-AUD
Early Payout	219	-AUD	92	-AUD	127	-AUD	151	-AUD	68	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	12,140	422,525,298.67 AUD	4,936	220,548,150.46 AUD	7,204	201,977,148.21 AUD	10,052	369,570,065.69 AUD	2,088	52,955,232.98 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	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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	11,901	12,140		516,505,403.28 AUD

Scheduled Collections For Contracts Active This Period			9,698,366.04 AUD	9,698,366.04 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			50,674.99AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			2,695,010.82 AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			425.26AUD
Collection VariationsfromContractsin AdvanceThisPeriod			288,577.53AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(97,895.17 AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			(1,692.73AUD)
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			- AUD
Other VariationsFromScheduled CollectionsThisPeriod			- AUD
Instalment Collection Variations			2,935,100.70AUD	2,935,100.70AUD

ContractFees CollectedThisPeriod			34,510.95AUD
Interest CompensationCollectionsThisPeriod			(250,340.66AUD)
Non Instalment Collection Variations			(215,829.71 AUD)
Actual Collections For Contracts Active This Period			12,417,637.03 AUD

NumberofContractsPaid OutEarlyThisMonth	72
NumberofContractsPaid Out/MaturedThisMonth	5
NumberofContractsIntoNet SalvageThisMonth	-
Repurchased Contracts	-	-

LessRecoveriesAfter Net Salvage				- AUD

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				- AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				299,690.44 AUD
ReducedNominal BalanceDue to Other				902.55AUD
End of Period before Top / Tap-up	11,824	12,140		503,571,343.55 AUD
Top /Tap-up	3,205	3,205		84,542,507.57 AUD
End of Period after Top / Tap-up	15,029	15,345		588,113,851.12 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 11,901 422,525,298.67 AUD 516,505,403.28AUD Balance as at theEnd of Period-beforeTop /Tap-up 11,824 413,239,577.80AUD 503,571,343.55AUD Top /Tap-upforthePeriod 3,205 71,618,385.97 AUD 84,542,507.57 AUD Term Take Out - - AUD - AUD Balance as at the end of the period 15,029 484,857,963.77 AUD 588,113,851.12 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	11,901	422,525,298.67 AUD	516,505,403.28AUD
Balance as at theEnd of Period-beforeTop /Tap-up	11,824	413,239,577.80AUD	503,571,343.55AUD
Top /Tap-upforthePeriod	3,205	71,618,385.97 AUD	84,542,507.57 AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	15,029	484,857,963.77 AUD	588,113,851.12 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

==> picture [124 x 24] 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
> 0 <=30	136	0.90%	4,590,981.59AUD	0.95%		3	104,676.50 AUD	96	3,364,455.19 AUD	37	1,121,849.90 AUD
> 30 <=60	24	0.16%	712,490.31 AUD	0.15%		1	19,206.06AUD	18	566,156.58AUD	5	127,127.67 AUD
> 60 <=90	11	0.07%	442,342.73AUD	0.09%		-	-AUD	10	420,003.56 AUD	1	22,339.17 AUD
> 90 <=120	12	0.08%	474,959.59AUD	0.10%		1	25,983.59 AUD	10	387,481.49 AUD	1	61,494.51 AUD
> 120 <=150	2	0.01%	49,967.15AUD	0.01%		-	-AUD	2	49,967.15 AUD	-	-AUD
> 150 <=180	2	0.01%	74,622.06AUD	0.02%		-	-AUD	2	74,622.06 AUD	-	-AUD
>180 <= 210	-	0.00%	- AUD	0.00%		-	- AUD	-	- 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	187	1.2443%	6,345,363.43 AUD	1.31%		5	149,866.15 AUD	138	4,862,686.03 AUD	44	1,332,811.25 AUD

					- 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

==> picture [124 x 24] intentionally omitted <==

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contracts6	Outstanding Discounted Receivables Balance	Number of Contracts8	Outstanding Discounted Receivables Balance	Number of Contracts10	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
> 0 <=30	136	0.90%	4,590,981.59AUD	0.95%	56	2,234,500.25 AUD	80	2,356,481.34 AUD	89	3,420,340.88 AUD	47	1,170,640.71 AUD
> 30 <=60	24	0.16%	712,490.31 AUD	0.15%	10	382,476.40AUD	14	330,013.91 AUD	18	599,070.34 AUD	6	113,419.97 AUD
> 60 <=90	11	0.07%	442,342.73AUD	0.09%	8	375,029.37 AUD	3	67,313.36 AUD	9	397,368.54 AUD	2	44,974.19 AUD
> 90 <=120	12	0.08%	474,959.59AUD	0.10%	9	411,934.77 AUD	3	63,024.82AUD	9	423,565.05 AUD	3	51,394.54 AUD
> 120 <=150	2	0.01%	49,967.15AUD	0.01%	1	28,494.08 AUD	1	21,473.07 AUD	2	49,967.15 AUD	-	-AUD
> 150 <=180	2	0.01%	74,622.06AUD	0.02%	-	-AUD	2	74,622.06 AUD	1	63,885.02AUD	1	10,737.04 AUD
>180 <= 210	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
>210 <= 240	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
>240 <= 270	-	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	187	1.2443%	6,345,363.43 AUD	1.31%	84	3,432,434.87 AUD	103	2,912,928.56 AUD	128	4,954,196.98 AUD	59	1,391,166.45 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

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

Net Salvage After Recoveries

Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts
Product Type	Vehicle Status	Number of Contracts	Gross Salvage Loss	Net Salvage Loss	Recoveries After Net Salvage	Net Salvage Loss After Recoveries
Hire Purchase	New	-	- AUD	- AUD	- AUD	- AUD
	Used	-	- 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: 18/01/2017 Period: 12/2016 / Period No. 7 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		0.59%	6.78%

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

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

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	4,805	31.97%	165,082,368.06AUD	34.05%	0.00%	58	1,049,903.95 AUD	2,805	108,055,504.64 AUD	1,942	55,976,959.47 AUD
0.01-10.000.00	7,163	47.66%	215,021,430.92 AUD	44.35%	9.79%	21	546,296.66 AUD	3,487	125,104,165.68 AUD	3,655	89,370,968.58 AUD
10,000.01-20.000.00	1,891	12.58%	59,267,041.84 AUD	12.22%	28.70%	3	43,319.11 AUD	982	37,625,715.76 AUD	906	21,598,006.97 AUD
20,000.01-30.000.00	646	4.30%	19,804,405.12 AUD	4.08%	41.17%	-	-AUD	342	12,534,251.98 AUD	304	7,270,153.14 AUD
30,000.01-40.000.00	276	1.84%	9,791,381.34 AUD	2.02%	47.57%	-	-AUD	156	6,517,175.63 AUD	120	3,274,205.71 AUD
40,000.01-50,000.00	131	0.87%	4,087,292.71 AUD	0.84%	56.42%	-	-AUD	65	2,398,089.01 AUD	66	1,689,203.70 AUD
50,000.01-60,000.00	53	0.35%	3,337,286.65AUD	0.69%	47.26%	-	-AUD	33	2,177,025.81 AUD	20	1,160,260.84 AUD
60,000.01-70,000.00	12	0.08%	728,275.64 AUD	0.15%	50.98%	-	-AUD	9	643,420.82 AUD	3	84,854.82 AUD
70,000.01-80,000.00	17	0.11%	1,563,933.96AUD	0.32%	47.07%	-	-AUD	11	1,350,011.82 AUD	6	213,922.14 AUD
80,000.01-90,000.00	10	0.07%	1,585,622.61 AUD	0.33%	37.63%	-	-AUD	7	1,293,712.50 AUD	3	291,910.11 AUD
90,000.01-100,000.00	4	0.03%	567,304.00AUD	0.12%	42.59%	-	-AUD	4	567,304.00 AUD	-	-AUD
100,000.01-110,000.00	3	0.02%	364,965.91 AUD	0.08%	55.35%	-	-AUD	2	183,359.64 AUD	1	181,606.27 AUD
110,000.01-120,000.00	2	0.01%	412,198.23AUD	0.09%	31.31%	-	-AUD	1	204,503.00 AUD	1	207,695.23 AUD
120,000.01-130,000.00	1	0.01%	96,460.37 AUD	0.02%	55.95%	-	-AUD	1	96,460.37 AUD	-	-AUD
130,000.01-140,000.00	4	0.03%	1,007,100.55AUD	0.21%	36.81%	-	-AUD	3	705,162.00 AUD	1	301,938.55 AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	11	0.07%	2,140,895.86AUD	0.44%	59.45%	-	-AUD	9	1,740,773.66 AUD	2	400,122.20 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	14.40%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					430,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,637.48AUD
Weighted Average Down Payment					8,334.72 AUD

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	14,865	98.91%	479,610,880.97 AUD	98.92%		79	1,608,345	7,780	296,384,609	7,006	181,617,927
Other	164	1.09%	5,247,082.80AUD	1.08%		3	31,175	137	4,812,028	24	403,880
Total	15,029	100.00%	484,857,963.77 AUD	100.00%		82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	4,805	31.97%	165,082,368.06AUD	34.05%	0.00%	2,217	93,574,070.43 AUD	2,588	71,508,297.63 AUD	3,791	140,988,681.77 AUD	1,014	24,093,686.29 AUD
0.01-10.000.00	7,163	47.66%	215,021,430.92 AUD	44.35%	9.79%	2,818	109,908,319.46 AUD	4,345	105,113,111.46 AUD	5,940	186,457,591.77 AUD	1,223	28,563,839.15 AUD
10,000.01-20.000.00	1,891	12.58%	59,267,041.84 AUD	12.22%	28.70%	670	28,247,326.79 AUD	1,221	31,019,715.05 AUD	1,705	54,251,601.65 AUD	186	5,015,440.19 AUD
20,000.01-30.000.00	646	4.30%	19,804,405.12 AUD	4.08%	41.17%	178	8,521,695.30 AUD	468	11,282,709.82 AUD	595	18,254,549.29 AUD	51	1,549,855.83 AUD
30,000.01-40.000.00	276	1.84%	9,791,381.34 AUD	2.02%	47.57%	75	4,884,776.48 AUD	201	4,906,604.86 AUD	254	9,128,669.61 AUD	22	662,711.73 AUD
40,000.01-50,000.00	131	0.87%	4,087,292.71 AUD	0.84%	56.42%	23	1,296,079.18 AUD	108	2,791,213.53 AUD	125	3,569,445.65 AUD	6	517,847.06 AUD
50,000.01-60,000.00	53	0.35%	3,337,286.65AUD	0.69%	47.26%	15	1,968,320.49 AUD	38	1,368,966.16 AUD	51	3,250,136.34 AUD	2	87,150.31 AUD
60,000.01-70,000.00	12	0.08%	728,275.64 AUD	0.15%	50.98%	4	520,316.03 AUD	8	207,959.61 AUD	10	386,296.12 AUD	2	341,979.52 AUD
70,000.01-80,000.00	17	0.11%	1,563,933.96AUD	0.32%	47.07%	8	995,361.72 AUD	9	568,572.24 AUD	15	1,246,997.12 AUD	2	316,936.84 AUD
80,000.01-90,000.00	10	0.07%	1,585,622.61 AUD	0.33%	37.63%	6	1,431,431.89 AUD	4	154,190.72 AUD	10	1,585,622.61 AUD	-	-AUD
90,000.01-100,000.00	4	0.03%	567,304.00AUD	0.12%	42.59%	3	478,524.37 AUD	1	88,779.63 AUD	3	509,699.90 AUD	1	57,604.10 AUD
100,000.01-110,000.00	3	0.02%	364,965.91 AUD	0.08%	55.35%	3	364,965.91 AUD	-	-AUD	3	364,965.91 AUD	-	-AUD
110,000.01-120,000.00	2	0.01%	412,198.23AUD	0.09%	31.31%	2	412,198.23 AUD	-	-AUD	1	204,503.00 AUD	1	207,695.23 AUD
120,000.01-130,000.00	1	0.01%	96,460.37 AUD	0.02%	55.95%	-	-AUD	1	96,460.37 AUD	-	-AUD	1	96,460.37 AUD
130,000.01-140,000.00	4	0.03%	1,007,100.55AUD	0.21%	36.81%	3	940,583.42 AUD	1	66,517.13 AUD	3	632,927.04 AUD	1	374,173.51 AUD
140,000.01-150,000.00	-	0.00%	- AUD	0.00%	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 150,000.00	11	0.07%	2,140,895.86AUD	0.44%	59.45%	11	2,140,895.86 AUD	-	-AUD	7	1,632,921.40 AUD	4	507,974.46 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	14.40%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					430,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					12,637.48AUD
Weighted Average Down Payment					8,334.72 AUD

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	14,865	98.91%	479,610,880.97 AUD	98.92%		5,956	252,342,327	8,909	227,268,554	12,390	418,043,531	2,475	61,567,350
Other	164	1.09%	5,247,082.80AUD	1.08%		80	3,342,539	84	1,904,544	123	4,421,078	41	826,005
Total	15,029	100.00%	484,857,963.77 AUD	100.00%		6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	16,651	98.42%	14,539	96.54%	540,350,982.84 AUD	96.16%
2	218	1.29%	358	2.38%	16,244,668.20 AUD	2.89%
3	31	0.18%	68	0.45%	2,658,767.99 AUD	0.47%
4	11	0.07%	44	0.29%	1,268,308.49 AUD	0.23%
5	3	0.02%	8	0.05%	534,963.40 AUD	0.10%
6 - 10	2	0.01%	8	0.05%	156,893.64 AUD	0.03%
> 10	2	0.01%	35	0.23%	709,219.53 AUD	0.13%
Total	16,918	100.00%	15,060	100.00%	561,923,804.09 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	480,780.24 AUD	0.09916 %	24
2	416,146.97 AUD	0.08583 %	1
3	414,754.59 AUD	0.08554%	2
4	399,783.54 AUD	0.08245 %	1
5	387,710.76 AUD	0.07996 %	1
6	385,494.52 AUD	0.07951%	2
7	374,173.51 AUD	0.07717%	1
8	374,173.51 AUD	0.07717%	1
9	366,625.00 AUD	0.07561%	1
10	364,787.44 AUD	0.07524%	1
11	364,787.44 AUD	0.07524%	1
12	361,683.98 AUD	0.07460 %	1
13	361,683.98 AUD	0.07460 %	1
14	347,800.36 AUD	0.07173 %	5
15	339,905.98 AUD	0.07010 %	1
16	329,167.24 AUD	0.06789 %	1
17	329,167.24 AUD	0.06789%	1
18	319,445.91 AUD	0.06588 %	1
19	312,838.87 AUD	0.06452%	1
20	311,092.18 AUD	0.06416 %	1
	7,342,003.26 AUD	1.51426 %	49

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	1,501	9.99%	9,129,900.19AUD	1.88%	22	112,711.53 AUD	420	2,626,425.09 AUD	1,059	6,390,763.57 AUD
10,000.01-20.000.00	3,155	20.99%	49,311,151.16AUD	10.17%	26	375,949.63 AUD	1,204	19,078,635.20 AUD	1,925	29,856,566.33 AUD
20,000.01-30.000.00	3,601	23.96%	89,223,851.92 AUD	18.40%	20	448,852.16 AUD	1,700	42,667,213.95 AUD	1,881	46,107,785.81 AUD
30,000.01-40.000.00	2,767	18.41%	96,055,352.81 AUD	19.81%	3	97,168.55 AUD	1,729	60,150,891.60 AUD	1,035	35,807,292.66 AUD
40,000.01-50,000.00	1,820	12.11%	81,256,751.45AUD	16.76%	5	227,166.24 AUD	1,227	54,696,084.77 AUD	588	26,333,500.44 AUD
50,000.01-60,000.00	973	6.47%	52,799,677.61 AUD	10.89%	4	215,985.75 AUD	697	37,887,140.51 AUD	272	14,696,551.35 AUD
60,000.01-70,000.00	450	2.99%	28,977,876.03AUD	5.98%	1	63,252.55 AUD	336	21,686,971.88 AUD	113	7,227,651.60 AUD
70,000.01-80,000.00	275	1.83%	20,545,584.91 AUD	4.24%	-	-AUD	207	15,488,025.17 AUD	68	5,057,559.74 AUD
80,000.01-90,000.00	190	1.26%	16,048,299.23AUD	3.31%	-	-AUD	152	12,814,411.26 AUD	38	3,233,887.97 AUD
90,000.01-100,000.00	106	0.71%	10,007,609.07 AUD	2.06%	1	98,433.31 AUD	83	7,827,593.49 AUD	22	2,081,582.27 AUD
100,000.01-110,000.00	51	0.34%	5,350,506.55AUD	1.10%	-	-AUD	47	4,925,857.17 AUD	4	424,649.38 AUD
110,000.01-120,000.00	26	0.17%	2,970,139.15AUD	0.61%	-	-AUD	22	2,506,934.30 AUD	4	463,204.85 AUD
120,000.01-130,000.00	20	0.13%	2,494,504.25AUD	0.51%	-	-AUD	15	1,878,827.59 AUD	5	615,676.66 AUD
130,000.01-140,000.00	10	0.07%	1,345,761.80AUD	0.28%	-	-AUD	9	1,212,582.32 AUD	1	133,179.48 AUD
140,000.01-150,000.00	6	0.04%	858,189.25AUD	0.18%	-	-AUD	6	858,189.25 AUD	-	-AUD
> 150,000.00	78	0.52%	18,482,808.39AUD	3.81%	-	-AUD	63	14,890,852.77 AUD	15	3,591,955.62 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				326.16AUD
Maximum Outstanding Discounted Receivables Balance				416,146.97 AUD
Average Outstanding Discounted Receivables Balance				32,261.49AUD

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	106	0.71%	594,567.65AUD	0.12%	2	13,325.93 AUD	48	250,247.73 AUD	56	330,993.99 AUD
10,000.01-20.000.00	1,638	10.90%	18,572,469.86AUD	3.83%	25	225,700.15 AUD	586	6,981,208.80 AUD	1,027	11,365,560.91 AUD
20,000.01-30.000.00	3,360	22.36%	62,043,919.79AUD	12.80%	22	422,967.91 AUD	1,335	25,918,785.08 AUD	2,003	35,702,166.80 AUD
30,000.01-40.000.00	3,217	21.41%	83,209,563.12 AUD	17.16%	12	225,626.10 AUD	1,654	45,631,660.79 AUD	1,551	37,352,276.23 AUD
40,000.01-50,000.00	2,523	16.79%	85,619,311.54 AUD	17.66%	6	124,574.24 AUD	1,498	53,225,737.48 AUD	1,019	32,268,999.82 AUD
50,000.01-60,000.00	1,702	11.32%	70,246,190.75AUD	14.49%	6	155,085.05 AUD	1,088	47,179,952.77 AUD	608	22,911,152.93 AUD
60,000.01-70,000.00	1,019	6.78%	48,443,919.53AUD	9.99%	4	215,985.75 AUD	653	33,024,982.29 AUD	362	15,202,951.49 AUD
70,000.01-80,000.00	533	3.55%	29,570,464.15AUD	6.10%	2	82,458.61 AUD	344	20,424,066.91 AUD	187	9,063,938.63 AUD
80,000.01-90,000.00	307	2.04%	20,009,584.05AUD	4.13%	1	25,983.59 AUD	214	14,875,039.94 AUD	92	5,108,560.52 AUD
90,000.01-100,000.00	218	1.45%	16,549,325.44 AUD	3.41%	1	49,379.08 AUD	170	13,122,491.26 AUD	47	3,377,455.10 AUD
100,000.01-110,000.00	134	0.89%	11,339,370.60AUD	2.34%	1	98,433.31 AUD	106	9,011,758.19 AUD	27	2,229,179.10 AUD
110,000.01-120,000.00	78	0.52%	7,283,494.37 AUD	1.50%	-	-AUD	65	6,111,135.52 AUD	13	1,172,358.85 AUD
120,000.01-130,000.00	48	0.32%	4,831,414.67 AUD	1.00%	-	-AUD	39	4,031,926.31 AUD	9	799,488.36 AUD
130,000.01-140,000.00	26	0.17%	2,887,955.06AUD	0.60%	-	-AUD	22	2,470,993.15 AUD	4	416,961.91 AUD
140,000.01-150,000.00	15	0.10%	1,700,063.35AUD	0.35%	-	-AUD	10	1,158,459.68 AUD	5	541,603.67 AUD
> 150,000.00	105	0.70%	21,956,349.84 AUD	4.53%	-	-AUD	85	17,778,190.42 AUD	20	4,178,159.42 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				519,051.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				63,081.79AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	1,501	9.99%	9,129,900.19AUD	1.88%	103	805,625.43 AUD	1,398	8,324,274.76 AUD	1,093	6,615,648.06 AUD	408	2,514,252.13 AUD
10,000.01-20.000.00	3,155	20.99%	49,311,151.16AUD	10.17%	802	12,880,808.86 AUD	2,353	36,430,342.30 AUD	2,311	36,621,876.29 AUD	844	12,689,274.87 AUD
20,000.01-30.000.00	3,601	23.96%	89,223,851.92 AUD	18.40%	1,270	31,735,635.60 AUD	2,331	57,488,216.32 AUD	2,999	74,439,798.60 AUD	602	14,784,053.32 AUD
30,000.01-40.000.00	2,767	18.41%	96,055,352.81 AUD	19.81%	1,285	44,907,883.05 AUD	1,482	51,147,469.76 AUD	2,442	84,786,918.90 AUD	325	11,268,433.91 AUD
40,000.01-50,000.00	1,820	12.11%	81,256,751.45AUD	16.76%	1,005	45,025,671.84 AUD	815	36,231,079.61 AUD	1,673	74,684,077.85 AUD	147	6,572,673.60 AUD
50,000.01-60,000.00	973	6.47%	52,799,677.61 AUD	10.89%	622	33,871,757.69 AUD	351	18,927,919.92 AUD	886	48,081,569.57 AUD	87	4,718,108.04 AUD
60,000.01-70,000.00	450	2.99%	28,977,876.03AUD	5.98%	333	21,480,969.32 AUD	117	7,496,906.71 AUD	418	26,899,397.71 AUD	32	2,078,478.32 AUD
70,000.01-80,000.00	275	1.83%	20,545,584.91 AUD	4.24%	207	15,458,789.79 AUD	68	5,086,795.12 AUD	248	18,548,537.57 AUD	27	1,997,047.34 AUD
80,000.01-90,000.00	190	1.26%	16,048,299.23AUD	3.31%	153	12,904,818.76 AUD	37	3,143,480.47 AUD	178	15,038,185.86 AUD	12	1,010,113.37 AUD
90,000.01-100,000.00	106	0.71%	10,007,609.07 AUD	2.06%	86	8,117,823.13 AUD	20	1,889,785.94 AUD	99	9,346,544.28 AUD	7	661,064.79 AUD
100,000.01-110,000.00	51	0.34%	5,350,506.55AUD	1.10%	44	4,612,964.61 AUD	7	737,541.94 AUD	43	4,516,259.23 AUD	8	834,247.32 AUD
110,000.01-120,000.00	26	0.17%	2,970,139.15AUD	0.61%	23	2,625,700.02 AUD	3	344,439.13 AUD	24	2,744,531.47 AUD	2	225,607.68 AUD
120,000.01-130,000.00	20	0.13%	2,494,504.25AUD	0.51%	18	2,242,723.74 AUD	2	251,780.51 AUD	17	2,127,876.86 AUD	3	366,627.39 AUD
130,000.01-140,000.00	10	0.07%	1,345,761.80AUD	0.28%	8	1,072,313.96 AUD	2	273,447.84 AUD	10	1,345,761.80 AUD	-	-AUD
140,000.01-150,000.00	6	0.04%	858,189.25AUD	0.18%	5	710,290.08 AUD	1	147,899.17 AUD	6	858,189.25 AUD	-	-AUD
> 150,000.00	78	0.52%	18,482,808.39AUD	3.81%	72	17,231,089.68 AUD	6	1,251,718.71 AUD	66	15,809,435.88 AUD	12	2,673,372.51 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				326.16AUD
Maximum Outstanding Discounted Receivables Balance				416,146.97 AUD
Average Outstanding Discounted Receivables Balance				32,261.49AUD

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	106	0.71%	594,567.65AUD	0.12%	-	-AUD	106	594,567.65 AUD	33	179,955.06 AUD	73	414,612.59 AUD
10,000.01-20.000.00	1,638	10.90%	18,572,469.86AUD	3.83%	131	1,860,107.65 AUD	1,507	16,712,362.21 AUD	882	9,764,732.52 AUD	756	8,807,737.34 AUD
20,000.01-30.000.00	3,360	22.36%	62,043,919.79AUD	12.80%	807	15,936,090.83 AUD	2,553	46,107,828.96 AUD	2,639	48,144,038.08 AUD	721	13,899,881.71 AUD
30,000.01-40.000.00	3,217	21.41%	83,209,563.12 AUD	17.16%	1,217	32,759,560.80 AUD	2,000	50,450,002.32 AUD	2,807	71,955,870.93 AUD	410	11,253,692.19 AUD
40,000.01-50,000.00	2,523	16.79%	85,619,311.54 AUD	17.66%	1,206	42,075,038.55 AUD	1,317	43,544,272.99 AUD	2,275	76,735,522.40 AUD	248	8,883,789.14 AUD
50,000.01-60,000.00	1,702	11.32%	70,246,190.75AUD	14.49%	929	39,263,130.91 AUD	773	30,983,059.84 AUD	1,576	64,750,758.85 AUD	126	5,495,431.90 AUD
60,000.01-70,000.00	1,019	6.78%	48,443,919.53AUD	9.99%	629	30,842,442.62 AUD	390	17,601,476.91 AUD	951	44,930,816.36 AUD	68	3,513,103.17 AUD
70,000.01-80,000.00	533	3.55%	29,570,464.15AUD	6.10%	377	21,619,158.71 AUD	156	7,951,305.44 AUD	497	27,338,894.32 AUD	36	2,231,569.83 AUD
80,000.01-90,000.00	307	2.04%	20,009,584.05AUD	4.13%	237	15,640,353.77 AUD	70	4,369,230.28 AUD	283	18,481,892.02 AUD	24	1,527,692.03 AUD
90,000.01-100,000.00	218	1.45%	16,549,325.44 AUD	3.41%	164	12,669,626.81 AUD	54	3,879,698.63 AUD	198	15,084,229.35 AUD	20	1,465,096.09 AUD
100,000.01-110,000.00	134	0.89%	11,339,370.60AUD	2.34%	107	9,068,596.32 AUD	27	2,270,774.28 AUD	127	10,691,929.83 AUD	7	647,440.77 AUD
110,000.01-120,000.00	78	0.52%	7,283,494.37 AUD	1.50%	63	5,960,211.66 AUD	15	1,323,282.71 AUD	71	6,567,338.44 AUD	7	716,155.93 AUD
120,000.01-130,000.00	48	0.32%	4,831,414.67 AUD	1.00%	39	3,932,749.84 AUD	9	898,664.83 AUD	46	4,624,674.98 AUD	2	206,739.69 AUD
130,000.01-140,000.00	26	0.17%	2,887,955.06AUD	0.60%	24	2,670,669.26 AUD	2	217,285.80 AUD	23	2,580,970.25 AUD	3	306,984.81 AUD
140,000.01-150,000.00	15	0.10%	1,700,063.35AUD	0.35%	11	1,231,177.01 AUD	4	468,886.34 AUD	13	1,462,517.26 AUD	2	237,546.09 AUD
> 150,000.00	105	0.70%	21,956,349.84 AUD	4.53%	95	20,155,950.82 AUD	10	1,800,399.02 AUD	92	19,170,468.53 AUD	13	2,785,881.31 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics
MinimumOriginal Balance				5,398.00AUD
MaximumOriginal Balance				519,051.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				63,081.79AUD

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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%	263	1.75%	3,421,079.49 AUD	0.71%	-	- AUD	130	1,806,372.28AUD	133	1,614,707.21 AUD
0.01%- 1.00%	407	2.71%	7,283,424.48 AUD	1.50%	-	- AUD	88	1,724,334.49AUD	319	5,559,089.99AUD
1.01%- 2.00%	689	4.58%	19,177,278.05 AUD	3.96%	12	268,584.65AUD	224	8,228,643.76AUD	453	10,680,049.64 AUD
2.01%-3.00%	1,301	8.66%	32,421,937.15 AUD	6.69%	1	51,264.81 AUD	397	10,397,315.43AUD	903	21,973,356.91 AUD
3.01%- 4.00%	1,579	10.51%	66,524,154.47 AUD	13.72%	-	- AUD	1,139	51,488,055.65AUD	440	15,036,098.82 AUD
4.01%-5.00%	1,369	9.11%	61,482,087.38 AUD	12.68%	1	47,506.46AUD	1,016	46,776,449.96AUD	352	14,658,130.96AUD
5.01%-6.00%	2,481	16.51%	96,328,702.17 AUD	19.87%	5	196,134.87 AUD	1,492	63,131,757.34 AUD	984	33,000,809.96AUD
6.01%- 7.00%	2,390	15.90%	79,692,514.30 AUD	16.44%	10	341,782.57 AUD	1,238	47,743,322.81 AUD	1,142	31,607,408.92 AUD
7.01%-8.00%	1,769	11.77%	49,622,486.80 AUD	10.23%	24	368,708.11 AUD	826	28,838,381.90AUD	919	20,415,396.79AUD
8.01%-9.00%	1,206	8.02%	30,107,157.88 AUD	6.21%	21	310,700.97 AUD	583	17,950,636.22 AUD	602	11,845,820.69AUD
9.01%- 10.00%	686	4.56%	16,748,277.77 AUD	3.45%	3	11,380.22 AUD	314	9,415,880.54 AUD	369	7,321,017.01 AUD
10.01%- 11.00%	350	2.33%	8,498,068.65 AUD	1.75%	2	26,037.13AUD	171	5,104,643.05AUD	177	3,367,388.47 AUD
11.01%- 12.00%	201	1.34%	4,718,398.01 AUD	0.97%	2	5,509.21 AUD	106	2,872,684.79AUD	93	1,840,204.01 AUD
12.01%- 13.00%	136	0.90%	3,439,785.62 AUD	0.71%	-	- AUD	64	1,944,390.31 AUD	72	1,495,395.31 AUD
13.01%- 14.00%	145	0.96%	3,705,259.15 AUD	0.76%	1	11,910.72 AUD	92	2,524,134.15AUD	52	1,169,214.28AUD
14.01%- 15.00%	42	0.28%	1,063,174.13 AUD	0.22%	-	- AUD	26	733,229.88AUD	16	329,944.25AUD
15.01%- 16.00%	15	0.10%	624,178.27 AUD	0.13%	-	- AUD	11	516,403.76AUD	4	107,774.51 AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.86%

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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%	263	1.75%	3,421,079.49 AUD	0.71%	148	2,579,095.85AUD	115	841,983.64 AUD	260	3,390,744.97 AUD	3	30,334.52 AUD
0.01%- 1.00%	407	2.71%	7,283,424.48 AUD	1.50%	149	2,857,303.82 AUD	258	4,426,120.66AUD	407	7,283,424.48AUD	-	- AUD
1.01%- 2.00%	689	4.58%	19,177,278.05 AUD	3.96%	323	10,075,564.98AUD	366	9,101,713.07 AUD	646	17,903,134.47 AUD	43	1,274,143.58AUD
2.01%-3.00%	1,301	8.66%	32,421,937.15 AUD	6.69%	522	14,532,840.03AUD	779	17,889,097.12 AUD	1,300	32,405,628.61 AUD	1	16,308.54 AUD
3.01%- 4.00%	1,579	10.51%	66,524,154.47 AUD	13.72%	785	39,865,191.24 AUD	794	26,658,963.23AUD	1,568	65,559,362.08AUD	11	964,792.39AUD
4.01%-5.00%	1,369	9.11%	61,482,087.38 AUD	12.68%	735	39,257,665.44 AUD	634	22,224,421.94 AUD	1,249	57,399,276.63AUD	120	4,082,810.75AUD
5.01%-6.00%	2,481	16.51%	96,328,702.17 AUD	19.87%	1,142	54,885,716.81 AUD	1,339	41,442,985.36AUD	2,150	85,329,594.04 AUD	331	10,999,108.13AUD
6.01%- 7.00%	2,390	15.90%	79,692,514.30 AUD	16.44%	966	42,750,088.80AUD	1,424	36,942,425.50AUD	1,917	66,950,226.65AUD	473	12,742,287.65AUD
7.01%-8.00%	1,769	11.77%	49,622,486.80 AUD	10.23%	607	23,599,299.52 AUD	1,162	26,023,187.28AUD	1,239	36,649,376.20AUD	530	12,973,110.60AUD
8.01%-9.00%	1,206	8.02%	30,107,157.88 AUD	6.21%	315	12,183,532.50AUD	891	17,923,625.38AUD	799	22,763,284.11 AUD	407	7,343,873.77 AUD
9.01%- 10.00%	686	4.56%	16,748,277.77 AUD	3.45%	155	5,868,114.00AUD	531	10,880,163.77 AUD	467	12,658,495.16AUD	219	4,089,782.61 AUD
10.01%- 11.00%	350	2.33%	8,498,068.65 AUD	1.75%	78	2,738,214.07 AUD	272	5,759,854.58AUD	235	5,828,460.58AUD	115	2,669,608.07 AUD
11.01%- 12.00%	201	1.34%	4,718,398.01 AUD	0.97%	37	1,229,560.18AUD	164	3,488,837.83AUD	109	2,878,774.17 AUD	92	1,839,623.84 AUD
12.01%- 13.00%	136	0.90%	3,439,785.62 AUD	0.71%	28	1,214,938.76AUD	108	2,224,846.86AUD	84	2,494,237.09AUD	52	945,548.53AUD
13.01%- 14.00%	145	0.96%	3,705,259.15 AUD	0.76%	26	1,163,730.18AUD	119	2,541,528.97 AUD	52	1,807,499.71 AUD	93	1,897,759.44 AUD
14.01%- 15.00%	42	0.28%	1,063,174.13 AUD	0.22%	10	379,004.96AUD	32	684,169.17 AUD	20	630,499.12 AUD	22	432,675.01 AUD
15.01%- 16.00%	15	0.10%	624,178.27 AUD	0.13%	10	505,004.42 AUD	5	119,173.85AUD	11	532,591.11 AUD	4	91,587.16AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				5.86%

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

					Publication Date: Period: 12/2016 / Pe	Publication Date: Period: 12/2016 / Pe	Publication Date: Period: 12/2016 / Pe	Publication Date: Period: 12/2016 / Pe	Publication Date: Period: 12/2016 / Pe	Publication Date: Period: 12/2016 / Pe	18/01/2017 riod No. 7 Contents
Pool Data V Original Term
Total Portfolio					Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Di Receivables	scounted Balance
0-11	1	0.01%	18,186.41 AUD	0.00%	-	-AUD	-	-AUD	1	18,1	86.41 AUD
12-23	226	1.50%	2,238,600.17 AUD	0.46%	11	105,358.29 AUD	136	1,462,278.47 AUD	79	670,9	63.41 AUD
24-35	406	2.70%	7,235,285.69AUD	1.49%	27	455,341.59 AUD	214	4,212,333.36 AUD	165	2,567,6	10.74 AUD
36-47	1,538	10.23%	47,063,535.03AUD	9.71%	12	245,257.86 AUD	989	33,887,453.35 AUD	537	12,930,8	23.82 AUD
48-59	4,104	27.31%	118,845,999.22 AUD	24.51%	6	205,880.33 AUD	1,953	67,973,539.66 AUD	2,145	50,666,5	79.23 AUD
60-71	8,017	53.34%	289,759,355.54 AUD	59.76%	26	627,681.65 AUD	4,625	193,661,031.48 AUD	3,366	95,470,6	42.41 AUD
> 71	737	4.90%	19,697,001.71 AUD	4.06%	-	-AUD	-	-AUD	737	19,697,0	01.71 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,80	7.73 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.97

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	1,387	9.23%	14,630,304.08AUD	3.02%	26	271,001.50 AUD	489	6,026,592.66 AUD	872	8,332,709.92 AUD
12-23	1,388	9.24%	24,037,779.63AUD	4.96%	32	524,815.13 AUD	552	11,021,114.85 AUD	804	12,491,849.65 AUD
24-35	1,851	12.32%	55,651,123.97 AUD	11.48%	11	250,866.10 AUD	1,124	39,142,427.20 AUD	716	16,257,830.67 AUD
36-47	4,049	26.94%	131,421,762.61 AUD	27.11%	5	186,599.23 AUD	2,006	76,217,318.56 AUD	2,038	55,017,844.82 AUD
48-59	5,968	39.71%	245,727,132.10AUD	50.68%	8	406,237.76 AUD	3,746	168,789,183.05 AUD	2,214	76,531,711.29 AUD
60-71	66	0.44%	2,084,246.59AUD	0.43%	-	-AUD	-	-AUD	66	2,084,246.59 AUD
> 71	320	2.13%	11,305,614.79AUD	2.33%	-	-AUD	-	-AUD	320	11,305,614.79 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

Statistics Remaining Term
Minimum Remaining Term in months				1
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				45.33

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	11,477	76.37%	414,057,803.02 AUD	85.40%	58	1,372,452.55 AUD	6,527	264,724,153.94 AUD	4,892	147,961,196.53 AUD
12-23	977	6.50%	31,717,239.57 AUD	6.54%	6	45,623.28 AUD	612	21,973,758.71 AUD	359	9,697,857.58 AUD
24-35	256	1.70%	6,622,437.04 AUD	1.37%	-	-AUD	176	4,847,210.21 AUD	80	1,775,226.83 AUD
36-47	1,572	10.46%	23,043,588.06AUD	4.75%	2	32,904.41 AUD	423	6,985,663.19 AUD	1,147	16,025,020.46 AUD
48-59	702	4.67%	8,938,686.63AUD	1.84%	15	169,333.42 AUD	179	2,665,850.27 AUD	508	6,103,502.94 AUD
60-71	45	0.30%	478,209.45AUD	0.10%	1	19,206.06 AUD	-	-AUD	44	459,003.39 AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				69
Weighted Average Seasoning Term in months (by ODRB)				9.74

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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%	18,186.41 AUD	0.00%	-	-AUD	1	18,186.41 AUD	1	18,186.41 AUD	-	-AUD
12-23	226	1.50%	2,238,600.17 AUD	0.46%	14	301,773.16 AUD	212	1,936,827.01 AUD	95	860,386.77 AUD	131	1,378,213.40 AUD
24-35	406	2.70%	7,235,285.69AUD	1.49%	58	1,642,427.37 AUD	348	5,592,858.32 AUD	207	4,329,239.13 AUD	199	2,906,046.56 AUD
36-47	1,538	10.23%	47,063,535.03AUD	9.71%	480	20,675,527.87 AUD	1,058	26,388,007.16 AUD	1,229	40,208,006.71 AUD	309	6,855,528.32 AUD
48-59	4,104	27.31%	118,845,999.22 AUD	24.51%	1,852	64,396,937.69 AUD	2,252	54,449,061.53 AUD	3,844	112,334,976.92 AUD	260	6,511,022.30 AUD
60-71	8,017	53.34%	289,759,355.54 AUD	59.76%	3,632	168,668,199.47 AUD	4,385	121,091,156.07 AUD	6,574	249,381,607.91 AUD	1,443	40,377,747.63 AUD
> 71	737	4.90%	19,697,001.71 AUD	4.06%	-	-AUD	737	19,697,001.71 AUD	563	15,332,205.33 AUD	174	4,364,796.38 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics Original Term
Minimum Original Term in months				9
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				54.97

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	1,387	9.23%	14,630,304.08AUD	3.02%	547	10,052,234.82 AUD	840	4,578,069.26 AUD	1,160	12,810,403.61 AUD	227	1,819,900.47 AUD
12-23	1,388	9.24%	24,037,779.63AUD	4.96%	460	12,278,117.72 AUD	928	11,759,661.91 AUD	1,027	18,911,706.44 AUD	361	5,126,073.19 AUD
24-35	1,851	12.32%	55,651,123.97 AUD	11.48%	584	24,721,444.50 AUD	1,267	30,929,679.47 AUD	1,513	48,210,135.74 AUD	338	7,440,988.23 AUD
36-47	4,049	26.94%	131,421,762.61 AUD	27.11%	1,699	68,186,783.40 AUD	2,350	63,234,979.21 AUD	3,673	121,676,010.43 AUD	376	9,745,752.18 AUD
48-59	5,968	39.71%	245,727,132.10AUD	50.68%	2,746	140,446,285.12 AUD	3,222	105,280,846.98 AUD	4,865	210,801,036.82 AUD	1,103	34,926,095.28 AUD
60-71	66	0.44%	2,084,246.59AUD	0.43%	-	-AUD	66	2,084,246.59 AUD	44	1,511,494.11 AUD	22	572,752.48 AUD
> 71	320	2.13%	11,305,614.79AUD	2.33%	-	-AUD	320	11,305,614.79 AUD	231	8,543,822.03 AUD	89	2,761,792.76 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics Remaining Term
Minimum Remaining Term in months				1
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				45.33

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	11,477	76.37%	414,057,803.02 AUD	85.40%	4,599	214,355,388.85 AUD	6,878	199,702,414.17 AUD	9,471	359,599,054.87 AUD	2,006	54,458,748.15 AUD
12-23	977	6.50%	31,717,239.57 AUD	6.54%	439	18,610,903.98 AUD	538	13,106,335.59 AUD	799	27,937,057.60 AUD	178	3,780,181.97 AUD
24-35	256	1.70%	6,622,437.04 AUD	1.37%	121	4,212,164.40 AUD	135	2,410,272.64 AUD	229	6,055,982.09 AUD	27	566,454.95 AUD
36-47	1,572	10.46%	23,043,588.06AUD	4.75%	654	13,558,266.48 AUD	918	9,485,321.58 AUD	1,393	20,585,779.72 AUD	179	2,457,808.34 AUD
48-59	702	4.67%	8,938,686.63AUD	1.84%	222	4,928,935.79 AUD	480	4,009,750.84 AUD	581	7,862,115.15 AUD	121	1,076,571.48 AUD
60-71	45	0.30%	478,209.45AUD	0.10%	1	19,206.06 AUD	44	459,003.39 AUD	40	424,619.75 AUD	5	53,589.70 AUD
> 71	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				69
Weighted Average Seasoning Term in months (by ODRB)				9.74

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	82	0.55%	1,639,519.72 AUD	0.34%	33	855,465.04 AUD	49	784,054.68 AUD	38	1,024,926.36 AUD	44	614,593.36 AUD
Chattel Mortgage	7,917	52.68%	301,196,636.32 AUD	62.12%	3,790	177,506,519.09 AUD	4,127	123,690,117.23 AUD	6,697	266,337,248.19 AUD	1,220	34,859,388.13 AUD
Consumer Loan	7,030	46.78%	182,021,807.73 AUD	37.54%	2,213	77,322,881.43 AUD	4,817	104,698,926.30 AUD	5,778	155,102,434.63 AUD	1,252	26,919,373.10 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

Vehicle Status

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Type of Car	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
New Vehicles	12,513	83.26%	422,464,609.18 AUD	87.13%	38	1,024,926.36 AUD	6,697	266,337,248.19 AUD	5,778	155,102,434.63 AUD
UsedVehicles	2,516	16.74%	62,393,354.59 AUD	12.87%	44	614,593.36 AUD	1,220	34,859,388.13 AUD	1,252	26,919,373.10 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 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	6,036	40.16%	255,684,865.56 AUD	52.73%
NoBalloon	8,993	59.84%	229,173,098.21 AUD	47.27%
Total	15,029	100.00%	484,857,963.77 AUD	100.00%

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	282	1.88%	5,962,696.34 AUD	1.23%	11	228,439.29AUD	95	2,145,930.86AUD	176	3,588,326.19AUD
	A3	808	5.38%	32,511,460.30AUD	6.71%	2	57,647.06AUD	401	17,789,540.98AUD	405	14,664,272.26AUD
	A4	546	3.63%	19,999,582.23AUD	4.12%	6	124,311.23AUD	258	11,994,824.90AUD	282	7,880,446.10AUD
	A5	235	1.56%	11,149,794.26AUD	2.30%	2	48,869.80AUD	140	6,969,421.36AUD	93	4,131,503.10AUD
	A6	96	0.64%	6,415,941.50AUD	1.32%	-	- AUD	66	4,689,410.17 AUD	30	1,726,531.33AUD
	A7	39	0.26%	3,126,402.19AUD	0.64%	-	- AUD	25	2,107,200.39AUD	14	1,019,201.80AUD
	A8	14	0.09%	1,250,203.80AUD	0.26%	-	- AUD	13	1,239,040.68AUD	1	11,163.12 AUD
	Q3	443	2.95%	16,280,021.42 AUD	3.36%	-	- AUD	223	8,895,103.28AUD	220	7,384,918.14 AUD
	Q5	530	3.53%	24,846,782.63AUD	5.12%	7	231,948.24 AUD	334	17,044,735.26AUD	189	7,570,099.13AUD
	Q7	465	3.09%	31,386,602.30AUD	6.47%	3	66,749.88AUD	369	25,602,001.23AUD	93	5,717,851.19AUD
	R8	15	0.10%	3,363,529.61 AUD	0.69%	-	- AUD	7	1,615,195.91 AUD	8	1,748,333.70AUD
	TT	113	0.75%	5,182,514.23AUD	1.07%	3	41,314.84 AUD	70	3,518,375.19AUD	40	1,622,824.20AUD
	SubTotal	3,586	23.86%	161,475,530.81 AUD	33.30%	34	799,280.34 AUD	2,001	103,610,780.21 AUD	1,551	57,065,470.26 AUD
BENTLEY	ARNAGE	1	0.01%	124,447.21 AUD	0.03%	-	- AUD	1	124,447.21 AUD	-	- AUD
	BENTAYGA	1	0.01%	301,938.55AUD	0.06%	-	- AUD	-	- AUD	1	301,938.55AUD
	CONTINENTAL	2	0.01%	329,935.67 AUD	0.07%	-	- AUD	1	82,315.62 AUD	1	247,620.05AUD
	FLYING SPUR	3	0.02%	828,443.84 AUD	0.17%	-	- AUD	3	828,443.84 AUD	-	- AUD
	MULSANNE	3	0.02%	907,840.73AUD	0.19%	-	- AUD	2	700,145.50AUD	1	207,695.23AUD
	SubTotal	10	0.07%	2,492,606.00 AUD	0.51%	-	- AUD	7	1,735,352.17 AUD	3	757,253.83 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	2	0.01%	468,166.75AUD	0.10%	-	- AUD	2	468,166.75AUD	-	- AUD
	HURACAN	8	0.05%	2,164,318.43AUD	0.45%	-	- AUD	7	1,912,895.59AUD	1	251,422.84 AUD
	SubTotal	10	0.07%	2,632,485.18 AUD	0.54%	-	- AUD	9	2,381,062.34 AUD	1	251,422.84 AUD
PORSCHE	BOXSTER	1	0.01%	77,442.27 AUD	0.02%	-	- AUD	1	77,442.27 AUD	-	- AUD
	CARRERA / 911	5	0.03%	962,052.93AUD	0.20%	-	- AUD	5	962,052.93AUD	-	- AUD
	CAYENNE	5	0.03%	373,821.10AUD	0.08%	-	- AUD	3	196,357.01 AUD	2	177,464.09AUD
	CAYMAN	3	0.02%	305,699.59AUD	0.06%	-	- AUD	1	96,213.50AUD	2	209,486.09AUD
	MACAN	10	0.07%	942,181.26AUD	0.19%	-	- AUD	10	942,181.26AUD	-	- AUD
	PANAMERA	3	0.02%	319,322.48AUD	0.07%	-	- AUD	3	319,322.48AUD	-	- AUD
	SubTotal	27	0.18%	2,980,519.63 AUD	0.61%	-	- AUD	23	2,593,569.45 AUD	4	386,950.18 AUD
SKODA	FABIA	71	0.47%	981,349.86AUD	0.20%	-	- AUD	15	238,559.37 AUD	56	742,790.49AUD
	OCTAVIA	167	1.11%	4,121,563.44 AUD	0.85%	-	- AUD	59	1,490,711.57 AUD	108	2,630,851.87 AUD
	RAPID	27	0.18%	442,768.78AUD	0.09%	-	- AUD	6	101,527.30AUD	21	341,241.48AUD
	ROOMSTER	1	0.01%	9,667.66AUD	0.00%	-	- AUD	-	- AUD	1	9,667.66AUD
	SUPERB	53	0.35%	1,415,119.07 AUD	0.29%	2	15,440.93AUD	21	682,260.46AUD	30	717,417.68AUD
	YETI	60	0.40%	899,264.62 AUD	0.19%	1	7,858.80AUD	18	315,815.92 AUD	41	575,589.90AUD
	SubTotal	379	2.52%	7,869,733.43 AUD	1.62%	3	23,299.73 AUD	119	2,828,874.62 AUD	257	5,017,559.08 AUD
VOLKSWAGEN	AMAROK	1,657	11.03%	52,912,970.40AUD	10.91%	3	28,155.91 AUD	1,267	42,749,849.99AUD	387	10,134,964.50AUD
	CADDY	297	1.98%	6,478,464.02 AUD	1.34%	3	18,147.03AUD	272	6,113,236.21 AUD	22	347,080.78AUD
	CARAVELLE	10	0.07%	402,520.14 AUD	0.08%	-	- AUD	9	347,217.76AUD	1	55,302.38AUD
	CRAFTER	111	0.74%	3,698,581.77 AUD	0.76%	-	- AUD	106	3,544,091.27 AUD	5	154,490.50AUD
	EOS	26	0.17%	478,003.08AUD	0.10%	2	36,298.38AUD	6	109,952.36AUD	18	331,752.34 AUD
	GOLF	2,557	17.01%	59,291,406.32 AUD	12.23%	11	229,109.30AUD	818	21,231,888.74 AUD	1,728	37,830,408.28AUD
	JETTA	455	3.03%	7,259,033.74 AUD	1.50%	1	12,125.45AUD	125	2,401,561.30AUD	329	4,845,346.99AUD
	MULTIVAN	125	0.83%	5,083,007.41 AUD	1.05%	1	19,206.06AUD	100	4,270,510.89AUD	24	793,290.46AUD
	NEW BEETLE	27	0.18%	586,665.05AUD	0.12%	-	- AUD	10	237,005.67 AUD	17	349,659.38AUD
	PASSAT	389	2.59%	10,577,876.42 AUD	2.18%	5	85,831.96AUD	179	5,281,994.98AUD	205	5,210,049.48AUD
	POLO	502	3.34%	7,348,918.95AUD	1.52%	2	15,079.43AUD	153	2,513,005.16AUD	347	4,820,834.36AUD
	SCIROCCO	44	0.29%	1,381,075.07 AUD	0.28%	-	- AUD	13	537,995.22 AUD	31	843,079.85AUD
	TIGUAN	434	2.89%	9,709,378.35AUD	2.00%	3	34,180.87 AUD	171	4,037,774.24 AUD	260	5,637,423.24 AUD
	TOUAREG	237	1.58%	11,723,239.33AUD	2.42%	-	- AUD	156	8,217,852.04 AUD	81	3,505,387.29AUD
	TRANSPORTER	350	2.33%	10,141,710.81 AUD	2.09%	2	7,274.41 AUD	320	9,555,144.08AUD	28	579,292.32 AUD
	UP!	13	0.09%	74,139.38AUD	0.02%	-	- AUD	2	14,047.60AUD	11	60,091.78AUD
	SubTotal	7,234	48.13%	187,146,990.24 AUD	38.60%	33	485,408.80 AUD	3,707	111,163,127.51 AUD	3,494	75,498,453.93 AUD

Volkswagen Group Vehicles	SubTotal	11,246	74.83%	364,597,865.29 AUD	75.20%	70	1,307,988.87 AUD	5,866	224,312,766.30 AUD	5,310	138,977,110.12 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	282	1.88%	5,962,696.34 AUD	1.23%	118	2,796,450.47 AUD	164	3,166,245.87 AUD	242	5,432,598.14 AUD	40	530,098.20AUD
	A3	808	5.38%	32,511,460.30AUD	6.71%	450	20,662,019.31 AUD	358	11,849,440.99AUD	752	31,195,018.52 AUD	56	1,316,441.78AUD
	A4	546	3.63%	19,999,582.23AUD	4.12%	310	13,249,231.72 AUD	236	6,750,350.51 AUD	444	17,359,448.78AUD	102	2,640,133.45AUD
	A5	235	1.56%	11,149,794.26AUD	2.30%	156	8,360,591.08AUD	79	2,789,203.18AUD	155	8,160,581.03AUD	80	2,989,213.23AUD
	A6	96	0.64%	6,415,941.50AUD	1.32%	63	4,925,889.42 AUD	33	1,490,052.08AUD	62	5,065,114.42 AUD	34	1,350,827.08AUD
	A7	39	0.26%	3,126,402.19AUD	0.64%	27	2,333,713.77 AUD	12	792,688.42 AUD	26	2,357,049.32 AUD	13	769,352.87 AUD
	A8	14	0.09%	1,250,203.80AUD	0.26%	7	776,644.92 AUD	7	473,558.88AUD	10	1,109,476.27 AUD	4	140,727.53AUD
	Q3	443	2.95%	16,280,021.42 AUD	3.36%	254	10,175,862.43AUD	189	6,104,158.99AUD	404	15,138,009.11 AUD	39	1,142,012.31 AUD
	Q5	530	3.53%	24,846,782.63AUD	5.12%	290	15,825,822.70AUD	240	9,020,959.93AUD	414	20,995,381.73AUD	116	3,851,400.90AUD
	Q7	465	3.09%	31,386,602.30AUD	6.47%	289	21,703,918.80AUD	176	9,682,683.50AUD	370	27,357,785.01 AUD	95	4,028,817.29AUD
	R8	15	0.10%	3,363,529.61 AUD	0.69%	14	3,285,588.77 AUD	1	77,940.84 AUD	11	2,918,210.80AUD	4	445,318.81 AUD
	TT	113	0.75%	5,182,514.23AUD	1.07%	64	3,507,854.41 AUD	49	1,674,659.82 AUD	87	4,453,403.34 AUD	26	729,110.89AUD
	SubTotal	3,586	23.86%	161,475,530.81 AUD	33.30%	2,042	107,603,587.80 AUD	1,544	53,871,943.01 AUD	2,977	141,542,076.47 AUD	609	19,933,454.34 AUD
BENTLEY	ARNAGE	1	0.01%	124,447.21 AUD	0.03%	-	- AUD	1	124,447.21 AUD	-	- AUD	1	124,447.21 AUD
	BENTAYGA	1	0.01%	301,938.55AUD	0.06%	1	301,938.55AUD	-	- AUD	1	301,938.55AUD	-	- AUD
	CONTINENTAL	2	0.01%	329,935.67 AUD	0.07%	1	247,620.05AUD	1	82,315.62 AUD	1	247,620.05AUD	1	82,315.62 AUD
	FLYING SPUR	3	0.02%	828,443.84 AUD	0.17%	2	567,909.14 AUD	1	260,534.70AUD	2	567,909.14 AUD	1	260,534.70AUD
	MULSANNE	3	0.02%	907,840.73AUD	0.19%	3	907,840.73AUD	-	- AUD	1	399,783.54 AUD	2	508,057.19AUD
	SubTotal	10	0.07%	2,492,606.00 AUD	0.51%	7	2,025,308.47 AUD	3	467,297.53 AUD	5	1,517,251.28 AUD	5	975,354.72 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	2	0.01%	468,166.75AUD	0.10%	2	468,166.75AUD	-	- AUD	-	- AUD	2	468,166.75AUD
	HURACAN	8	0.05%	2,164,318.43AUD	0.45%	7	1,835,151.19AUD	1	329,167.24 AUD	7	2,010,782.03AUD	1	153,536.40AUD
	SubTotal	10	0.07%	2,632,485.18 AUD	0.54%	9	2,303,317.94 AUD	1	329,167.24 AUD	7	2,010,782.03 AUD	3	621,703.15 AUD
PORSCHE	BOXSTER	1	0.01%	77,442.27 AUD	0.02%	1	77,442.27 AUD	-	- AUD	1	77,442.27 AUD	-	- AUD
	CARRERA / 911	5	0.03%	962,052.93AUD	0.20%	3	861,698.39AUD	2	100,354.54 AUD	4	928,215.52 AUD	1	33,837.41 AUD
	CAYENNE	5	0.03%	373,821.10AUD	0.08%	4	342,968.07 AUD	1	30,853.03AUD	2	188,273.41 AUD	3	185,547.69AUD
	CAYMAN	3	0.02%	305,699.59AUD	0.06%	2	281,775.75AUD	1	23,923.84 AUD	2	281,775.75AUD	1	23,923.84 AUD
	MACAN	10	0.07%	942,181.26AUD	0.19%	9	832,663.68AUD	1	109,517.58AUD	10	942,181.26AUD	-	- AUD
	PANAMERA	3	0.02%	319,322.48AUD	0.07%	2	236,461.61 AUD	1	82,860.87 AUD	-	- AUD	3	319,322.48AUD
	SubTotal	27	0.18%	2,980,519.63 AUD	0.61%	21	2,633,009.77 AUD	6	347,509.86 AUD	19	2,417,888.21 AUD	8	562,631.42 AUD
SKODA	FABIA	71	0.47%	981,349.86AUD	0.20%	9	146,330.47 AUD	62	835,019.39AUD	69	960,658.28AUD	2	20,691.58AUD
	OCTAVIA	167	1.11%	4,121,563.44 AUD	0.85%	67	1,850,847.10AUD	100	2,270,716.34 AUD	157	3,985,193.10AUD	10	136,370.34 AUD
	RAPID	27	0.18%	442,768.78AUD	0.09%	4	73,964.02 AUD	23	368,804.76AUD	27	442,768.78AUD	-	- AUD
	ROOMSTER	1	0.01%	9,667.66AUD	0.00%	-	- AUD	1	9,667.66AUD	1	9,667.66AUD	-	- AUD
	SUPERB	53	0.35%	1,415,119.07 AUD	0.29%	24	730,047.09AUD	29	685,071.98AUD	43	1,255,575.10AUD	10	159,543.97 AUD
	YETI	60	0.40%	899,264.62 AUD	0.19%	14	207,706.11 AUD	46	691,558.51 AUD	55	856,733.23AUD	5	42,531.39AUD
	SubTotal	379	2.52%	7,869,733.43 AUD	1.62%	118	3,008,894.79 AUD	261	4,860,838.64 AUD	352	7,510,596.15 AUD	27	359,137.28 AUD
VOLKSWAGEN	AMAROK	1,657	11.03%	52,912,970.40AUD	10.91%	663	23,886,073.38AUD	994	29,026,897.02 AUD	1,564	50,913,391.79AUD	93	1,999,578.61 AUD
	CADDY	297	1.98%	6,478,464.02 AUD	1.34%	113	2,789,219.25AUD	184	3,689,244.77 AUD	265	6,073,400.64 AUD	32	405,063.38AUD
	CARAVELLE	10	0.07%	402,520.14 AUD	0.08%	3	152,822.10AUD	7	249,698.04 AUD	8	357,846.26AUD	2	44,673.88AUD
	CRAFTER	111	0.74%	3,698,581.77 AUD	0.76%	41	1,494,100.92 AUD	70	2,204,480.85AUD	104	3,538,331.36AUD	7	160,250.41 AUD
	EOS	26	0.17%	478,003.08AUD	0.10%	7	173,938.52 AUD	19	304,064.56AUD	13	230,383.44 AUD	13	247,619.64 AUD
	GOLF	2,557	17.01%	59,291,406.32 AUD	12.23%	974	26,941,847.75AUD	1,583	32,349,558.57 AUD	2,347	55,719,101.90AUD	210	3,572,304.42 AUD
	JETTA	455	3.03%	7,259,033.74 AUD	1.50%	136	2,329,916.94 AUD	319	4,929,116.80AUD	422	6,908,450.82 AUD	33	350,582.92 AUD
	MULTIVAN	125	0.83%	5,083,007.41 AUD	1.05%	66	3,013,648.41 AUD	59	2,069,359.00AUD	113	4,760,918.23AUD	12	322,089.18AUD
	NEW BEETLE	27	0.18%	586,665.05AUD	0.12%	9	238,986.31 AUD	18	347,678.74 AUD	20	506,166.39AUD	7	80,498.66AUD
	PASSAT	389	2.59%	10,577,876.42 AUD	2.18%	157	4,830,230.62 AUD	232	5,747,645.80AUD	290	8,661,644.04 AUD	99	1,916,232.38AUD
	POLO	502	3.34%	7,348,918.95AUD	1.52%	95	1,676,427.89AUD	407	5,672,491.06AUD	469	6,932,115.21 AUD	33	416,803.74 AUD
	SCIROCCO	44	0.29%	1,381,075.07 AUD	0.28%	16	588,553.77 AUD	28	792,521.30AUD	35	1,149,410.22 AUD	9	231,664.85AUD
	TIGUAN	434	2.89%	9,709,378.35AUD	2.00%	115	3,225,835.75AUD	319	6,483,542.60AUD	350	8,639,529.08AUD	84	1,069,849.27 AUD
	TOUAREG	237	1.58%	11,723,239.33AUD	2.42%	127	7,001,573.68AUD	110	4,721,665.65AUD	211	10,845,816.53AUD	26	877,422.80AUD
	TRANSPORTER	350	2.33%	10,141,710.81 AUD	2.09%	152	4,939,636.34 AUD	198	5,202,074.47 AUD	322	9,696,074.53AUD	28	445,636.28AUD
	UP!	13	0.09%	74,139.38AUD	0.02%	2	15,262.32 AUD	11	58,877.06AUD	12	62,835.13AUD	1	11,304.25AUD
	SubTotal	7,234	48.13%	187,146,990.24 AUD	38.60%	2,676	83,298,073.95 AUD	4,558	103,848,916.29 AUD	6,545	174,995,415.57 AUD	689	12,151,574.67 AUD

Volkswagen Group Vehicles	SubTotal	11,246	74.83%	364,597,865.29 AUD	75.20%	4,873	200,872,192.72 AUD	6,373	163,725,672.57 AUD	9,905	329,994,009.71 AUD	1,341	34,603,855.58 AUD

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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		602	4.01%	15,365,834.02 AUD	3.17%	3	62,562.37 AUD	278	8,299,879.81 AUD	321	7,003,391.84 AUD
LAND ROVER		219	1.46%	13,025,808.81 AUD	2.69%	-	- AUD	154	10,442,931.30AUD	65	2,582,877.51 AUD
SUBARU		451	3.00%	12,156,765.27 AUD	2.51%	2	86,362.97 AUD	175	5,196,877.87 AUD	274	6,873,524.43AUD
FORD		274	1.82%	8,861,219.57 AUD	1.83%	2	61,732.25AUD	188	6,450,614.99AUD	84	2,348,872.33AUD
MAZDA		270	1.80%	7,759,870.68AUD	1.60%	-	- AUD	167	5,346,490.53AUD	103	2,413,380.15AUD
MITSUBISHI		273	1.82%	7,465,469.52 AUD	1.54%	-	- AUD	175	5,135,242.01 AUD	98	2,330,227.51 AUD
TOYOTA		226	1.50%	6,322,818.75AUD	1.30%	-	- AUD	145	4,249,217.67 AUD	81	2,073,601.08AUD
BMW		141	0.94%	5,621,619.29AUD	1.16%	-	- AUD	77	3,429,556.09AUD	64	2,192,063.20AUD
NISSAN		211	1.40%	5,633,683.03AUD	1.16%	-	- AUD	127	3,778,499.19AUD	84	1,855,183.84 AUD
HONDA		241	1.60%	5,084,663.12 AUD	1.05%	3	44,606.05AUD	67	1,752,579.38AUD	171	3,287,477.69AUD
HYUNDAI		181	1.20%	4,756,155.33AUD	0.98%	-	- AUD	103	2,875,090.18AUD	78	1,881,065.15AUD
MERCEDES-BENZ		99	0.66%	4,847,121.49AUD	1.00%	-	- AUD	64	3,460,311.81 AUD	35	1,386,809.68AUD
MASERATI		19	0.13%	2,581,032.22 AUD	0.53%	-	- AUD	15	2,009,626.16AUD	4	571,406.06AUD
JEEP		76	0.51%	2,524,918.97 AUD	0.52%	-	- AUD	43	1,600,891.26AUD	33	924,027.71 AUD
RENAULT		100	0.67%	2,579,705.32 AUD	0.53%	-	- AUD	62	1,797,662.24 AUD	38	782,043.08AUD
MCLAREN		7	0.05%	2,125,977.71 AUD	0.44%	-	- AUD	7	2,125,977.71 AUD	-	- AUD
JAGUAR		37	0.25%	2,362,698.84 AUD	0.49%	-	- AUD	27	1,913,587.38AUD	10	449,111.46AUD
KIA		69	0.46%	1,613,866.67 AUD	0.33%	-	- AUD	32	958,636.69AUD	37	655,229.98AUD
ROVER		28	0.19%	1,525,466.20AUD	0.31%	1	63,252.55AUD	19	1,041,017.48AUD	8	421,196.17 AUD
VOLVO		35	0.23%	1,388,180.59AUD	0.29%	1	13,014.66AUD	15	783,175.27 AUD	19	591,990.66AUD
ISUZU		27	0.18%	824,336.14 AUD	0.17%	-	- AUD	20	607,907.90AUD	7	216,428.24 AUD
ASTON MARTIN		6	0.04%	988,846.61 AUD	0.20%	-	- AUD	4	767,696.48AUD	2	221,150.13AUD
LEXUS		20	0.13%	636,541.15AUD	0.13%	-	- AUD	9	320,917.60AUD	11	315,623.55AUD
SUZUKI		60	0.40%	798,861.15AUD	0.16%	-	- AUD	18	306,682.24 AUD	42	492,178.91 AUD
FERRARI		2	0.01%	648,253.75AUD	0.13%	-	- AUD	1	416,146.97 AUD	1	232,106.78AUD
CHRYSLER		6	0.04%	367,323.04 AUD	0.08%	-	- AUD	5	343,689.89AUD	1	23,633.15AUD
FIAT		19	0.13%	405,595.11 AUD	0.08%	-	- AUD	9	197,225.31 AUD	10	208,369.80AUD
ALFA ROMEO		16	0.11%	331,177.21 AUD	0.07%	-	- AUD	5	104,386.46AUD	11	226,790.75AUD
PEUGEOT		15	0.10%	272,482.97 AUD	0.06%	-	- AUD	7	151,789.73AUD	8	120,693.24 AUD
LOTUS		3	0.02%	240,350.42 AUD	0.05%	-	- AUD	2	218,735.95AUD	1	21,614.47 AUD
FOTON		12	0.08%	244,845.71 AUD	0.05%	-	- AUD	9	176,071.78AUD	3	68,773.93AUD
ROLLS-ROYCE		1	0.01%	189,476.83AUD	0.04%	-	- AUD	1	189,476.83AUD	-	- AUD
CITROEN		5	0.03%	156,878.49AUD	0.03%	-	- AUD	5	156,878.49AUD	-	- AUD
DODGE		8	0.05%	135,569.94 AUD	0.03%	-	- AUD	4	67,368.48AUD	4	68,201.46AUD
MINI		6	0.04%	124,959.37 AUD	0.03%	-	- AUD	1	23,852.74 AUD	5	101,106.63AUD
GMC		1	0.01%	82,342.06AUD	0.02%	-	- AUD	1	82,342.06AUD	-	- AUD
SSANGYONG		3	0.02%	64,078.08AUD	0.01%	-	- AUD	1	10,169.01 AUD	2	53,909.07 AUD
LDV		1	0.01%	28,121.16AUD	0.01%	-	- AUD	1	28,121.16AUD	-	- AUD
GREAT WALL		6	0.04%	44,717.47 AUD	0.01%	-	- AUD	6	44,717.47 AUD	-	- AUD
MAHINDRA		1	0.01%	19,179.34 AUD	0.00%	-	- AUD	1	19,179.34 AUD	-	- AUD
OPEL		6	0.04%	53,287.08AUD	0.01%	-	- AUD	1	2,649.11 AUD	5	50,637.97 AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	3,783	25.17%	120,260,098.48 AUD	24.80%	12	331,530.85 AUD	2,051	76,883,870.02 AUD	1,720	43,044,697.61 AUD

Total		15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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		602	4.01%	15,365,834.02 AUD	3.17%	152	5,270,942.64 AUD	450	10,094,891.38AUD	413	11,818,045.33AUD	189	3,547,788.69AUD
LAND ROVER		219	1.46%	13,025,808.81 AUD	2.69%	134	9,634,128.40AUD	85	3,391,680.41 AUD	157	10,545,632.30AUD	62	2,480,176.51 AUD
SUBARU		451	3.00%	12,156,765.27 AUD	2.51%	127	4,261,149.28AUD	324	7,895,615.99AUD	378	10,719,949.69AUD	73	1,436,815.58AUD
FORD		274	1.82%	8,861,219.57 AUD	1.83%	76	3,238,499.07 AUD	198	5,622,720.50AUD	167	6,759,400.03AUD	107	2,101,819.54 AUD
MAZDA		270	1.80%	7,759,870.68AUD	1.60%	96	3,203,116.35AUD	174	4,556,754.33AUD	226	6,937,580.08AUD	44	822,290.60AUD
MITSUBISHI		273	1.82%	7,465,469.52 AUD	1.54%	77	2,519,979.28AUD	196	4,945,490.24 AUD	218	6,354,112.16AUD	55	1,111,357.36AUD
TOYOTA		226	1.50%	6,322,818.75AUD	1.30%	44	1,778,008.00AUD	182	4,544,810.75AUD	82	3,199,986.07 AUD	144	3,122,832.68AUD
BMW		141	0.94%	5,621,619.29AUD	1.16%	55	3,103,773.51 AUD	86	2,517,845.78AUD	46	2,659,854.72 AUD	95	2,961,764.57 AUD
NISSAN		211	1.40%	5,633,683.03AUD	1.16%	59	2,264,282.38AUD	152	3,369,400.65AUD	136	4,344,072.49AUD	75	1,289,610.54 AUD
HONDA		241	1.60%	5,084,663.12 AUD	1.05%	36	1,009,534.14 AUD	205	4,075,128.98AUD	173	4,105,830.20AUD	68	978,832.92 AUD
HYUNDAI		181	1.20%	4,756,155.33AUD	0.98%	52	1,629,741.70AUD	129	3,126,413.63AUD	146	4,059,499.84 AUD	35	696,655.49AUD
MERCEDES-BENZ		99	0.66%	4,847,121.49AUD	1.00%	49	3,162,675.33AUD	50	1,684,446.16AUD	27	1,670,048.62 AUD	72	3,177,072.87 AUD
MASERATI		19	0.13%	2,581,032.22 AUD	0.53%	15	2,160,842.06AUD	4	420,190.16AUD	17	2,404,985.18AUD	2	176,047.04 AUD
JEEP		76	0.51%	2,524,918.97 AUD	0.52%	25	1,050,611.46AUD	51	1,474,307.51 AUD	37	1,469,210.06AUD	39	1,055,708.91 AUD
RENAULT		100	0.67%	2,579,705.32 AUD	0.53%	40	1,206,822.66AUD	60	1,372,882.66AUD	85	2,323,445.30AUD	15	256,260.02 AUD
MCLAREN		7	0.05%	2,125,977.71 AUD	0.44%	7	2,125,977.71 AUD	-	- AUD	6	1,897,011.52 AUD	1	228,966.19AUD
JAGUAR		37	0.25%	2,362,698.84 AUD	0.49%	23	1,707,815.97 AUD	14	654,882.87 AUD	31	2,242,620.41 AUD	6	120,078.43AUD
KIA		69	0.46%	1,613,866.67 AUD	0.33%	11	373,360.15AUD	58	1,240,506.52 AUD	54	1,400,517.37 AUD	15	213,349.30AUD
ROVER		28	0.19%	1,525,466.20AUD	0.31%	17	975,147.81 AUD	11	550,318.39AUD	27	1,467,991.00AUD	1	57,475.20AUD
VOLVO		35	0.23%	1,388,180.59AUD	0.29%	19	987,022.79AUD	16	401,157.80AUD	27	1,273,030.50AUD	8	115,150.09AUD
ISUZU		27	0.18%	824,336.14 AUD	0.17%	6	186,684.95AUD	21	637,651.19AUD	24	742,957.17 AUD	3	81,378.97 AUD
ASTON MARTIN		6	0.04%	988,846.61 AUD	0.20%	5	892,386.24 AUD	1	96,460.37 AUD	3	558,611.81 AUD	3	430,234.80AUD
LEXUS		20	0.13%	636,541.15AUD	0.13%	5	262,946.49AUD	15	373,594.66AUD	4	225,814.51 AUD	16	410,726.64 AUD
SUZUKI		60	0.40%	798,861.15AUD	0.16%	10	174,565.41 AUD	50	624,295.74 AUD	51	706,025.62 AUD	9	92,835.53AUD
FERRARI		2	0.01%	648,253.75AUD	0.13%	2	648,253.75AUD	-	- AUD	2	648,253.75AUD	-	- AUD
CHRYSLER		6	0.04%	367,323.04 AUD	0.08%	1	97,672.67 AUD	5	269,650.37 AUD	4	317,378.20AUD	2	49,944.84 AUD
FIAT		19	0.13%	405,595.11 AUD	0.08%	4	103,353.77 AUD	15	302,241.34 AUD	18	376,081.62 AUD	1	29,513.49AUD
ALFA ROMEO		16	0.11%	331,177.21 AUD	0.07%	1	27,434.58AUD	15	303,742.63AUD	10	258,170.49AUD	6	73,006.72 AUD
PEUGEOT		15	0.10%	272,482.97 AUD	0.06%	4	71,477.04 AUD	11	201,005.93AUD	9	195,552.63AUD	6	76,930.34 AUD
LOTUS		3	0.02%	240,350.42 AUD	0.05%	2	218,735.95AUD	1	21,614.47 AUD	1	116,861.44 AUD	2	123,488.98AUD
FOTON		12	0.08%	244,845.71 AUD	0.05%	1	25,768.57 AUD	11	219,077.14 AUD	10	210,620.86AUD	2	34,224.85AUD
ROLLS-ROYCE		1	0.01%	189,476.83AUD	0.04%	1	189,476.83AUD	-	- AUD	-	- AUD	1	189,476.83AUD
CITROEN		5	0.03%	156,878.49AUD	0.03%	3	111,679.50AUD	2	45,198.99AUD	5	156,878.49AUD	-	- AUD
DODGE		8	0.05%	135,569.94 AUD	0.03%	2	44,913.17 AUD	6	90,656.77 AUD	1	28,313.24 AUD	7	107,256.70AUD
MINI		6	0.04%	124,959.37 AUD	0.03%	-	- AUD	6	124,959.37 AUD	2	57,447.85AUD	4	67,511.52 AUD
GMC		1	0.01%	82,342.06AUD	0.02%	1	82,342.06AUD	-	- AUD	1	82,342.06AUD	-	- AUD
SSANGYONG		3	0.02%	64,078.08AUD	0.01%	-	- AUD	3	64,078.08AUD	1	25,866.54 AUD	2	38,211.54 AUD
LDV		1	0.01%	28,121.16AUD	0.01%	-	- AUD	1	28,121.16AUD	1	28,121.16AUD	-	- AUD
GREAT WALL		6	0.04%	44,717.47 AUD	0.01%	-	- AUD	6	44,717.47 AUD	2	12,661.85AUD	4	32,055.62 AUD
MAHINDRA		1	0.01%	19,179.34 AUD	0.00%	-	- AUD	1	19,179.34 AUD	1	19,179.34 AUD	-	- AUD
OPEL		6	0.04%	53,287.08AUD	0.01%	1	11,551.17 AUD	5	41,735.91 AUD	5	50,637.97 AUD	1	2,649.11 AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HUMMER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	3,783	25.17%	120,260,098.48 AUD	24.80%	1,163	54,812,672.84 AUD	2,620	65,447,425.64 AUD	2,608	92,470,599.47 AUD	1,175	27,789,499.01 AUD

Total		15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	518	3.45%	16,544,207.01 AUD	3.41%	-	- AUD	212	8,541,570.74 AUD	306	8,002,636.27 AUD
NewSouth Wales	6,482	43.13%	219,978,101.61 AUD	45.37%	50	1,042,469.06 AUD	3,606	142,182,871.78 AUD	2,826	76,752,760.77 AUD
Northern Territory	29	0.19%	852,460.27 AUD	0.18%	-	- AUD	10	335,600.38 AUD	19	516,859.89 AUD
Queensland	2,235	14.87%	76,495,202.59 AUD	15.78%	6	104,605.16 AUD	1,279	50,502,536.34 AUD	950	25,888,061.09 AUD
South Australia	514	3.42%	15,341,745.51 AUD	3.16%	1	6,109.11 AUD	279	9,747,188.93 AUD	234	5,588,447.47 AUD
Tasmania	52	0.35%	1,568,181.27 AUD	0.32%	-	- AUD	34	1,184,053.13 AUD	18	384,128.14 AUD
Victoria	4,223	28.10%	124,679,419.62 AUD	25.71%	24	428,617.41 AUD	2,021	72,240,636.96 AUD	2,178	52,010,165.25 AUD
Western Australia	976	6.49%	29,398,645.89 AUD	6.06%	1	57,718.98 AUD	476	16,462,178.06 AUD	499	12,878,748.85 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	518	3.45%	16,544,207.01 AUD	3.41%	154	7,237,676.31 AUD	364	9,306,530.70 AUD	421	14,533,525.43 AUD	97	2,010,681.58 AUD
NewSouth Wales	6,482	43.13%	219,978,101.61 AUD	45.37%	2,689	119,626,156.06 AUD	3,793	100,351,945.55 AUD	5,290	188,546,988.14 AUD	1,192	31,431,113.47 AUD
Northern Territory	29	0.19%	852,460.27 AUD	0.18%	6	216,140.35 AUD	23	636,319.92 AUD	22	652,027.59 AUD	7	200,432.68 AUD
Queensland	2,235	14.87%	76,495,202.59 AUD	15.78%	1,000	44,183,151.67 AUD	1,235	32,312,050.92 AUD	1,957	68,191,793.30 AUD	278	8,303,409.29 AUD
South Australia	514	3.42%	15,341,745.51 AUD	3.16%	190	7,673,623.37 AUD	324	7,668,122.14 AUD	447	13,863,773.65 AUD	67	1,477,971.86 AUD
Tasmania	52	0.35%	1,568,181.27 AUD	0.32%	14	551,809.64 AUD	38	1,016,371.63 AUD	44	1,371,902.00 AUD	8	196,279.27 AUD
Victoria	4,223	28.10%	124,679,419.62 AUD	25.71%	1,675	64,366,085.81 AUD	2,548	60,313,333.81 AUD	3,542	110,197,954.30 AUD	681	14,481,465.32 AUD
Western Australia	976	6.49%	29,398,645.89 AUD	6.06%	308	11,830,222.35 AUD	668	17,568,423.54 AUD	790	25,106,644.77 AUD	186	4,292,001.12 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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	15,018	99.93%	484,531,651.03AUD	99.93%
1	11	0.07%	326,312.74 AUD	0.07%
2	-	0.00%	0.00AUD	0.00%
3	-	0.00%	0.00AUD	0.00%
Total	15,029	100.00%	484,857,963.77 AUD	100.00%

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

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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)	476	3.17%	7,827,885.34 AUD	1.61%	7	48,671.72 AUD	188	3,470,486.16 AUD	281	4,308,727.46 AUD
Other	14,553	96.83%	477,030,078.43 AUD	98.39%	75	1,590,848.00 AUD	7,729	297,726,150.16 AUD	6,749	177,713,080.27 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	82	1,639,519.72 AUD	7,917	301,196,636.32 AUD	7,030	182,021,807.73 AUD

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

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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)	476	3.17%	7,827,885.34 AUD	1.61%	196	4,316,125.00 AUD	280	3,511,760.34 AUD	392	6,419,549.09 AUD	84	1,408,336.25 AUD
Other	14,553	96.83%	477,030,078.43 AUD	98.39%	5,840	251,368,740.56 AUD	8,713	225,661,337.87 AUD	12,121	416,045,060.09 AUD	2,432	60,985,018.34 AUD
Total	15,029	100.00%	484,857,963.77 AUD	100.00%	6,036	255,684,865.56 AUD	8,993	229,173,098.21 AUD	12,513	422,464,609.18 AUD	2,516	62,393,354.59 AUD

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

Publication Date: 18/01/2017 Period: 12/2016 / Period No. 7 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: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	8/01/2017 riod No. 7 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: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	8/01/2017 riod No. 7 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: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	8/01/2017 riod No. 7 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: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	Publication Date: 1 Period: 12/2016 / Pe	8/01/2017 riod No. 7 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: 18/01/2017
Period: 12/2016 / Period No. 7
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 2016

64757_rns_2017-01-18_3c230398-6c05-4e07-a982-531cfedaae21.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: 18/01/2017 Period: 12/2016 / Period No. 7 Contents

Amortisation Profile II

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

Outstanding Contracts II - Collections

Arrears Contracts

Arrears Contracts

Net Salvage Loss

Net Salvage After Recoveries

Prepayments

Pool Data I

Down Payments

Pool Data I

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Top 20 Borrower

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data IV

Interest Rate paid by the Receivable Debtor

Remaining Term

Distribution by Seasoning

Pool Data V

Original Term

Remaining Term

Distribution by Seasoning

Pool Data VI

Product Type

Vehicle Status

Balloon

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VII

Distribution by Vehicle Brand and Models

Pool Data VIII

Region

Pool Data VIII

Region

Individual Hardship Extensions*

Engine Type

Engine Type

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2016