DRIVER AUSTRALIA MASTER TRUST - Interim / Quarterly Report 2018

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Deal Name: Issuer:

Driver Australia Master

Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 18, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia Master Trust.

Originator of the Receivables: Volkswagen Financial Services Australia Pty Ltd Seller of the Receivables: Volkswagen Financial Services Australia Pty Ltd Servicer name: Volkswagen Financial Services Australia Pty Ltd Reporting Entity: Volkswagen Financial Services Australia Pty Ltd ABS Operations (Physical Address) Level 1, 24 Muir Road, Chullora NSW 2190 (Postal Address) Locked Bag 4002 Chullora NSW 2190

Contact: Phone: +61 2 9751 6257 Fax: +61 2 9695 6399 Email: [email protected] Corporate Service Provider: Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 18, 123 Pitt Street, Sydney NSW 2000 Australia in its personal capacity.

==> picture [151 x 48] intentionally omitted <==

==> picture [134 x 63] intentionally omitted <==

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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
15	Amortisation Profile II
16	Run Out Schedule I
18	Run Out Schedule II
19	Outstanding Contracts I
21	Outstanding Contracts II
22	Arrears
24	Net Salvage Loss
25	Net Salvage After Recoveries
26	Prepayments
27	Pool Data I
29	Pool Data II
30	Pool Data III
32	Pool Data IV
34	Pool Data V
36	Pool Data VI
37	Pool Data VII
41	Pool Data VIII
43	Hardship Extensions
44	Engine Type
46	Contract Level Data

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

					Publication Date: 18/10/2018
					Period: 09/2018 / Period No. 28
					Contents
Reporting Details
Deal Overview
PoolCutDate	31/05/2016	Publication Date:		18/10/2018(5 business	days before Payment Date)
Scheduled Date of Clean-Up-Call	25/04/2023	PaymentDate:		25/10/2018(25th of each month)
Legal MaturityDate	25/08/2027	ReportingDate:		30/09/2018(last dayof each month)
IssueDate	29/06/2016	Asset Collection Period:		from	01/09/2018 until 30/09/2018
PeriodNo.:	28	InterestAccrual Period		from	25/09/2018 until 25/10/2018
Reportingfrequency:	Monthly	NotePaymentPeriod:		from	25/09/2018 until 25/10/2018
NextPaymentDate:	26/11/2018	Days accrued:			30

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: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Parties Overview

Arranger: Australia and New Zealand Banking Group Limited (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia	P.T. Limited (ABN 67 004 454 666) Level 18 123 Pitt Street Sydney NSW 2000 Australia Security Trustee:
Trustee: Perpetual Corporate Trust Limited	Trust Manager: Perpetual Nominees Limited
(ABN 99 000 341 533) of Level 18, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia Master Trust.	(ABN 37 000 733 700) of Level 18, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as the trust manager
	for the Driver Australia Master Trust
Sub Trust Manager: Volkswagen Financial Services Australia Pty Limited (ABN 20 097 071 460) Level 1, 24 Muir Road, Chullora, NSW 2190	Account Bank: Australia and New Zealand Banking Group Limited (ABN 11 005 357 522) ANZ Tower 242 Pitt Street Sydney, NSW 2000 Australia
Clearing Systems: Austraclear Limited 30-32 Grosvenor Street. Sydney, NSW 2000	Swap Counterparty: ING Bank N.V. Foppingadreef 7 1102 BD Amsterdam
	The Netherlands




Servicer: Volkswagen Financial Services Australia Pty Limited (ABN 20 097 071 460) Level 1, 24 Muir Road, Chullora, NSW 2190 email: [email protected] phone: +61 2 9751 6257	Rating Agencies: Fitch Ratings Attn.: Australian Surveillance 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: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Transaction Events (I)

	Clean-Up Call Condition
	Current Percentage of Initial Outstanding Discounted Receivables Balance*	909.82%
	Percentage of Maximum OutstandingDiscounted Receivables Balance to trigger Clean-UpCall Condition	10.00%
	Current Percentage of Maximum Outstanding Discounted Receivables Balance	92.55%

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

Clean-Up Call

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

Repurchase of Receivables	Number of contracts	% of Contracts	Outstanding Discounted Receivables Balance	% of Outstanding Discounted Receivables Balance	Interest Compensation Payment	Re-Purchase Price
Current Period	1	0.00%	19,161.19 AUD	0.00%	144.14 AUD	19,305.33 AUD
Previous Periods	3	0.01%	127,977.26 AUD	0.01%	(1,015.38 AUD)	126,961.87 AUD
Total	4	0.01%	147,138.45 AUD	0.01%	(871.24 AUD)	146,267.20 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
SwapCounterpartySeries A 2016-1	26-06-2017	Renewal 2017	ANZ	ING
SwapCounterpartySeries A 2016-2	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries A 2016-3	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries A 2016-4	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries B 2016-1	26-06-2017	Renewal 2017	ANZ	ING
SwapCounterpartySeries B 2016-2	26-06-2017	Renewal 2017	HSBC	ING
SwapCounterpartySeries A 2017-2	25-06-2018	Renewal 2018	CAG	ING

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Transaction events (II)

Revolving period	Spalte1
Series revolving period expiration date of the last outstanding series of notes	25/06/2019
Date of occurrence of an early amortisation event	-
Revolving period end	25/06/2019

Accumulation account balance	31/08/2018	30/09/2018
Amounts not invested for the purchase of additional assets	6,608,218.31 AUD	- AUD
Percentage not invested for the purchase of additional assets	0.80%	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%
31/07/2018	0.04181%	No	No	No	No
31/08/2018	0.01877%	No	No	No	No
30/09/2018	0.07154%	No	No	No	No

Dynamic Net Loss Ratio Cumulative Payment Date	Ratio
30/09/2018	0.37253%

Discounted balance as of thepreviousperiod					808,625,153.03 AUD
Discounted balance of all initial and additional assets					1,169,494,068.15 AUD
Weighted average seasoning					9.79 Months
Late DelinquencyRatio					0.20426%

Enforcement event					No

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

Early Amortisation Event					Not In Effect
(a)The occurence of a foreclosure event;or					No
(b)the Accumulation account balance > 15% of Aggregate Discounted Receivables		Balance on two consecutive months;			No
(c)a Credit Enhancement Increase Condition has occurred;or					No
(d)In case of default/termination event: failure to replace swapcounterpartyor failu		re topost collateral byswapcounterparty;or			No
(e)VWFS Australia ceases to be a whollyowned subsidiaryof Volkswagen Financ		ial Services AG;or			No
(f) On any Payment Date, the Class A Actual Overcollateralisation Percentage is d Overcollateralisation Percentage is determined as beinglower than 10.4per cent		etermined as being lower than 17.4 per cent, or the Class B Actual			No

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

==> picture [724 x 35] intentionally omitted <==

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

Publication Date: 18/10/2018
Period: 09/2018 / Period No. 28
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)
If the Swap Bank falls b If none o	Fitch S&P						Required Rating: *Fulfilled*
	Fitch			S&P
	Long Term	Short Term	Outlook	Long Term2	Short Term3	Outlook4
	A+	F1	Positive	A+	A-1	Stable
	A	F1	-	A	A-1	-
	A	F1	-	>A	-	-


	elow 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. f 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)

Servicer

Volkswagen Financial Services Australia Pty Ltd

If the Monthly Remittance Condition is satisfied, VWFS Australia, as the Servicer, is required to pay collections of the Purchased Receivables (including proceeds from the disposition of any Financed Objects) received by it during each Monthly Period into the Distribution Account in a single deposit no later than the Payment Date for that Monthly Period. If the Monthly Remittance Condition is not met, the Servicer must remit collections received by it in respect of the Purchased Receivables in accordance with the procedure outlined in detail in "ADMINISTRATION OF THE PURCHASED RECEIVABLES UNDER THE SERVICING AGREEMENT - Commingling".

==> picture [106 x 42] intentionally omitted <==

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

Monthly
Remittance Not fulfilled
Condition:
----- End of picture text -----

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [116 x 22] intentionally omitted <==

nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I	nformation regarding the Notes I

Rating at Issue Date	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Series B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	A+sf	A+sf
Fitch	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	A+ (sf)	A+ (sf)

Current Rating	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Series B 2016-1	Series B 2016-2
S&P	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	AAAsf	A+sf	A+sf
Fitch	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	AAA (sf)	A+ (sf)	A+ (sf)

Information on Notes	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Series B 2016-1	Series B 2016-2
ISIN	AU3FN0031654	AU3FN0036612	AU3FN0036620	AU3FN0033601	AU3FN0036737	AU3FN0037180	AU3FN0043253	AU3FN0036638	AU3FN0036646
Common code	N/A	N/A	N/A	147315317	158275368	165105567	0	163733358	N/A
Original face value	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Spread / Margin	0.9500%	0.9500%	0.9500%	0.9500%	0.9500%	0.9500%	0.9500%	1.5000%	1.5000%
Current coupon	2.8100%	2.8100%	2.8100%	2.8100%	2.8100%	2.8100%	2.8100%	3.3600%	3.3600%

Information on Interest	Class A	Class A	Class A	Class A	Class A	Class A	Class A	Class B	Class B
Legal final maturity date	25/08/2027	25/08/2027	25/08/2027	25/08/2027	25/08/2027	25/08/2027	25/08/2027	25/08/2027	25/08/2027
Fixed/Floating	floating	floating	floating	floating	floating	floating	floating	floating	floating
Day Count Convention	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365	actual/365
Index Rate (1-Month-BBSW)	1.8600%	1.8600%	1.8600%	1.8600%	1.8600%	1.8600%	1.8600%	1.8600%	1.8600%

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Information regarding the Notes II	Information regarding the Notes II
Monthly Period: 09/2018
Payment Date: 25/10/2018
Interest Accrual Period (from/until) from 25/09/2018 until 25/10/2018
Days accrued 30
Index Rate 1-Month-BBSW
Base Interest Rate: 1.8600%
Day Count Convention actual/365

		Class A Notes								Class B Notes
Interest Payments	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Total Interest Amount of the Reporting Period	1,726,083.60 AUD	405,563.84 AUD	81,297.53 AUD	162,364.11 AUD	243,430.68 AUD	284,079.45 AUD	81,297.53 AUD	162,364.11 AUD	1,420,397.25 AUD	110,465.75 AUD	195,220.60 AUD	305,686.35 AUD
Paid Interest	1,726,083.60 AUD	405,563.84 AUD	81,297.53 AUD	162,364.11 AUD	243,430.68 AUD	284,079.45 AUD	81,297.53 AUD	162,364.11 AUD	1,420,397.25 AUD	110,465.75 AUD	195,220.60 AUD	305,686.35 AUD
Unpaid Interest	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Unpaid Interest in the Reporting Period	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Cumulative Unpaid Interest	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Note Balance	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
NoteBalance as oftheBeginning ofthePeriod	725,690,000.00 AUD	175,600,000.00 AUD	35,200,000.00 AUD	70,300,000.00 AUD	105,400,000.00 AUD	123,000,000.00 AUD	35,200,000.00 AUD	70,300,000.00 AUD	615,000,000.00 AUD	40,000,000.00 AUD	70,690,000.00 AUD	110,690,000.00 AUD
Additional issue amount	316,770,000.00 AUD	83,500,000.00 AUD	16,600,000.00 AUD	33,400,000.00 AUD	50,100,000.00 AUD	58,400,000.00 AUD	16,600,000.00 AUD	33,400,000.00 AUD	292,000,000.00 AUD	-AUD	24,770,000.00 AUD	24,770,000.00 AUD
Redemptionamount due toAmortising Series	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Redemptionamount due toTerm Take Out	- AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	- AUD	-AUD	-AUD	- AUD
Class Balance as of the End of the Period	1,042,460,000.00 AUD	259,100,000.00 AUD	51,800,000.00 AUD	103,700,000.00 AUD	155,500,000.00 AUD	181,400,000.00 AUD	51,800,000.00 AUD	103,700,000.00 AUD	907,000,000.00 AUD	40,000,000.00 AUD	95,460,000.00 AUD	135,460,000.00 AUD
Payments to Investors per note	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1		Series B 2016-1	Series B 2016-2	Total Class B
InterestPer Note		230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD		27.62 AUD	27.62 AUD
Principal Repayment bynote		-AUD	-AUD	-AUD	-AUD	-AUD	-AUD	-AUD		-AUD	-AUD
Total		230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD	230.96 AUD		27.62 AUD	27.62 AUD
Notes	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Numberof notes as ofthe beginning ofthe period	17,219	1,756	352	703	1,054	1,230	352	703	6,150	4,000	7,069	11,069
Increase of outstandingnotes from tap-up	5,397	835	166	334	501	584	166	334	2,920	-	2,477	2,477
Reduction of outstandingnotes from term take out	-	-	-	-	-	-	-	-	-	-	-	-
Number of notes as of the end of the period	22,616	2,591	518	1,037	1,555	1,814	518	1037	9,070	4,000	9,546	13,546
Facevalue per note as ofthe beginning ofperiod		100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Balanceper note as of the end of theperiod		100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	100,000.00 AUD	10,000.00 AUD	10,000.00 AUD	10,000.00 AUD
Notes Factor		1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000	1.0000000

Overcollateralisation Percentage	Total Class A and B	Series A 2016-1	Series A 2016-2	Series A 2016-3	Series A 2016-4	Series A 2017-1	Series A 2017-2	Series A 2018-1	Total Class A	Series B 2016-1	Series B 2016-2	Total Class B
Current OCAmount (beforeTop/Tap Up/TTO)		199,928,643.37 AUD	199,928,643.37 AUD	199,928,643.37 AUD	199,928,643.37 AUD	199,928,643.37 AUD	199,928,643.37 AUD	199,928,643.37 AUD	199,928,643.37 AUD	89,238,643.37 AUD	89,238,643.37 AUD	89,238,643.37 AUD
Current OCPercentage (beforeTop/Tap Up/TTO)		24.53%	24.53%	24.53%	24.53%	24.53%	24.53%	24.53%	24.53%	10.95%	10.95%	10.95%
Current OCAmount (after Top Up)		200,530,673.60 AUD	200,530,673.60 AUD	200,530,673.60 AUD	200,530,673.60 AUD	200,530,673.60 AUD	200,530,673.60 AUD	200,530,673.60 AUD	200,530,673.60 AUD	89,840,673.60 AUD	89,840,673.60 AUD	89,840,673.60 AUD
Current OCPercentage (after Top Up)		24.59%	24.59%	24.59%	24.59%	24.59%	24.59%	24.59%	24.59%	11.02%	11.02%	11.02%
Current OCAmount (after Top/Tap Up/TTO)		262,494,068.15 AUD	262,494,068.15 AUD	262,494,068.15 AUD	262,494,068.15 AUD	262,494,068.15 AUD	262,494,068.15 AUD	262,494,068.15 AUD	262,494,068.15 AUD	127,034,068.15 AUD	127,034,068.15 AUD	127,034,068.15 AUD
Current OCPercentage (after Top/Tap Up/TTO)		22.45%	22.45%	22.45%	22.45%	22.45%	22.45%	22.45%	22.45%	10.86%	10.86%	10.86%
Target OCPercentage (RevolvingPeriod)		18.00%	18.00%	18.00%	18.00%	18.00%	18.00%	18.00%	18.00%	11.00%	11.00%	11.00%
Target OC Percentage (Amortising Period)		26.00%	26.00%	26.00%	26.00%	26.00%	26.00%	26.00%	26.00%	18.00%	18.00%	18.00%

Subordinated Loan
Balance as ofthe beginning ofthe period	61,927,703.73 AUD
Balanceincreasefromtap up	33,653,760.61 AUD
Redemptionpayments from term take out	-AUD
Regular redemption from waterfall	61,432.89 AUD
Redemption from cash collateral account	-AUD
Balance as of the end of the period	95,520,031.45 AUD
Current OC amount (before Top/Tap Up/TTO)	27,310,939.64 AUD
Current OC percentage (before Top/Tap Up/TTO)	3.3513%
Current OC amount (after Top/Tap Up/TTO)	31,514,036.70 AUD
Current OC percentage (after Top/Tap Up/TTO)	2.6947%

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	8,708,280.00 AUD
	Balance as of the beginning of the period	8,708,280.00 AUD
	Specified General Cash Collateral Account Balance	8,708,280.00 AUD
	the greater of: 1.20% of the aggregate outstanding principal amount of the Notes as ofthe end oftheMonthlyPeriod; and	8,708,280.00 AUD
	thelesserof:0.60% oftheMaximum DiscountedReceivablesBalance; and	7,582,078.53AUD
	the aggregate outstanding principal amount of the Notes as of the end of the Monthly Period	725,690,000.00 AUD
	Payments	(3,801,240.00) 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	3,801,240.00 AUD
	Balance as of the end of the period	12,509,520.00 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [144 x 27] intentionally omitted <==

Swap Fixing / Waterfall

Amortising Interest Rate Swap	Class A	Class B
UnderlyingPrincipal for ReportingPeriod	615,000,000.00AUD	110,690,000.00AUD
PayingLeg	Fixed Interest Rate	Fixed Interest Rate
ReceivingLeg	FloatingInterestRate	FloatingInterestRate
Net SwapPayments- Net SwapReceipts	151,696.51 AUD	22,463.38AUD

Available Distribution Amount Calculation	Payment to waterfallposition	Remaining Amount
1) i) Available Collections Amount from Contracts	25,943,366.97 AUD	25,943,366.97 AUD
1)ii)Available Collections- Interest on TrustAccounts	64,613.28AUD	26,007,980.25AUD
2)Drawingsfromthe CashCollateral Account as providedfor inclause12.1oftheIssue Supplement	- AUD	26,007,980.25AUD
3) Transfers from the Accumulation Account to the Distribution Account pursuant to clause 12.2 of the Issue Supplement	- AUD	26,007,980.25AUD
4) Net Swap Receipts-Class A and Class B	- AUD	26,007,980.25AUD
Net Swap Receipts on Series A2016-1	- AUD	26,007,980.25AUD
Net Swap Receipts on Series A2016-2	- AUD	26,007,980.25AUD
Net SwapReceipts onSeriesA 2016-3	- AUD	26,007,980.25AUD
Net SwapReceipts onSeriesA 2016-4	- AUD	26,007,980.25AUD
Net Swap Receipts on Series A2017-1	- AUD	26,007,980.25AUD
Net Swap Receipts on Series A2017-2	- AUD	26,007,980.25AUD
Net SwapReceipts onSeriesA 2018-1	- AUD	26,007,980.25AUD
Net Swap Receipts on Series B2016-1	- AUD	26,007,980.25AUD
Net Swap Receipts on Series B2016-2	- AUD	26,007,980.25AUD
5)Damages andIndemnityPayments toIssuer	- AUD	26,007,980.25AUD
6) Other ReimbursementAmounts	- AUD	26,007,980.25AUD
7)Buffer ReleaseAmount	(2,925,006.97 AUD)	23,082,973.28AUD
Purchase price amount (clean-up call)	- AUD	23,082,973.28AUD
RemainingRoundingAmount (M-1)	- AUD	23,082,973.28AUD

Waterfall	Payment to waterfallposition	Remaining Amount
AvailableDistribution Amount	- AUD	23,082,973.28AUD
1)TrustBeneficiary $1	(1.00AUD)	23,082,972.28AUD
2)Taxes	- AUD	23,082,972.28AUD
3)TrustFees &Expenses and Servicer Fees	(703,892.83AUD)	22,379,079.45AUD
4)Equal RankSwapPayments	(174,159.89AUD)	22,204,919.56AUD
Net SwapPayments onSeriesA 2016-1	(43,313.66AUD)	22,335,765.79AUD
Net SwapPayments onSeriesA 2016-2	(8,682.47 AUD)	22,327,083.32 AUD
Net SwapPayments onSeriesA 2016-3	(17,340.27 AUD)	22,309,743.05AUD
Net SwapPayments onSeriesA 2016-4	(25,998.07 AUD)	22,283,744.98AUD
Net SwapPayments onSeriesA 2017-1	(30,339.30AUD)	22,253,405.68AUD
Net Swap Payments on Series A2017-2	(8,682.47 AUD)	22,244,723.21 AUD
Net Swap Payments on Series A2018-1	(17,340.27 AUD)	22,227,382.94 AUD
Net Swap Payments on Series B2016-1	(8,117.58AUD)	22,219,265.36AUD
Net Swap Payments on Series B2016-2	(14,345.80AUD)	22,204,919.56AUD
5) Interest Payment-Class A	(1,420,397.25AUD)	20,784,522.31 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series A2016-1	(405,563.84 AUD)	21,799,355.72 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-2	(81,297.53AUD)	21,718,058.19AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-3	(162,364.11 AUD)	21,555,694.08AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2016-4	(243,430.68AUD)	21,312,263.40AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2017-1	(284,079.45AUD)	21,028,183.95AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2017-2	(81,297.53AUD)	20,946,886.42 AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesA 2018-1	(162,364.11 AUD)	20,784,522.31 AUD
6)InterestPayment-ClassB	(305,686.35AUD)	20,478,835.96AUD
(a)AccruedInterest & (b)Interest Shortfalls onSeriesB 2016-1	(110,465.75 AUD)	20,674,056.56 AUD
(a) Accrued Interest & (b) Interest Shortfalls on Series B2016-2	(195,220.60AUD)	20,478,835.96AUD
7) Payment to Cash Collateral Account	- AUD	20,478,835.96AUD
8.a)Principal Payment-ClassA	- AUD	20,478,835.96AUD
Principal Payments on Series A2016-1	- AUD	20,478,835.96AUD
Principal Payments onSeriesA 2016-2	- AUD	20,478,835.96AUD
Principal Payments onSeriesA 2016-3	- AUD	20,478,835.96AUD
Principal Payments onSeriesA 2016-4	- AUD	20,478,835.96AUD
Principal Payments onSeriesA 2017-1	- AUD	20,478,835.96AUD
Principal Payments onSeriesA 2017-2	- AUD	20,478,835.96AUD
Principal Payments onSeriesA 2018-1	- AUD	20,478,835.96AUD
RemainingRoundingAmountfromCurrentPeriod ClassA	- AUD	20,478,835.96AUD
8. b) Class A Accumulation Amount to Accumulation Account	- AUD	20,478,835.96AUD
9.a)Principal Payment-ClassB	- AUD	20,478,835.96AUD
Principal Payments on Series B2016-1	- AUD	20,478,835.96AUD
Principal Payments onSeriesB 2016-2	- AUD	20,478,835.96AUD
Remaining Rounding Amount from Current Period Class B	- AUD	20,478,835.96AUD
9.b) ClassB Accumulation Amount toAccumulation Account	(20,154,761.74 AUD)	324,074.22 AUD
10) Penalties, Costs, Expenses, Damages, Losses or Liabilities	- AUD	324,074.22 AUD
11.a) Other Payment to Swap Counterparties	- AUD	324,074.22 AUD
11. b) Other Payment to Note Purchasers	- AUD	324,074.22 AUD
12) SubordinatedLoan Accrued and UnpaidInterest	(262,641.33AUD)	61,432.89AUD
13) SubordinatedLoan Principal	(61,432.89AUD)	- AUD
14) SurplusIncomeDistributiontoBeneficiary oftheTrust	- AUD	- AUD

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

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

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Retention of Net Economic Interest

Period	Poolcut	Balance as of the end of period - before top/tap-up	Balance as of the end of period - after top/tap-up
Total Assets	157,645,986.79 AUD	975,180,594.69 AUD	1,421,007,899.54 AUD
Nominal ReceivablesBalance	157,645,986.79 AUD	948,417,614.64 AUD 1,421,007,899.54 AUD
Accumulation Account balance	- AUD	26,762,980.05 AUD	- AUD
First loss piece	15,425,364.25 AUD	97,885,490.48 AUD	139,543,588.15 AUD
Subordinated Loan balance	12,766,069.41 AUD	61,866,270.84 AUD	95,520,031.45 AUD
Overcollateralisation	1,285,414.84 AUD	27,310,939.64 AUD	31,514,036.70 AUD
GeneralCashCollateral Account balance	1,373,880.00 AUD	8,708,280.00 AUD	12,509,520.00 AUD
Actual retention	9.78%	10.04%	9.82%

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: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [209 x 40] intentionally omitted <==

Amortisation Profile I

Note Class	Class A	Class A	Class B	Class B
WAL	At Closing: 2.64 yrs	At Closing: 2.64 yrs	At Closing: 3.25 yrs	At Closing: 3.25 yrs
Payment Date	Actual Note Balance	Forecasted Note Balance	Actual Note Balance2	Forecasted Note Balance2
Poolcut	105,400,000.00 AUD	- AUD	9,090,000.00 AUD	- AUD
07/2016	146,800,000.00 AUD	- AUD	12,620,000.00 AUD	- AUD
08/2016	189,600,000.00 AUD	- AUD	16,270,000.00 AUD	- AUD
09/2016	246,400,000.00 AUD	- AUD	21,120,000.00 AUD	- AUD
10/2016	246,400,000.00 AUD	- AUD	21,120,000.00 AUD	- AUD
11/2016	314,300,000.00 AUD	- AUD	26,910,000.00 AUD	- AUD
12/2016	344,500,000.00 AUD	- AUD	29,490,000.00 AUD	- AUD
01/2017	395,400,000.00 AUD	- AUD	33,840,000.00 AUD	- AUD
02/2017	427,200,000.00 AUD	- AUD	36,550,000.00 AUD	- AUD
03/2017	455,800,000.00 AUD	- AUD	38,990,000.00 AUD	- AUD
04/2017	485,400,000.00 AUD	- AUD	41,520,000.00 AUD	- AUD
05/2017	70,500,000.00 AUD	- AUD	6,540,000.00 AUD	- AUD
06/2017	128,000,000.00 AUD	- AUD	6,540,000.00 AUD	- AUD
07/2017	149,600,000.00 AUD	- AUD	8,380,000.00 AUD	- AUD
08/2017	191,000,000.00 AUD	- AUD	11,910,000.00 AUD	- AUD
09/2017	237,300,000.00 AUD	- AUD	15,870,000.00 AUD	- AUD
10/2017	287,700,000.00 AUD	- AUD	20,170,000.00 AUD	- AUD
11/2017	326,900,000.00 AUD	- AUD	23,520,000.00 AUD	- AUD
12/2017	365,000,000.00 AUD	- AUD	26,770,000.00 AUD	- AUD
01/2018	399,500,000.00 AUD	- AUD	29,720,000.00 AUD	- AUD
02/2018	1,005,000,000.00 AUD	- AUD	81,400,000.00 AUD	- AUD
03/2018	1,032,400,000.00 AUD	- AUD	83,740,000.00 AUD	- AUD
04/2018	298,500,000.00 AUD	- AUD	83,700,000.00 AUD	- AUD
05/2018	438,400,000.00 AUD	- AUD	95,640,000.00 AUD	- AUD
06/2018	525,300,000.00 AUD	- AUD	103,050,000.00 AUD	- AUD
07/2018	575,800,000.00 AUD	- AUD	107,360,000.00 AUD	- AUD
08/2018	615,000,000.00 AUD	- AUD	110,690,000.00 AUD	- AUD
09/2018	615,000,000.00 AUD	- AUD	110,690,000.00 AUD	- AUD
10/2018	907,000,000.00 AUD	- AUD	135,460,000.00 AUD	- AUD
11/2018	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
12/2018	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
01/2019	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
02/2019	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
03/2019	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
04/2019	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
05/2019	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
06/2019	- AUD	907,000,000.00 AUD	- AUD	135,460,000.00 AUD
07/2019	- AUD	882,383,990.90 AUD	- AUD	135,460,000.00 AUD
08/2019	- AUD	857,944,371.16 AUD	- AUD	135,460,000.00 AUD
09/2019	- AUD	833,508,915.62 AUD	- AUD	135,460,000.00 AUD
10/2019	- AUD	809,028,172.73 AUD	- AUD	135,460,000.00 AUD
11/2019	- AUD	784,396,638.22 AUD	- AUD	135,460,000.00 AUD
12/2019	- AUD	766,028,997.74 AUD	- AUD	129,256,273.63 AUD
01/2020	- AUD	748,174,674.19 AUD	- AUD	122,452,272.69 AUD
02/2020	- AUD	730,300,857.87 AUD	- AUD	115,341,844.59 AUD
03/2020	- AUD	712,103,110.39 AUD	- AUD	108,198,431.11 AUD
04/2020	- AUD	693,630,865.13 AUD	- AUD	101,317,465.52 AUD
05/2020	- AUD	675,422,011.59 AUD	- AUD	94,047,947.45 AUD
06/2020	- AUD	657,127,909.98 AUD	- AUD	87,022,817.11 AUD
07/2020	- AUD	638,607,598.34 AUD	- AUD	79,983,970.26 AUD
08/2020	- AUD	620,482,758.53 AUD	- AUD	72,900,176.53 AUD

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

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
09/2020	- AUD	602,484,083.93 AUD	- AUD	65,985,441.28 AUD
10/2020	- AUD	584,565,795.05 AUD	- AUD	63,196,302.17 AUD
11/2020	- AUD	566,643,577.65 AUD	- AUD	61,258,765.15 AUD
12/2020	- AUD	548,798,386.16 AUD	- AUD	59,329,555.26 AUD
01/2021	- AUD	530,511,869.76 AUD	- AUD	57,352,634.57 AUD
02/2021	- AUD	512,069,007.36 AUD	- AUD	55,358,811.61 AUD
03/2021	- AUD	493,595,907.51 AUD	- AUD	53,361,719.73 AUD
04/2021	- AUD	474,935,737.28 AUD	- AUD	51,344,404.03 AUD
05/2021	- AUD	457,002,485.48 AUD	- AUD	49,405,674.10 AUD
06/2021	- AUD	438,338,371.73 AUD	- AUD	47,387,932.07 AUD
07/2021	- AUD	419,500,000.72 AUD	- AUD	45,351,351.43 AUD
08/2021	- AUD	401,234,228.64 AUD	- AUD	43,376,673.37 AUD
09/2021	- AUD	384,437,831.07 AUD	- AUD	41,560,846.60 AUD
10/2021	- AUD	367,608,044.57 AUD	- AUD	39,741,410.23 AUD
11/2021	- AUD	350,947,460.37 AUD	- AUD	37,940,265.99 AUD
12/2021	- AUD	334,982,455.83 AUD	- AUD	36,214,319.55 AUD
01/2022	- AUD	319,146,328.81 AUD	- AUD	34,502,305.81 AUD
02/2022	- AUD	302,138,994.70 AUD	- AUD	32,663,675.11 AUD
03/2022	- AUD	284,189,286.64 AUD	- AUD	30,723,166.12 AUD
04/2022	- AUD	266,412,551.04 AUD	- AUD	28,801,356.87 AUD
05/2022	- AUD	248,844,521.25 AUD	- AUD	26,902,110.41 AUD
06/2022	- AUD	229,766,738.01 AUD	- AUD	24,839,647.36 AUD
07/2022	- AUD	208,551,143.49 AUD	- AUD	22,546,069.57 AUD
08/2022	- AUD	191,874,172.57 AUD	- AUD	20,743,153.79 AUD
09/2022	- AUD	178,776,821.62 AUD	- AUD	19,327,223.95 AUD
10/2022	- AUD	166,191,653.31 AUD	- AUD	17,966,665.22 AUD
11/2022	- AUD	153,731,882.50 AUD	- AUD	16,619,662.97 AUD
12/2022	- AUD	143,951,677.35 AUD	- AUD	15,562,343.50 AUD
01/2023	- AUD	132,972,681.52 AUD	- AUD	14,375,425.03 AUD
02/2023	- AUD	116,021,038.23 AUD	- AUD	12,542,814.95 AUD
03/2023	- AUD	99,093,244.35 AUD	- AUD	10,712,783.17 AUD
04/2023	- AUD	- AUD	- AUD	- AUD

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

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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
1,200,000,000
1,000,000,000
Assuming a Clean-Up Call at 10% of the
maximum Outstanding Discounted
Receivables Balance, annual prepayments
800,000,000 of 10% and 0% Net Losses.
600,000,000
400,000,000
200,000,000
0
Payment Date
----- End of picture text -----

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

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

Amortisation Profile Class B-Notes
Outstanding
Balance in AUD
Actual Amort. B-Notes Expected Amort. B-Notes
160,000,000
Assuming a Clean-Up Call at 10% of the
maximum Outstanding Discounted
140,000,000 Receivables Balance, annual prepayments
of 10% and 0% Net Losses.
120,000,000
100,000,000
80,000,000
60,000,000
40,000,000
20,000,000
0
Payment Date
----- End of picture text -----

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Run Out Schedule I

End of Collection Period	Interest	Principal	Nominal Instalments
arrears	443,504.87 AUD	2,497,589.35 AUD	2,941,094.22 AUD
10/2018	8,018,039.42 AUD	19,564,272.82 AUD	27,582,312.24 AUD
11/2018	8,410,467.03 AUD	19,730,451.78 AUD	28,140,918.81 AUD
12/2018	8,296,448.60 AUD	20,046,924.06 AUD	28,343,372.66 AUD
01/2019	8,164,125.40 AUD	20,082,830.75 AUD	28,246,956.15 AUD
02/2019	8,025,060.17 AUD	20,184,807.20 AUD	28,209,867.37 AUD
03/2019	7,879,929.12 AUD	20,286,053.06 AUD	28,165,982.18 AUD
04/2019	7,732,205.76 AUD	20,502,255.20 AUD	28,234,460.96 AUD
05/2019	7,583,443.63 AUD	20,432,943.63 AUD	28,016,387.26 AUD
06/2019	7,434,467.09 AUD	20,698,206.24 AUD	28,132,673.33 AUD
07/2019	7,282,325.77 AUD	20,729,043.25 AUD	28,011,369.02 AUD
08/2019	7,129,882.22 AUD	20,536,106.61 AUD	27,665,988.83 AUD
09/2019	6,980,023.46 AUD	20,576,363.66 AUD	27,556,387.12 AUD
10/2019	6,828,615.12 AUD	20,804,389.92 AUD	27,633,005.04 AUD
11/2019	6,675,937.97 AUD	20,814,917.35 AUD	27,490,855.32 AUD
12/2019	6,522,403.85 AUD	20,891,934.02 AUD	27,414,337.87 AUD
01/2020	6,368,899.52 AUD	20,910,716.72 AUD	27,279,616.24 AUD
02/2020	6,214,602.13 AUD	21,338,990.20 AUD	27,553,592.33 AUD
03/2020	6,056,645.02 AUD	21,697,556.36 AUD	27,754,201.38 AUD
04/2020	5,896,942.60 AUD	21,323,502.80 AUD	27,220,445.40 AUD
05/2020	5,739,571.91 AUD	21,423,843.64 AUD	27,163,415.55 AUD
06/2020	5,581,956.21 AUD	21,712,489.01 AUD	27,294,445.22 AUD
07/2020	5,421,776.43 AUD	21,160,172.22 AUD	26,581,948.65 AUD
08/2020	5,265,980.32 AUD	20,982,910.84 AUD	26,248,891.16 AUD
09/2020	5,111,115.30 AUD	20,871,462.66 AUD	25,982,577.96 AUD
10/2020	4,956,616.88 AUD	20,876,185.20 AUD	25,832,802.08 AUD
11/2020	4,802,082.27 AUD	20,780,359.69 AUD	25,582,441.96 AUD
12/2020	4,648,389.45 AUD	21,394,987.81 AUD	26,043,377.26 AUD
01/2021	4,490,135.06 AUD	21,604,465.56 AUD	26,094,600.62 AUD
02/2021	4,330,117.38 AUD	21,642,823.47 AUD	25,972,940.85 AUD
03/2021	4,170,299.18 AUD	21,898,664.56 AUD	26,068,963.74 AUD
04/2021	4,008,359.26 AUD	20,902,757.22 AUD	24,911,116.48 AUD
05/2021	3,853,743.81 AUD	21,892,559.96 AUD	25,746,303.77 AUD
06/2021	3,691,790.98 AUD	22,106,622.14 AUD	25,798,413.12 AUD
07/2021	3,528,293.60 AUD	21,309,115.79 AUD	24,837,409.39 AUD
08/2021	3,370,584.35 AUD	19,312,538.64 AUD	22,683,122.99 AUD
09/2021	3,227,560.63 AUD	19,397,661.82 AUD	22,625,222.45 AUD
10/2021	3,083,959.63 AUD	19,208,635.41 AUD	22,292,595.04 AUD
11/2021	2,941,749.93 AUD	18,314,867.97 AUD	21,256,617.90 AUD
12/2021	2,806,136.66 AUD	18,210,242.23 AUD	21,016,378.89 AUD
01/2022	2,671,359.54 AUD	19,843,277.61 AUD	22,514,637.15 AUD
02/2022	2,524,373.07 AUD	21,157,054.46 AUD	23,681,427.53 AUD
03/2022	2,367,822.98 AUD	20,946,813.76 AUD	23,314,636.74 AUD
04/2022	2,212,854.36 AUD	20,677,885.54 AUD	22,890,739.90 AUD
05/2022	2,059,732.40 AUD	22,693,135.83 AUD	24,752,868.23 AUD
06/2022	1,891,679.73 AUD	25,518,469.99 AUD	27,410,149.72 AUD
07/2022	1,702,706.35 AUD	19,264,935.42 AUD	20,967,641.77 AUD
08/2022	1,560,149.67 AUD	14,412,756.10 AUD	15,972,905.77 AUD
09/2022	1,453,849.09 AUD	13,785,288.44 AUD	15,239,137.53 AUD
10/2022	1,351,947.17 AUD	13,722,252.04 AUD	15,074,199.21 AUD

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

End of Collection Period	Interest	Principal	Nominal Instalments
11/2022	1,250,292.54 AUD	10,238,765.02 AUD	11,489,057.56 AUD
12/2022	1,174,490.38 AUD	12,064,264.07 AUD	13,238,754.45 AUD
01/2023	1,085,197.43 AUD	20,295,909.23 AUD	21,381,106.66 AUD
02/2023	934,881.19 AUD	20,314,329.40 AUD	21,249,210.59 AUD
03/2023	784,551.46 AUD	18,417,806.31 AUD	19,202,357.77 AUD
04/2023	648,110.31 AUD	16,452,106.96 AUD	17,100,217.27 AUD
05/2023	526,257.02 AUD	16,832,829.06 AUD	17,359,086.08 AUD
06/2023	401,558.00 AUD	18,444,637.86 AUD	18,846,195.86 AUD
07/2023	264,918.53 AUD	12,682,789.20 AUD	12,947,707.73 AUD
08/2023	170,963.36 AUD	1,471,665.80 AUD	1,642,629.16 AUD
09/2023	160,059.30 AUD	1,448,225.87 AUD	1,608,285.17 AUD
10/2023	149,330.69 AUD	1,425,112.52 AUD	1,574,443.21 AUD
11/2023	138,773.40 AUD	1,385,267.44 AUD	1,524,040.84 AUD
12/2023	128,511.48 AUD	1,340,718.90 AUD	1,469,230.38 AUD
01/2024	118,579.18 AUD	1,308,781.01 AUD	1,427,360.19 AUD
02/2024	108,883.58 AUD	1,263,365.60 AUD	1,372,249.18 AUD
03/2024	99,524.63 AUD	1,218,102.33 AUD	1,317,626.96 AUD
04/2024	90,500.47 AUD	1,183,902.90 AUD	1,274,403.37 AUD
05/2024	81,726.52 AUD	1,143,653.47 AUD	1,225,379.99 AUD
06/2024	73,254.40 AUD	1,080,721.99 AUD	1,153,976.39 AUD
07/2024	65,248.14 AUD	1,025,868.83 AUD	1,091,116.97 AUD
08/2024	57,648.49 AUD	990,613.41 AUD	1,048,261.90 AUD
09/2024	50,310.22 AUD	950,427.18 AUD	1,000,737.40 AUD
10/2024	43,269.17 AUD	902,410.77 AUD	945,679.94 AUD
11/2024	36,582.88 AUD	875,691.64 AUD	912,274.52 AUD
12/2024	30,095.58 AUD	870,808.99 AUD	900,904.57 AUD
01/2025	23,636.58 AUD	808,991.05 AUD	832,627.63 AUD
02/2025	17,643.40 AUD	689,684.35 AUD	707,327.75 AUD
03/2025	12,534.17 AUD	574,035.13 AUD	586,569.30 AUD
04/2025	8,281.61 AUD	464,730.63 AUD	473,012.24 AUD
05/2025	4,839.06 AUD	354,693.05 AUD	359,532.11 AUD
06/2025	2,211.30 AUD	229,957.21 AUD	232,168.51 AUD
07/2025	504.57 AUD	68,110.96 AUD	68,615.53 AUD
08/2025	- AUD	- AUD	- AUD
Total	251,513,831.39 AUD	1,169,494,068.15 AUD	1,421,007,899.54 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Run Out Schedule II

==> picture [727 x 373] intentionally omitted <==

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

Outstanding Expected Amortisation of the Outstanding Discounted Asset-Portfolio
Balance in AUD
1,400,000,000
The expected Portfolio amortisation is solely based on the scheduled
payments according to rental plan, no assumptions on prepayments or
defaults are made.
1,200,000,000
1,000,000,000
800,000,000
600,000,000
400,000,000
200,000,000
Reporting
Period 0
Actual Outstanding Discounted Asset-Portfolio Expected 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 05/2023 07/2023
----- End of picture text -----

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [133 x 25] intentionally omitted <==

Outstanding Contracts I - Overview

Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	3,572	128,541,484.25 AUD	27	595,370.53 AUD	2,047	82,162,211.56 AUD	1,498	45,783,902.16 AUD
In Advance	-	-AUD	-	-AUD	-	-AUD	-	-AUD
In Arrears	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Paid out/Matured	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Early Payout	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	3,572	128,541,484.25 AUD	27	595,370.53 AUD	2,047	82,162,211.56 AUD	1,498	45,783,902.16 AUD

Total Portfolio as of Previous Month			Product Type
			Hire Purchase		Chattel Mortgage		Consumer Loan
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	21,047	610,608,252.37 AUD	14	382,709.67 AUD	7,606	284,204,573.12 AUD	13,427	326,020,969.58 AUD
In Advance	4,009	112,766,601.34 AUD	3	54,517.41 AUD	839	28,063,312.33 AUD	3,167	84,648,771.60 AUD
In Arrears	2,803	82,545,943.82 AUD	-	-AUD	772	28,617,547.49 AUD	2,031	53,928,396.33 AUD
Paid out/Matured	997	-AUD	20	-AUD	292	-AUD	685	-AUD
Early Payout	3,327	-AUD	28	-AUD	1,019	-AUD	2,280	-AUD
Gross Salvage	82	2,704,355.50 AUD	-	-AUD	39	1,517,806.18 AUD	43	1,186,549.32 AUD
Net Salvage	97	1,968,077.96 AUD	1	8,093.92 AUD	70	1,578,798.13 AUD	26	381,185.91 AUD
Total	32,362	810,593,230.99 AUD	66	445,321.00 AUD	10,637	343,982,037.25 AUD	21,659	466,165,872.74 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	30,527	967,144,437.16 AUD	15	378,320.12 AUD	11,601	462,436,472.49 AUD	18,911	504,329,644.55 AUD
In Advance	2,661	67,460,642.45 AUD	3	52,634.92 AUD	525	17,053,215.88 AUD	2,133	50,354,791.65 AUD
In Arrears	4,600	132,681,047.76 AUD	1	11,876.15 AUD	1,171	40,346,115.71 AUD	3,428	92,323,055.90 AUD
Paid out/Matured	1,037	-AUD	20	-AUD	309	-AUD	708	-AUD
Early Payout	3,583	-AUD	28	-AUD	1,081	-AUD	2,474	-AUD
Gross Salvage	74	2,207,940.78 AUD	-	-AUD	31	1,129,264.20 AUD	43	1,078,676.58 AUD
Net Salvage	113	2,521,644.60 AUD	1	8,093.92 AUD	81	2,051,303.26 AUD	31	462,247.42 AUD
Total	42,595	1,172,015,712.75 AUD	68	450,925.11 AUD	14,799	523,016,371.54 AUD	27,728	648,548,416.10 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [133 x 25] intentionally omitted <==

Outstanding Contracts I - Overview

Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Total Portfolio as of Poolcut Date	Balloon	Balloon	Balloon	Balloon	Type of Car	Type of Car	Type of Car	Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	3,572	128,541,484.25 AUD	1,460	67,743,395.28 AUD	2,112	60,798,088.97 AUD	2,996	113,632,498.43 AUD	576	14,908,985.82 AUD
In Advance	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
In Arrears	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Paid out/Matured	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Early Payout	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Gross Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Net Salvage	-	-AUD	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	3,572	128,541,484.25 AUD	1,460	67,743,395.28 AUD	2,112	60,798,088.97 AUD	2,996	113,632,498.43 AUD	576	14,908,985.82 AUD

Total Portfolio as of Previous Month			Balloon				Type of Car
			Balloon		No Balloon		New Vehicle		Used Vehicle
Contract Status Development	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Normal	21,047	610,608,252.37 AUD	5,906	262,097,959.58 AUD	15,141	348,510,292.79 AUD	15,788	498,114,217.95 AUD	5,259	112,494,034.42 AUD
In Advance	4,009	112,766,601.34 AUD	822	33,387,910.42 AUD	3,187	79,378,690.92 AUD	2,978	89,116,853.91 AUD	1,031	23,649,747.43 AUD
In Arrears	2,803	82,545,943.82 AUD	667	29,452,387.47 AUD	2,136	53,093,556.35 AUD	1,859	60,315,138.90 AUD	944	22,230,804.92 AUD
Paid out/Matured	997	-AUD	259	-AUD	738	-AUD	771	-AUD	226	-AUD
Early Payout	3,327	-AUD	1,011	-AUD	2,316	-AUD	2,296	-AUD	1,031	-AUD
Gross Salvage	82	2,704,355.50 AUD	27	1,373,434.15 AUD	55	1,330,921.35 AUD	48	1,943,242.16 AUD	34	761,113.34 AUD
Net Salvage	97	1,968,077.96 AUD	48	1,162,881.57 AUD	49	805,196.39 AUD	61	1,359,563.12 AUD	36	608,514.84 AUD
Total	32,362	810,593,230.99 AUD	8,740	327,474,573.19 AUD	23,622	483,118,657.80 AUD	23,801	650,849,016.04 AUD	8,561	159,744,214.95 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	30,527	967,144,437.16 AUD	8,936	419,776,853.35 AUD	21,591	547,367,583.81 AUD	22,892	791,218,832.76 AUD	7,635	175,925,604.40 AUD
In Advance	2,661	67,460,642.45 AUD	526	20,611,141.06 AUD	2,135	46,849,501.39 AUD	1,915	51,779,863.36 AUD	746	15,680,779.09 AUD
In Arrears	4,600	132,681,047.76 AUD	1,068	43,814,296.45 AUD	3,532	88,866,751.31 AUD	3,337	102,776,874.98 AUD	1,263	29,904,172.78 AUD
Paid out/Matured	1,037	-AUD	269	-AUD	768	-AUD	790	-AUD	247	-AUD
Early Payout	3,583	-AUD	1,066	-AUD	2,517	-AUD	2,460	-AUD	1,123	-AUD
Gross Salvage	74	2,207,940.78 AUD	21	958,095.88 AUD	53	1,249,844.90 AUD	40	1,391,662.54 AUD	34	816,278.24 AUD
Net Salvage	113	2,521,644.60 AUD	55	1,551,320.47 AUD	58	970,324.13 AUD	70	1,802,868.97 AUD	43	718,775.63 AUD
Total	42,595	1,172,015,712.75 AUD	11,941	486,711,707.21 AUD	30,654	685,304,005.54 AUD	31,504	948,970,102.61 AUD	11,091	223,045,610.14 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [137 x 26] 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	27,941	32,362		975,803,418.75 AUD

Scheduled Collections For Contracts Active This Period			19,144,040.23 AUD	19,144,040.23 AUD

CollectionsVariationsFrom NormalContractsThisPeriod			310,587.74 AUD
Collection VariationsFromContractsPaying OutEarlyThisPeriod			5,391,234.91 AUD
Collection VariationsFromContractsPaying Out/MaturingThisPeriod			137,947.14 AUD
Collection VariationsfromContractsin AdvanceThisPeriod			1,553,605.36AUD
Collection VariationsfromContractIn ArrearsThisPeriod			(701,289.68AUD)
Collection VariationsfromContracts GoingInto Gross SalvageThisPeriod			124,796.32 AUD
Collection VariationsfromContracts GoingIntoNet SalvageThisPeriod			34,423.45AUD
Other VariationsFromScheduled CollectionsThisPeriod			(426.16AUD)
Instalment Collection Variations			6,850,879.08AUD	6,850,879.08AUD

ContractFees CollectedThisPeriod			204,345.08AUD
Interest CompensationCollectionsThisPeriod			(255,897.42 AUD)
Non Instalment Collection Variations			(51,552.34 AUD)
Actual Collections For Contracts Active This Period			25,943,366.97 AUD

NumberofContractsPaid OutEarlyThisMonth	256
NumberofContractsPaid Out/MaturedThisMonth	40
NumberofContractsIntoNet SalvageThisMonth	16
Repurchased Contracts	1	1

LessRecoveriesAfter Net Salvage				(8,740.95AUD)

ReducedNominal BalanceDue to UnpaidRental AtNet Salvage				673,049.08AUD
ReducedNominal BalanceDue to UnpaidRental AtEarlyPayout				715,933.22 AUD
ReducedNominal BalanceDue to Other				10,643.45AUD
End of Period before Top / Tap-up	27,628	32,361		948,417,614.64 AUD
Top /Tap-up	10,234	10,234		472,590,284.90AUD
Term Take Out	-	-		- AUD
End of Period after Top / Tap-up	37,862	42,595		1,421,007,899.54 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 27,941 808,625,153.03AUD 975,803,418.75AUD Balance as at theEnd of Period-beforeTop /Tap-up 27,628 788,165,663.32 AUD 948,417,614.64 AUD Top /Tap-upforthePeriod 10,234 381,328,404.83AUD 472,590,284.90AUD Term Take Out - - AUD - AUD Balance as at the end of the period 37,862 1,169,494,068.15 AUD 1,421,007,899.54 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	27,941	808,625,153.03AUD	975,803,418.75AUD
Balance as at theEnd of Period-beforeTop /Tap-up	27,628	788,165,663.32 AUD	948,417,614.64 AUD
Top /Tap-upforthePeriod	10,234	381,328,404.83AUD	472,590,284.90AUD
Term Take Out	-	- AUD	- AUD
Balance as at the end of the period	37,862	1,169,494,068.15 AUD	1,421,007,899.54 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio		Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
						Hire Purchase		Chattel Mortgage		Consumer Loan
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contrac	ts2	Outstanding Discounted Receivables Balance	Number of Contracts2	Outstanding Discounted Receivables Balance	Number of Contracts4	Outstanding Discounted Receivables Balance
> 0 <=30	4,010	10.59%	116,537,576.14 AUD	9.96%		1	11,876.15 AUD	952	32,500,412.42 AUD	3,057	84,025,287.57 AUD
> 30 <=60	386	1.02%	11,102,775.05AUD	0.95%		-	-AUD	139	5,240,245.67 AUD	247	5,862,529.38 AUD
> 60 <=90	124	0.33%	3,311,628.42 AUD	0.28%		-	-AUD	50	1,740,310.05 AUD	74	1,571,318.37 AUD
> 90 <=120	39	0.10%	894,954.59AUD	0.08%		-	-AUD	16	426,688.41 AUD	23	468,266.18 AUD
> 120 <=150	33	0.09%	860,519.49AUD	0.07%		-	-AUD	13	433,507.45 AUD	20	427,012.04 AUD
> 150 <=180	13	0.03%	309,509.01 AUD	0.03%		-	-AUD	7	190,988.78 AUD	6	118,520.23 AUD
> 180 <=210	25	0.07%	728,613.08AUD	0.06%		-	-AUD	8	300,269.95 AUD	17	428,343.13 AUD
> 210 <=240	20	0.05%	730,369.04 AUD	0.06%		-	-AUD	7	490,006.42 AUD	13	240,362.62 AUD
> 240 <=270	3	0.01%	18,518.16AUD	0.00%		-	-AUD	3	18,518.16 AUD	-	-AUD
> 270 <=300	3	0.01%	101,539.12 AUD	0.01%		-	-AUD	3	101,539.12 AUD	-	-AUD
> 300 <=330	4	0.01%	72,647.61 AUD	0.01%		-	-AUD	3	32,893.48 AUD	1	39,754.13 AUD
> 330 <=360	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%		-	-AUD	-	-AUD	-	-AUD
Total	4,660	12.3079%	134,668,649.71 AUD	11.52%		1	11,876.15 AUD	1,201	41,475,379.91 AUD	3,458	93,181,393.65 AUD

					- AUD 20,000,000.00 AUD 40,000,000.00 AUD 60,000,000.00 AUD 80,000,000.00 AUD 100,000,000.00 AUD 120,000,000.00 AUD 140,000,000.00 AUD > 0 <= 30 D > 150 <= 1 > 300 <= 3	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 ays Arrears > 30 <= 60 Days Arrears > 60 <= 90 Days Arrears > 90 <= 120 Days Arrears > 120 <= 150 Days Arrears 80 Days Arrears > 180 <= 210 Days Arrears > 210 <= 240 Days Arrears > 240 <= 270 Days Arrears > 270 <= 300 Days Arrears 30 Days Arrears > 330 <= 360 Days Arrears > 360 Days Arrears

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Arrears Contracts

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Days in Arrears	Number of Contracts	Number of Contracts (%)	Outstanding Discounted Receivables Balance	Outstanding Discounted Receivables Balance (%)	Number of Contracts6	Outstanding Discounted Receivables Balance	Number of Contracts8	Outstanding Discounted Receivables Balance	Number of Contracts10	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
> 0 <=30	4,010	10.59%	116,537,576.14 AUD	9.96%	911	36,655,478.63 AUD	3,099	79,882,097.51 AUD	2,991	92,065,203.08 AUD	1,019	24,472,373.06 AUD
> 30 <=60	386	1.02%	11,102,775.05AUD	0.95%	107	4,936,561.74 AUD	279	6,166,213.31 AUD	233	7,483,609.81 AUD	153	3,619,165.24 AUD
> 60 <=90	124	0.33%	3,311,628.42 AUD	0.28%	31	1,474,646.43 AUD	93	1,836,981.99 AUD	65	2,189,506.26 AUD	59	1,122,122.16 AUD
> 90 <=120	39	0.10%	894,954.59AUD	0.08%	9	340,781.65 AUD	30	554,172.94 AUD	28	641,055.04 AUD	11	253,899.55 AUD
> 120 <=150	33	0.09%	860,519.49AUD	0.07%	9	342,591.93 AUD	24	517,927.56 AUD	20	521,167.02 AUD	13	339,352.47 AUD
> 150 <=180	13	0.03%	309,509.01 AUD	0.03%	6	218,260.99 AUD	7	91,248.02 AUD	5	158,981.06 AUD	8	150,527.95 AUD
> 180 <=210	25	0.07%	728,613.08AUD	0.06%	7	301,390.63 AUD	18	427,222.45 AUD	12	345,852.69 AUD	13	382,760.39 AUD
> 210 <=240	20	0.05%	730,369.04 AUD	0.06%	5	386,970.96 AUD	15	343,398.08 AUD	10	459,242.97 AUD	10	271,126.07 AUD
> 240 <=270	3	0.01%	18,518.16AUD	0.00%	1	1,322.52 AUD	2	17,195.64 AUD	1	1,322.52 AUD	2	17,195.64 AUD
> 270 <=300	3	0.01%	101,539.12 AUD	0.01%	1	79,055.10 AUD	2	22,484.02 AUD	1	79,055.10 AUD	2	22,484.02 AUD
> 300 <=330	4	0.01%	72,647.61 AUD	0.01%	-	-AUD	4	72,647.61 AUD	2	56,363.05 AUD	2	16,284.56 AUD
> 330 <=360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
> 360	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
Total	4,660	12.3079%	134,668,649.71 AUD	11.52%	1,087	44,737,060.58 AUD	3,573	89,931,589.13 AUD	3,368	104,001,358.60 AUD	1,292	30,667,291.11 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	7	428,191.13 AUD
	Used	4	67,423.87 AUD
Total Chattel Mortgage		11	495,615.00 AUD
Consumer Loan	New	2	36,078.07 AUD
	Used	3	46,810.75 AUD
Total Consumer Loan		5	82,888.82 AUD
Total		16	578,503.82 AUD

	Per Period	Per Period	Cumulative Net Salvage Loss	Cumulative Net Salvage Loss
Monthly Period	Number of Contracts	Net Salvage Loss	Number of Contracts2	Net Salvage Loss
06/2016	-	- AUD	-	- AUD
07/2016	-	- AUD	-	- AUD
08/2016	-	- AUD	-	- AUD
09/2016	-	- AUD	-	- AUD
10/2016	-	- AUD	-	- AUD
11/2016	-	- AUD	-	- AUD
12/2016	-	- AUD	-	- AUD
01/2017	-	- AUD	-	- AUD
02/2017	1	8,659.67 AUD	1	8,659.67 AUD
03/2017	2	15,457.38 AUD	3	24,117.05 AUD
04/2017	4	64,411.10 AUD	7	88,528.15 AUD
05/2017	6	193,850.16 AUD	13	282,378.31 AUD
06/2017	4	84,435.94 AUD	17	366,814.25 AUD
07/2017	5	174,503.10 AUD	22	541,317.35 AUD
08/2017	4	63,033.72 AUD	26	604,351.07 AUD
09/2017	4	60,388.74 AUD	30	664,739.81 AUD
10/2017	5	89,775.80 AUD	35	754,515.61 AUD
11/2017	4	65,535.01 AUD	39	820,050.62 AUD
12/2017	4	56,065.96 AUD	43	876,116.58 AUD
01/2018	3	40,025.11 AUD	46	916,141.69 AUD
02/2018	5	174,489.66 AUD	51	1,090,631.35 AUD
03/2018	4	111,947.99 AUD	55	1,202,579.34 AUD
04/2018	5	63,221.28 AUD	60	1,265,800.62 AUD
05/2018	3	82,177.84 AUD	63	1,347,978.46 AUD
06/2018	11	180,207.73 AUD	74	1,528,186.19 AUD
07/2018	15	335,958.62 AUD	89	1,864,144.81 AUD
08/2018	8	155,956.77 AUD	97	2,020,101.58 AUD
09/2018	16	578,503.82 AUD	113	2,598,605.40 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	113	2,598,605.40 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Net Salvage After Recoveries

Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts	Net Salvaged Contracts
Product Type	Vehicle Status	Number of Contracts	Gross Salvage Loss	Net Salvage Loss	Recoveries After Net Salvage	Net Salvage Loss After Recoveries
Hire Purchase	New	-	- AUD	- AUD	- AUD	- AUD
	Used	1	26,359.92 AUD	8,093.92 AUD	77.30 AUD	8,016.62 AUD
Total Hire Purchase		1	26,359.92 AUD	8,093.92 AUD	77.30 AUD	8,016.62 AUD
Chattel Mortgage	New	55	2,463,772.12 AUD	1,656,090.19 AUD	51,796.77 AUD	1,604,293.42 AUD
	Used	26	768,848.46 AUD	460,395.16 AUD	30,750.73 AUD	429,644.43 AUD
Total Chattel Mortgage		81	3,232,620.58 AUD	2,116,485.35 AUD	82,547.50 AUD	2,033,937.85 AUD
Consumer Loan	New	15	376,349.33 AUD	205,491.05 AUD	7,322.61 AUD	198,168.44 AUD
	Used	16	302,270.18 AUD	268,535.08 AUD	4,666.95 AUD	263,868.13 AUD
Total Consumer Loan		31	678,619.51 AUD	474,026.13 AUD	11,989.56 AUD	462,036.57 AUD
				- AUD
Total		113	3,937,600.01 AUD	2,598,605.40 AUD	94,614.36 AUD	2,503,991.04 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

==> picture [237 x 44] intentionally omitted <==

Prepayments

Period Number	Reporting Period	Unscheduled Payments	Opening Outstanding Discounted Receivables Balance	Periodic CPR	Annualised CPR
0	Poolcut	- AUD	- AUD
1	06/2016	537,166.66 AUD	128,541,484.25 AUD	0.42%	4.98%
2	07/2016	906,595.00 AUD	179,392,456.69 AUD	0.51%	5.81%
3	08/2016	890,907.68 AUD	232,102,954.87 AUD	0.38%	4.44%
4	09/2016	1,235,997.63 AUD	301,945,240.73 AUD	0.41%	4.88%
5	10/2016	1,588,515.69 AUD	296,009,482.18 AUD	0.54%	6.16%
6	11/2016	2,534,984.15 AUD	385,825,380.57 AUD	0.66%	7.73%
7	12/2016	2,505,126.54 AUD	422,525,298.67 AUD	0.59%	6.78%
8	01/2017	1,847,481.80 AUD	484,857,963.77 AUD	0.38%	4.40%
9	02/2017	3,137,295.31 AUD	523,948,227.56 AUD	0.60%	7.53%
10	03/2017	4,012,131.88 AUD	559,160,428.50 AUD	0.72%	8.13%
11	04/2017	2,952,569.02 AUD	595,475,047.06 AUD	0.50%	5.87%
12	05/2017	865,328.53 AUD	81,209,476.71 AUD	1.07%	11.85%
13	06/2017	408,835.10 AUD	167,129,116.13 AUD	0.24%	2.94%
14	07/2017	981,701.98 AUD	188,783,291.07 AUD	0.52%	5.95%
15	08/2017	1,818,221.32 AUD	234,657,080.70 AUD	0.77%	8.75%
16	09/2017	1,176,500.88 AUD	290,934,514.24 AUD	0.40%	4.81%
17	10/2017	1,664,361.68 AUD	352,631,440.33 AUD	0.47%	5.42%
18	11/2017	1,657,888.63 AUD	400,885,663.72 AUD	0.41%	4.92%
19	12/2017	2,340,178.62 AUD	447,585,548.73 AUD	0.52%	5.99%
20	01/2018	2,089,616.08 AUD	490,005,221.05 AUD	0.43%	4.91%
21	02/2018	5,816,886.74 AUD	1,228,611,171.35 AUD	0.47%	6.00%
22	03/2018	7,445,882.87 AUD	1,263,679,754.59 AUD	0.59%	6.72%
23	04/2018	2,439,138.71 AUD	480,447,418.63 AUD	0.51%	6.00%
24	05/2018	3,760,601.40 AUD	673,585,227.97 AUD	0.56%	6.38%
25	06/2018	4,988,399.35 AUD	761,987,488.61 AUD	0.65%	7.68%
26	07/2018	4,707,290.40 AUD	803,598,975.18 AUD	0.59%	6.68%
27	08/2018	5,490,028.86 AUD	830,672,670.64 AUD	0.66%	7.51%
28	09/2018	4,263,899.93 AUD	808,625,153.03 AUD	0.53%	6.23%

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

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

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	10,645	28.12%	338,158,786.51 AUD	28.91%	0.00%	11	228,969.17 AUD	4,031	156,924,372.70 AUD	6,603	181,005,444.64 AUD
0.01-10.000.00	20,157	53.24%	587,767,279.73AUD	50.26%	9.60%	6	155,286.61 AUD	6,453	237,284,659.89 AUD	13,698	350,327,333.23 AUD
10,000.01-20.000.00	4,333	11.44%	132,682,995.19AUD	11.35%	29.13%	1	39,264.26 AUD	1,651	63,391,563.30 AUD	2,681	69,252,167.63 AUD
20,000.01-30.000.00	1,626	4.29%	52,243,044.97 AUD	4.47%	40.43%	-	-AUD	651	26,433,003.27 AUD	975	25,810,041.70 AUD
30,000.01-40.000.00	555	1.47%	18,968,024.12 AUD	1.62%	48.17%	-	-AUD	248	10,639,637.14 AUD	307	8,328,386.98 AUD
40,000.01-50,000.00	229	0.60%	10,794,291.62 AUD	0.92%	48.23%	1	19,311.15 AUD	112	7,404,925.03 AUD	116	3,370,055.44 AUD
50,000.01-60,000.00	143	0.38%	7,621,246.83AUD	0.65%	49.20%	-	-AUD	78	4,888,134.59 AUD	65	2,733,112.24 AUD
60,000.01-70,000.00	56	0.15%	3,404,424.23AUD	0.29%	52.76%	-	-AUD	28	1,846,463.94 AUD	28	1,557,960.29 AUD
70,000.01-80,000.00	37	0.10%	3,610,833.84 AUD	0.31%	45.02%	-	-AUD	25	3,032,764.73 AUD	12	578,069.11 AUD
80,000.01-90,000.00	20	0.05%	1,409,511.10AUD	0.12%	55.17%	-	-AUD	15	1,078,471.81 AUD	5	331,039.29 AUD
90,000.01-100,000.00	15	0.04%	2,800,742.71 AUD	0.24%	36.54%	-	-AUD	8	1,610,086.52 AUD	7	1,190,656.19 AUD
100,000.01-110,000.00	8	0.02%	430,449.62 AUD	0.04%	69.21%	-	-AUD	5	286,714.82 AUD	3	143,734.80 AUD
110,000.01-120,000.00	4	0.01%	543,201.09AUD	0.05%	52.79%	-	-AUD	1	208,339.69 AUD	3	334,861.40 AUD
120,000.01-130,000.00	3	0.01%	788,900.62 AUD	0.07%	35.00%	-	-AUD	1	454,037.68 AUD	2	334,862.94 AUD
130,000.01-140,000.00	6	0.02%	1,308,825.57 AUD	0.11%	41.81%	-	-AUD	4	1,004,031.55 AUD	2	304,794.02 AUD
140,000.01-150,000.00	3	0.01%	1,192,223.19AUD	0.10%	30.10%	-	-AUD	3	1,192,223.19 AUD	-	-AUD
> 150,000.00	22	0.06%	5,769,287.21 AUD	0.49%	55.68%	-	-AUD	14	3,285,638.43 AUD	8	2,483,648.78 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	14.55%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

		Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					685,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					11,864.92 AUD
Weighted Average Down Payment					8,434.19AUD

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	36,561	96.56%	1,135,977,895.01 AUD	97.13%		18	430,955	12,870	505,644,042	23,673	629,902,898
Other	1,301	3.44%	33,516,173.14 AUD	2.87%		1	11,876	458	15,321,027	842	18,183,270
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%		19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	10,645	28.12%	338,158,786.51 AUD	28.91%	0.00%	3,260	146,662,285.80 AUD	7,385	191,496,500.71 AUD	7,360	262,369,301.27 AUD	3,285	75,789,485.24 AUD
0.01-10.000.00	20,157	53.24%	587,767,279.73AUD	50.26%	9.60%	5,348	226,157,233.49 AUD	14,809	361,610,046.24 AUD	14,684	468,271,217.88 AUD	5,473	119,496,061.85 AUD
10,000.01-20.000.00	4,333	11.44%	132,682,995.19AUD	11.35%	29.13%	1,217	55,445,994.60 AUD	3,116	77,237,000.59 AUD	3,662	114,943,066.34 AUD	671	17,739,928.85 AUD
20,000.01-30.000.00	1,626	4.29%	52,243,044.97 AUD	4.47%	40.43%	406	21,239,415.56 AUD	1,220	31,003,629.41 AUD	1,448	47,038,159.11 AUD	178	5,204,885.86 AUD
30,000.01-40.000.00	555	1.47%	18,968,024.12 AUD	1.62%	48.17%	137	8,624,555.88 AUD	418	10,343,468.24 AUD	516	17,521,989.90 AUD	39	1,446,034.22 AUD
40,000.01-50,000.00	229	0.60%	10,794,291.62 AUD	0.92%	48.23%	51	5,857,769.06 AUD	178	4,936,522.56 AUD	216	10,198,097.30 AUD	13	596,194.32 AUD
50,000.01-60,000.00	143	0.38%	7,621,246.83AUD	0.65%	49.20%	46	4,259,107.74 AUD	97	3,362,139.09 AUD	133	6,814,780.52 AUD	10	806,466.31 AUD
60,000.01-70,000.00	56	0.15%	3,404,424.23AUD	0.29%	52.76%	22	2,345,912.06 AUD	34	1,058,512.17 AUD	53	3,145,782.07 AUD	3	258,642.16 AUD
70,000.01-80,000.00	37	0.10%	3,610,833.84 AUD	0.31%	45.02%	13	2,470,764.61 AUD	24	1,140,069.23 AUD	35	3,329,983.22 AUD	2	280,850.62 AUD
80,000.01-90,000.00	20	0.05%	1,409,511.10AUD	0.12%	55.17%	6	721,354.30 AUD	14	688,156.80 AUD	18	1,093,915.16 AUD	2	315,595.94 AUD
90,000.01-100,000.00	15	0.04%	2,800,742.71 AUD	0.24%	36.54%	13	2,621,318.89 AUD	2	179,423.82 AUD	14	2,548,808.26 AUD	1	251,934.45 AUD
100,000.01-110,000.00	8	0.02%	430,449.62 AUD	0.04%	69.21%	2	143,128.93 AUD	6	287,320.69 AUD	8	430,449.62 AUD	-	-AUD
110,000.01-120,000.00	4	0.01%	543,201.09AUD	0.05%	52.79%	2	236,759.83 AUD	2	306,441.26 AUD	4	543,201.09 AUD	-	-AUD
120,000.01-130,000.00	3	0.01%	788,900.62 AUD	0.07%	35.00%	3	788,900.62 AUD	-	-AUD	3	788,900.62 AUD	-	-AUD
130,000.01-140,000.00	6	0.02%	1,308,825.57 AUD	0.11%	41.81%	5	1,190,725.00 AUD	1	118,100.57 AUD	6	1,308,825.57 AUD	-	-AUD
140,000.01-150,000.00	3	0.01%	1,192,223.19AUD	0.10%	30.10%	3	1,192,223.19 AUD	-	-AUD	3	1,192,223.19 AUD	-	-AUD
> 150,000.00	22	0.06%	5,769,287.21 AUD	0.49%	55.68%	17	5,202,937.18 AUD	5	566,350.03 AUD	21	5,628,532.52 AUD	1	140,754.69 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	14.55%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics Down Payments
Minimum Down Payment					- AUD
Maximum Down Payment					685,000.00AUD
Weighted Average Down Payment (Customers that made a Down Payment)					11,864.92 AUD
Weighted Average Down Payment					8,434.19AUD

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	36,561	96.56%	1,135,977,895.01 AUD	97.13%		10,198	470,785,143	26,363	665,192,753	27,351	923,174,898	9,210	212,802,997
Other	1,301	3.44%	33,516,173.14 AUD	2.87%		353	14,375,244	948	19,140,929	833	23,992,336	468	9,523,837
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%		10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	43,720	98.58%	36,860	96.97%	1,354,498,457.32 AUD	96.77%
2	552	1.24%	882	2.32%	36,476,892.73 AUD	2.61%
3	44	0.10%	102	0.27%	3,556,155.64 AUD	0.25%
4	16	0.04%	49	0.13%	1,765,876.93 AUD	0.13%
5	11	0.02%	44	0.12%	1,637,565.18 AUD	0.12%
6 - 10	8	0.02%	52	0.14%	1,488,528.25 AUD	0.11%
> 10	1	0.00%	23	0.06%	348,686.90 AUD	0.02%
Total	44,352	100.00%	38,012	100.00%	1,399,772,162.95 AUD	100.00%

Top 20 Borrower

Ranking	Outstanding Discounted Receivables Balance	Percentage of Overall Balance	Number of Contracts
1	675,815.73 AUD	0.05779 %	1
2	675,815.73 AUD	0.05779 %	1
3	641,892.74 AUD	0.05489 %	1
4	632,723.25 AUD	0.05410 %	2
5	625,196.39 AUD	0.05346 %	1
6	607,052.33 AUD	0.05191%	1
7	589,565.18 AUD	0.05041%	2
8	587,290.66 AUD	0.05022%	2
9	551,975.16 AUD	0.04720 %	1
10	550,335.01 AUD	0.04706 %	1
11	541,863.61 AUD	0.04633 %	1
12	541,863.61 AUD	0.04633 %	1
13	540,996.53 AUD	0.04626 %	1
14	540,996.53 AUD	0.04626 %	1
15	502,930.79 AUD	0.04300 %	1
16	497,089.03 AUD	0.04250 %	1
17	463,825.84 AUD	0.03966 %	1
18	460,466.44 AUD	0.03937%	1
19	458,153.32 AUD	0.03918 %	2
20	454,037.68 AUD	0.03882%	1
	11,139,885.56 AUD	0.95254 %	24

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257 29

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	3,112	8.22%	20,881,928.92 AUD	1.79%	5	21,228.68 AUD	601	4,063,548.08 AUD	2,506	16,797,152.16 AUD
10,000.01-20.000.00	9,756	25.77%	149,513,870.70AUD	12.78%	6	93,514.37 AUD	2,207	34,431,386.88 AUD	7,543	114,988,969.45 AUD
20,000.01-30.000.00	9,433	24.91%	233,025,664.93AUD	19.93%	1	20,341.52 AUD	2,864	71,636,790.85 AUD	6,568	161,368,532.56 AUD
30,000.01-40.000.00	6,543	17.28%	227,434,758.28AUD	19.45%	6	220,558.25 AUD	2,608	91,309,441.73 AUD	3,929	135,904,758.30 AUD
40,000.01-50,000.00	4,239	11.20%	189,207,752.27 AUD	16.18%	-	-AUD	2,097	94,171,444.76 AUD	2,142	95,036,307.51 AUD
50,000.01-60,000.00	2,253	5.95%	122,381,194.25AUD	10.46%	-	-AUD	1,289	70,100,680.27 AUD	964	52,280,513.98 AUD
60,000.01-70,000.00	998	2.64%	64,174,525.94 AUD	5.49%	-	-AUD	584	37,545,448.05 AUD	414	26,629,077.89 AUD
70,000.01-80,000.00	480	1.27%	35,730,059.46AUD	3.06%	-	-AUD	305	22,738,412.54 AUD	175	12,991,646.92 AUD
80,000.01-90,000.00	363	0.96%	30,757,431.79AUD	2.63%	1	87,188.37 AUD	254	21,555,110.44 AUD	108	9,115,132.98 AUD
90,000.01-100,000.00	232	0.61%	21,958,649.51 AUD	1.88%	-	-AUD	173	16,351,987.28 AUD	59	5,606,662.23 AUD
100,000.01-110,000.00	117	0.31%	12,232,241.75AUD	1.05%	-	-AUD	91	9,495,139.43 AUD	26	2,737,102.32 AUD
110,000.01-120,000.00	87	0.23%	9,982,584.44 AUD	0.85%	-	-AUD	65	7,466,172.69 AUD	22	2,516,411.75 AUD
120,000.01-130,000.00	43	0.11%	5,373,478.67 AUD	0.46%	-	-AUD	33	4,124,012.48 AUD	10	1,249,466.19 AUD
130,000.01-140,000.00	28	0.07%	3,794,515.78AUD	0.32%	-	-AUD	22	2,970,525.38 AUD	6	823,990.40 AUD
140,000.01-150,000.00	29	0.08%	4,203,825.71 AUD	0.36%	-	-AUD	23	3,332,322.07 AUD	6	871,503.64 AUD
> 150,000.00	149	0.39%	38,841,585.75AUD	3.32%	-	-AUD	112	29,672,645.35 AUD	37	9,168,940.40 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				675,815.73AUD
Average Outstanding Discounted Receivables Balance				30,888.33AUD

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	394	1.04%	2,381,165.83AUD	0.20%	1	7,298.45 AUD	80	479,017.02 AUD	313	1,894,850.36 AUD
10,000.01-20.000.00	5,779	15.26%	67,686,081.35AUD	5.79%	4	19,463.04 AUD	1,350	16,108,493.88 AUD	4,425	51,558,124.43 AUD
20,000.01-30.000.00	9,751	25.75%	184,005,685.95AUD	15.73%	5	69,189.73 AUD	2,300	45,764,140.55 AUD	7,446	138,172,355.67 AUD
30,000.01-40.000.00	7,668	20.25%	206,067,473.72 AUD	17.62%	1	20,341.52 AUD	2,454	68,458,944.92 AUD	5,213	137,588,187.28 AUD
40,000.01-50,000.00	5,545	14.65%	196,052,541.11 AUD	16.76%	5	161,999.39 AUD	2,251	81,369,481.43 AUD	3,289	114,521,060.29 AUD
50,000.01-60,000.00	3,780	9.98%	164,281,062.30AUD	14.05%	2	77,350.69 AUD	1,849	81,835,310.68 AUD	1,929	82,368,400.93 AUD
60,000.01-70,000.00	2,253	5.95%	117,556,968.28AUD	10.05%	-	-AUD	1,276	67,665,440.02 AUD	977	49,891,528.26 AUD
70,000.01-80,000.00	984	2.60%	59,776,794.49AUD	5.11%	-	-AUD	574	35,196,571.66 AUD	410	24,580,222.83 AUD
80,000.01-90,000.00	480	1.27%	33,312,597.31 AUD	2.85%	-	-AUD	299	21,074,337.78 AUD	181	12,238,259.53 AUD
90,000.01-100,000.00	367	0.97%	28,446,916.70AUD	2.43%	-	-AUD	252	19,814,999.40 AUD	115	8,631,917.30 AUD
100,000.01-110,000.00	261	0.69%	22,597,250.53AUD	1.93%	1	87,188.37 AUD	194	16,978,590.97 AUD	66	5,531,471.19 AUD
110,000.01-120,000.00	172	0.45%	16,218,415.96AUD	1.39%	-	-AUD	137	13,058,099.59 AUD	35	3,160,316.37 AUD
120,000.01-130,000.00	98	0.26%	10,188,558.88AUD	0.87%	-	-AUD	68	7,178,502.92 AUD	30	3,010,055.96 AUD
130,000.01-140,000.00	68	0.18%	7,655,034.69AUD	0.65%	-	-AUD	51	5,744,280.60 AUD	17	1,910,754.09 AUD
140,000.01-150,000.00	38	0.10%	4,478,976.41 AUD	0.38%	-	-AUD	25	3,023,543.51 AUD	13	1,455,432.90 AUD
> 150,000.00	224	0.59%	48,788,544.64 AUD	4.17%	-	-AUD	168	37,215,313.35 AUD	56	11,573,231.29 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

Statistics
MinimumOriginal Balance				4,548.00AUD
MaximumOriginal Balance				728,200.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				60,704.62 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	3,112	8.22%	20,881,928.92 AUD	1.79%	91	667,796.10 AUD	3,021	20,214,132.82 AUD	1,668	11,245,648.69 AUD	1,444	9,636,280.23 AUD
10,000.01-20.000.00	9,756	25.77%	149,513,870.70AUD	12.78%	1,023	16,572,993.65 AUD	8,733	132,940,877.05 AUD	6,141	95,369,615.49 AUD	3,615	54,144,255.21 AUD
20,000.01-30.000.00	9,433	24.91%	233,025,664.93AUD	19.93%	1,951	49,340,285.99 AUD	7,482	183,685,378.94 AUD	6,981	172,892,125.53 AUD	2,452	60,133,539.40 AUD
30,000.01-40.000.00	6,543	17.28%	227,434,758.28AUD	19.45%	2,298	80,477,320.97 AUD	4,245	146,957,437.31 AUD	5,349	186,553,265.12 AUD	1,194	40,881,493.16 AUD
40,000.01-50,000.00	4,239	11.20%	189,207,752.27 AUD	16.18%	2,044	91,622,052.43 AUD	2,195	97,585,699.84 AUD	3,740	167,069,638.47 AUD	499	22,138,113.80 AUD
50,000.01-60,000.00	2,253	5.95%	122,381,194.25AUD	10.46%	1,269	68,998,497.68 AUD	984	53,382,696.57 AUD	2,046	111,179,116.42 AUD	207	11,202,077.83 AUD
60,000.01-70,000.00	998	2.64%	64,174,525.94 AUD	5.49%	662	42,672,224.02 AUD	336	21,502,301.92 AUD	879	56,546,454.71 AUD	119	7,628,071.23 AUD
70,000.01-80,000.00	480	1.27%	35,730,059.46AUD	3.06%	341	25,376,619.10 AUD	139	10,353,440.36 AUD	427	31,782,830.87 AUD	53	3,947,228.59 AUD
80,000.01-90,000.00	363	0.96%	30,757,431.79AUD	2.63%	285	24,153,654.12 AUD	78	6,603,777.67 AUD	335	28,402,842.43 AUD	28	2,354,589.36 AUD
90,000.01-100,000.00	232	0.61%	21,958,649.51 AUD	1.88%	189	17,887,627.06 AUD	43	4,071,022.45 AUD	211	19,965,149.72 AUD	21	1,993,499.79 AUD
100,000.01-110,000.00	117	0.31%	12,232,241.75AUD	1.05%	98	10,273,384.89 AUD	19	1,958,856.86 AUD	111	11,608,697.58 AUD	6	623,544.17 AUD
110,000.01-120,000.00	87	0.23%	9,982,584.44 AUD	0.85%	80	9,176,295.67 AUD	7	806,288.77 AUD	81	9,287,513.51 AUD	6	695,070.93 AUD
120,000.01-130,000.00	43	0.11%	5,373,478.67 AUD	0.46%	35	4,367,537.98 AUD	8	1,005,940.69 AUD	37	4,623,560.94 AUD	6	749,917.73 AUD
130,000.01-140,000.00	28	0.07%	3,794,515.78AUD	0.32%	22	2,988,726.60 AUD	6	805,789.18 AUD	26	3,527,449.15 AUD	2	267,066.63 AUD
140,000.01-150,000.00	29	0.08%	4,203,825.71 AUD	0.36%	21	3,052,582.60 AUD	8	1,151,243.11 AUD	24	3,475,721.82 AUD	5	728,103.89 AUD
> 150,000.00	149	0.39%	38,841,585.75AUD	3.32%	142	37,532,787.88 AUD	7	1,308,797.87 AUD	128	33,637,603.19 AUD	21	5,203,982.56 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics Outstanding Discounted Receivables Balance
Minimum Outstanding Discounted Receivables Balance				- AUD
Maximum Outstanding Discounted Receivables Balance				675,815.73AUD
Average Outstanding Discounted Receivables Balance				30,888.33AUD

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	394	1.04%	2,381,165.83AUD	0.20%	2	12,820.62 AUD	392	2,368,345.21 AUD	95	550,635.57 AUD	299	1,830,530.26 AUD
10,000.01-20.000.00	5,779	15.26%	67,686,081.35AUD	5.79%	229	3,111,169.17 AUD	5,550	64,574,912.18 AUD	2,615	30,314,639.79 AUD	3,164	37,371,441.56 AUD
20,000.01-30.000.00	9,751	25.75%	184,005,685.95AUD	15.73%	1,340	26,636,208.93 AUD	8,411	157,369,477.02 AUD	6,831	126,056,894.12 AUD	2,920	57,948,791.83 AUD
30,000.01-40.000.00	7,668	20.25%	206,067,473.72 AUD	17.62%	1,904	53,867,412.19 AUD	5,764	152,200,061.53 AUD	5,972	158,722,462.85 AUD	1,696	47,345,010.87 AUD
40,000.01-50,000.00	5,545	14.65%	196,052,541.11 AUD	16.76%	2,057	74,705,556.24 AUD	3,488	121,346,984.87 AUD	4,740	166,823,591.59 AUD	805	29,228,949.52 AUD
50,000.01-60,000.00	3,780	9.98%	164,281,062.30AUD	14.05%	1,762	78,238,103.19 AUD	2,018	86,042,959.11 AUD	3,413	147,873,749.86 AUD	367	16,407,312.44 AUD
60,000.01-70,000.00	2,253	5.95%	117,556,968.28AUD	10.05%	1,314	69,631,893.32 AUD	939	47,925,074.96 AUD	2,082	108,282,467.15 AUD	171	9,274,501.13 AUD
70,000.01-80,000.00	984	2.60%	59,776,794.49AUD	5.11%	604	37,366,679.36 AUD	380	22,410,115.13 AUD	885	53,472,640.64 AUD	99	6,304,153.85 AUD
80,000.01-90,000.00	480	1.27%	33,312,597.31 AUD	2.85%	349	24,514,466.41 AUD	131	8,798,130.90 AUD	420	29,120,426.61 AUD	60	4,192,170.70 AUD
90,000.01-100,000.00	367	0.97%	28,446,916.70AUD	2.43%	271	21,443,087.15 AUD	96	7,003,829.55 AUD	341	26,341,190.72 AUD	26	2,105,725.98 AUD
100,000.01-110,000.00	261	0.69%	22,597,250.53AUD	1.93%	208	18,208,114.43 AUD	53	4,389,136.10 AUD	248	21,429,674.27 AUD	13	1,167,576.26 AUD
110,000.01-120,000.00	172	0.45%	16,218,415.96AUD	1.39%	143	13,530,548.37 AUD	29	2,687,867.59 AUD	163	15,406,250.98 AUD	9	812,164.98 AUD
120,000.01-130,000.00	98	0.26%	10,188,558.88AUD	0.87%	79	8,406,311.69 AUD	19	1,782,247.19 AUD	89	9,341,751.58 AUD	9	846,807.30 AUD
130,000.01-140,000.00	68	0.18%	7,655,034.69AUD	0.65%	59	6,628,488.60 AUD	9	1,026,546.09 AUD	63	7,132,582.85 AUD	5	522,451.84 AUD
140,000.01-150,000.00	38	0.10%	4,478,976.41 AUD	0.38%	33	3,936,063.32 AUD	5	542,913.09 AUD	33	3,857,763.34 AUD	5	621,213.07 AUD
> 150,000.00	224	0.59%	48,788,544.64 AUD	4.17%	197	44,923,463.75 AUD	27	3,865,080.89 AUD	194	42,440,511.72 AUD	30	6,348,032.92 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics
MinimumOriginal Balance				4,548.00AUD
MaximumOriginal Balance				728,200.00AUD
Weighted AverageOriginal Receivables Balance (by ODRB)				60,704.62 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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%	8	0.02%	217,942.48 AUD	0.02%	1	18,791.83AUD	4	102,718.31 AUD	3	96,432.34 AUD
0.01%- 1.00%	605	1.60%	7,295,960.68 AUD	0.62%	-	- AUD	50	705,996.86AUD	555	6,589,963.82 AUD
1.01%- 2.00%	4,613	12.18%	130,564,130.18 AUD	11.16%	3	72,777.84 AUD	1,536	55,553,821.73AUD	3,074	74,937,530.61 AUD
2.01%-3.00%	775	2.05%	16,242,191.32 AUD	1.39%	1	38,086.43AUD	153	5,086,363.41 AUD	621	11,117,741.48AUD
3.01%- 4.00%	739	1.95%	18,358,456.68 AUD	1.57%	-	- AUD	95	4,081,205.33AUD	644	14,277,251.35AUD
4.01%-5.00%	4,835	12.77%	177,641,097.34 AUD	15.19%	3	145,763.78AUD	2,162	94,670,385.87 AUD	2,670	82,824,947.69AUD
5.01%-6.00%	5,839	15.42%	211,732,053.02 AUD	18.10%	3	67,103.69AUD	2,858	123,707,702.02 AUD	2,978	87,957,247.31 AUD
6.01%- 7.00%	6,266	16.55%	206,128,201.09 AUD	17.63%	5	60,140.99AUD	2,382	96,132,149.94 AUD	3,879	109,935,910.16AUD
7.01%-8.00%	4,703	12.42%	137,297,655.99 AUD	11.74%	3	40,166.63AUD	1,402	50,708,580.04 AUD	3,298	86,548,909.32 AUD
8.01%-9.00%	3,304	8.73%	93,803,057.52 AUD	8.02%	-	- AUD	924	33,374,156.89AUD	2,380	60,428,900.63AUD
9.01%- 10.00%	2,214	5.85%	62,220,057.26 AUD	5.32%	-	- AUD	646	22,690,072.32 AUD	1,568	39,529,984.94 AUD
10.01%- 11.00%	1,247	3.29%	34,145,580.67 AUD	2.92%	-	- AUD	314	10,163,973.31 AUD	933	23,981,607.36AUD
11.01%- 12.00%	792	2.09%	21,641,638.43 AUD	1.85%	-	- AUD	232	6,857,754.95AUD	560	14,783,883.48AUD
12.01%- 13.00%	654	1.73%	17,211,377.83 AUD	1.47%	-	- AUD	161	4,860,372.74 AUD	493	12,351,005.09AUD
13.01%- 14.00%	620	1.64%	15,024,584.02 AUD	1.28%	-	- AUD	183	4,412,879.14 AUD	437	10,611,704.88AUD
14.01%- 15.00%	558	1.47%	17,402,137.13 AUD	1.49%	-	- AUD	192	6,813,531.24 AUD	366	10,588,605.89AUD
15.01% - 16.00%	90	0.24%	2,567,946.51 AUD	0.22%	-	- AUD	34	1,043,404.18AUD	56	1,524,542.33AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				6.51%

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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%	8	0.02%	217,942.48 AUD	0.02%	3	118,450.99AUD	5	99,491.49AUD	8	217,942.48AUD	-	- AUD
0.01%- 1.00%	605	1.60%	7,295,960.68 AUD	0.62%	80	1,152,722.78AUD	525	6,143,237.90AUD	605	7,295,960.68AUD	-	- AUD
1.01%- 2.00%	4,613	12.18%	130,564,130.18 AUD	11.16%	1,284	47,296,858.71 AUD	3,329	83,267,271.47 AUD	4,599	130,231,171.77 AUD	14	332,958.41 AUD
2.01%-3.00%	775	2.05%	16,242,191.32 AUD	1.39%	312	8,450,128.22 AUD	463	7,792,063.10AUD	774	16,187,364.35AUD	1	54,826.97 AUD
3.01%- 4.00%	739	1.95%	18,358,456.68 AUD	1.57%	265	10,090,372.19AUD	474	8,268,084.49AUD	736	18,259,923.86AUD	3	98,532.82 AUD
4.01%-5.00%	4,835	12.77%	177,641,097.34 AUD	15.19%	1,878	93,323,678.50AUD	2,957	84,317,418.84 AUD	4,456	169,701,469.94 AUD	379	7,939,627.40AUD
5.01%-6.00%	5,839	15.42%	211,732,053.02 AUD	18.10%	2,206	110,446,343.69AUD	3,633	101,285,709.33AUD	4,682	180,474,696.10AUD	1,157	31,257,356.92 AUD
6.01%- 7.00%	6,266	16.55%	206,128,201.09 AUD	17.63%	1,928	95,691,143.16AUD	4,338	110,437,057.93AUD	4,531	164,069,168.87 AUD	1,735	42,059,032.22 AUD
7.01%-8.00%	4,703	12.42%	137,297,655.99 AUD	11.74%	1,072	48,369,253.22 AUD	3,631	88,928,402.77 AUD	2,884	96,369,222.94 AUD	1,819	40,928,433.05AUD
8.01%-9.00%	3,304	8.73%	93,803,057.52 AUD	8.02%	614	27,800,128.41 AUD	2,690	66,002,929.11 AUD	1,931	63,450,271.39AUD	1,373	30,352,786.13AUD
9.01%- 10.00%	2,214	5.85%	62,220,057.26 AUD	5.32%	365	17,110,448.90AUD	1,849	45,109,608.36AUD	1,215	41,042,438.81 AUD	999	21,177,618.45AUD
10.01%- 11.00%	1,247	3.29%	34,145,580.67 AUD	2.92%	171	7,744,247.95AUD	1,076	26,401,332.72 AUD	632	20,630,109.61 AUD	615	13,515,471.06AUD
11.01%- 12.00%	792	2.09%	21,641,638.43 AUD	1.85%	111	5,534,986.18AUD	681	16,106,652.25AUD	365	12,646,331.53AUD	427	8,995,306.90AUD
12.01%- 13.00%	654	1.73%	17,211,377.83 AUD	1.47%	82	3,523,267.39AUD	572	13,688,110.44 AUD	286	9,182,123.30AUD	368	8,029,254.53AUD
13.01%- 14.00%	620	1.64%	15,024,584.02 AUD	1.28%	73	2,934,273.20AUD	547	12,090,310.82 AUD	197	6,530,738.77 AUD	423	8,493,845.25AUD
14.01%- 15.00%	558	1.47%	17,402,137.13 AUD	1.49%	91	4,870,005.45AUD	467	12,532,131.68AUD	245	9,501,375.96AUD	313	7,900,761.17 AUD
15.01% - 16.00%	90	0.24%	2,567,946.51 AUD	0.22%	16	704,077.80AUD	74	1,863,868.71 AUD	38	1,376,923.28AUD	52	1,191,023.23AUD
> 16.00%	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics Interest Rate
Minimum InterestRateDebtor				0.00%
Maximum InterestRateDebtor				15.99%
WeightedAverageInterestRateDebtor				6.51%

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Pool Data V

Original Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Product Type	Product Type	Product Type	Product Type	Product Type	Product Type
					Hire Purchase		Chattel Mortgage		Consumer Loan
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD
12-23	357	0.94%	3,804,611.45AUD	0.33%	2	3,049.66 AUD	183	2,347,794.78 AUD	172	1,453,767.01 AUD
24-35	915	2.42%	14,513,356.38AUD	1.24%	4	48,505.14 AUD	409	7,854,631.06 AUD	502	6,610,220.18 AUD
36-47	3,287	8.68%	77,593,325.84 AUD	6.63%	6	196,633.10 AUD	1,456	45,234,331.06 AUD	1,825	32,162,361.68 AUD
48-59	9,028	23.84%	254,270,200.64 AUD	21.74%	5	123,395.08 AUD	3,331	122,406,494.29 AUD	5,692	131,740,311.27 AUD
60-71	20,724	54.74%	710,024,674.12 AUD	60.71%	2	71,248.21 AUD	7,949	343,121,817.09 AUD	12,773	366,831,608.82 AUD
> 71	3,551	9.38%	109,287,899.72 AUD	9.34%	-	-AUD	-	-AUD	3,551	109,287,899.72 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				57.42

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	1,263	3.34%	10,030,918.78AUD	0.86%	5	41,052.09 AUD	386	4,423,564.69 AUD	872	5,566,302.00 AUD
12-23	3,008	7.94%	48,801,575.19AUD	4.17%	3	41,170.69 AUD	926	20,643,165.27 AUD	2,079	28,117,239.23 AUD
24-35	5,860	15.48%	139,891,593.29AUD	11.96%	6	192,217.31 AUD	2,076	65,294,520.76 AUD	3,778	74,404,855.22 AUD
36-47	11,862	31.33%	366,328,387.29AUD	31.32%	5	168,391.10 AUD	4,612	177,140,048.34 AUD	7,245	189,019,947.85 AUD
48-59	13,189	34.83%	512,738,327.42 AUD	43.84%	-	-AUD	5,328	253,463,769.22 AUD	7,861	259,274,558.20 AUD
60-71	996	2.63%	30,548,291.86AUD	2.61%	-	-AUD	-	-AUD	996	30,548,291.86 AUD
> 71	1,684	4.45%	61,154,974.32 AUD	5.23%	-	-AUD	-	-AUD	1,684	61,154,974.32 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.67

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	23,018	60.79%	815,082,044.45AUD	69.70%	8	273,610.72 AUD	9,053	386,141,311.70 AUD	13,957	428,667,122.03 AUD
12-23	9,526	25.16%	258,850,980.29AUD	22.13%	9	136,187.94 AUD	3,289	111,382,312.05 AUD	6,228	147,332,480.30 AUD
24-35	3,907	10.32%	76,552,372.02 AUD	6.55%	2	33,032.53 AUD	772	19,402,766.24 AUD	3,133	57,116,573.25 AUD
36-47	769	2.03%	13,009,782.65AUD	1.11%	-	-AUD	136	2,978,953.53 AUD	633	10,030,829.12 AUD
48-59	474	1.25%	4,729,867.71 AUD	0.40%	-	-AUD	75	1,059,724.76 AUD	399	3,670,142.95 AUD
60-71	116	0.31%	1,042,367.26AUD	0.09%	-	-AUD	3	-AUD	113	1,042,367.26 AUD
> 71	52	0.14%	226,653.77 AUD	0.02%	-	-AUD	-	-AUD	52	226,653.77 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				84
Weighted Average Seasoning Term in months (by ODRB)				9.79

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Pool Data V

Original Term

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
					Balloon		No Balloon		New		Used
Length of Original Term (months)	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
0-11	-	0.00%	- AUD	0.00%	-	-AUD	-	-AUD	-	-AUD	-	-AUD
12-23	357	0.94%	3,804,611.45AUD	0.33%	34	1,022,334.33 AUD	323	2,782,277.12 AUD	147	1,835,220.20 AUD	210	1,969,391.25 AUD
24-35	915	2.42%	14,513,356.38AUD	1.24%	70	2,968,033.86 AUD	845	11,545,322.52 AUD	436	8,182,683.57 AUD	479	6,330,672.81 AUD
36-47	3,287	8.68%	77,593,325.84 AUD	6.63%	638	27,501,603.01 AUD	2,649	50,091,722.83 AUD	2,288	61,816,395.51 AUD	999	15,776,930.33 AUD
48-59	9,028	23.84%	254,270,200.64 AUD	21.74%	2,675	104,069,186.37 AUD	6,353	150,201,014.27 AUD	8,043	234,747,624.78 AUD	985	19,522,575.86 AUD
60-71	20,724	54.74%	710,024,674.12 AUD	60.71%	7,134	349,599,229.17 AUD	13,590	360,425,444.95 AUD	14,989	565,459,000.11 AUD	5,735	144,565,674.01 AUD
> 71	3,551	9.38%	109,287,899.72 AUD	9.34%	-	-AUD	3,551	109,287,899.72 AUD	2,281	75,126,309.47 AUD	1,270	34,161,590.25 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics Original Term
Minimum Original Term in months				12
Maximum Original Term in months				84
Weighted Average Original Term month (by ODRB)				57.42

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	1,263	3.34%	10,030,918.78AUD	0.86%	234	4,697,592.56 AUD	1,029	5,333,326.22 AUD	784	7,102,892.22 AUD	479	2,928,026.56 AUD
12-23	3,008	7.94%	48,801,575.19AUD	4.17%	645	17,497,899.61 AUD	2,363	31,303,675.58 AUD	2,161	37,860,593.59 AUD	847	10,940,981.60 AUD
24-35	5,860	15.48%	139,891,593.29AUD	11.96%	1,471	55,618,403.00 AUD	4,389	84,273,190.29 AUD	4,413	114,939,782.52 AUD	1,447	24,951,810.77 AUD
36-47	11,862	31.33%	366,328,387.29AUD	31.32%	3,558	154,235,134.96 AUD	8,304	212,093,252.33 AUD	9,676	317,386,764.36 AUD	2,186	48,941,622.93 AUD
48-59	13,189	34.83%	512,738,327.42 AUD	43.84%	4,643	253,111,356.61 AUD	8,546	259,626,970.81 AUD	9,462	407,211,730.14 AUD	3,727	105,526,597.28 AUD
60-71	996	2.63%	30,548,291.86AUD	2.61%	-	-AUD	996	30,548,291.86 AUD	607	20,145,531.32 AUD	389	10,402,760.54 AUD
> 71	1,684	4.45%	61,154,974.32 AUD	5.23%	-	-AUD	1,684	61,154,974.32 AUD	1,081	42,519,939.49 AUD	603	18,635,034.83 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics Remaining Term
Minimum Remaining Term in months				0
Maximum Remaining Term in months				82
Weighted Average Remaining Term in months (by ODRB)				47.67

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	23,018	60.79%	815,082,044.45AUD	69.70%	6,833	348,103,137.08 AUD	16,185	466,978,907.37 AUD	17,296	665,919,466.50 AUD	5,722	149,162,577.95 AUD
12-23	9,526	25.16%	258,850,980.29AUD	22.13%	2,359	99,412,157.04 AUD	7,167	159,438,823.25 AUD	6,819	203,616,223.77 AUD	2,707	55,234,756.52 AUD
24-35	3,907	10.32%	76,552,372.02 AUD	6.55%	1,028	30,127,665.85 AUD	2,879	46,424,706.17 AUD	3,018	62,234,993.01 AUD	889	14,317,379.01 AUD
36-47	769	2.03%	13,009,782.65AUD	1.11%	207	5,537,136.60 AUD	562	7,472,646.05 AUD	588	10,657,287.31 AUD	181	2,352,495.34 AUD
48-59	474	1.25%	4,729,867.71 AUD	0.40%	124	1,980,290.17 AUD	350	2,749,577.54 AUD	337	3,749,998.56 AUD	137	979,869.15 AUD
60-71	116	0.31%	1,042,367.26AUD	0.09%	-	-AUD	116	1,042,367.26 AUD	89	832,285.14 AUD	27	210,082.12 AUD
> 71	52	0.14%	226,653.77 AUD	0.02%	-	-AUD	52	226,653.77 AUD	37	156,979.35 AUD	15	69,674.42 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

Statistics Seasoning
Minimum Seasoning in months				2
Maximum Seasoning in months				84
Weighted Average Seasoning Term in months (by ODRB)				9.79

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	19	0.05%	442,831.19 AUD	0.04%	6	212,291.68 AUD	13	230,539.51 AUD	11	378,882.13 AUD	8	63,949.06 AUD
Chattel Mortgage	13,328	35.20%	520,965,068.28 AUD	44.55%	5,744	296,201,073.22 AUD	7,584	224,763,995.06 AUD	10,455	443,907,320.80 AUD	2,873	77,057,747.48 AUD
Consumer Loan	24,515	64.75%	648,086,168.68 AUD	55.42%	4,801	188,747,021.84 AUD	19,714	459,339,146.84 AUD	17,718	502,881,030.71 AUD	6,797	145,205,137.97 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 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	28,184	74.44%	947,167,233.64 AUD	80.99%	11	378,882.13 AUD	10,455	443,907,320.80 AUD	17,718	502,881,030.71 AUD
UsedVehicles	9,678	25.56%	222,326,834.51 AUD	19.01%	8	63,949.06 AUD	2,873	77,057,747.48 AUD	6,797	145,205,137.97 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 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	10,551	27.87%	485,160,386.74 AUD	41.48%
NoBalloon	27,311	72.13%	684,333,681.41 AUD	58.52%
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	405	1.07%	7,706,047.94 AUD	0.66%	2	33,032.53AUD	95	2,027,287.40AUD	308	5,645,728.01 AUD
	A3	1,304	3.44%	51,090,555.25AUD	4.37%	2	77,350.69AUD	459	21,200,593.94 AUD	843	29,812,610.62 AUD
	A4	537	1.42%	20,022,191.55AUD	1.71%	1	884.23AUD	207	8,810,578.87 AUD	329	11,210,728.45AUD
	A5	417	1.10%	20,913,042.98AUD	1.79%	-	- AUD	219	12,135,848.78AUD	198	8,777,194.20AUD
	A6	104	0.27%	5,658,099.29AUD	0.48%	-	- AUD	65	3,777,666.17 AUD	39	1,880,433.12 AUD
	A7	35	0.09%	2,533,567.48AUD	0.22%	-	- AUD	18	1,435,801.83AUD	17	1,097,765.65AUD
	A8	16	0.04%	1,441,179.09AUD	0.12%	-	- AUD	14	1,132,057.19AUD	2	309,121.90AUD
	Q2	263	0.69%	9,575,773.04 AUD	0.82%	-	- AUD	97	3,705,684.15AUD	166	5,870,088.89AUD
	Q3	574	1.52%	18,367,967.83AUD	1.57%	-	- AUD	211	7,280,904.02 AUD	363	11,087,063.81 AUD
	Q5	861	2.27%	41,216,711.09AUD	3.52%	1	4,969.90AUD	444	23,151,062.61 AUD	416	18,060,678.58AUD
	Q7	599	1.58%	40,711,381.36AUD	3.48%	-	- AUD	414	29,467,712.63AUD	185	11,243,668.73AUD
	R8	20	0.05%	4,080,634.31 AUD	0.35%	-	- AUD	14	3,063,704.04 AUD	6	1,016,930.27 AUD
	RS4	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	TT	104	0.27%	5,629,881.72 AUD	0.48%	-	- AUD	42	2,662,231.52 AUD	62	2,967,650.20AUD
	SubTotal	5,239	13.84%	228,947,032.93 AUD	19.58%	6	116,237.35 AUD	2,299	119,851,133.15 AUD	2,934	108,979,662.43 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	6	0.02%	1,640,139.37 AUD	0.14%	-	- AUD	5	1,387,530.42 AUD	1	252,608.95AUD
	CONTINENTAL	5	0.01%	977,748.02 AUD	0.08%	-	- AUD	2	526,892.55AUD	3	450,855.47 AUD
	FLYING SPUR	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	MULSANNE	1	0.00%	99,273.14 AUD	0.01%	-	- AUD	1	99,273.14 AUD	-	- AUD
	SubTotal	12	0.03%	2,717,160.53 AUD	0.23%	-	- AUD	8	2,013,696.11 AUD	4	703,464.42 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	5	0.01%	2,372,550.83AUD	0.20%	-	- AUD	3	1,603,246.17 AUD	2	769,304.66AUD
	HURACAN	15	0.04%	3,863,698.30AUD	0.33%	-	- AUD	11	2,647,573.56AUD	4	1,216,124.74 AUD
	MURCIELAGO	1	0.00%	251,934.45AUD	0.02%	-	- AUD	1	251,934.45AUD	-	- AUD
	SubTotal	21	0.06%	6,488,183.58 AUD	0.55%	-	- AUD	15	4,502,754.18 AUD	6	1,985,429.40 AUD
PORSCHE	BOXSTER	5	0.01%	385,896.76AUD	0.03%	-	- AUD	3	263,445.51 AUD	2	122,451.25AUD
	CARRERA / 911	12	0.03%	2,591,701.52 AUD	0.22%	-	- AUD	8	1,894,462.48AUD	4	697,239.04 AUD
	CAYENNE	15	0.04%	767,972.63AUD	0.07%	-	- AUD	9	556,043.06AUD	6	211,929.57 AUD
	CAYMAN	3	0.01%	243,907.61 AUD	0.02%	-	- AUD	1	43,636.40AUD	2	200,271.21 AUD
	MACAN	20	0.05%	1,703,881.19AUD	0.15%	-	- AUD	12	1,006,731.99AUD	8	697,149.20AUD
	PANAMERA	3	0.01%	387,440.05AUD	0.03%	-	- AUD	3	387,440.05AUD	-	- AUD
	SubTotal	58	0.15%	6,080,799.76 AUD	0.52%	-	- AUD	36	4,151,759.49 AUD	22	1,929,040.27 AUD
SKODA	FABIA	146	0.39%	2,029,535.66AUD	0.17%	-	- AUD	25	399,384.72 AUD	121	1,630,150.94 AUD
	KAROQ	5	0.01%	199,660.18AUD	0.02%	-	- AUD	2	83,943.61 AUD	3	115,716.57 AUD
	KODIAQ	121	0.32%	5,139,886.14 AUD	0.44%	-	- AUD	62	2,690,602.42 AUD	59	2,449,283.72 AUD
	OCTAVIA	353	0.93%	8,355,223.65AUD	0.71%	-	- AUD	77	2,065,866.72 AUD	276	6,289,356.93AUD
	RAPID	76	0.20%	1,077,884.40AUD	0.09%	-	- AUD	5	73,611.28AUD	71	1,004,273.12 AUD
	ROOMSTER	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
	SUPERB	138	0.36%	4,283,212.28AUD	0.37%	-	- AUD	43	1,476,193.79AUD	95	2,807,018.49AUD
	YETI	56	0.15%	832,068.56AUD	0.07%	-	- AUD	11	198,053.04 AUD	45	634,015.52 AUD
	SubTotal	895	2.36%	21,917,470.87 AUD	1.87%	-	- AUD	225	6,987,655.58 AUD	670	14,929,815.29 AUD
VOLKSWAGEN	AMAROK	3,492	9.22%	130,574,560.39AUD	11.17%	-	- AUD	2,181	86,070,628.83AUD	1,311	44,503,931.56AUD
	ARTEON	56	0.15%	2,909,294.36AUD	0.25%	-	- AUD	30	1,568,466.37 AUD	26	1,340,827.99AUD
	CADDY	406	1.07%	9,364,651.16AUD	0.80%	-	- AUD	366	8,537,566.00AUD	40	827,085.16AUD
	CARAVELLE	21	0.06%	748,410.64 AUD	0.06%	-	- AUD	15	520,324.31 AUD	6	228,086.33AUD
	CRAFTER	189	0.50%	6,303,159.22 AUD	0.54%	-	- AUD	175	5,839,824.12 AUD	14	463,335.10AUD
	EOS	30	0.08%	381,312.96AUD	0.03%	-	- AUD	5	65,902.86AUD	25	315,410.10AUD
	GOLF	5,216	13.78%	111,635,683.59AUD	9.55%	3	73,113.46AUD	950	22,886,824.57 AUD	4,263	88,675,745.56AUD
	JETTA	301	0.79%	4,256,089.72 AUD	0.36%	-	- AUD	48	773,864.14 AUD	253	3,482,225.58AUD
	MULTIVAN	231	0.61%	8,523,885.63AUD	0.73%	-	- AUD	145	5,744,170.29AUD	86	2,779,715.34 AUD
	NEW BEETLE	29	0.08%	507,429.73AUD	0.04%	-	- AUD	9	145,263.48AUD	20	362,166.25AUD
	PASSAT	504	1.33%	13,899,999.00AUD	1.19%	1	36,259.46AUD	171	5,253,289.49AUD	332	8,610,450.05AUD
	POLO	1,538	4.06%	21,042,468.76AUD	1.80%	-	- AUD	199	2,916,264.65AUD	1,339	18,126,204.11 AUD
	SCIROCCO	57	0.15%	1,408,595.56AUD	0.12%	-	- AUD	9	213,865.56AUD	48	1,194,730.00AUD
	TIGUAN	1,775	4.69%	55,593,814.89AUD	4.75%	2	47,043.76AUD	480	16,577,661.18AUD	1,293	38,969,109.95AUD
	TOUAREG	286	0.76%	12,350,819.08AUD	1.06%	2	39,652.67 AUD	138	6,429,452.62 AUD	146	5,881,713.79AUD
	TRANSPORTER	475	1.25%	14,652,163.57 AUD	1.25%	1	11,876.15AUD	408	12,650,713.20AUD	66	1,989,574.22 AUD
	UP!	9	0.02%	41,453.18AUD	0.00%	-	- AUD	-	- AUD	9	41,453.18AUD
	SubTotal	14,615	38.60%	394,193,791.44 AUD	33.71%	9	207,945.50 AUD	5,329	176,194,081.67 AUD	9,277	217,791,764.27 AUD

Volkswagen Group Vehicles	SubTotal	20,840	55.04%	660,344,439.11 AUD	56.46%	15	324,182.85 AUD	7,912	313,701,080.18 AUD	12,913	346,319,176.08 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
						Balloon		No Balloon		New		Used
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Volkswagen Group Vehicles
AUDI	A1	405	1.07%	7,706,047.94 AUD	0.66%	118	2,597,227.50AUD	287	5,108,820.44 AUD	319	6,344,161.03AUD	86	1,361,886.91 AUD
	A3	1,304	3.44%	51,090,555.25AUD	4.37%	671	31,960,739.23AUD	633	19,129,816.02 AUD	1,082	45,066,175.35AUD	222	6,024,379.90AUD
	A4	537	1.42%	20,022,191.55AUD	1.71%	269	12,430,022.07 AUD	268	7,592,169.48AUD	369	15,816,054.80AUD	168	4,206,136.75AUD
	A5	417	1.10%	20,913,042.98AUD	1.79%	223	13,441,293.78AUD	194	7,471,749.20AUD	282	16,572,017.85AUD	135	4,341,025.13AUD
	A6	104	0.27%	5,658,099.29AUD	0.48%	51	3,757,578.01 AUD	53	1,900,521.28AUD	64	4,279,344.87 AUD	40	1,378,754.42 AUD
	A7	35	0.09%	2,533,567.48AUD	0.22%	23	1,868,179.66AUD	12	665,387.82 AUD	22	1,658,015.57 AUD	13	875,551.91 AUD
	A8	16	0.04%	1,441,179.09AUD	0.12%	9	960,045.56AUD	7	481,133.53AUD	10	1,148,279.25AUD	6	292,899.84 AUD
	Q2	263	0.69%	9,575,773.04 AUD	0.82%	122	4,899,494.32 AUD	141	4,676,278.72 AUD	262	9,543,036.30AUD	1	32,736.74 AUD
	Q3	574	1.52%	18,367,967.83AUD	1.57%	252	9,186,670.30AUD	322	9,181,297.53AUD	445	15,140,569.44 AUD	129	3,227,398.39AUD
	Q5	861	2.27%	41,216,711.09AUD	3.52%	457	26,394,476.02 AUD	404	14,822,235.07 AUD	605	33,227,113.53AUD	256	7,989,597.56AUD
	Q7	599	1.58%	40,711,381.36AUD	3.48%	357	27,911,026.87 AUD	242	12,800,354.49AUD	486	36,254,094.00AUD	113	4,457,287.36AUD
	R8	20	0.05%	4,080,634.31 AUD	0.35%	20	4,080,634.31 AUD	-	- AUD	14	3,009,921.84 AUD	6	1,070,712.47 AUD
	RS4	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	TT	104	0.27%	5,629,881.72 AUD	0.48%	52	3,490,793.37 AUD	52	2,139,088.35AUD	63	4,117,104.02 AUD	41	1,512,777.70AUD
	SubTotal	5,239	13.84%	228,947,032.93 AUD	19.58%	2,624	142,978,181.00 AUD	2,615	85,968,851.93 AUD	4,023	192,175,887.85 AUD	1,216	36,771,145.08 AUD
BENTLEY	ARNAGE	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	BENTAYGA	6	0.02%	1,640,139.37 AUD	0.14%	5	1,451,551.54 AUD	1	188,587.83AUD	6	1,640,139.37 AUD	-	- AUD
	CONTINENTAL	5	0.01%	977,748.02 AUD	0.08%	3	696,907.30AUD	2	280,840.72 AUD	3	739,434.35AUD	2	238,313.67 AUD
	FLYING SPUR	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	MULSANNE	1	0.00%	99,273.14 AUD	0.01%	-	- AUD	1	99,273.14 AUD	-	- AUD	1	99,273.14 AUD
	SubTotal	12	0.03%	2,717,160.53 AUD	0.23%	8	2,148,458.84 AUD	4	568,701.69 AUD	9	2,379,573.72 AUD	3	337,586.81 AUD
LAMBORGHINI	GALLARDO	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	AVENTADOR	5	0.01%	2,372,550.83AUD	0.20%	4	2,228,442.56AUD	1	144,108.27 AUD	4	1,926,692.00AUD	1	445,858.83AUD
	HURACAN	15	0.04%	3,863,698.30AUD	0.33%	12	3,630,044.37 AUD	3	233,653.93AUD	14	3,613,168.86AUD	1	250,529.44 AUD
	MURCIELAGO	1	0.00%	251,934.45AUD	0.02%	1	251,934.45AUD	-	- AUD	-	- AUD	1	251,934.45AUD
	SubTotal	21	0.06%	6,488,183.58 AUD	0.55%	17	6,110,421.38 AUD	4	377,762.20 AUD	18	5,539,860.86 AUD	3	948,322.72 AUD
PORSCHE	BOXSTER	5	0.01%	385,896.76AUD	0.03%	3	257,097.11 AUD	2	128,799.65AUD	3	202,942.84 AUD	2	182,953.92 AUD
	CARRERA / 911	12	0.03%	2,591,701.52 AUD	0.22%	11	2,434,896.22 AUD	1	156,805.30AUD	8	1,991,007.56AUD	4	600,693.96AUD
	CAYENNE	15	0.04%	767,972.63AUD	0.07%	6	428,491.43AUD	9	339,481.20AUD	2	198,708.91 AUD	13	569,263.72 AUD
	CAYMAN	3	0.01%	243,907.61 AUD	0.02%	2	200,271.21 AUD	1	43,636.40AUD	1	134,690.22 AUD	2	109,217.39AUD
	MACAN	20	0.05%	1,703,881.19AUD	0.15%	16	1,457,427.16AUD	4	246,454.03AUD	15	1,325,727.14 AUD	5	378,154.05AUD
	PANAMERA	3	0.01%	387,440.05AUD	0.03%	3	387,440.05AUD	-	- AUD	1	205,375.18AUD	2	182,064.87 AUD
	SubTotal	58	0.15%	6,080,799.76 AUD	0.52%	41	5,165,623.18 AUD	17	915,176.58 AUD	30	4,058,451.85 AUD	28	2,022,347.91 AUD
SKODA	FABIA	146	0.39%	2,029,535.66AUD	0.17%	22	365,013.48AUD	124	1,664,522.18AUD	142	1,970,465.13AUD	4	59,070.53AUD
	KAROQ	5	0.01%	199,660.18AUD	0.02%	1	43,633.38AUD	4	156,026.80AUD	5	199,660.18AUD	-	- AUD
	KODIAQ	121	0.32%	5,139,886.14 AUD	0.44%	40	1,871,108.32 AUD	81	3,268,777.82 AUD	121	5,139,886.14 AUD	-	- AUD
	OCTAVIA	353	0.93%	8,355,223.65AUD	0.71%	83	2,294,725.14 AUD	270	6,060,498.51 AUD	318	7,764,310.86AUD	35	590,912.79AUD
	RAPID	76	0.20%	1,077,884.40AUD	0.09%	9	144,793.14 AUD	67	933,091.26AUD	70	1,006,427.99AUD	6	71,456.41 AUD
	ROOMSTER	-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
	SUPERB	138	0.36%	4,283,212.28AUD	0.37%	46	1,664,489.69AUD	92	2,618,722.59AUD	118	3,873,292.15AUD	20	409,920.13AUD
	YETI	56	0.15%	832,068.56AUD	0.07%	8	113,834.60AUD	48	718,233.96AUD	45	671,181.68AUD	11	160,886.88AUD
	SubTotal	895	2.36%	21,917,470.87 AUD	1.87%	209	6,497,597.75 AUD	686	15,419,873.12 AUD	819	20,625,224.13 AUD	76	1,292,246.74 AUD
VOLKSWAGEN	AMAROK	3,492	9.22%	130,574,560.39AUD	11.17%	1,413	62,173,633.35AUD	2,079	68,400,927.04 AUD	3,108	122,070,214.56AUD	384	8,504,345.83AUD
	ARTEON	56	0.15%	2,909,294.36AUD	0.25%	35	1,965,143.13AUD	21	944,151.23AUD	56	2,909,294.36AUD	-	- AUD
	CADDY	406	1.07%	9,364,651.16AUD	0.80%	131	3,480,745.25AUD	275	5,883,905.91 AUD	330	8,331,169.95AUD	76	1,033,481.21 AUD
	CARAVELLE	21	0.06%	748,410.64 AUD	0.06%	7	333,181.57 AUD	14	415,229.07 AUD	15	627,659.41 AUD	6	120,751.23AUD
	CRAFTER	189	0.50%	6,303,159.22 AUD	0.54%	59	2,279,332.37 AUD	130	4,023,826.85AUD	173	6,078,075.97 AUD	16	225,083.25AUD
	EOS	30	0.08%	381,312.96AUD	0.03%	1	19,747.77 AUD	29	361,565.19AUD	2	19,296.50AUD	28	362,016.46AUD
	GOLF	5,216	13.78%	111,635,683.59AUD	9.55%	1,180	31,626,668.97 AUD	4,036	80,009,014.62 AUD	4,642	102,074,618.13AUD	574	9,561,065.46AUD
	JETTA	301	0.79%	4,256,089.72 AUD	0.36%	59	973,252.50AUD	242	3,282,837.22 AUD	249	3,600,825.78AUD	52	655,263.94 AUD
	MULTIVAN	231	0.61%	8,523,885.63AUD	0.73%	84	3,561,178.29AUD	147	4,962,707.34 AUD	192	7,553,264.29AUD	39	970,621.34 AUD
	NEW BEETLE	29	0.08%	507,429.73AUD	0.04%	3	59,814.89AUD	26	447,614.84 AUD	14	287,465.08AUD	15	219,964.65AUD
	PASSAT	504	1.33%	13,899,999.00AUD	1.19%	179	5,995,717.02 AUD	325	7,904,281.98AUD	351	11,183,672.51 AUD	153	2,716,326.49AUD
	POLO	1,538	4.06%	21,042,468.76AUD	1.80%	164	2,663,946.93AUD	1,374	18,378,521.83AUD	1,409	19,370,624.55AUD	129	1,671,844.21 AUD
	SCIROCCO	57	0.15%	1,408,595.56AUD	0.12%	12	367,271.22 AUD	45	1,041,324.34 AUD	35	907,267.17 AUD	22	501,328.39AUD
	TIGUAN	1,775	4.69%	55,593,814.89AUD	4.75%	472	17,581,446.62 AUD	1,303	38,012,368.27 AUD	1,577	52,177,603.22 AUD	198	3,416,211.67 AUD
	TOUAREG	286	0.76%	12,350,819.08AUD	1.06%	137	7,105,247.88AUD	149	5,245,571.20AUD	202	9,534,981.99AUD	84	2,815,837.09AUD
	TRANSPORTER	475	1.25%	14,652,163.57 AUD	1.25%	164	5,792,179.83AUD	311	8,859,983.74 AUD	418	13,781,880.16AUD	57	870,283.41 AUD
	UP!	9	0.02%	41,453.18AUD	0.00%	1	7,217.63AUD	8	34,235.55AUD	5	16,695.57 AUD	4	24,757.61 AUD
	SubTotal	14,615	38.60%	394,193,791.44 AUD	33.71%	4,101	145,985,725.22 AUD	10,514	248,208,066.22 AUD	12,778	360,524,609.20 AUD	1,837	33,669,182.24 AUD

Volkswagen Group Vehicles	SubTotal	20,840	55.04%	660,344,439.11 AUD	56.46%	7,000	308,886,007.37 AUD	13,840	351,458,431.74 AUD	17,677	585,303,607.61 AUD	3,163	75,040,831.50 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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		1,900	5.02%	49,236,042.04 AUD	4.21%	1	2,165.43AUD	484	14,597,320.92 AUD	1,415	34,636,555.69AUD
MITSUBISHI		2,015	5.32%	49,856,785.12 AUD	4.26%	1	18,791.83AUD	518	13,802,647.69AUD	1,496	36,035,345.60AUD
FORD		1,387	3.66%	42,514,945.65AUD	3.64%	-	- AUD	571	20,089,815.18AUD	816	22,425,130.47 AUD
MAZDA		1,485	3.92%	35,939,766.80AUD	3.07%	-	- AUD	371	10,704,772.44 AUD	1,114	25,234,994.36AUD
SUBARU		1,301	3.44%	33,538,286.48AUD	2.87%	-	- AUD	240	6,665,541.55AUD	1,061	26,872,744.93AUD
TOYOTA		1,223	3.23%	33,616,261.30AUD	2.87%	-	- AUD	503	14,827,850.62 AUD	720	18,788,410.68AUD
HYUNDAI		1,326	3.50%	28,493,590.83AUD	2.44%	-	- AUD	298	6,500,997.63AUD	1,028	21,992,593.20AUD
NISSAN		896	2.37%	21,377,554.50AUD	1.83%	-	- AUD	217	5,541,829.57 AUD	679	15,835,724.93AUD
LAND ROVER		664	1.75%	45,974,355.28AUD	3.93%	1	87,188.37 AUD	404	30,264,434.36AUD	259	15,622,732.55AUD
HONDA		809	2.14%	17,803,416.55AUD	1.52%	-	- AUD	186	4,455,115.57 AUD	623	13,348,300.98AUD
BMW		387	1.02%	14,745,688.39AUD	1.26%	-	- AUD	150	7,179,579.10AUD	237	7,566,109.29AUD
KIA		768	2.03%	17,670,940.49AUD	1.51%	-	- AUD	209	5,601,289.07 AUD	559	12,069,651.42 AUD
MERCEDES-BENZ		342	0.90%	16,319,765.41 AUD	1.40%	1	10,502.71 AUD	186	10,418,131.94 AUD	155	5,891,130.76AUD
JEEP		346	0.91%	11,475,014.89AUD	0.98%	-	- AUD	106	3,998,545.19AUD	240	7,476,469.70AUD
ISUZU		359	0.95%	11,958,201.35AUD	1.02%	-	- AUD	176	5,882,822.58AUD	183	6,075,378.77 AUD
RENAULT		272	0.72%	6,492,494.10AUD	0.56%	-	- AUD	149	4,195,046.15AUD	123	2,297,447.95AUD
SUZUKI		371	0.98%	5,864,138.60AUD	0.50%	-	- AUD	49	732,092.82 AUD	322	5,132,045.78AUD
ROVER		280	0.74%	16,057,196.88AUD	1.37%	-	- AUD	152	9,617,108.29AUD	128	6,440,088.59AUD
MASERATI		80	0.21%	8,747,753.12 AUD	0.75%	-	- AUD	66	7,313,298.99AUD	14	1,434,454.13AUD
JAGUAR		154	0.41%	9,546,368.64 AUD	0.82%	-	- AUD	92	6,140,366.79AUD	62	3,406,001.85AUD
VOLVO		124	0.33%	5,109,668.67 AUD	0.44%	-	- AUD	60	2,709,030.61 AUD	64	2,400,638.06AUD
FERRARI		16	0.04%	7,246,989.31 AUD	0.62%	-	- AUD	13	5,902,179.07 AUD	3	1,344,810.24 AUD
ALFA ROMEO		57	0.15%	2,244,494.96AUD	0.19%	-	- AUD	26	1,127,652.95AUD	31	1,116,842.01 AUD
CHRYSLER		41	0.11%	1,662,695.47 AUD	0.14%	-	- AUD	13	748,389.28AUD	28	914,306.19AUD
MCLAREN		9	0.02%	2,298,589.79AUD	0.20%	-	- AUD	7	1,680,495.27 AUD	2	618,094.52 AUD
PEUGEOT		79	0.21%	2,146,377.41 AUD	0.18%	-	- AUD	18	484,330.43AUD	61	1,662,046.98AUD
LEXUS		36	0.10%	1,018,784.59AUD	0.09%	-	- AUD	11	441,558.80AUD	25	577,225.79AUD
FIAT		60	0.16%	1,341,325.13AUD	0.11%	-	- AUD	21	562,002.03AUD	39	779,323.10AUD
ROLLS-ROYCE		3	0.01%	1,190,941.04 AUD	0.10%	-	- AUD	2	876,895.99AUD	1	314,045.05AUD
LDV		86	0.23%	2,593,605.13AUD	0.22%	-	- AUD	59	1,697,966.01 AUD	27	895,639.12 AUD
FOTON		25	0.07%	527,206.34 AUD	0.05%	-	- AUD	9	176,331.89AUD	16	350,874.45AUD
ASTON MARTIN		10	0.03%	1,960,643.99AUD	0.17%	-	- AUD	6	1,102,234.45AUD	4	858,409.54 AUD
MINI		19	0.05%	519,088.76AUD	0.04%	-	- AUD	6	161,516.31 AUD	13	357,572.45AUD
DODGE		15	0.04%	217,109.40AUD	0.02%	-	- AUD	6	82,691.96AUD	9	134,417.44 AUD
GREAT WALL		20	0.05%	317,290.90AUD	0.03%	-	- AUD	8	104,172.17 AUD	12	213,118.73AUD
TESLA		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
CITROEN		16	0.04%	276,962.21 AUD	0.02%	-	- AUD	10	168,075.50AUD	6	108,886.71 AUD
MG		14	0.04%	320,328.18AUD	0.03%	-	- AUD	3	73,424.40AUD	11	246,903.78AUD
SSANGYONG		6	0.02%	77,423.90AUD	0.01%	-	- AUD	1	20,442.27 AUD	5	56,981.63AUD
HAVAL		3	0.01%	80,840.60AUD	0.01%	-	- AUD	-	- AUD	3	80,840.60AUD
MAHINDRA		5	0.01%	116,125.48AUD	0.01%	-	- AUD	3	89,573.52 AUD	2	26,551.96AUD
JMC		1	0.00%	23,301.01 AUD	0.00%	-	- AUD	1	23,301.01 AUD	-	- AUD
HUMMER		2	0.01%	27,604.79AUD	0.00%	-	- AUD	1	9,407.73AUD	1	18,197.06AUD
OPEL		2	0.01%	37,328.91 AUD	0.00%	-	- AUD	-	- AUD	2	37,328.91 AUD
LOTUS		2	0.01%	111,452.34 AUD	0.01%	-	- AUD	1	96,917.73AUD	1	14,534.61 AUD
SAAB		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
ZX AUTO		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
HINO		2	0.01%	88,780.55AUD	0.01%	-	- AUD	2	88,780.55AUD	-	- AUD
TATA		1	0.00%	11,660.13AUD	0.00%	-	- AUD	-	- AUD	1	11,660.13AUD
SMART		1	0.00%	11,639.53AUD	0.00%	-	- AUD	1	11,639.53AUD	-	- AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
GMC		1	0.00%	46,431.91 AUD	0.00%	-	- AUD	-	- AUD	1	46,431.91 AUD
INFINITI		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
MORGAN		1	0.00%	296,372.19AUD	0.03%	-	- AUD	1	296,372.19AUD	-	- AUD
OTHER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	17,022	44.96%	509,149,629.04 AUD	43.54%	4	118,648.34 AUD	5,416	207,263,988.10 AUD	11,602	301,766,992.60 AUD

Total		37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

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

Pool Data VII

Distribution by Vehicle Brand and Models

Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Total Portfolio	Balloon	Balloon	Balloon	Balloon	Vehicle Status	Vehicle Status	Vehicle Status	Vehicle Status
						Balloon		No Balloon		New		Used
Make	Model	Number of Contracts	Percentage of Contracts	Outstanding Discounted Receivables Balance	Percentage of Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance	Number of Contracts	Outstanding Discounted Receivables Balance
Other Vehicles
HOLDEN		1,900	5.02%	49,236,042.04 AUD	4.21%	240	9,792,232.39AUD	1,660	39,443,809.65AUD	939	29,154,034.77 AUD	961	20,082,007.27 AUD
MITSUBISHI		2,015	5.32%	49,856,785.12 AUD	4.26%	357	11,029,280.46AUD	1,658	38,827,504.66AUD	1,401	38,193,499.98AUD	614	11,663,285.14 AUD
FORD		1,387	3.66%	42,514,945.65AUD	3.64%	287	12,155,028.53AUD	1,100	30,359,917.12 AUD	737	28,577,969.11 AUD	650	13,936,976.54 AUD
MAZDA		1,485	3.92%	35,939,766.80AUD	3.07%	281	9,235,080.19AUD	1,204	26,704,686.61 AUD	1,059	28,645,070.23AUD	426	7,294,696.57 AUD
SUBARU		1,301	3.44%	33,538,286.48AUD	2.87%	290	9,125,218.07 AUD	1,011	24,413,068.41 AUD	980	27,640,957.93AUD	321	5,897,328.55AUD
TOYOTA		1,223	3.23%	33,616,261.30AUD	2.87%	165	7,155,800.84 AUD	1,058	26,460,460.46AUD	301	11,363,269.05AUD	922	22,252,992.25AUD
HYUNDAI		1,326	3.50%	28,493,590.83AUD	2.44%	126	3,554,495.13AUD	1,200	24,939,095.70AUD	899	21,533,330.20AUD	427	6,960,260.63AUD
NISSAN		896	2.37%	21,377,554.50AUD	1.83%	108	3,613,307.06AUD	788	17,764,247.44 AUD	421	12,179,256.07 AUD	475	9,198,298.43AUD
LAND ROVER		664	1.75%	45,974,355.28AUD	3.93%	365	30,810,482.81 AUD	299	15,163,872.47 AUD	448	36,898,311.22 AUD	216	9,076,044.06AUD
HONDA		809	2.14%	17,803,416.55AUD	1.52%	96	2,804,117.35AUD	713	14,999,299.20AUD	674	15,929,506.25AUD	135	1,873,910.30AUD
BMW		387	1.02%	14,745,688.39AUD	1.26%	153	8,138,905.58AUD	234	6,606,782.81 AUD	141	7,122,943.04 AUD	246	7,622,745.35AUD
KIA		768	2.03%	17,670,940.49AUD	1.51%	113	3,751,893.84 AUD	655	13,919,046.65AUD	580	14,562,122.80AUD	188	3,108,817.69AUD
MERCEDES-BENZ		342	0.90%	16,319,765.41 AUD	1.40%	160	10,408,939.70AUD	182	5,910,825.71 AUD	104	6,879,424.06AUD	238	9,440,341.35AUD
JEEP		346	0.91%	11,475,014.89AUD	0.98%	84	3,892,038.41 AUD	262	7,582,976.48AUD	135	6,031,845.47 AUD	211	5,443,169.42 AUD
ISUZU		359	0.95%	11,958,201.35AUD	1.02%	93	3,460,364.42 AUD	266	8,497,836.93AUD	302	10,444,884.32 AUD	57	1,513,317.03AUD
RENAULT		272	0.72%	6,492,494.10AUD	0.56%	66	2,046,966.38AUD	206	4,445,527.72 AUD	217	5,682,204.98AUD	55	810,289.12 AUD
SUZUKI		371	0.98%	5,864,138.60AUD	0.50%	15	289,417.05AUD	356	5,574,721.55AUD	292	4,948,394.72 AUD	79	915,743.88AUD
ROVER		280	0.74%	16,057,196.88AUD	1.37%	179	10,906,429.68AUD	101	5,150,767.20AUD	262	15,282,614.06AUD	18	774,582.82 AUD
MASERATI		80	0.21%	8,747,753.12 AUD	0.75%	57	6,732,252.55AUD	23	2,015,500.57 AUD	66	7,423,748.69AUD	14	1,324,004.43AUD
JAGUAR		154	0.41%	9,546,368.64 AUD	0.82%	94	6,226,689.94 AUD	60	3,319,678.70AUD	119	7,930,295.40AUD	35	1,616,073.24 AUD
VOLVO		124	0.33%	5,109,668.67 AUD	0.44%	63	3,318,757.91 AUD	61	1,790,910.76AUD	81	4,083,720.23AUD	43	1,025,948.44 AUD
FERRARI		16	0.04%	7,246,989.31 AUD	0.62%	16	7,246,989.31 AUD	-	- AUD	14	6,430,418.89AUD	2	816,570.42 AUD
ALFA ROMEO		57	0.15%	2,244,494.96AUD	0.19%	28	1,389,306.62 AUD	29	855,188.34 AUD	41	1,952,707.59AUD	16	291,787.37 AUD
CHRYSLER		41	0.11%	1,662,695.47 AUD	0.14%	9	693,565.84 AUD	32	969,129.63AUD	13	820,830.31 AUD	28	841,865.16AUD
MCLAREN		9	0.02%	2,298,589.79AUD	0.20%	9	2,298,589.79AUD	-	- AUD	7	1,794,385.03AUD	2	504,204.76AUD
PEUGEOT		79	0.21%	2,146,377.41 AUD	0.18%	19	667,575.67 AUD	60	1,478,801.74 AUD	53	1,731,515.45AUD	26	414,861.96AUD
LEXUS		36	0.10%	1,018,784.59AUD	0.09%	7	295,285.92 AUD	29	723,498.67 AUD	4	293,168.79AUD	32	725,615.80AUD
FIAT		60	0.16%	1,341,325.13AUD	0.11%	22	644,505.98AUD	38	696,819.15AUD	40	997,576.22 AUD	20	343,748.91 AUD
ROLLS-ROYCE		3	0.01%	1,190,941.04 AUD	0.10%	3	1,190,941.04 AUD	-	- AUD	3	1,190,941.04 AUD	-	- AUD
LDV		86	0.23%	2,593,605.13AUD	0.22%	13	420,349.40AUD	73	2,173,255.73AUD	83	2,538,367.47 AUD	3	55,237.66AUD
FOTON		25	0.07%	527,206.34 AUD	0.05%	2	42,742.86AUD	23	484,463.48AUD	22	482,424.13AUD	3	44,782.21 AUD
ASTON MARTIN		10	0.03%	1,960,643.99AUD	0.17%	9	1,933,432.09AUD	1	27,211.90AUD	5	1,221,589.01 AUD	5	739,054.98AUD
MINI		19	0.05%	519,088.76AUD	0.04%	7	258,238.83AUD	12	260,849.93AUD	11	367,149.24 AUD	8	151,939.52 AUD
DODGE		15	0.04%	217,109.40AUD	0.02%	3	57,423.89AUD	12	159,685.51 AUD	3	51,349.78AUD	12	165,759.62 AUD
GREAT WALL		20	0.05%	317,290.90AUD	0.03%	-	- AUD	20	317,290.90AUD	10	258,093.36AUD	10	59,197.54 AUD
TESLA		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
CITROEN		16	0.04%	276,962.21 AUD	0.02%	6	143,174.46AUD	10	133,787.75AUD	11	232,564.42 AUD	5	44,397.79AUD
MG		14	0.04%	320,328.18AUD	0.03%	-	- AUD	14	320,328.18AUD	14	320,328.18AUD	-	- AUD
SSANGYONG		6	0.02%	77,423.90AUD	0.01%	-	- AUD	6	77,423.90AUD	3	41,162.19AUD	3	36,261.71 AUD
HAVAL		3	0.01%	80,840.60AUD	0.01%	1	30,805.01 AUD	2	50,035.59AUD	3	80,840.60AUD	-	- AUD
MAHINDRA		5	0.01%	116,125.48AUD	0.01%	1	31,683.90AUD	4	84,441.58AUD	4	95,926.09AUD	1	20,199.39AUD
JMC		1	0.00%	23,301.01 AUD	0.00%	-	- AUD	1	23,301.01 AUD	1	23,301.01 AUD	-	- AUD
HUMMER		2	0.01%	27,604.79AUD	0.00%	-	- AUD	2	27,604.79AUD	-	- AUD	2	27,604.79AUD
OPEL		2	0.01%	37,328.91 AUD	0.00%	-	- AUD	2	37,328.91 AUD	-	- AUD	2	37,328.91 AUD
LOTUS		2	0.01%	111,452.34 AUD	0.01%	1	96,917.73AUD	1	14,534.61 AUD	-	- AUD	2	111,452.34 AUD
SAAB		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
ZX AUTO		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
HINO		2	0.01%	88,780.55AUD	0.01%	2	88,780.55AUD	-	- AUD	2	88,780.55AUD	-	- AUD
TATA		1	0.00%	11,660.13AUD	0.00%	-	- AUD	1	11,660.13AUD	-	- AUD	1	11,660.13AUD
SMART		1	0.00%	11,639.53AUD	0.00%	-	- AUD	1	11,639.53AUD	-	- AUD	1	11,639.53AUD
CHERY		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
GMC		1	0.00%	46,431.91 AUD	0.00%	-	- AUD	1	46,431.91 AUD	1	46,431.91 AUD	-	- AUD
INFINITI		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
MORGAN		1	0.00%	296,372.19AUD	0.03%	1	296,372.19AUD	-	- AUD	1	296,372.19AUD	-	- AUD
OTHER		-	0.00%	- AUD	0.00%	-	- AUD	-	- AUD	-	- AUD	-	- AUD
Other Vehicles	SubTotal	17,022	44.96%	509,149,629.04 AUD	43.54%	3,551	176,274,379.37 AUD	13,471	332,875,249.67 AUD	10,507	361,863,626.03 AUD	6,515	147,286,003.01 AUD

Total		37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	1,342	3.54%	38,751,862.10 AUD	0.03	-	- AUD	321	12,514,383.66 AUD	1,021	26,237,478.44 AUD
NewSouth Wales	13,609	35.94%	445,671,557.80 AUD	0.38	9	212,040.29 AUD	5,284	216,471,767.78 AUD	8,316	228,987,749.73 AUD
Northern Territory	293	0.77%	7,346,026.84 AUD	0.01	-	- AUD	61	1,648,245.48 AUD	232	5,697,781.36 AUD
Queensland	7,493	19.79%	225,115,337.29 AUD	0.19	2	44,715.21 AUD	2,491	93,119,822.60 AUD	5,000	131,950,799.48 AUD
South Australia	1,062	2.80%	31,053,707.46 AUD	0.03	-	- AUD	433	15,702,556.41 AUD	629	15,351,151.05 AUD
Tasmania	1,486	3.92%	37,741,961.92 AUD	0.03	-	- AUD	426	13,960,284.34 AUD	1,060	23,781,677.58 AUD
Victoria	9,377	24.77%	296,608,312.98 AUD	0.25	8	186,075.69 AUD	3,381	138,133,269.09 AUD	5,988	158,288,968.20 AUD
Western Australia	3,200	8.45%	87,205,301.76 AUD	0.07	-	- AUD	931	29,414,738.92 AUD	2,269	57,790,562.84 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	1.00	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	1,342	3.54%	38,751,862.10 AUD	0.03	249	11,518,823.37 AUD	1,093	27,233,038.73 AUD	914	29,779,896.98 AUD	428	8,971,965.12 AUD
NewSouth Wales	13,609	35.94%	445,671,557.80 AUD	0.38	3,990	193,342,823.24 AUD	9,619	252,328,734.56 AUD	10,584	371,905,284.57 AUD	3,025	73,766,273.23 AUD
Northern Territory	293	0.77%	7,346,026.84 AUD	0.01	32	1,135,528.42 AUD	261	6,210,498.42 AUD	162	4,628,690.25 AUD	131	2,717,336.59 AUD
Queensland	7,493	19.79%	225,115,337.29 AUD	0.19	2,044	89,517,921.11 AUD	5,449	135,597,416.18 AUD	5,665	184,028,393.71 AUD	1,828	41,086,943.58 AUD
South Australia	1,062	2.80%	31,053,707.46 AUD	0.03	305	13,237,352.44 AUD	757	17,816,355.02 AUD	878	26,998,035.05 AUD	184	4,055,672.41 AUD
Tasmania	1,486	3.92%	37,741,961.92 AUD	0.03	188	7,415,603.50 AUD	1,298	30,326,358.42 AUD	723	21,331,068.46 AUD	763	16,410,893.46 AUD
Victoria	9,377	24.77%	296,608,312.98 AUD	0.25	3,164	145,682,405.95 AUD	6,213	150,925,907.03 AUD	7,314	249,709,931.96 AUD	2,063	46,898,381.02 AUD
Western Australia	3,200	8.45%	87,205,301.76 AUD	0.07	579	23,309,928.71 AUD	2,621	63,895,373.05 AUD	1,944	58,785,932.66 AUD	1,256	28,419,369.10 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	1.00	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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	37,549	99.17%	1,161,073,799.85AUD	99.28%
1	291	0.77%	7,825,345.85AUD	0.67%
2	21	0.06%	581,150.07 AUD	0.05%
3	1	0.00%	13,772.38AUD	0.00%
Total	37,862	100.00%	1,169,494,068.15 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: 18/10/2018 Period: 09/2018 / Period No. 28 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)	163	0.43%	1,984,481.18 AUD	0.17%	-	- AUD	62	814,110.84 AUD	101	1,170,370.34 AUD
Other	37,699	99.57%	1,167,509,586.97 AUD	99.83%	19	442,831.19 AUD	13,266	520,150,957.44 AUD	24,414	646,915,798.34 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	19	442,831.19 AUD	13,328	520,965,068.28 AUD	24,515	648,086,168.68 AUD

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

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

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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)	163	0.43%	1,984,481.18 AUD	0.17%	18	346,352.29 AUD	145	1,638,128.89 AUD	31	382,943.95 AUD	132	1,601,537.23 AUD
Other	37,699	99.57%	1,167,509,586.97 AUD	99.83%	10,533	484,814,034.45 AUD	27,166	682,695,552.52 AUD	28,153	946,784,289.69 AUD	9,546	220,725,297.28 AUD
Total	37,862	100.00%	1,169,494,068.15 AUD	100.00%	10,551	485,160,386.74 AUD	27,311	684,333,681.41 AUD	28,184	947,167,233.64 AUD	9,678	222,326,834.51 AUD

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

==> picture [104 x 20] intentionally omitted <==

Contract Level Data

Net Salvage Recoveries By Contract By Month

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

No.	Month / Year of Origination	Month / Year of Net Salvage	Outstanding Discounted Receivables Balance at Poolcut	ABS Gross Salvage Loss	ABS Net Salvage Loss	ABS Recoveries After Net Salvage	ABS Net Salvage Loss After Recoveries	Loss Percentage on Poolcut Balance	Geographical Location of Borrower	Vehicle Type (New/Used)	Vehicle Manufacturer	Product Type
1	04/2014	02/2017	23,349.72 AUD	8,659.67 AUD	8,659.67 AUD	31.61 AUD	8,628.06AUD	36.95%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
2	10/2011	03/2017	29,435.77 AUD	26,359.92 AUD	8,093.92 AUD	77.30AUD	8,016.62 AUD	27.23%	Victoria	Used	AUDI	Hire Purchase
3	03/2016	03/2017	10,887.91 AUD	11,048.41 AUD	7,363.46AUD	82.99AUD	7,280.47 AUD	66.87%	New South Wales	Used	HOLDEN	Chattel Mortgage
4	01/2015	04/2017	23,758.01 AUD	24,104.42 AUD	15,031.37 AUD	33.59AUD	14,997.78AUD	63.13%	Queensland	Used	AUDI	Chattel Mortgage
5	08/2015	04/2017	25,820.20AUD	26,358.09AUD	5,915.32 AUD	74.92 AUD	5,840.40AUD	22.62%	South Australia	New	VOLKSWAGEN	Chattel Mortgage
6	10/2015	04/2017	52,063.67 AUD	54,312.97 AUD	30,752.77 AUD	1,319.99AUD	29,432.78AUD	56.53%	New South Wales	New	AUDI	Chattel Mortgage
7	03/2016	04/2017	22,952.73AUD	12,711.64 AUD	12,711.64 AUD	- AUD	12,711.64 AUD	55.38%	New South Wales	Used	VOLKSWAGEN	Chattel Mortgage
8	03/2014	05/2017	51,476.48AUD	49,185.96AUD	49,185.96AUD	786.00AUD	48,399.96AUD	94.02%	Victoria	New	HOLDEN	Chattel Mortgage
9	05/2014	05/2017	58,862.47 AUD	57,956.77 AUD	11,895.86AUD	697.35AUD	11,198.51 AUD	19.02%	New South Wales	New	AUDI	Chattel Mortgage
10	05/2015	05/2017	65,017.53AUD	65,714.44 AUD	65,714.44 AUD	(1,539.83)AUD	67,254.27 AUD	103.44%	Australian Capital Territory	New	VOLKSWAGEN	Chattel Mortgage
11	03/2016	05/2017	17,035.72 AUD	15,933.14 AUD	13,782.40AUD	1,081.49AUD	12,700.91 AUD	74.55%	Victoria	Used	HOLDEN	Consumer Loan
12	05/2016	05/2017	57,721.60AUD	59,070.33AUD	27,668.09AUD	77.01 AUD	27,591.08AUD	47.80%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
13	08/2016	05/2017	38,989.76AUD	37,905.67 AUD	25,603.41 AUD	- AUD	25,603.41 AUD	65.67%	Victoria	Used	FORD	Chattel Mortgage
14	09/2015	06/2017	38,833.18AUD	37,317.71 AUD	24,148.06AUD	2,557.06AUD	21,591.00AUD	55.60%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
15	11/2015	06/2017	32,925.51 AUD	33,222.71 AUD	2,265.33AUD	92.46AUD	2,172.87 AUD	6.60%	Victoria	Used	MERCEDES-BENZ	Chattel Mortgage
16	05/2016	06/2017	57,143.40AUD	55,543.38AUD	28,903.70AUD	3,960.92 AUD	24,942.78AUD	43.65%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
17	05/2016	06/2017	56,315.51 AUD	58,777.90AUD	29,118.85AUD	474.08AUD	28,644.77 AUD	50.86%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
18	05/2014	07/2017	35,786.78AUD	36,832.08AUD	37,697.85AUD	17,054.56AUD	20,643.29AUD	57.68%	Western Australia	New	VOLKSWAGEN	Chattel Mortgage
19	12/2015	07/2017	33,227.15AUD	33,783.40AUD	34,644.14 AUD	(52.07)AUD	34,696.21 AUD	104.42%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
20	12/2015	07/2017	28,357.19AUD	28,852.45AUD	29,589.20AUD	(486.88)AUD	30,076.08AUD	106.06%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
21	06/2016	07/2017	27,440.19AUD	24,379.15AUD	11,736.37 AUD	8,470.63AUD	3,265.74 AUD	11.90%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
22	06/2016	07/2017	57,395.84 AUD	60,068.50AUD	60,835.54 AUD	(3,664.01)AUD	64,499.55AUD	112.38%	Victoria	New	MAZDA	Chattel Mortgage
23	02/2015	08/2017	28,951.49AUD	19,652.07 AUD	19,652.07 AUD	2,531.96AUD	17,120.11 AUD	59.13%	Australian Capital Territory	New	VOLKSWAGEN	Chattel Mortgage
24	12/2015	08/2017	9,495.81 AUD	7,107.21 AUD	3,218.58AUD	274.74 AUD	2,943.84 AUD	31.00%	Victoria	Used	MAZDA	Consumer Loan
25	06/2016	08/2017	37,597.40AUD	31,441.13AUD	8,244.65AUD	455.59AUD	7,789.06AUD	20.72%	Victoria	New	VOLKSWAGEN	Consumer Loan
26	09/2016	08/2017	66,865.33AUD	66,149.97 AUD	31,918.42 AUD	- AUD	31,918.42 AUD	47.74%	Western Australia	New	JEEP	Chattel Mortgage
27	08/2015	09/2017	9,506.62 AUD	8,974.24 AUD	7,224.45AUD	47.20AUD	7,177.25AUD	75.50%	New South Wales	Used	FORD	Chattel Mortgage
28	12/2015	09/2017	71,598.00AUD	61,714.80AUD	28,794.08AUD	- AUD	28,794.08AUD	40.22%	South Australia	New	AUDI	Chattel Mortgage
29	03/2016	09/2017	61,946.34 AUD	59,116.48AUD	11,933.11 AUD	5,896.58AUD	6,036.53AUD	9.74%	Victoria	New	HOLDEN	Chattel Mortgage
30	06/2016	09/2017	22,471.75AUD	20,259.46AUD	12,437.10AUD	109.18AUD	12,327.92 AUD	54.86%	New South Wales	Used	AUDI	Chattel Mortgage
31	08/2015	10/2017	62,512.55AUD	57,309.31 AUD	40,377.43AUD	29,066.83AUD	11,310.60AUD	18.09%	New South Wales	Used	BMW	Chattel Mortgage
32	03/2016	10/2017	18,952.79AUD	0.05AUD	0.05AUD	29.33AUD	(29.28)AUD	-0.15%	New South Wales	Used	AUDI	Consumer Loan
33	07/2016	10/2017	19,848.23AUD	19,385.14 AUD	9,641.26AUD	8,971.81 AUD	669.45AUD	3.37%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
34	09/2016	10/2017	59,894.93AUD	62,060.03AUD	26,645.65AUD	79.35AUD	26,566.30AUD	44.35%	Queensland	Used	AUDI	Chattel Mortgage
35	12/2016	10/2017	23,712.96AUD	25,328.53AUD	13,111.41 AUD	(60.11)AUD	13,171.52 AUD	55.55%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
36	12/2014	11/2017	28,980.72 AUD	29,339.31 AUD	21,546.44 AUD	324.05AUD	21,222.39AUD	73.23%	Victoria	New	MAZDA	Chattel Mortgage
37	12/2016	11/2017	36,917.89AUD	3,129.25AUD	3,129.25AUD	- AUD	3,129.25AUD	8.48%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
38	11/2016	11/2017	18,525.56AUD	19,075.35AUD	12,710.46AUD	947.92 AUD	11,762.54 AUD	63.49%	New South Wales	Used	FIAT	Chattel Mortgage
39	02/2017	11/2017	60,719.39AUD	56,101.37 AUD	28,148.86AUD	- AUD	28,148.86AUD	46.36%	New South Wales	New	AUDI	Chattel Mortgage
40	02/2015	12/2017	34,949.30AUD	30,978.10AUD	10,757.00AUD	1,878.94 AUD	8,878.06AUD	25.40%	New South Wales	Used	MERCEDES-BENZ	Chattel Mortgage
41	05/2016	12/2017	18,798.80AUD	17,767.51 AUD	18,093.74 AUD	(3,937.84)AUD	22,031.58AUD	117.20%	Victoria	Used	DODGE	Chattel Mortgage
42	03/2016	12/2017	23,693.91 AUD	20,208.02 AUD	15,879.37 AUD	1,282.36AUD	14,597.01 AUD	61.61%	New South Wales	New	VOLKSWAGEN	Consumer Loan
43	02/2017	12/2017	12,318.90AUD	11,433.53AUD	11,335.85AUD	629.89AUD	10,705.96AUD	86.91%	Victoria	Used	HOLDEN	Consumer Loan
44	05/2014	01/2018	30,040.41 AUD	27,755.16AUD	3,770.83AUD	140.27 AUD	3,630.56AUD	12.09%	Western Australia	New	VOLKSWAGEN	Chattel Mortgage
45	09/2014	01/2018	32,761.32 AUD	33,906.58AUD	11,711.95AUD	- AUD	11,711.95AUD	35.75%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
46	02/2017	01/2018	45,141.46AUD	45,128.98AUD	24,542.33AUD	- AUD	24,542.33AUD	54.37%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
47	06/2013	02/2018	14,337.16AUD	566.33AUD	566.33AUD	518.94 AUD	47.39AUD	0.33%	Western Australia	New	VOLKSWAGEN	Consumer Loan
48	11/2015	02/2018	53,010.81 AUD	50,878.62 AUD	32,918.06AUD	196.30AUD	32,721.76AUD	61.73%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
49	02/2016	02/2018	63,258.92 AUD	63,269.90AUD	63,685.96AUD	(2,870.46)AUD	66,556.42 AUD	105.21%	Victoria	New	AUDI	Chattel Mortgage
50	06/2016	02/2018	34,214.61 AUD	32,756.26AUD	12,340.12 AUD	- AUD	12,340.12 AUD	36.07%	New South Wales	New	VOLKSWAGEN	Consumer Loan
51	06/2016	02/2018	65,940.31 AUD	64,575.85AUD	64,979.19AUD	(4,566.45)AUD	69,545.64 AUD	105.47%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
52	01/2015	03/2018	33,538.32 AUD	31,484.53AUD	31,098.80AUD	8,614.19AUD	22,484.61 AUD	67.04%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
53	06/2016	03/2018	60,841.56AUD	62,661.14 AUD	31,242.39AUD	- AUD	31,242.39AUD	51.35%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
54	10/2016	03/2018	28,851.95AUD	29,071.51 AUD	25,927.81 AUD	1,000.98AUD	24,926.83AUD	86.40%	Victoria	New	MAZDA	Chattel Mortgage
55	02/2017	03/2018	22,108.86AUD	23,377.34 AUD	23,678.99AUD	- AUD	23,678.99AUD	107.10%	Victoria	Used	FORD	Consumer Loan
56	02/2015	04/2018	30,411.52 AUD	292.82 AUD	292.82 AUD	418.91 AUD	(126.09)AUD	-0.41%	Victoria	New	HOLDEN	Chattel Mortgage
57	02/2015	04/2018	29,910.78AUD	26,046.37 AUD	15,126.83AUD	180.28AUD	14,946.55AUD	49.97%	South Australia	New	VOLKSWAGEN	Chattel Mortgage
58	09/2016	04/2018	14,681.04 AUD	13,177.19AUD	6,563.90AUD	818.18AUD	5,745.72 AUD	39.14%	Victoria	Used	TOYOTA	Chattel Mortgage
59	03/2017	04/2018	26,600.37 AUD	20,181.99AUD	4,177.97 AUD	- AUD	4,177.97 AUD	15.71%	New South Wales	Used	AUDI	Chattel Mortgage
60	03/2017	04/2018	35,146.07 AUD	37,059.76AUD	37,059.76AUD	1,342.05AUD	35,717.71 AUD	101.63%	Victoria	Used	HOLDEN	Consumer Loan
61	04/2016	05/2018	44,941.28AUD	43,644.67 AUD	23,842.78AUD	- AUD	23,842.78AUD	53.05%	Victoria	New	VOLKSWAGEN	Chattel Mortgage
62	07/2016	05/2018	37,182.36AUD	36,472.44 AUD	36,472.44 AUD	- AUD	36,472.44 AUD	98.09%	Victoria	Used	HOLDEN	Consumer Loan
63	05/2017	05/2018	44,771.77 AUD	44,646.21 AUD	21,862.62 AUD	- AUD	21,862.62 AUD	48.83%	Queensland	Used	BMW	Chattel Mortgage
64	02/2013	06/2018	25,494.93AUD	13,521.07 AUD	4,628.32 AUD	- AUD	4,628.32 AUD	18.15%	New South Wales	Used	AUDI	Chattel Mortgage
65	07/2013	06/2018	8,777.82 AUD	8,847.34 AUD	8,898.30AUD	- AUD	8,898.30AUD	101.37%	New South Wales	New	SUBARU	Consumer Loan
66	04/2014	06/2018	26,796.31 AUD	27,374.52 AUD	10,658.78AUD	193.28AUD	10,465.50AUD	39.06%	Australian Capital Territory	New	NISSAN	Chattel Mortgage
67	11/2015	06/2018	31,245.11 AUD	30,497.55AUD	9,670.52 AUD	- AUD	9,670.52 AUD	30.95%	Western Australia	New	VOLKSWAGEN	Consumer Loan
68	05/2016	06/2018	26,412.97 AUD	25,548.09AUD	23,954.32 AUD	- AUD	23,954.32 AUD	90.69%	Queensland	New	AUDI	Consumer Loan
69	12/2016	06/2018	32,561.55AUD	32,958.98AUD	22,505.66AUD	2,884.50AUD	19,621.16AUD	60.26%	Queensland	New	MAZDA	Consumer Loan
70	03/2017	06/2018	18,840.84 AUD	18,101.28AUD	6,920.32 AUD	- AUD	6,920.32 AUD	36.73%	Western Australia	Used	MAZDA	Chattel Mortgage
71	03/2017	06/2018	17,298.31 AUD	14,962.66AUD	4,701.43AUD	- AUD	4,701.43AUD	27.18%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
72	04/2017	06/2018	57,150.13AUD	59,388.76AUD	59,922.54 AUD	1,627.27 AUD	58,295.27 AUD	102.00%	Victoria	New	SUBARU	Chattel Mortgage
73	04/2017	06/2018	57,106.31 AUD	57,945.34 AUD	22,588.22 AUD	- AUD	22,588.22 AUD	39.55%	New South Wales	New	MAZDA	Chattel Mortgage
74	08/2017	06/2018	15,211.16AUD	5,759.32 AUD	5,759.32 AUD	- AUD	5,759.32 AUD	37.86%	Western Australia	Used	VOLKSWAGEN	Consumer Loan
75	07/2015	07/2018	28,379.27 AUD	23,528.29AUD	16,753.79AUD	75.76AUD	16,678.03AUD	58.77%	Victoria	Used	VOLKSWAGEN	Consumer Loan
76	02/2016	07/2018	23,607.11 AUD	6,160.78AUD	6,160.78AUD	318.15AUD	5,842.63AUD	24.75%	New South Wales	Used	HOLDEN	Consumer Loan
77	05/2016	07/2018	35,152.14 AUD	27,401.06AUD	12,426.27 AUD	236.31 AUD	12,189.96AUD	34.68%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
78	06/2016	07/2018	84,344.54 AUD	72,348.85AUD	21,524.46AUD	122.76AUD	21,401.70AUD	25.37%	Queensland	New	AUDI	Chattel Mortgage
79	08/2016	07/2018	26,418.78AUD	25,104.08AUD	16,510.95AUD	1,563.68AUD	14,947.27 AUD	56.58%	Queensland	New	MITSUBISHI	Consumer Loan
80	08/2016	07/2018	77,422.29AUD	81,015.19AUD	61,350.27 AUD	555.14 AUD	60,795.13AUD	78.52%	New South Wales	Used	MERCEDES-BENZ	Chattel Mortgage
81	11/2016	07/2018	19,333.45AUD	19,641.46AUD	15,802.53AUD	- AUD	15,802.53AUD	81.74%	New South Wales	Used	FORD	Chattel Mortgage

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

									Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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
82	01/2017	07/2018	23,242.75AUD	24,076.50AUD	9,910.67 AUD	617.54 AUD	9,293.13AUD	39.98%	Western Australia	New	VOLKSWAGEN	Consumer Loan
83	02/2017	07/2018	50,024.63AUD	50,775.80AUD	28,366.75AUD	976.79AUD	27,389.96AUD	54.75%	Queensland	Used	AUDI	Chattel Mortgage
84	05/2017	07/2018	33,034.13AUD	33,920.44 AUD	34,336.06AUD	- AUD	34,336.06AUD	103.94%	New South Wales	Used	MERCEDES-BENZ	Chattel Mortgage
85	05/2017	07/2018	29,672.91 AUD	30,160.38AUD	11,282.91 AUD	- AUD	11,282.91 AUD	38.02%	Victoria	Used	SUBARU	Consumer Loan
86	07/2017	07/2018	24,334.64 AUD	25,863.73AUD	26,020.33AUD	(922.50)AUD	26,942.83AUD	110.72%	New South Wales	New	TOYOTA	Chattel Mortgage
87	07/2017	07/2018	46,757.71 AUD	49,428.22 AUD	50,885.54 AUD	- AUD	50,885.54 AUD	108.83%	Victoria	Used	LAND ROVER	Consumer Loan
88	10/2017	07/2018	47,857.94 AUD	47,553.02 AUD	17,741.51 AUD	- AUD	17,741.51 AUD	37.07%	Queensland	Used	TOYOTA	Chattel Mortgage
89	09/2017	07/2018	24,414.29AUD	24,998.00AUD	6,885.80AUD	- AUD	6,885.80AUD	28.20%	Western Australia	New	VOLKSWAGEN	Consumer Loan
90	12/2012	08/2018	7,948.51 AUD	4,098.31 AUD	4,098.31 AUD	- AUD	4,098.31 AUD	51.56%	Queensland	New	VOLKSWAGEN	Consumer Loan
91	09/2015	08/2018	41,379.55AUD	37,646.07 AUD	21,225.22 AUD	- AUD	21,225.22 AUD	51.29%	New South Wales	New	AUDI	Chattel Mortgage
92	06/2016	08/2018	40,955.71 AUD	38,014.78AUD	37,785.78AUD	- AUD	37,785.78AUD	92.26%	Australian Capital Territory	New	NISSAN	Chattel Mortgage
93	06/2016	08/2018	40,955.71 AUD	37,064.96AUD	37,533.04 AUD	- AUD	37,533.04 AUD	91.64%	Australian Capital Territory	New	NISSAN	Chattel Mortgage
94	07/2016	08/2018	58,149.53AUD	56,131.40AUD	29,947.98AUD	- AUD	29,947.98AUD	51.50%	Victoria	New	SUBARU	Consumer Loan
95	10/2016	08/2018	58,145.07 AUD	48,727.03AUD	16,472.81 AUD	- AUD	16,472.81 AUD	28.33%	Victoria	New	FORD	Chattel Mortgage
96	11/2016	08/2018	16,646.01 AUD	5,333.92 AUD	5,333.92 AUD	915.54 AUD	4,418.38AUD	26.54%	Western Australia	Used	HYUNDAI	Consumer Loan
97	07/2017	08/2018	29,037.31 AUD	28,547.79AUD	3,559.71 AUD	- AUD	3,559.71 AUD	12.26%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
98	07/2012	09/2018	19,035.05AUD	20,390.98AUD	9,451.21 AUD	- AUD	9,451.21 AUD	49.65%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
99	03/2013	09/2018	21,746.98AUD	20,872.59AUD	2,378.38AUD	- AUD	2,378.38AUD	10.94%	Queensland	New	VOLKSWAGEN	Chattel Mortgage
100	04/2014	09/2018	16,924.96AUD	12,984.38AUD	13,146.68AUD	- AUD	13,146.68AUD	77.68%	Victoria	Used	HOLDEN	Chattel Mortgage
101	04/2015	09/2018	27,297.95AUD	18,461.56AUD	19,060.02 AUD	- AUD	19,060.02 AUD	69.82%	New South Wales	Used	LEXUS	Chattel Mortgage
102	03/2016	09/2018	15,892.70AUD	9,453.55AUD	9,453.55AUD	- AUD	9,453.55AUD	59.48%	Australian Capital Territory	Used	MAZDA	Consumer Loan
103	08/2016	09/2018	19,426.42 AUD	18,736.85AUD	15,488.07 AUD	- AUD	15,488.07 AUD	79.73%	Victoria	New	VOLKSWAGEN	Consumer Loan
104	09/2016	09/2018	34,638.43AUD	31,081.38AUD	15,495.50AUD	- AUD	15,495.50AUD	44.73%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
105	10/2016	09/2018	41,094.33AUD	40,380.49AUD	20,590.00AUD	- AUD	20,590.00AUD	50.10%	New South Wales	New	VOLKSWAGEN	Consumer Loan
106	11/2016	09/2018	29,419.82 AUD	30,648.56AUD	31,024.60AUD	- AUD	31,024.60AUD	105.45%	Victoria	Used	JAGUAR	Consumer Loan
107	05/2017	09/2018	46,004.75AUD	46,412.25AUD	26,627.49AUD	- AUD	26,627.49AUD	57.88%	New South Wales	New	AUDI	Chattel Mortgage
108	05/2017	09/2018	42,281.91 AUD	39,184.78AUD	22,547.33AUD	- AUD	22,547.33AUD	53.33%	Queensland	Used	AUDI	Chattel Mortgage
109	06/2017	09/2018	20,305.25AUD	20,267.24 AUD	12,669.84 AUD	- AUD	12,669.84 AUD	62.40%	Western Australia	Used	HOLDEN	Chattel Mortgage
110	08/2017	09/2018	83,958.93AUD	86,114.76AUD	87,833.63AUD	- AUD	87,833.63AUD	104.61%	Victoria	New	AUDI	Chattel Mortgage
111	08/2017	09/2018	67,431.63AUD	68,362.83AUD	39,601.41 AUD	- AUD	39,601.41 AUD	58.73%	New South Wales	New	VOLKSWAGEN	Chattel Mortgage
112	10/2017	09/2018	228,305.76AUD	239,805.93AUD	246,803.51 AUD	- AUD	246,803.51 AUD	108.10%	Victoria	New	LAND ROVER	Chattel Mortgage
113	10/2017	09/2018	11,550.35AUD	10,413.69AUD	6,332.60AUD	- AUD	6,332.60AUD	54.83%	Australian Capital Territory	Used	VOLKSWAGEN	Consumer Loan
Total	113		4,230,170.51 AUD	3,937,600.01 AUD	2,598,605.40 AUD	94,614.36 AUD	2,503,991.04 AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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-17
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
40	02/2015	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
41	05/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
42	03/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
43	02/2017	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
44	05/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
45	09/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
46	02/2017	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
47	06/2013	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
48	11/2015	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
49	02/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
50	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
51	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
52	01/2015	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
53	06/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
54	10/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
55	02/2017	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
56	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
57	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
58	09/2016	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
59	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
60	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
61	04/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
62	07/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
63	05/2017	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
64	02/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
65	07/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
66	04/2014	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
67	11/2015	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
68	05/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
69	12/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
70	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
71	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
72	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
73	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
74	08/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
75	07/2015	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
76	02/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
77	05/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
78	06/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
79	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
80	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
81	11/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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-17
82	01/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
83	02/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
84	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
85	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
86	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
87	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
88	10/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
89	09/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
90	12/2012	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
91	09/2015	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
92	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
93	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
94	07/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
95	10/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
96	11/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
97	07/2017	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
98	07/2012	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
99	03/2013	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
100	04/2014	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
101	04/2015	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
102	03/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
103	08/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
104	09/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
105	10/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
106	11/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
107	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
108	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
109	06/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
110	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
111	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
112	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
113	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	113		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Mar-17	Apr-17	May-17	Jun-17	Jul-17	Aug-17	Sep-17	Oct-17	Nov-17
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	33.59AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	808.04 AUD	268.96AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	27.79AUD	- AUD	- AUD	- AUD	- AUD	454.54 AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	505.00AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	(1,614.57)AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	1,030.17 AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	2,491.69AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	2,610.44 AUD	181.82 AUD	363.64 AUD	181.82 AUD	72.72 AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	(1,034.00)AUD	- AUD	17,839.54 AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	434.81 AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	8,470.63AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	730.44 AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	2,469.44 AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	455.59AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	282.13AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
40	02/2015	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
41	05/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
42	03/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
43	02/2017	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
44	05/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
45	09/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
46	02/2017	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
47	06/2013	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
48	11/2015	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
49	02/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
50	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
51	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
52	01/2015	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
53	06/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
54	10/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
55	02/2017	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
56	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
57	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
58	09/2016	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
59	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
60	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
61	04/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
62	07/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
63	05/2017	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
64	02/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
65	07/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
66	04/2014	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
67	11/2015	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
68	05/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
69	12/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
70	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
71	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
72	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
73	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
74	08/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
75	07/2015	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
76	02/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
77	05/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
78	06/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
79	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
80	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
81	11/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 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
82	01/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
83	02/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
84	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
85	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
86	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
87	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
88	10/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
89	09/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
90	12/2012	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
91	09/2015	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
92	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
93	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
94	07/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
95	10/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
96	11/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
97	07/2017	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
98	07/2012	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
99	03/2013	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
100	04/2014	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
101	04/2015	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
102	03/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
103	08/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
104	09/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
105	10/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
106	11/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
107	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
108	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
109	06/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
110	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
111	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
112	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
113	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	113		- AUD	- AUD	841.63 AUD	(287.65) AUD	5,102.13 AUD	8,348.89 AUD	3,772.89 AUD	18,759.08 AUD	527.26 AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-18	Sep-18	Oct-18	Nov-18
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	31.61 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	77.30AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	82.99AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	74.92 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	242.99AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	272.73AUD	- AUD	30.94 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	192.35AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	74.74 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	51.32 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	77.01 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	65.37 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	92.46AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	54.54 AUD	18.18AUD	54.54 AUD	54.54 AUD	86.89AUD	54.54 AUD	- AUD	- AUD	45.45AUD	181.80AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	110.44 AUD	- AUD	- AUD	181.82 AUD	90.91 AUD	90.91 AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	249.02 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	(486.88)AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	(486.88)AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	(4,394.45)AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	62.52 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	98.81 AUD	- AUD	38.55AUD	- AUD	98.13AUD	39.25AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	47.20AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	1,090.90AUD	- AUD	545.45AUD	- AUD	1,178.51 AUD	545.45AUD	- AUD	909.09AUD	- AUD	1,345.05AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	109.18AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	225.58AUD	- AUD	- AUD	- AUD	170.42 AUD	- AUD	- AUD	17,761.74 AUD	4,545.45AUD	6,363.64 AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	29.33AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	8,894.68AUD	- AUD	- AUD	- AUD	77.13AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	79.35AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	62.89AUD	- AUD	- AUD	- AUD	(123.00)AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	324.05AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	863.02 AUD	- AUD	- AUD	84.90AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
40	02/2015	12/2017	- AUD	454.54 AUD	363.64 AUD	- AUD	515.30AUD	- AUD	272.73AUD	272.73AUD	- AUD	- AUD	- AUD	- AUD
41	05/2016	12/2017	- AUD	879.66AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	(4,817.50)AUD	- AUD	- AUD	- AUD
42	03/2016	12/2017	- AUD	1,239.52 AUD	- AUD	- AUD	42.84 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
43	02/2017	12/2017	- AUD	629.89AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
44	05/2014	01/2018	- AUD	- AUD	- AUD	140.27 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
45	09/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
46	02/2017	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
47	06/2013	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	518.94 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
48	11/2015	02/2018	- AUD	- AUD	- AUD	- AUD	196.30AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
49	02/2016	02/2018	- AUD	- AUD	- AUD	111.92 AUD	43.26AUD	- AUD	- AUD	- AUD	(3,025.64)AUD	- AUD	- AUD	- AUD
50	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
51	06/2016	02/2018	- AUD	- AUD	- AUD	601.39AUD	264.66AUD	- AUD	- AUD	(5,432.50)AUD	- AUD	- AUD	- AUD	- AUD
52	01/2015	03/2018	- AUD	- AUD	- AUD	- AUD	161.87 AUD	(533.00)AUD	(1,599.00)AUD	- AUD	10,584.32 AUD	- AUD	- AUD	- AUD
53	06/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
54	10/2016	03/2018	- AUD	- AUD	- AUD	- AUD	1,000.98AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
55	02/2017	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
56	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	418.91 AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
57	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	180.28AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
58	09/2016	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	363.64 AUD	454.54 AUD	- AUD	- AUD	- AUD
59	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
60	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	1,342.05AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
61	04/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
62	07/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
63	05/2017	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
64	02/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
65	07/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
66	04/2014	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	193.28AUD	- AUD	- AUD	- AUD	- AUD
67	11/2015	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
68	05/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
69	12/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	2,884.50AUD	- AUD	- AUD	- AUD	- AUD
70	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
71	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
72	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	1,627.27 AUD	- AUD	- AUD	- AUD	- AUD
73	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
74	08/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
75	07/2015	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	75.76AUD	- AUD	- AUD	- AUD
76	02/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	136.35AUD	181.80AUD	- AUD	- AUD
77	05/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	236.31 AUD	- AUD	- AUD	- AUD
78	06/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	122.76AUD	- AUD	- AUD	- AUD
79	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	1,018.22 AUD	545.46AUD	- AUD	- AUD
80	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	555.14 AUD	- AUD	- AUD	- AUD
81	11/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-17	Jan-18	Feb-18	Mar-18	Apr-18	May-18	Jun-18	Jul-18	Aug-18	Sep-18	Oct-18	Nov-18
82	01/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	617.54 AUD	- AUD	- AUD	- AUD
83	02/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	976.79AUD	- AUD	- AUD	- AUD
84	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
85	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
86	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	(922.50)AUD	- AUD	- AUD
87	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
88	10/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
89	09/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
90	12/2012	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
91	09/2015	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
92	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
93	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
94	07/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
95	10/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
96	11/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	915.54 AUD	- AUD	- AUD
97	07/2017	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
98	07/2012	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
99	03/2013	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
100	04/2014	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
101	04/2015	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
102	03/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
103	08/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
104	09/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
105	10/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
106	11/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
107	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
108	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
109	06/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
110	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
111	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
112	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
113	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	113		9,291.94 AUD	4,084.81 AUD	1,236.36 AUD	908.12 AUD	6,089.85 AUD	2,527.17 AUD	(1,287.72) AUD	18,761.57 AUD	7,197.08 AUD	8,740.95 AUD	- AUD	- AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-19	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
40	02/2015	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
41	05/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
42	03/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
43	02/2017	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
44	05/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
45	09/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
46	02/2017	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
47	06/2013	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
48	11/2015	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
49	02/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
50	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
51	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
52	01/2015	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
53	06/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
54	10/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
55	02/2017	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
56	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
57	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
58	09/2016	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
59	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
60	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
61	04/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
62	07/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
63	05/2017	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
64	02/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
65	07/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
66	04/2014	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
67	11/2015	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
68	05/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
69	12/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
70	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
71	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
72	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
73	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
74	08/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
75	07/2015	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
76	02/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
77	05/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
78	06/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
79	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
80	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
81	11/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

			Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents	Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents
Contract Level Data			Net Salvage Recoveries By Contract By Month
No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-18	Jan-19	Feb-19	Mar-19	Apr-19	May-19	Jun-19	Jul-19	Aug-19	Sep-19	Oct-19	Nov-19
82	01/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
83	02/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
84	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
85	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
86	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
87	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
88	10/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
89	09/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
90	12/2012	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
91	09/2015	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
92	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
93	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
94	07/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
95	10/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
96	11/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
97	07/2017	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
98	07/2012	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
99	03/2013	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
100	04/2014	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
101	04/2015	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
102	03/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
103	08/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
104	09/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
105	10/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
106	11/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
107	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
108	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
109	06/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
110	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
111	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
112	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
113	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD
Total	113		- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD	- AUD

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

==> picture [103 x 20] intentionally omitted <==

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Contract Level Data

No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-19	Jan-20	Feb-20	Mar-20	Apr-20
1	04/2014	02/2017	- AUD	- AUD	- AUD	- AUD	- AUD
2	10/2011	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD
3	03/2016	03/2017	- AUD	- AUD	- AUD	- AUD	- AUD
4	01/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD
5	08/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD
6	10/2015	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD
7	03/2016	04/2017	- AUD	- AUD	- AUD	- AUD	- AUD
8	03/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD
9	05/2014	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD
10	05/2015	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD
11	03/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD
12	05/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD
13	08/2016	05/2017	- AUD	- AUD	- AUD	- AUD	- AUD
14	09/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD
15	11/2015	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD
16	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD
17	05/2016	06/2017	- AUD	- AUD	- AUD	- AUD	- AUD
18	05/2014	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD
19	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD
20	12/2015	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD
21	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD
22	06/2016	07/2017	- AUD	- AUD	- AUD	- AUD	- AUD
23	02/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD
24	12/2015	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD
25	06/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD
26	09/2016	08/2017	- AUD	- AUD	- AUD	- AUD	- AUD
27	08/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD
28	12/2015	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD
29	03/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD
30	06/2016	09/2017	- AUD	- AUD	- AUD	- AUD	- AUD
31	08/2015	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD
32	03/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD
33	07/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD
34	09/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD
35	12/2016	10/2017	- AUD	- AUD	- AUD	- AUD	- AUD
36	12/2014	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD
37	12/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD
38	11/2016	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD
39	02/2017	11/2017	- AUD	- AUD	- AUD	- AUD	- AUD
40	02/2015	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD
41	05/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD
42	03/2016	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD
43	02/2017	12/2017	- AUD	- AUD	- AUD	- AUD	- AUD
44	05/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD
45	09/2014	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD
46	02/2017	01/2018	- AUD	- AUD	- AUD	- AUD	- AUD
47	06/2013	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD
48	11/2015	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD
49	02/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD
50	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD
51	06/2016	02/2018	- AUD	- AUD	- AUD	- AUD	- AUD
52	01/2015	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD
53	06/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD
54	10/2016	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD
55	02/2017	03/2018	- AUD	- AUD	- AUD	- AUD	- AUD
56	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD
57	02/2015	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD
58	09/2016	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD
59	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD
60	03/2017	04/2018	- AUD	- AUD	- AUD	- AUD	- AUD
61	04/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD
62	07/2016	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD
63	05/2017	05/2018	- AUD	- AUD	- AUD	- AUD	- AUD
64	02/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
65	07/2013	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
66	04/2014	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
67	11/2015	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
68	05/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
69	12/2016	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
70	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
71	03/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
72	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
73	04/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
74	08/2017	06/2018	- AUD	- AUD	- AUD	- AUD	- AUD
75	07/2015	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
76	02/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
77	05/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
78	06/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
79	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
80	08/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
81	11/2016	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD

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

==> picture [103 x 20] intentionally omitted <==

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Contract Level Data

No.	Month / Year of Origination	Month / Year of Net Salvage	Dec-19	Jan-20	Feb-20	Mar-20	Apr-20
82	01/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
83	02/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
84	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
85	05/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
86	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
87	07/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
88	10/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
89	09/2017	07/2018	- AUD	- AUD	- AUD	- AUD	- AUD
90	12/2012	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
91	09/2015	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
92	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
93	06/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
94	07/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
95	10/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
96	11/2016	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
97	07/2017	08/2018	- AUD	- AUD	- AUD	- AUD	- AUD
98	07/2012	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
99	03/2013	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
100	04/2014	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
101	04/2015	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
102	03/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
103	08/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
104	09/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
105	10/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
106	11/2016	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
107	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
108	05/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
109	06/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
110	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
111	08/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
112	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
113	10/2017	09/2018	- AUD	- AUD	- AUD	- AUD	- AUD
Total	113		- AUD	- AUD	- AUD	- AUD	- AUD

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

AI assistant

DRIVER AUSTRALIA MASTER TRUST — Interim / Quarterly Report 2018

64757_rns_2018-10-18_295ddbb0-256a-449f-b910-5e91d49d9b61.pdf

Driver Australia Master

Contents

Transaction Events (I)

Clean-Up Call

Transaction Party Replacements

Transaction events (II)

Transaction Events (III)

Servicer

Cash Collateral Account

Swap Fixing / Waterfall

Retention of Net Economic Interest

Amortisation Profile I

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Amortisation Profile II

Run Out Schedule I

Run Out Schedule II

Outstanding Contracts I - Overview

Outstanding Contracts I - Overview

Arrears Contracts

Arrears Contracts

Net Salvage Loss

Net Salvage After Recoveries

Prepayments

Pool Data I

Down Payments

Pool Data I

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Top 20 Borrower

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by Original Balance

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data IV

Interest Rate paid by the Receivable Debtor

Pool Data V

Original Term

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

Net Salvage Recoveries By Contract By Month

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Contract Level Data

Publication Date: 18/10/2018 Period: 09/2018 / Period No. 28 Contents

Contract Level Data

More from DRIVER AUSTRALIA MASTER TRUST

DRIVER AUSTRALIA MASTER TRUST Interim / Quarterly Report 2018