For personal use only

Size: px
Start display at page:

Download "For personal use only"

Transcription

1 Deal Name: Driver Australia One Issuer: Perpetual Corporate Trust Limited (ABN ) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia One Trust. Originator of the Receivables: Seller of the Receivables: Servicer name: Reporting Entity: Volkswagen Financial Services Australia Pty Ltd Volkswagen Financial Services Australia Pty Ltd Volkswagen Financial Services Australia Pty Ltd Volkswagen Financial Services Australia Pty Ltd ABS Operations (Physical Address) Level 1, 24 Muir Road, Chullora NSW 2190 (Postal Address) Locked Bag 6252 Regents Park NSW 2143 Contact: Phone: Fax: Corporate Service Provider: Perpetual Corporate Trust Limited (ABN ) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its personal capacity. Volkswagen Financial Services Australia ABS Operations Australia AFSL Licence No

2 Page Table of 1 Cover 2 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 Credit Enhancement 11 Swap Fixing / Waterfall 12 CRD Retention / Retention of Net Economic Interest 13 Amortisation Profile I 14 Amortisation Profile II 15 Run Out Schedule I 17 Run Out Schedule II 18 I 20 II 21 Arrears 23 Net Salvage Loss 24 Net Salvage After Recoveries 25 Pool Data I 27 Pool Data II 28 Pool Data III 30 Pool Data IV 32 Pool Data V 34 Pool Data VI 35 Pool Data VII 39 Pool Data VIII 41 Hardship Extensions 42 Engine Type 44 Contract Level Data Volkswagen Financial Services Australia ABS Operations Australia

3 Reporting Details Deal Overview Pool Cut Date Scheduled Date of Clean-Up-Call Legal Maturity Date Issue Date Period No.: Reporting frequency: Next Payment Date: 31/10/2013 Publication Date: 12/2016 Payment Date: 21/12/2021 Reporting Date: 12/12/2013 Asset Collection Period: 30 Interest Accrual Period Monthly Note Payment Period: 21/07/2016 Days accrued: 16/06/2016 (16th of each month) 21/06/2016 (21st of each month) 31/05/2016 from 01/05/2016 until 31/05/2016 from 23/05/2016 until 21/06/2016 from 23/05/2016 until 21/06/ Vehicle Type at Pool Cut Receivables New 13, % 438,595, AUD 87.72% Used 2, % 61,404, AUD 12.28% Total 16, % 500,000, AUD % Credit Type at Pool Cut Receivables Hire Purchase 2, % 92,130, AUD 18.43% Chattel Mortgage 5, % 151,176, AUD 30.24% Consumer Loan 8, % 256,693, AUD 51.34% Total 16, % 500,000, AUD % Volkswagen Financial Services Australia ABS Operations Australia

4 Parties Overview Lead Managers: Australia and New Zealand Banking Group Limited Security Trustee: P.T. Limited (ABN ) (ABN ) ANZ Tower Level Pitt Street 123 Pitt Street Sydney, NSW 2000 Sydney NSW 2000 Australia Australia The Royal Bank of Scotland plc (ABN ) Level 23, 88 Phillip Street Sydney NSW 2000 Australia Trustee: Perpetual Corporate Trust Limited Trust Manager: Perpetual Nominees Limited (ABN ) (ABN ) of Level 12, 123 Pitt Street, of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia One Trust. in its capacity as the trust manager for the Driver Australia One Trust Sub Trust Manager: Volkswagen Financial Services Australia Pty Limited Account Bank: Australia and New Zealand Banking Group Limited (ABN ) (ABN ) Level 1, 24 Muir Road, ANZ Tower Chullora, NSW Pitt Street Sydney, NSW 2000 Australia Clearing Systems: Austraclear Limited Swap Counterparty: Hong Kong and Shanghai Banking Corporation Limited, Grosvener Street. Australia Branch Sydney, NSW 2000 (ABN ) Level 10, 580 George Street Sydney NSW 2000 Servicer: Volkswagen Financial Services Australia Pty Limited Rating Agencies: Fitch Ratings (ABN ) Attn.: James Zanesi Level 1, 24 Muir Road, Level 15, 77 King Street Chullora, NSW 2190 Sydney, NSW Australia phone: DBRS Inc. Attn: ABS Surveillance, 35th Floor 140 Broadway New York, NY United States of America Standard & Poor's Attn.: Structured Finance Surveillance Level 45, 120 Collins Street Melbourne, VIC 3000 Australia Volkswagen Financial Services Australia ABS Operations Australia

5 Transaction Events (I) Clean-Up Call Condition Current Min % 10.00% The Clean-Up-Call Condition is expected to be reached in 12/2016. Clean-Up Call VWFS Australia will have the right at its option 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 is less than ten (10) per cent. of the Aggregate Cut-off Date 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 contracts % of % of Receivables Interest Compensation Payment Re-Purchase Price Current Period % - AUD 0.00% - AUD - AUD Previous Periods % - AUD 0.00% - AUD - AUD Total % - AUD 0.00% - AUD - AUD If a repurchase of receivables occurred, it would only result from non-eligibility as of the respective Pool Cut Date (which has been discovered at a later stage), a Legitimate Repudiation of a Receivables Contract, a Reloaded Contract or a Flat-Cancelled Contract. Transaction Party Replacements Capacity of Transaction Party Date of Replacement Reason for Replacement Replaced Party Replaced by Volkswagen Financial Services Australia ABS Operations Australia

6 Transaction Events (II) Credit Enhancement Increase Conditions Level 1a Credit Enhancement Increase Condition - Cumulative Net Losses do not amount to 0.4% for any Payment Date prior to or during Dec 2014 Level 1b Credit Enhancement Increase Condition - Cumulative Net Losses do not amount to 0.8% for any Payment Date from Jan 2015 but prior to or during Dec 2015 NO NO Level 1c Credit Enhancement Increase Condition - Cumulative Net Losses do not amount to 1.2% for any Payment Date after Dec 2015 Level 2 Credit Enhancement Increase Condition - Cumulative Net Losses do not amount to 1.8% for any Payment Date NO NO Net losses Net Salvage Loss registered in current Period Cumulative Net Salvage Loss incl. current Period Cumulative Net Salvage Loss as of the End of the Monthly Period as of Pool Cut Date Cumulative Net Loss as percentage of at Pool Cut Net Loss Amount 35, AUD 1,194, AUD 1,194, AUD 500,000, AUD % in % Cumulative Net Loss as percent of at Poolcut 2.00% 1.80% 1.60% 1.40% 1.20% 1.00% 0.80% 0.60% 0.40% Cumulative Net Loss Ratio Level 1a/b/c Level % 0.00% Payment Date Volkswagen Financial Services Australia ABS Operations Australia

7 Transaction Events (III) Account Bank: Australia and New Zealand Banking Group Limited Long Term Fitch Short Term Outlook Long Term2 S&P Short Term3 Outlook4 Long Term5 DBRS Short Term6 Outlook7 Current Rating * AA- F1+ Stable AA- A-1+ Stable AA R-1H Stable Minimum required Rating (if no short term Rating available, the higher long term rating is applicable) A F1 - A A-1 - A R1 - or A F1 - A+ - A R1 - 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 If none of the measures is taken within a given timespan, the Issuer may enter into new banking arrangements at its own initiative with another Account Bank. Required Rating: Fulfilled (Please refer to the Prospectus for a complete description of the mechanism) Swap Counterparty The Hongkong and Shanghai Banking Corporation Ltd Long Term Fitch Short Term Outlook Long Term2 S&P Short Term3 Outlook4 Long Term5 DBRS Short Term6 Outlook7 Current Rating * AA- F1+ Stable AA- A-1+ Stable Not Rated Not Rated Not Rated Minimum required Rating - Class A and Class B A F1 - A A-1 - A - - or A F1 >A - - A - - If the Swap Bank falls below the above mentioned Minimum Rating (Level I) it shall provide Eligible Credit Support by means of Cash or 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 Partner or (ii) provide a guarantee from an Eligible Guarantor. If none of the measures is taken within a given timespan, the Issuer may enter into new arrangements at its own initiative with another Swap Bank. Required Rating: Fulfilled (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". Monthly Remittance Condition: Not fulfilled Volkswagen Financial Services Australia ABS Operations Australia

8 Information regarding the Notes I Rating at Issue Date Class A Class B DBRS AAA (sf) A (high) (sf) S&P AAA(sf) A+(sf) Fitch AAAsf A+sf Current Rating Class A Class B DBRS AAA (sf) A (high) (sf) S&P AAA(sf) A+(sf) Fitch AAAsf AAsf Information on Notes Class A Class B Legal maturity date 21/12/ /12/2021 Scheduled Clean Up Call Dec 2016 Dec 2016 ISIN: AU0000DAOHA1 AU0000DAOHB9 Common Code: Nominal Amount 100, AUD 100, AUD Information on Interest Class A Class B Spread/ Margin 85 bps 180 bps Index Rate 1-Month-BBSW 1-Month-BBSW Fixed/Floating floating floating Current Coupon 1-Month-BBSW Month-BBSW Day Count Convention actual/365 actual/365 Volkswagen Financial Services Australia ABS Operations Australia

9 Information regarding the Notes II Monthly Period: Payment Date: Interest Accrual Period (from/until) Days accrued Index Rate Base Interest Rate: Day Count Convention 05/ /06/2016 from 23/05/2016 until 21/06/ Month-BBSW % actual/365 Interest Payments Class A Class B Total Interest Amount of the Reporting Period 131, AUD 25, AUD Paid Interest 131, AUD 25, AUD Unpaid Interest Class A Class B Unpaid Interest in the Reporting Period - AUD - AUD Cumulative unpaid Interest - AUD - AUD Note Class A Class B Note as of Poolcut 433,000, AUD 26,000, AUD Note as of the Beginning of the Period 61,297, AUD 8,756, AUD Redemption Amount per Class 5,065, AUD 723, AUD Class as of the End of the Period 56,231, AUD 8,033, AUD Payments to Investors per note Class A Class B Interest Per Note AUD AUD Principal Repayment by note 1, AUD 2, AUD Notes 4, Note Factor Overcollateralisation Class A Class B Initial OC at Poolcut % % Current OC % % Target OC % % Subordinated Loan - Spalte1 as of the Beginning of the Period 5,789, AUD Redemption 1,525, AUD as of the End of the Period 4,264, AUD Collateral Loan as of the Beginning of the Period 13,000, AUD Redemption - AUD as of the End of the Period 13,000, AUD Issuer Subordinated Notes as of the Beginning of the Period 304, AUD Issue/(Redemption) - AUD as of the End of the Period 304, AUD Volkswagen Financial Services Australia ABS Operations Australia

10 Credit Enhancement Credit Enhancement as of Poolcut Date % of Aggregate Value Class B Note 5.20% 26,000, AUD Subordinated Loan 6.80% 34,000, AUD Overcollateralisation via Collateral Loan 1.40% 7,000, AUD Cash Collateral Account 1.20% 6,000, AUD Cash Collateral Account (CCA) Value in % of as of Poolcut Date Initial at Poolcut 6,000, AUD 1.20% Initial Targeted at Poolcut 6,000, AUD 1.20% Current Targeted 6,000, AUD 1.20% as of the Beginning of the Period 6,000, AUD 1.20% Payment from CCA - AUD 0.00% Payment to CCA - AUD 0.00% as of the End of the Period 6,000, AUD 1.20% Calculation of Credit Enhancement Initially, Driver Australia One's Credit Enhancement consists of the respective Note Issue in comparison to the as of Poolcut, minus any Senior Debt Issuance. This 'Overcollateralisation' (i.e. Credit Enhancement excluding the Cash Collateral Account) is specific for each Note Series and increases with its seniority. Subsequently, the 'Overcollateralisation' is calculated (as an Overcollateralisation ) on a monthly basis, all on end of month figures. Considering the seniority of the respective Note Series, redemption is made until a Target Overcollateralisation has been reached. All remaining funds will be used to perform payments in the more junior positions of the Order of Priority. The Target OC percentages for each Note Class are determined subject to 3 items: - They will increase in 2 steps in case the Cumulative Net Loss Ratio exceeds a certain level and Credit Enhancement Increase Condition is met. - They will increase to 100% if the Aggregate falls below 10.00% of the Aggregate at Cut-Off Date (without a Clean-Up Call being exercised). - A Foreclosure Event causes the transaction to switch into sequential payment mode, in which case the OC s will not determine the maximum redemption amount and may be exceeded. In addition, there is the 'General Cash Reserve', in the form of a Cash Collateral Account, which is in principle to the benefit of all Tranches over the entire lifetime of the transaction. Volkswagen Financial Services Australia ABS Operations Australia

11 Swap Fixing / Waterfall Amortising Interest Rate Swap Class A Class B Initial Principal 433,000, AUD 26,000, AUD Underlying Principal for Reporting Period 61,297, AUD 8,756, AUD Paying Leg Fixed Interest Rate Fixed Interest Rate Receiving Leg Floating Interest Rate Floating Interest Rate Net Swap Payments - Net Swap Receipts 59, AUD 9, AUD Available Distribution Amount Calculation Payment to waterfall position Remaining Amount 1) i) Available Collections Amount from 7,617, AUD 7,617, AUD 1) ii) Available Collections - Interest on Trust Account 25, AUD 7,643, AUD 2) Drawings From Cash Collateral Account - AUD 7,643, AUD 3) i) Swap Receipts - Class A - AUD 7,643, AUD 3) ii) Swap Receipts - Class B - AUD 7,643, AUD 4) Damages and Indemnity Payments to Issuer - AUD 7,643, AUD 5) Other Reimbursement Amounts 29, AUD 7,673, AUD Remaining Rounding Amount (M-1) AUD 7,673, AUD Waterfall Payment to waterfall position Remaining Amount Available Distribution Amount - AUD 7,673, AUD 1) Trust Beneficiary $1 (1.00 AUD) 7,673, AUD 2) Taxes - AUD 7,673, AUD 3) Fees, Costs & Charges - Issuer and Security Trustee (17, AUD) 7,656, AUD 4) Monthly Servicer Fee, Unitholder Costs, Trust and Sub-Trust Manager Fees (89, AUD) 7,567, AUD 5. a) Net Swap Payments - Class A Notes (59, AUD) 7,508, AUD 5. b) Net Swap Payments - Class B Notes (9, AUD) 7,498, AUD 6. a) Interest accrued in prev. month - Class A (131, AUD) 7,366, AUD 6. b) Interest Shortfalls from prior months - Class A - AUD 7,366, AUD 7. a) Interest accrued in prev. month - Class B (25, AUD) 7,341, AUD 7. b) Interest Shortfalls from prior months - Class B - AUD 7,341, AUD 8) Payment to Cash Collateral Account - AUD 7,341, AUD 9) Principal Payment - Class A (5,065, AUD) 2,275, AUD 10) Principal Payment - Class B (723, AUD) 1,551, AUD Remaining Rounding Amount (Current Period) (40.68 AUD) 1,551, AUD 11) Penalties, Costs, Expenses, Damages, Losses or Liabilities - AUD 1,551, AUD 12) Other Payment to Swap Counterparties - AUD 1,551, AUD 13) Subordinated Loan Accrued and Unpaid Interest (26, AUD) 1,525, AUD 14) Subordinated Loan Principal (1,525, AUD) - AUD 15) Collateral Loan Accrued and Unpaid Interest - AUD - AUD 16) Collateral Loan Principal - AUD - AUD 17) Issuer Subordinated Notes Repayment to VWFSA - AUD - AUD 18) Final Service Fee to VWFSA - AUD - AUD Volkswagen Financial Services Australia ABS Operations Australia

12 CRD Retention / Retention of Net Economic Interest Retention Amount at Poolcut Type of Asset Nominal Nominal Portfolio sold to SPV 16, % 547,808, AUD 93.00% Retention of VWFSA 1, % 41,231, AUD 7.00% Total 17, % 589,040, AUD % Retention Amounts - Spalte1 Minimum Retention 29,452, AUD 5.00% Actual Retention 41,231, AUD 7.00% Retention Amount End of Reporting Period Type of Asset Nominal Nominal Portfolio sold to SPV 5, % 84,546, AUD 93.02% Retention of VWFSA % 6,348, AUD 6.98% Total 5, % 90,895, AUD % Retention Amounts Minimum Retention 4,449, AUD 5.00% Actual Retention 6,348, AUD 6.98% In its capacity as originator and original lender, VWFSA complies with the retention requirements of a material net economic interest in accordance with 122a CRD. By adhering to option c) of the direction, 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 within the Investor Report. Volkswagen Financial Services Australia ABS Operations Australia

13 Amortisation Profile I Note Class Class A Class B WAL At Closing: 1.31 yrs At Closing: 1.31 yrs At Closing: 2.28 yrs At Closing: 2.28 yrs Payment Date Actual Note Forecasted Note Actual Note Forecasted Note 2 2 Poolcut 433,000, AUD - AUD 26,000, AUD - AUD 01/ ,736, AUD - AUD 26,000, AUD - AUD 02/ ,246, AUD - AUD 26,000, AUD - AUD 03/ ,652, AUD - AUD 26,000, AUD - AUD 04/ ,480, AUD - AUD 26,000, AUD - AUD 05/ ,990, AUD - AUD 26,000, AUD - AUD 06/ ,358, AUD - AUD 26,000, AUD - AUD 07/ ,891, AUD - AUD 26,000, AUD - AUD 08/ ,389, AUD - AUD 26,000, AUD - AUD 09/ ,132, AUD - AUD 26,000, AUD - AUD 10/ ,920, AUD - AUD 26,000, AUD - AUD 11/ ,546, AUD - AUD 26,000, AUD - AUD 12/ ,678, AUD - AUD 26,000, AUD - AUD 01/ ,188, AUD - AUD 26,000, AUD - AUD 02/ ,089, AUD - AUD 26,000, AUD - AUD 03/ ,720, AUD - AUD 23,245, AUD - AUD 04/ ,448, AUD - AUD 21,921, AUD - AUD 05/ ,970, AUD - AUD 20,709, AUD - AUD 06/ ,421, AUD - AUD 19,345, AUD - AUD 07/ ,743, AUD - AUD 18,106, AUD - AUD 08/ ,047, AUD - AUD 17,006, AUD - AUD 09/ ,590, AUD - AUD 15,941, AUD - AUD 10/ ,281, AUD - AUD 14,897, AUD - AUD 11/ ,657, AUD - AUD 13,950, AUD - AUD 12/ ,742, AUD - AUD 12,963, AUD - AUD 01/ ,037, AUD - AUD 12,005, AUD - AUD 02/ ,948, AUD - AUD 11,135, AUD - AUD 03/ ,709, AUD - AUD 10,244, AUD - AUD 04/ ,349, AUD - AUD 9,478, AUD - AUD 05/ ,297, AUD - AUD 8,756, AUD - AUD 06/ ,231, AUD - AUD 8,033, AUD - AUD 07/ ,389, AUD - 7,341, AUD 08/ ,688, AUD - 6,812, AUD 09/ ,269, AUD - 6,324, AUD 10/ ,056, AUD - 5,865, AUD 11/ ,839, AUD - 5,405, AUD 12/ AUD - - AUD + Based on the following assumptions: CPR of 10%, Net Losses of 0% and Clean Up Call at 10% of the original outstanding portfolio Volkswagen Financial Services Australia ABS Operations Australia

14 Amortisation Profile II Amortisation Profile Class A-Notes in AUD 500,000,000 Actual Amort. A-Notes Expected Amort. A-Notes 450,000, ,000, ,000, ,000,000 Assuming a Clean-Up Call at 10% of the initial Receivables, annual prepayments of 10% and 0% Net Losses. 250,000, ,000, ,000, ,000,000 50,000,000 0 Payment Date in AUD 35,000,000 Amortisation Profile Class B-Notes Actual Amort. B-Notes Expected Amort. B-Notes 30,000,000 25,000,000 Assuming a Clean-Up Call at 10% of the initial Receivables, annual prepayments of 10% and 0% Net Losses. 20,000,000 15,000,000 10,000,000 5,000,000 0 Payment Date Volkswagen Financial Services Australia ABS Operations Australia

15 Run Out Schedule I End of Collection Period Interest Principal Nominal Instalments arrears 25, AUD 902, AUD 927, AUD 06/ , AUD 5,367, AUD 5,698, AUD 07/ , AUD 4,727, AUD 5,040, AUD 08/ , AUD 4,403, AUD 4,698, AUD 09/ , AUD 4,180, AUD 4,457, AUD 10/ , AUD 4,267, AUD 4,527, AUD 11/ , AUD 4,388, AUD 4,630, AUD 12/ , AUD 3,551, AUD 3,775, AUD 01/ , AUD 3,808, AUD 4,017, AUD 02/ , AUD 3,226, AUD 3,418, AUD 03/ , AUD 3,321, AUD 3,499, AUD 04/ , AUD 2,386, AUD 2,550, AUD 05/ , AUD 2,932, AUD 3,086, AUD 06/ , AUD 3,434, AUD 3,575, AUD 07/ , AUD 2,829, AUD 2,956, AUD 08/ , AUD 2,698, AUD 2,812, AUD 09/ , AUD 1,904, AUD 2,007, AUD 10/ , AUD 1,853, AUD 1,948, AUD 11/ , AUD 1,694, AUD 1,780, AUD 12/ , AUD 1,556, AUD 1,635, AUD 01/ , AUD 1,660, AUD 1,733, AUD 02/ , AUD 1,474, AUD 1,540, AUD 03/ , AUD 1,696, AUD 1,756, AUD 04/ , AUD 1,295, AUD 1,347, AUD 05/ , AUD 1,346, AUD 1,393, AUD 06/ , AUD 1,396, AUD 1,437, AUD 07/ , AUD 1,422, AUD 1,457, AUD 08/ , AUD 1,546, AUD 1,574, AUD 09/ , AUD 344, AUD 366, AUD 10/ , AUD 322, AUD 342, AUD 11/ , AUD 316, AUD 335, AUD 12/ , AUD 308, AUD 326, AUD 01/ , AUD 335, AUD 351, AUD 02/ , AUD 292, AUD 307, AUD 03/ , AUD 281, AUD 295, AUD 04/ , AUD 274, AUD 286, AUD 05/ , AUD 265, AUD 276, AUD 06/2019 9, AUD 256, AUD 266, AUD 07/2019 8, AUD 245, AUD 254, AUD 08/2019 7, AUD 235, AUD 243, AUD 09/2019 6, AUD 220, AUD 227, AUD 10/2019 5, AUD 209, AUD 215, AUD 11/2019 4, AUD 192, AUD 197, AUD 12/2019 4, AUD 175, AUD 179, AUD 01/2020 3, AUD 157, AUD 160, AUD 02/2020 2, AUD 139, AUD 141, AUD 03/2020 2, AUD 127, AUD 129, AUD 04/2020 1, AUD 108, AUD 110, AUD 05/2020 1, AUD 95, AUD 96, AUD 06/ AUD 67, AUD 68, AUD Volkswagen Financial Services Australia ABS Operations Australia

16 07/ AUD 42, AUD 43, AUD 08/ AUD 29, AUD 29, AUD 09/ AUD 3, AUD 3, AUD 10/ AUD 3, AUD 3, AUD 11/ AUD 2, AUD 2, AUD Total 4,215, AUD 80,330, AUD 84,546, AUD Volkswagen Financial Services Australia ABS Operations Australia

17 Poolcut 01/ / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / /2020 Run Out Schedule II in AUD 600,000, ,000,000 Expected Amortisation of the Asset-Portfolio The expected Portfolio amortisation is solely based on the scheduled payments according to rental plan, no assumptions on prepayments or defaults are made. 400,000, ,000, ,000, ,000,000 Reporting Period 0 Expected Asset-Portfolio Actual Asset-Portfolio Volkswagen Financial Services Australia ABS Operations Australia

18 I - Overview Contract Status Development as of Poolcut Date Product Type Hire Purchase Chattel Mortgage Consumer Loan Receivables Receivables Normal 16, ,000, AUD 2,970 92,130, AUD 5, ,176, AUD 8, ,693, AUD In Advance In Arrears Paid out/matured Early Payout Gross Salvage Net Salvage Total 16, ,000, AUD 2,970 92,130, AUD 5, ,176, AUD 8, ,693, AUD Contract Status Development Receivables Receivables Normal 5,115 80,052, AUD 367 5,372, AUD 1,106 18,227, AUD 3,642 56,452, AUD In Advance 265 3,427, AUD 7 88, AUD , AUD 222 2,818, AUD In Arrears 204 3,757, AUD , AUD 61 1,168, AUD 111 1,949, AUD Paid out/matured 3,732 - AUD AUD 1,401 - AUD 1,423 - AUD Early Payout 7,088 - AUD 1,637 - AUD 2,444 - AUD 3,007 - AUD Gross Salvage , AUD 2 91, AUD 3 79, AUD 5 158, AUD Net Salvage 85 1,150, AUD , AUD , AUD , AUD Total 16,499 88,718, AUD 2,970 6,425, AUD 5,094 20,531, AUD 8,435 61,761, AUD Contract Status Development as of Previous Month as of Current Reporting Period Product Type Hire Purchase Chattel Mortgage Consumer Loan Hire Purchase Product Type Chattel Mortgage Receivables Consumer Loan Receivables Normal 4,808 73,290, AUD 322 4,483, AUD 1,030 16,501, AUD 3,456 52,306, AUD In Advance 256 3,262, AUD 5 67, AUD , AUD 214 2,660, AUD In Arrears 201 3,506, AUD , AUD 59 1,030, AUD 110 1,971, AUD Paid out/matured 3,877 - AUD AUD 1,431 - AUD 1,521 - AUD Early Payout 7,257 - AUD 1,666 - AUD 2,489 - AUD 3,102 - AUD Gross Salvage , AUD 2 91, AUD 2 54, AUD 6 125, AUD Net Salvage 90 1,186, AUD , AUD , AUD , AUD Total 16,499 81,516, AUD 2,970 5,380, AUD 5,094 18,678, AUD 8,435 57,457, AUD Volkswagen Financial Services Australia ABS Operations Australia

19 I - Overview Contract Status Development as of Poolcut Date Normal 16, ,000, AUD In Advance - - AUD In Arrears - - AUD Paid out/matured - - AUD Early Payout - - AUD Gross Salvage - - AUD Net Salvage - - AUD Total 16, ,000, AUD Balloon Balloon No Balloon Receivables New Vehicle Type of Car Used Vehicle 8, ,414, AUD 8, ,585, AUD 13, ,595, AUD 2,531 61,404, AUD 8, ,414, AUD 8, ,585, AUD 13, ,595, AUD 2,531 61,404, AUD Contract Status Development Normal 5,115 80,052, AUD In Advance 265 3,427, AUD In Arrears 204 3,757, AUD Paid out/matured 3,732 - AUD Early Payout 7,088 - AUD Gross Salvage , AUD Net Salvage 85 1,150, AUD Total 16,499 88,718, AUD as of Current Reporting Period Contract Status Development as of Previous Month Normal 4,808 73,290, AUD In Advance 256 3,262, AUD In Arrears 201 3,506, AUD Paid out/matured 3,877 - AUD Early Payout 7,257 - AUD Gross Salvage , AUD Net Salvage 90 1,186, AUD Total 16,499 81,516, AUD Receivables 2,097 46,201, AUD 3,018 33,851, AUD 4,444 71,604, AUD 671 8,447, AUD 77 1,315, AUD 188 2,111, AUD 218 2,917, AUD , AUD 127 2,757, AUD , AUD 170 3,221, AUD , AUD 1,969 - AUD 1,763 - AUD 3,138 - AUD AUD 3,854 - AUD 3,234 - AUD 5,927 - AUD 1,161 - AUD 9 313, AUD 1 16, AUD , AUD - - AUD , AUD , AUD , AUD , AUD 8,184 51,368, AUD 8,315 37,349, AUD 13,968 78,958, AUD 2,531 9,759, AUD Balloon Type of Car Balloon No Balloon New Vehicle Used Vehicle Balloon Type of Car Balloon No Balloon New Vehicle Used Vehicle Receivables 1,942 42,052, AUD 2,866 31,238, AUD 4,157 65,376, AUD 651 7,913, AUD 79 1,338, AUD 177 1,924, AUD 214 2,794, AUD , AUD 117 2,373, AUD 84 1,132, AUD 170 3,057, AUD , AUD 2,027 - AUD 1,850 - AUD 3,278 - AUD AUD 3,956 - AUD 3,301 - AUD 6,074 - AUD 1,183 - AUD 9 264, AUD 1 6, AUD , AUD - - AUD , AUD , AUD , AUD , AUD 8,184 46,831, AUD 8,315 34,685, AUD 13,968 72,419, AUD 2,531 9,097, AUD Volkswagen Financial Services Australia ABS Operations Australia

20 II - Collections Collections This Reporting Month by Status Change in Contract Collections Statuses From Last Month This Month Normal (307) 4,808 3,834, AUD In Advance (9) , AUD In Arrears (3) , AUD Paid out/matured 145 3, , AUD Early Payout 169 7,257 2,423, AUD Gross Salvage , AUD Net Salvage , AUD Total - 16,499 7,617, AUD Total Development of Pool within Reporting Period Active Collection Variations Nominal Beginning of Period 5,594 16,499 92,243, AUD Scheduled Collections For Active This Period 5,665, AUD 5,665, AUD Collections Variations From Normal This Period 46, AUD Collection Variations From Paying Out Early This Period 1,618, AUD Collection Variations From Paying Out/Maturing This Period 297, AUD Collection Variations from in Advance This Period 303, AUD Collection Variations from Contract In Arrears This Period (419, AUD) Collection Variations from Going Into Gross Salvage This Period 25, AUD Collection Variations from Going Into Net Salvage This Period 32, AUD Other Variations From Scheduled Collections This Period - AUD Instalment Collection Variations 1,903, AUD 1,903, AUD Contract Fees Collected This Period Interest Compensation Collections This Period Non Instalment Collection Variations Actual Collections For Active This Period 26, AUD 21, AUD 48, AUD 7,617, AUD Paid Out Early This Month 169 Paid Out/Matured This Month 145 Into Net Salvage This Month 5 Repurchased - - Less Recoveries After Net Salvage (927.25) AUD Reduced Nominal Due to Unpaid Rental At Net Salvage 36, AUD Reduced Nominal Due to Unpaid Rental At Early Payout 94, AUD Reduced Nominal Due to Other (2, AUD) End of Period 5,275 16,499 84,546, AUD Volkswagen Financial Services Australia ABS Operations Australia

21 Arrears Days in Arrears (%) Receivables (%) Product Type Hire Purchase Chattel Mortgage Consumer Loan Receivables > 0 <= % 2,381, AUD 2.96% , AUD , AUD 71 1,316, AUD > 30 <= % 553, AUD 0.69% 4 55, AUD 8 137, AUD , AUD > 60 <= % 391, AUD 0.49% 6 119, AUD 6 101, AUD 9 170, AUD > 90 <= % 201, AUD 0.25% 3 48, AUD - - AUD 7 152, AUD > 120 <= % 21, AUD 0.03% - - AUD 1 7, AUD 1 13, AUD > 150 <= % 27, AUD 0.03% - - AUD 1 21, AUD 1 6, AUD > 180 <= % 39, AUD 0.05% - - AUD 1 33, AUD 1 6, AUD > 210 <= % - AUD 0.00% - - AUD - - AUD - - AUD > 240 <= % 61, AUD 0.08% 1 28, AUD - - AUD 1 32, AUD > 270 <= % - AUD 0.00% - - AUD - - AUD - - AUD > 300 <= % 22, AUD 0.03% - - AUD - - AUD 1 22, AUD > 330 <= % - AUD 0.00% - - AUD - - AUD - - AUD > % 62, AUD 0.08% 1 62, AUD - - AUD - - AUD Total % 3,763, AUD 4.68% , AUD 61 1,085, AUD 115 2,082, AUD Arrears - Total 25,000, AUD 20,000, AUD 15,000, AUD 10,000, AUD 5,000, AUD - AUD Period > 0 <= 30 Days Arrears > 30 <= 60 Days Arrears > 60 <= 90 Days Arrears > 90 <= 120 Days Arrears > 120 <= 150 Days Arrears > 150 <= 180 Days Arrears > 180 <= 210 Days Arrears > 210 <= 240 Days Arrears > 240 <= 270 Days Arrears > 270 <= 300 Days Arrears > 300 <= 330 Days Arrears > 330 <= 360 Days Arrears > 360 Days Arrears Volkswagen Financial Services Australia ABS Operations Australia

22 Arrears Days in Arrears (%) Receivables (%) > 0 <= % 2,381, AUD 2.96% > 30 <= % 553, AUD 0.69% > 60 <= % 391, AUD 0.49% > 90 <= % 201, AUD 0.25% > 120 <= % 21, AUD 0.03% > 150 <= % 27, AUD 0.03% > 180 <= % 39, AUD 0.05% > 210 <= % - AUD 0.00% > 240 <= % 61, AUD 0.08% > 270 <= % - AUD 0.00% > 300 <= % 22, AUD 0.03% > 330 <= % - AUD 0.00% > % 62, AUD 0.08% Total % 3,763, AUD 4.68% 6 7 Balloon Balloon No Balloon New Vehicle Status 78 1,609, AUD , AUD 116 2,144, AUD , AUD , AUD , AUD , AUD 9 138, AUD , AUD 7 106, AUD , AUD 3 50, AUD 6 154, AUD 4 46, AUD , AUD - - AUD 2 21, AUD - - AUD 2 21, AUD - - AUD 1 21, AUD 1 6, AUD 2 27, AUD - - AUD 2 39, AUD - - AUD 2 39, AUD - - AUD 2 61, AUD - - AUD 2 61, AUD - - AUD 1 22, AUD - - AUD - - AUD 1 22, AUD 1 62, AUD - - AUD 1 62, AUD - - AUD 125 2,624, AUD 85 1,139, AUD 179 3,315, AUD , AUD Used Volkswagen Financial Services Australia ABS Operations Australia

23 Net Salvage Loss Net Salvage Loss This Period Product Type Type of Car Net Salvage Loss Hire Purchase New - - AUD Used 1 1, AUD Total Hire Purchase 1 1, AUD Chattel Mortgage New 3 22, AUD Used - - AUD Total Chattel Mortgage 3 22, AUD Consumer Loan New 1 11, AUD Used - - AUD Total Consumer Loan 1 11, AUD Total 5 35, AUD Cumulative Net Salvage Loss as of the End of the Monthly Period 1,194, AUD at Poolcut 500,000, AUD Cumulative Net Loss Ratio % Per Period Cumulative Net Salvage Loss Monthly Period Net Salvage Loss 2 Net Salvage Loss 11/ AUD - - AUD 12/ AUD - - AUD 01/ , AUD 2 26, AUD 02/ , AUD 4 51, AUD 03/ AUD 4 51, AUD 04/ , AUD 5 82, AUD 05/ AUD 5 82, AUD 06/ , AUD 9 117, AUD 07/ , AUD , AUD 08/ , AUD , AUD 09/ , AUD , AUD 10/ , AUD , AUD 11/ , AUD , AUD 12/ , AUD , AUD 01/ , AUD , AUD 02/ , AUD , AUD 03/ , AUD , AUD 04/ , AUD , AUD 05/ , AUD , AUD 06/ , AUD , AUD 07/ , AUD , AUD 08/ , AUD , AUD 09/ , AUD , AUD 10/ , AUD 71 1,010, AUD 11/ , AUD 73 1,025, AUD 12/ AUD 73 1,025, AUD 01/ , AUD 74 1,035, AUD 02/ , AUD 77 1,059, AUD 03/ , AUD 80 1,077, AUD 04/ , AUD 85 1,159, AUD 05/ , AUD 90 1,194, AUD 06/ AUD - - AUD 07/ AUD - - AUD 08/ AUD - - AUD 09/ AUD - - AUD 10/ AUD - - AUD 11/ AUD - - AUD 12/ AUD - - AUD 01/ AUD - - AUD 02/ AUD - - AUD Total 90 1,194, AUD Volkswagen Financial Services Australia ABS Operations Australia

24 Net Salvage After Recoveries Net Salvaged Product Type Vehicle Status Gross Salvage Loss Net Salvage Loss Recoveries After Net Net Salvage Loss After Salvage Recoveries Hire Purchase New , AUD 189, AUD 5, AUD 184, AUD Used 7 76, AUD 44, AUD AUD 44, AUD Total Hire Purchase , AUD 234, AUD 5, AUD 228, AUD Chattel Mortgage New , AUD 516, AUD 67, AUD 449, AUD Used 8 104, AUD 45, AUD AUD 44, AUD Total Chattel Mortgage 46 1,048, AUD 561, AUD 68, AUD 493, AUD Consumer Loan New , AUD 219, AUD 8, AUD 211, AUD Used , AUD 178, AUD 49, AUD 129, AUD Total Consumer Loan , AUD 398, AUD 57, AUD 341, AUD - AUD Total 90 2,195, AUD 1,194, AUD 131, AUD 1,063, AUD Volkswagen Financial Services Australia ABS Operations Australia

25 Pool Data I Down Payments Product Type Hire Purchase Chattel Mortgage Consumer Loan Down Payment of of Down Payment/ Purchase Price in % No Down Payment 1, % 26,621, AUD 33.14% 0.00% 132 2,194, AUD 396 6,873, AUD ,554, AUD , % 40,295, AUD 50.16% 9.95% 153 2,153, AUD 525 7,954, AUD 2,129 30,186, AUD 10, % 8,792, AUD 10.94% 30.70% , AUD 139 2,316, AUD 465 5,902, AUD 20, % 2,926, AUD 3.64% 41.67% , AUD , AUD 143 2,300, AUD 30, % 874, AUD 1.09% 49.43% 7 61, AUD , AUD , AUD 40, , % 399, AUD 0.50% 47.56% 5 31, AUD 6 62, AUD , AUD 50, , % 89, AUD 0.11% 65.74% 2 2, AUD 2 37, AUD 6 48, AUD 60, , % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 70, , % 46, AUD 0.06% 71.53% - - AUD 2 46, AUD - - AUD 80, , % 5, AUD 0.01% 62.07% - - AUD - - AUD 1 5, AUD 90, , % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 100, , % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 110, , % 279, AUD 0.35% 36.33% - - AUD - - AUD 2 279, AUD 120, , % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 130, , % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 140, , % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD > 150, % - AUD 0.00% 0.00% - - AUD - - AUD - - AUD Total 5, % 80,330, AUD % 24.59% 361 5,146, AUD 1,128 18,121, AUD 3,786 57,063, AUD Statistics Down Payments Minimum Down Payment Maximum Down Payment Weighted Average Down Payment (Customers that made a Down Payment) Weighted Average Down Payment - AUD 115, AUD 8, AUD 5, AUD Type of Payment Product Type Hire Purchase Chattel Mortgage Consumer Loan Type of Payment of of Direct Debit 5, % 78,511, AUD 97.73% 343 4,832,740 1,091 17,508,602 3,710 56,169,988 Other % 1,819, AUD 2.27% , , ,744 Total 5, % 80,330, AUD % 361 5,146, AUD 1,128 18,121, AUD 3,786 57,063, AUD Volkswagen Financial Services Australia ABS Operations Australia

26 Pool Data I Down Payments Down Payment of of Down Payment/ Purchase Price in % No Down Payment 1, % 26,621, AUD 33.14% 0.00% , % 40,295, AUD 50.16% 9.95% 10, % 8,792, AUD 10.94% 30.70% 20, % 2,926, AUD 3.64% 41.67% 30, % 874, AUD 1.09% 49.43% 40, , % 399, AUD 0.50% 47.56% 50, , % 89, AUD 0.11% 65.74% 60, , % - AUD 0.00% 0.00% 70, , % 46, AUD 0.06% 71.53% 80, , % 5, AUD 0.01% 62.07% 90, , % - AUD 0.00% 0.00% 100, , % - AUD 0.00% 0.00% 110, , % 279, AUD 0.35% 36.33% 120, , % - AUD 0.00% 0.00% 130, , % - AUD 0.00% 0.00% 140, , % - AUD 0.00% 0.00% > 150, % - AUD 0.00% 0.00% Total 5, % 80,330, AUD % 24.59% Balloon Balloon No Balloon New Vehicle Status ,436, AUD 737 9,185, AUD 1,310 23,685, AUD 211 2,936, AUD 1,030 20,464, AUD 1,777 19,830, AUD 2,384 35,690, AUD 423 4,605, AUD 238 5,202, AUD 417 3,589, AUD 587 8,087, AUD , AUD 59 1,674, AUD 135 1,252, AUD 179 2,647, AUD , AUD , AUD , AUD , AUD 4 31, AUD 8 297, AUD , AUD , AUD 1 27, AUD 2 35, AUD 8 53, AUD 9 87, AUD 1 1, AUD 2 46, AUD - - AUD 2 46, AUD - - AUD - - AUD 1 5, AUD 1 5, AUD - - AUD 1 244, AUD 1 35, AUD 1 35, AUD 1 244, AUD 2,147 46,028, AUD 3,128 34,302, AUD 4,551 71,500, AUD 724 8,830, AUD Used Statistics Down Payments Minimum Down Payment Maximum Down Payment Weighted Average Down Payment (Customers that made a Down Payment) Weighted Average Down Payment - AUD 115, AUD 8, AUD 5, AUD Type of Payment Type of Payment of of Direct Debit 5, % 78,511, AUD 97.73% Other % 1,819, AUD 2.27% Total 5, % 80,330, AUD % Balloon Balloon No Balloon New Vehicle Status 2,087 44,813,469 3,057 33,697,860 4,438 69,855, ,656, ,215, , ,644, ,634 2,147 46,028, AUD 3,128 34,302, AUD 4,551 71,500, AUD 724 8,830, AUD Used Volkswagen Financial Services Australia ABS Operations Australia

27 Pool Data II Distribution of and Vehicles per Borrower Per Borrower Customers Customers of of 1 5, % 5, % 87,538, AUD 98.19% % % 1,439, AUD 1.62% % % 174, AUD 0.20% % % - AUD 0.00% % % - AUD 0.00% Total 5, % 5, % 89,153, AUD % Top 20 Borrower Ranking Overall 1 244, AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % , AUD % 1 2,095, AUD % 24 Volkswagen Financial Services Australia ABS Operations Australia

28 Pool Data III Distribution by Distribution by of Product Type Hire Purchase Chattel Mortgage Consumer Loan , % 9,198, AUD 11.45% , AUD 367 1,771, AUD 1,433 6,896, AUD 10, , % 27,326, AUD 34.02% 87 1,303, AUD 426 6,337, AUD 1,353 19,685, AUD 20, % 22,256, AUD 27.71% 48 1,151, AUD 223 5,375, AUD ,729, AUD 30, % 11,097, AUD 13.81% 31 1,077, AUD 68 2,329, AUD 225 7,690, AUD 40, , % 5,143, AUD 6.40% , AUD 26 1,153, AUD 77 3,398, AUD 50, , % 2,110, AUD 2.63% 4 227, AUD , AUD 25 1,343, AUD 60, , % 1,285, AUD 1.60% 3 194, AUD 3 195, AUD , AUD 70, , % 737, AUD 0.92% 1 70, AUD 2 151, AUD 7 514, AUD 80, , % 249, AUD 0.31% - - AUD 2 165, AUD 1 83, AUD 90, , % - AUD 0.00% - - AUD - - AUD - - AUD 100, , % 101, AUD 0.13% - - AUD 1 101, AUD - - AUD 110, , % 114, AUD 0.14% - - AUD - - AUD 1 114, AUD 120, , % 128, AUD 0.16% - - AUD - - AUD 1 128, AUD 130, , % - AUD 0.00% - - AUD - - AUD - - AUD 140, , % - AUD 0.00% - - AUD - - AUD - - AUD > 150, % 582, AUD 0.72% - - AUD - - AUD 3 582, AUD Total 5, % 80,330, AUD % 361 5,146, AUD 1,128 18,121, AUD 3,786 57,063, AUD Statistics Minimum Maximum Average - AUD 244, AUD 15, AUD Distribution by Original Distribution by Original of Hire Purchase Product Type Chattel Mortgage Consumer Loan % 20, AUD 0.03% - - AUD 1 3, AUD 8 17, AUD 10, % 2,606, AUD 3.24% 12 33, AUD , AUD 421 2,282, AUD 20, , % 10,414, AUD 12.96% , AUD 199 1,747, AUD 910 8,386, AUD 30, , % 16,480, AUD 20.52% , AUD 269 3,435, AUD ,570, AUD 40, , % 15,277, AUD 19.02% , AUD 255 4,036, AUD ,516, AUD 50, , % 12,085, AUD 15.05% , AUD 164 2,966, AUD 393 8,402, AUD 60, , % 8,249, AUD 10.27% , AUD 85 2,053, AUD 216 5,419, AUD 70, , % 5,702, AUD 7.10% , AUD 42 1,271, AUD 123 4,009, AUD 80, , % 3,220, AUD 4.01% , AUD , AUD 52 2,131, AUD 90, , % 2,045, AUD 2.55% , AUD 8 269, AUD 24 1,246, AUD 100, , % 1,532, AUD 1.91% , AUD , AUD , AUD 110, , % 626, AUD 0.78% 2 55, AUD 6 233, AUD 6 337, AUD 120, , % 246, AUD 0.31% - - AUD 4 134, AUD 2 112, AUD 130, , % 293, AUD 0.37% 1 66, AUD 1 82, AUD 2 143, AUD 140, , % 483, AUD 0.60% 3 147, AUD 3 258, AUD 1 77, AUD > 150, % 1,044, AUD 1.30% 3 142, AUD 1 77, AUD 5 825, AUD Total 5, % 80,330, AUD % 361 5,146, AUD 1,128 18,121, AUD 3,786 57,063, AUD Statistics Minimum Original Maximum Original Weighted Average Original (by ODRB) 6, AUD 356, AUD 53, AUD Volkswagen Financial Services Australia ABS Operations Australia

29 Pool Data III Distribution by Distribution by of , % 9,198, AUD 11.45% 10, , % 27,326, AUD 34.02% 20, % 22,256, AUD 27.71% 30, % 11,097, AUD 13.81% 40, , % 5,143, AUD 6.40% 50, , % 2,110, AUD 2.63% 60, , % 1,285, AUD 1.60% 70, , % 737, AUD 0.92% 80, , % 249, AUD 0.31% 90, , % - AUD 0.00% 100, , % 101, AUD 0.13% 110, , % 114, AUD 0.14% 120, , % 128, AUD 0.16% 130, , % - AUD 0.00% 140, , % - AUD 0.00% > 150, % 582, AUD 0.72% Total 5, % 80,330, AUD % Balloon Balloon No Balloon New Vehicle Status 248 1,439, AUD 1,726 7,758, AUD 1,594 7,384, AUD 380 1,813, AUD ,646, AUD ,680, AUD 1,648 24,198, AUD 218 3,128, AUD ,724, AUD 312 7,531, AUD ,146, AUD 88 2,109, AUD 226 7,708, AUD 98 3,389, AUD ,305, AUD , AUD 92 4,079, AUD 24 1,064, AUD 109 4,824, AUD 7 318, AUD 30 1,633, AUD 9 476, AUD 35 1,892, AUD 4 217, AUD 16 1,025, AUD 4 260, AUD 18 1,160, AUD 2 125, AUD 8 595, AUD 2 141, AUD 9 657, AUD 1 79, AUD 3 249, AUD - - AUD 3 249, AUD - - AUD 1 101, AUD - - AUD 1 101, AUD - - AUD 1 114, AUD - - AUD 1 114, AUD - - AUD 1 128, AUD - - AUD 1 128, AUD - - AUD 3 582, AUD - - AUD 2 338, AUD 1 244, AUD 2,147 46,028, AUD 3,128 34,302, AUD 4,551 71,500, AUD 724 8,830, AUD Used Statistics Minimum Maximum Average - AUD 244, AUD 15, AUD Distribution by Original Distribution by Original of % 20, AUD 0.03% 10, % 2,606, AUD 3.24% 20, , % 10,414, AUD 12.96% 30, , % 16,480, AUD 20.52% 40, , % 15,277, AUD 19.02% 50, , % 12,085, AUD 15.05% 60, , % 8,249, AUD 10.27% 70, , % 5,702, AUD 7.10% 80, , % 3,220, AUD 4.01% 90, , % 2,045, AUD 2.55% 100, , % 1,532, AUD 1.91% 110, , % 626, AUD 0.78% 120, , % 246, AUD 0.31% 130, , % 293, AUD 0.37% 140, , % 483, AUD 0.60% > 150, % 1,044, AUD 1.30% Total 5, % 80,330, AUD % Balloon Vehicle Status Balloon No Balloon New Used - - AUD 9 20, AUD 6 14, AUD 3 6, AUD , AUD 455 2,354, AUD 303 1,604, AUD 184 1,001, AUD 274 3,136, AUD 896 7,277, AUD 938 8,318, AUD 232 2,095, AUD 505 7,552, AUD 808 8,928, AUD 1,151 14,387, AUD 162 2,093, AUD 479 8,992, AUD 484 6,284, AUD ,191, AUD 61 1,085, AUD 349 8,067, AUD 252 4,018, AUD ,278, AUD , AUD 212 5,730, AUD 126 2,518, AUD 318 7,722, AUD , AUD 128 4,188, AUD 55 1,514, AUD 171 5,314, AUD , AUD 69 2,651, AUD , AUD 78 2,870, AUD 8 349, AUD 36 1,549, AUD , AUD 47 1,928, AUD 2 117, AUD 30 1,399, AUD 6 132, AUD 35 1,518, AUD 1 13, AUD , AUD 3 42, AUD , AUD - - AUD 3 164, AUD 3 82, AUD 6 246, AUD - - AUD 3 229, AUD 1 63, AUD 3 213, AUD 1 79, AUD 7 483, AUD - - AUD 7 483, AUD - - AUD 9 1,044, AUD - - AUD 7 781, AUD 2 263, AUD 2,147 46,028, AUD 3,128 34,302, AUD 4,551 71,500, AUD 724 8,830, AUD Statistics Minimum Original Maximum Original Weighted Average Original (by ODRB) 6, AUD 356, AUD 53, AUD Volkswagen Financial Services Australia ABS Operations Australia

ANZ Covered Bond Guide

ANZ Covered Bond Guide ANZ Covered Bond Guide November 2013 AUSTRALIA AND NEW ZEALAND BANKING GROUP LIMITED Contents Covered Bond Programme Overview Mortgage Portfolio and Cover Pool Cover Pool and Mortgage Portfolio Policy

More information

Index. Santander Consumer Bank AS, Norge, Sverige Filial Box 1341 171 26 Solna Org nr 516406-0336 Tel: +46 08-470 79 00 Fax:+46 08-470 79 98

Index. Santander Consumer Bank AS, Norge, Sverige Filial Box 1341 171 26 Solna Org nr 516406-0336 Tel: +46 08-470 79 00 Fax:+46 08-470 79 98 Svensk Autofinans 1 Limited Reporting Date 1/1/216 Following payment dates 3/1/216 29/2/216 Cover Sheet Monthly Investor Report Monthly Period Nov 215 Interest Period 3/11/215 to 3/12/215 = 3 days Index

More information

Index. Santander Consumer Finance Oy Hermannin Rantatie 10 Helsinki 00580 Y-tunnus 2076455-0

Index. Santander Consumer Finance Oy Hermannin Rantatie 10 Helsinki 00580 Y-tunnus 2076455-0 Following payment dates: 25/02/2016 25/03/2016 Cover Sheet Monthly Investor Report Monthly Period Dec 2015 Fixed rate = 30/360 days Cut-Off date 31/12/2015 Index Page 1 Portfolio Information 1 2 Amount

More information

FIIG ESSENTIALS GUIDE. Residential Mortgage Backed Securities

FIIG ESSENTIALS GUIDE. Residential Mortgage Backed Securities FIIG ESSENTIALS GUIDE Residential Mortgage Backed Securities Introduction Residential Mortgage Backed Securities (RMBS) are debt securities that are secured by a pool of home loans. RMBS are a subset

More information

MECENATE S.R.L. Investors Report 20/04/2011. Index

MECENATE S.R.L. Investors Report 20/04/2011. Index MECENATE S.R.L. Investors Report 20/04/2011 Index 1. Issuer Available Funds 2. Preenforcement Interest Priority of Payments 3. Preenforcement Principal Priority of Payments 4. Target Cash Reserve Amount

More information

ANAPTYXI SME II 2009-1 PLC. Citicorp Trustee Company Limited. Collection Period End Date. Interest Payment Date

ANAPTYXI SME II 2009-1 PLC. Citicorp Trustee Company Limited. Collection Period End Date. Interest Payment Date Issuer ANAPTYXI SME II 2009-1 PLC Seller / Servicer EFG Eurobank Ergasias SA Trustee Citicorp Trustee Company Limited Transaction Manager Citibank NA London Chris Prudden christopher.richard.prudden@citi.com

More information

Capital Mortgage Series 2007-1

Capital Mortgage Series 2007-1 Cover - Page 1 INVESTORS REPORT - Payment Date: 31/10/2011 Capital Mortgage Series 2007-1 Euro 1,736,000,000 Class A1 Asset Backed Floating Rate Notes due January 2007 Euro 644,000,000 Class A2 Asset Backed

More information

Index. Page. Santander Consumer Finance Oy Hermannin Rantatie 10 Helsinki 00580 Y-tunnus 2076455-0

Index. Page. Santander Consumer Finance Oy Hermannin Rantatie 10 Helsinki 00580 Y-tunnus 2076455-0 SCF Rahoituspalvelut Limited Reporting Date 12.9.214 Monthly Investor Report Payment date 1.9.214 Cover Sheet Monthly Investor Report Monthly Period Aug-14 Interest Period from 26.8.214 to 1.9.214 = 15

More information

SMB Private Education Loan Trust 2014-A

SMB Private Education Loan Trust 2014-A SMB Private Education Loan Trust 2014-A Monthly Servicing Report Distribution Date 01/15/2015 Collection Period 12/01/2014-12/31/2014 SMB Funding LLC - Depositor Sallie Mae Bank - Master Servicer and Administrator

More information

Arkle Master Issuer Monthly Investor Report

Arkle Master Issuer Monthly Investor Report Reporting Date Reporting Period 16 February 2015 1 January 31 January 2015 Quarterly Accrual Period 17 ovember 2014 16 February 2015 Semi Annual Accrual Period 18 August 2014 16 February 2015 Contact Details

More information

Index. Santander Consumer Bank AS, Norge, Sverige Filial Box 1341 171 26 Solna Org nr 516406-0336 Tel: +46 08-470 79 00 Fax:+46 08-470 79 98

Index. Santander Consumer Bank AS, Norge, Sverige Filial Box 1341 171 26 Solna Org nr 516406-0336 Tel: +46 08-470 79 00 Fax:+46 08-470 79 98 Svensk Autofinans 1 Limited Reporting Date 2.12.215 Following payment dates 29.12.215 29.1.216 Cover Sheet Monthly Investor Report Monthly Period Oct 215 Interest Period 28.1.215 to 3.11.215 = 33 days

More information

Structured Finance. Private Driver 2011-1 GmbH. Auto Loans Germany New Issue. Transaction Summary

Structured Finance. Private Driver 2011-1 GmbH. Auto Loans Germany New Issue. Transaction Summary Auto Loans Germany New Issue Analysts Uli Maute +49 69 768076 238 uli.maute@fitchratings.com Tuuli Tikka +49 69 768076170 tuuli.tikka@fitchratings.com Surveillance Analyst Uli Maute +49 69 768076 238 uli.maute@fitchratings.com

More information

INDEX. Page. Directory 3. Important Notice 4. Background 6. The Waratah Structure 8. Summary of Terms 8. The Issuer 9. Commercial Paper Notes 9

INDEX. Page. Directory 3. Important Notice 4. Background 6. The Waratah Structure 8. Summary of Terms 8. The Issuer 9. Commercial Paper Notes 9 A$5,000,000,000 Asset Backed Commercial Paper Programme Servicing Agent & Sponsor Dealers Commonwealth Bank of Australia Macquarie Bank Limited Westpac Banking Corporation August 2009 INDEX Page Directory

More information

Penarth Master Issuer plc - Monthly Report August 2014 Combined Series Report For IPD Ending: 18 September 2014

Penarth Master Issuer plc - Monthly Report August 2014 Combined Series Report For IPD Ending: 18 September 2014 Combined Series Report For IPD Ending: 18 September 2014 Reporting Date 17 September 2014 Reporting Period 01 August 2014-31 August 2014 Interest Payment Date 18 September 2014 Contact Details Name Telephone

More information

North Carolina State Education Assistance Authority. Student Loan Backed Notes. 2012-1 Series Investor Report. Distribution Date: September 25, 2015

North Carolina State Education Assistance Authority. Student Loan Backed Notes. 2012-1 Series Investor Report. Distribution Date: September 25, 2015 North Carolina State Education Assistance Authority Student Loan Backed Notes 2012-1 Series Investor Report Distribution Date: September 25, 2015 North Carolina State Education Assistance Authority Student

More information

SLC Student Loan Trust

SLC Student Loan Trust SLC Student Loan Trust 2009-02 Quarterly Servicing Report Distribution Date 02/16/2016 Collection Period 11/01/2015-01/31/2016 Page 1 of 9 I. Deal Parameters A Student Loan Portfolio Characteristics 10/31/2015

More information

North Carolina State Education Assistance Authority. Student Loan Backed Notes. 2013-1 Series Investor Report. Distribution Date: August 25, 2015

North Carolina State Education Assistance Authority. Student Loan Backed Notes. 2013-1 Series Investor Report. Distribution Date: August 25, 2015 North Carolina State Education Assistance Authority Student Loan Backed Notes 2013-1 Series Investor Report Distribution Date: August 25, 2015 North Carolina State Education Assistance Authority Student

More information

Globaldrive Auto Receivables 2013-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

Globaldrive Auto Receivables 2013-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam) Before you purchase any notes, be sure you understand the structure and the risks. You should consider carefully the risk factors beginning on page 12 of this prospectus. The notes will be obligations

More information

Structured Finance.. Rating Methodology..

Structured Finance.. Rating Methodology.. Structured Finance.. Rating Methodology.. www.arcratings.com GLOBAL CONSUMER ABS ABS RATING CRITERIA This is an update to the methodology previously published on 5 September 2014. There are no material

More information

MONTHLY STATEMENT. Series 2012-1 HSBC Bank plc AS SERVICER. RECEIVABLES TRUST MONTHLY PERIOD ENDING: 31 January 2015

MONTHLY STATEMENT. Series 2012-1 HSBC Bank plc AS SERVICER. RECEIVABLES TRUST MONTHLY PERIOD ENDING: 31 January 2015 MONTHLY STATEMENT Series 2012-1 HSBC Bank plc AS SERVICER RECEIVABLES TRUST MONTHLY PERIOD ENDING: 31 January 2015 1. 2. 3. 4. Capitalised terms used in this report have their respective meanings set forth

More information

Aquila (Eclipse 2005-1) PLC - DEAL SUMMARY REPORT

Aquila (Eclipse 2005-1) PLC - DEAL SUMMARY REPORT Aquila (Eclipse 20051) PLC Aquila (Eclipse 20051) PLC DEAL SUMMARY REPORT Report Date 13 September 2012 Prior Report Date 14 June 2012 25 July 2012 14 December 2012 Pages Deal Overview 1 8 Individual Loan

More information

Public Policy and Innovation: Partnering with Capital Markets through Securitization. Antonio Baldaque da Silva November 2007

Public Policy and Innovation: Partnering with Capital Markets through Securitization. Antonio Baldaque da Silva November 2007 Public Policy and Innovation: Partnering with Capital Markets through Securitization Antonio Baldaque da Silva November 2007 Agenda 1. Motivation: Innovation and Public Policy 2. Traditional tools 3. Alternatives:

More information

Globaldrive Auto Receivables 2014-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

Globaldrive Auto Receivables 2014-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam) Before you purchase any notes, be sure you understand the structure and the risks. You should consider carefully the risk factors beginning on page 12 of this prospectus. The notes will be obligations

More information

Monthly Investor Report May Fastnet Securities 2 Plc

Monthly Investor Report May Fastnet Securities 2 Plc Monthly Investor Report May 2015 Fastnet Securities 2 Plc Tranche Name Identifier Legal Maturity Date Original Tranche Balance Original Rating Current Rating (S&P/Moodys) (S&P/Moodys) Class A1 XS0256128686

More information

SLM Student Loan Trust 2006-5

SLM Student Loan Trust 2006-5 SLM Student Loan Trust 2006-5 Quarterly Servicing Report Distribution Date 10/26/2015 Collection Period 07/01/2015-09/30/2015 Navient Funding, LLC - Depositor Navient Solutions - Servicer and Administrator

More information

Required Rating* (Fitch ST/LT, DBRS LT**) (Fitch ST/LT, DBRS LT**) Replacement within specified period

Required Rating* (Fitch ST/LT, DBRS LT**) (Fitch ST/LT, DBRS LT**) Replacement within specified period Transaction Overview Bloomberg Ticker: NDFT Report for the period ended: 17/08/2015 Reporting Periods: From: To: Collection Period: 24/06/2015 31/07/2015 Determination Date: 10/08/2015 Interest Period:

More information

Securitisation of residential mortgage loans purchased by Argo Mortgage srl. Calculation Agent: THE BANK OF NEW YORK.

Securitisation of residential mortgage loans purchased by Argo Mortgage srl. Calculation Agent: THE BANK OF NEW YORK. Securitisation of residential mortgage loans purchased by Argo Mortgage srl Calculation Agent: THE BANK OF NEW YORK Payment Report For the Payment Date: 28/07/2011 Determination date 26/04/2011 Collection

More information

AFME / ESF Prospectus for UK Auto Loan Transaction. As of December 2012 [NAME OF ISSUER]

AFME / ESF Prospectus for UK Auto Loan Transaction. As of December 2012 [NAME OF ISSUER] AFME / ESF Prospectus for UK Auto Loan Transaction As of December 2012 [NAME OF ISSUER] (incorporated in England and Wales with limited liability under registered number ) Notes Initial Principal Amount

More information

Asset Securitisation in Australia 1

Asset Securitisation in Australia 1 Asset Securitisation in Australia 1 1 8 6 4 2 Graph 1 Australian Securitisation Vehicles Selected assets and liabilities $b Assets Liabilities $b Non-residential mortgages Other loans 1995 1998 21 24 Sources:

More information

Holmes Master Trust Investor Report - December 2013

Holmes Master Trust Investor Report - December 2013 UK Secured Funding Programmes Holmes Master Issuer Report Date: Reporting Period: Distribution Date: 31-Dec-13 01-Dec-13 to 31-Dec-13 09-Dec-13 Investors (or other appropriate third parties) can register

More information

Please find attached an announcement and supplementary information for release to the market.

Please find attached an announcement and supplementary information for release to the market. QBE INSURANCE GROUP LIMITED ABN 28 008 485 014 Head Office 82 Pitt Street Sydney NSW 2000 AUSTRALIA 14 August 2008 The Manager Company Announcements ASX Limited Level 6 Exchange Centre 20 Bridge Street

More information

CWHEQ, Inc. CWHEQ Home Equity Loan Trust, Series 2006-S6 Series 2006-S6

CWHEQ, Inc. CWHEQ Home Equity Loan Trust, Series 2006-S6 Series 2006-S6 Distribution Date: 1/25/7 11 Barclay St., 4 West 212815387 2128158357 CWHEQ Home Equity Loan Trust, Series 26S6 Series 26S6 holder Monthly Distribution Summary Class Cusip Class Description Rate Type Beginning

More information

Arkansas Development Finance Authority, a Component Unit of the State of Arkansas

Arkansas Development Finance Authority, a Component Unit of the State of Arkansas Arkansas Development Finance Authority, a Component Unit of the State of Arkansas Combined Financial Statements and Additional Information for the Year Ended June 30, 2000, and Independent Auditors Report

More information

Fabozzi Bond Markets and Strategies Sixth Ed. CHAPTER 14 ASSET-BACKED SECURITIES

Fabozzi Bond Markets and Strategies Sixth Ed. CHAPTER 14 ASSET-BACKED SECURITIES Fabozzi Bond Markets and Strategies Sixth Ed. CHAPTER 14 ASSET-BACKED SECURITIES CHAPTER SUMMARY In Chapters 11 and 12 we discussed securities backed by a pool of standard mortgage loans (both residential

More information

Globaldrive Auto Receivables 2015-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam)

Globaldrive Auto Receivables 2015-A B.V. (incorporated under the laws of The Netherlands with its corporate seat in Amsterdam) Before you purchase any notes, be sure you understand the structure and the risks. You should consider carefully the risk factors beginning on page 12 of this prospectus. The notes will be obligations

More information

487,650,000.00. Arranger and Lead Manager for the Class A Notes. Deutsche Bank. The issuer will issue:

487,650,000.00. Arranger and Lead Manager for the Class A Notes. Deutsche Bank. The issuer will issue: The issuer will issue: 487,650,000.00 Globaldrive Auto Receivables 2009-C B.V. (a private company incorporated under the laws of The Netherlands with its corporate seat in Amsterdam) FCE Bank plc Seller

More information

Glossary of Common Derivatives Terms

Glossary of Common Derivatives Terms DRAFT: 10/03/07 Glossary of Common Derivatives Terms American Depository Receipts (ADRs). ADRs are receipts issued by a U.S. bank or trust company evidencing its ownership of underlying foreign securities.

More information

Sunrise Srl Serie 2015-1

Sunrise Srl Serie 2015-1 Sunrise Srl Serie 20151 Payment Report Payment Date 27/07/2015 Collection Period 08/06/2015 30/06/2015 Interest Period 08/06/2015 27/07/2015 Issuer Available Funds Interest Available Funds Principal Available

More information

STRUCTURED FINANCE RATING CRITERIA 2015

STRUCTURED FINANCE RATING CRITERIA 2015 STRUCTURED FINANCE RATING CRITERIA 2015 1. Introduction 3 1.1 Credit quality of the collateral 3 1.2 The structure designed 3 1.3 Qualitative risks on the Securitization Fund 4 1.4 Sensitivity 4 1.5 Definition

More information

Transaction Overview. Dublin, February 2013

Transaction Overview. Dublin, February 2013 Transaction Overview Dublin, February 2013 Overview of transaction Legislation has been passed providing for the orderly wind up of IBRC through the appointment of Special Liquidators who will manage the

More information

NEWS RELEASE Nov 17, 2015

NEWS RELEASE Nov 17, 2015 Nov 17, 2015 Assignment of a Preliminary Rating (Additional Report) Japan Housing Finance Agency Japan Housing Finance Agency Secured Pass-through Bonds No.103: AAA Rating and Investment Information, Inc.

More information

Understanding Fixed Income

Understanding Fixed Income Understanding Fixed Income 2014 AMP Capital Investors Limited ABN 59 001 777 591 AFSL 232497 Understanding Fixed Income About fixed income at AMP Capital Our global presence helps us deliver outstanding

More information

Application For LEASE / HIRE PURCHASE / RENTALS / CHATTEL MORTGAGE

Application For LEASE / HIRE PURCHASE / RENTALS / CHATTEL MORTGAGE Application For LEASE / HIRE PURCHASE / RENTALS / CHATTEL MORTGAGE FACILITY TYPE Lease Rental Sale & Lease/Hire Back CHP Chattel Other: GCC FullDoc Full financials required. Last 2 years

More information

Bank of Scotland plc 60 billion Covered Bond Programme Monthly Report September 2015

Bank of Scotland plc 60 billion Covered Bond Programme Monthly Report September 2015 Monthly Report September 2015 Administration Name of issuer Bank of Scotland plc Name of RCB programme 60 billion Covered Bond Programme Name, job title and contact details of person validating this form

More information

Chapter 2 Cashflow Modelling

Chapter 2 Cashflow Modelling hapter 2 ashflow Modelling 2.1 Introduction The modelling of the cashflows in a securitisation deal consists of two parts: the modelling of the cash collections from the asset pool and the distribution

More information

Mecklenburg County, North Carolina Debt Policy

Mecklenburg County, North Carolina Debt Policy Mecklenburg County, North Carolina Debt Policy Introduction Mecklenburg County recognizes that one of the keys to sound financial management is a debt policy. These benefits are recognized by bond rating

More information

Investor Presentation: Pricing of MRU s Private Student Loan. July 7, 2008 NASDAQ: UNCL

Investor Presentation: Pricing of MRU s Private Student Loan. July 7, 2008 NASDAQ: UNCL Investor Presentation: Pricing of MRU s Private Student Loan Securitization July 7, 2008 NASDAQ: UNCL Disclaimer and Disclosure Statement 1 Except for historical information contained herein, this presentation

More information

COMPREHENSIVE LOAN MODIFICATION PROGRAM

COMPREHENSIVE LOAN MODIFICATION PROGRAM I. Definitions. COMPREHENSIVE LOAN MODIFICATION PROGRAM a) Residential mortgage loan shall mean any loan primarily for personal, family, or household use that is secured by a mortgage, deed of trust, or

More information

Debt Policy. I. Purpose of the Debt Policy

Debt Policy. I. Purpose of the Debt Policy Debt Policy I. Purpose of the Debt Policy In support of its mission, (University) maintains a long term strategic plan. The strategic plan establishes University wide priorities as well as divisional programmatic

More information

Structured Finance. College Loan Corp. Trust I, Series 2004-1. Asset-Backed Presale Report. Expected Ratings

Structured Finance. College Loan Corp. Trust I, Series 2004-1. Asset-Backed Presale Report. Expected Ratings Asset-Backed Presale Report College Loan Corp. Trust I, Series 2004-1 Expected Ratings $293,000,000 Class A-1 Student Loan Asset-Backed Senior Notes... AAA $307,000,000 Class A-2 Student Loan Asset-Backed

More information

European - Structured Finance ABS France

European - Structured Finance ABS France European - Structured Finance ABS France Rating Report Driver France FCT Analysts Alexander Garrod Vice President 44 20 7855 6633 agarrod@dbrs.com Bruno Franco Senior Vice President 44 20 7855 6603 bfranco@dbrs.com

More information

Auto Sector Surveillance and DBRS Auto PAR (Performance Analytics Report)

Auto Sector Surveillance and DBRS Auto PAR (Performance Analytics Report) toronto new york chicago london paris frankfurt Commentary Auto Sector Surveillance and DBRS Auto PAR (Performance Analytics Report) june 2007 CONTACT INFORMATION Cherry Allen Vice President U.S. Structured

More information

Liberty Funding Pty Limited Series 2001-1 Floating Rate Mortgage-Backed Notes

Liberty Funding Pty Limited Series 2001-1 Floating Rate Mortgage-Backed Notes INTERNATIONAL STRUCTURED FINANCE PRE SALE REPORT Liberty Funding Pty Limited Series 2001-1 Floating Rate Mortgage-Backed Notes CLOSING DATE: September 12, 2001 AUTHOR: Australia-RMBS This pre-sale report

More information

(note 7) Maximum mismatch: 60.3% Years 3.7% 3.3% 10% 9% 8% 7% 6% 5% 18.8% 17.6% Q Aaa. Unpublished

(note 7) Maximum mismatch: 60.3% Years 3.7% 3.3% 10% 9% 8% 7% 6% 5% 18.8% 17.6% Q Aaa. Unpublished Prog INTERNATIONAL STRUCTURED FINANCE COVERED BONDS KLP Kommunekreditt - Public Sector- Covered Bond Programme Covered Bonds / Norway Contacts Millon, Paul - +44 (207) 772-1379 - Paul.Millon@moodys.com

More information

Copyright 1999 Ian H. Giddy Managing Credit Risks 3 SELL ASSETS (MAY ADD MORE) Copyright 1999 Ian H. Giddy Managing Credit Risks 5

Copyright 1999 Ian H. Giddy Managing Credit Risks 3 SELL ASSETS (MAY ADD MORE) Copyright 1999 Ian H. Giddy Managing Credit Risks 5 Managing the Credit Risks/1 Asset-Backed Securities Managing the Credit Risks Managing the Risks Identifying the risks The role of rating agencies Managing the credit risks Managing the sovereign risks

More information

State of Arkansas Construction Assistance Revolving Loan Fund Program

State of Arkansas Construction Assistance Revolving Loan Fund Program Independent Auditor s Report and Financial Statements Contents Independent Auditor s Report... 1 Management s Discussion and Analysis... 4 Financial Statements Statements of Net Position... 9 Statements

More information

Term Sheet ISIN: NO 0010672827. FRN Marine Harvest ASA Senior Unsecured Open Bond Issue 2013/2018 (the Bonds or the Loan )

Term Sheet ISIN: NO 0010672827. FRN Marine Harvest ASA Senior Unsecured Open Bond Issue 2013/2018 (the Bonds or the Loan ) Term Sheet ISIN: NO 0010672827 FRN Marine Harvest ASA Senior Unsecured Open Bond Issue 2013/2018 (the Bonds or the Loan ) Settlement date: Expected to be 12 March 2013 Issuer: Currency: Loan Amount / First

More information

Financial Risk Management

Financial Risk Management 176 Financial Risk Management For the year ended 31 December 2014 1. FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES s major financial instruments include cash and bank balances, time deposits, principal-protected

More information

Accounting for securitizations treated as a financing (on-balance sheet) verses securitizations treated as a sale (off-balance sheet)

Accounting for securitizations treated as a financing (on-balance sheet) verses securitizations treated as a sale (off-balance sheet) Accounting for securitizations treated as a financing (on-balance sheet) verses securitizations treated as a sale (off-balance sheet) The hypothetical example below is provided for informational purposes

More information

Rating Action: Moody's upgrades LEAF Receivables Funding equipment backed ABS from 2011 and 2012

Rating Action: Moody's upgrades LEAF Receivables Funding equipment backed ABS from 2011 and 2012 Rating Action: Moody's upgrades LEAF Receivables Funding equipment backed ABS from 2011 and 2012 Global Credit Research - 28 Feb 2014 Approximately $168 million of asset-backed securities affected New

More information

Development of mortgage lending in Russia

Development of mortgage lending in Russia Development of mortgage lending in Russia Development of Russian mortgage market: 2007-2012 Mortgage origination, bln. (RUB/$) Mortgage share of residential market turnover 1000 900 800 700 600 500 400

More information

Appraisal A written analysis prepared by a qualified appraiser and estimating the value of a property

Appraisal A written analysis prepared by a qualified appraiser and estimating the value of a property REAL ESTATE BASICS Affordability Analysis An analysis of a buyer s ability to afford the purchase of a home, reviews income, liabilities, and available funds, and considers the type of mortgage a buyer

More information

OKLAHOMA STUDENT LOAN AUTHORITY

OKLAHOMA STUDENT LOAN AUTHORITY Audited Financial Statements OKLAHOMA STUDENT LOAN AUTHORITY June 30, 2011 and 2010 June 30, 2011 and 2010 FINANCIAL STATEMENTS Independent Auditors Report... 1 Management s Discussion and Analysis...

More information

Low Doc Home Loan Product Specification

Low Doc Home Loan Product Specification Low Doc Home Loan Product Specification For further information www.partners.stgeorge.com.au Mortgage Central 1300 137 532 This product specification is the property of St.George Bank. It is for the use

More information

FINAL TERMS Final Terms dated 10 January 2011. Lloyds TSB Bank plc. Issue of 45,000,000 Series 2011-1 Fixed Rate Covered Bonds due 2031

FINAL TERMS Final Terms dated 10 January 2011. Lloyds TSB Bank plc. Issue of 45,000,000 Series 2011-1 Fixed Rate Covered Bonds due 2031 IMPORTANT NOTICE NOT FOR DISTRIBUTION TO ANY U.S. PERSON OR TO ANY PERSON OR ADDRESS IN THE U.S. IMPORTANT: You must read the following before continuing. The following applies to the final terms attached

More information

Credit Acceptance Auto Loan Trust 2013-2

Credit Acceptance Auto Loan Trust 2013-2 Presale Report Analysts Lain Gutierrez +1.212.806.3922 lgutierrez@dbrs.com Chris O Connell +1.212.806.3253 coconnell@dbrs.com Credit Acceptance Auto Rating Debt Class Size Coupon Rating Rating Action Class

More information

National Margin Lending. Make your investment portfolio work for you

National Margin Lending. Make your investment portfolio work for you National Margin Lending Make your investment portfolio work for you Contents What is Margin Lending? 3 Why choose National Margin lending? 5 Why gear? 6 How much can you borrow with National Margin Lending?

More information

PROSPECTUS Hypo Real Estate Bank International AG, Stuttgart ESTATE US-1

PROSPECTUS Hypo Real Estate Bank International AG, Stuttgart ESTATE US-1 PROSPECTUS Hypo Real Estate Bank International AG, Stuttgart ESTATE US-1 USD 700,000 Class A1+ Floating Rate Amortising Credit-Linked Notes Issue Price: 100% USD 14,300,000 Class A2 Floating Rate Amortising

More information

Securitisation as an Alternative Funding Tool May 2007. Roger Desmarchelier Chief Manager Group Securitisation St George Bank

Securitisation as an Alternative Funding Tool May 2007. Roger Desmarchelier Chief Manager Group Securitisation St George Bank Securitisation as an Alternative Funding Tool May 2007 Roger Desmarchelier Chief Manager Group Securitisation St George Bank Agenda Why Securitise Growth of global securitisation What assets have been

More information

Deep MI differs from standard MI. 19 ARC 2000-BC1 issued in February 2000 is an example of an early deal with deep MI.

Deep MI differs from standard MI. 19 ARC 2000-BC1 issued in February 2000 is an example of an early deal with deep MI. Ivan Gjaja (212) 816-8320 ivan.m.gjaja@ssmb.com Deep MI differs from standard MI. Deep Mortgage Insurance in the Subprime Market Deep mortgage insurance (deep MI) has grown rapidly in the subprime market

More information

STATE BOARD OF REGENTS OF THE STATE OF UTAH STUDENT LOAN PURCHASE PROGRAM An Enterprise Fund of the State of Utah

STATE BOARD OF REGENTS OF THE STATE OF UTAH STUDENT LOAN PURCHASE PROGRAM An Enterprise Fund of the State of Utah An Enterprise Fund of the State of Utah Financial Statements AN ENTERPRISE FUND OF THE STATE OF UTAH FOR THE NINE MONTHS ENDED MARCH 31, 2011 TABLE OF CONTENTS Page MANAGEMENT S REPORT 1 FINANCIAL STATEMENTS:

More information

Ship Finance International Limited 3 months NIBOR + 4.00% Senior Unsecured Bond Issue 2010/2014 ( the Bonds )

Ship Finance International Limited 3 months NIBOR + 4.00% Senior Unsecured Bond Issue 2010/2014 ( the Bonds ) Term sheet written in connection with application of listing on Oslo ABM Date: 2.12 2010 Status indication Final ISIN: NO 001058883.3 Ship Finance International Limited 3 months NIBOR + 4.00% Senior Unsecured

More information

STATE BOARD OF REGENTS OF THE STATE OF UTAH STUDENT LOAN PURCHASE PROGRAM An Enterprise Fund of the State of Utah

STATE BOARD OF REGENTS OF THE STATE OF UTAH STUDENT LOAN PURCHASE PROGRAM An Enterprise Fund of the State of Utah An Enterprise Fund of the State of Utah Financial Statements AN ENTERPRISE FUND OF THE STATE OF UTAH FOR THE SIX MONTHS ENDED DECEMBER 31, 2011 TABLE OF CONTENTS Page MANAGEMENT S REPORT 1 FINANCIAL STATEMENTS:

More information

Standard Terms for Auctions to Primary Dealers Under the Bank of Canada Securities-Lending Program

Standard Terms for Auctions to Primary Dealers Under the Bank of Canada Securities-Lending Program Standard Terms for Auctions to Primary Dealers Under the Bank of Canada Securities-Lending Program 1. All tenders submitted by primary dealers, on or after 30 September 2002, for auctions under the Bank

More information

NorthStar Education Finance, Inc. Student Loan Asset-Backed Notes, FFEL Trust Monthly Servicing Report Report Date: July 25, 2014.

NorthStar Education Finance, Inc. Student Loan Asset-Backed Notes, FFEL Trust Monthly Servicing Report Report Date: July 25, 2014. Asset Coverage Portfolio Principal Balance: Accrued Interest: Special Allowance (SAP) and Interest Subsidy payments (ISP) receivable Total Portfolio Student Loan Portfolio 5/31/2014 Activity 6/30/2014

More information

Commercial Finance Products 1302a (Forms part of Finance Products Module TFAL_1302

Commercial Finance Products 1302a (Forms part of Finance Products Module TFAL_1302 Commercial Finance Products 1302a (Forms part of Finance Products Module TFAL_1302 Introduction The purpose of this module is to provide you with comprehensive information about the following Toyota Financial

More information

5,000,000,000 Covered Bond Programme

5,000,000,000 Covered Bond Programme Data as of 30 June 2015 5,000,000,000 Covered Bond Programme Please note being this report as of June 2015, 30 it does not include: - the V Series new issuance (Eur 750ml, IT0005120198), effective from

More information

(note 7) Maximum mismatch: 42.5% EUR SEK NOK Years 35% 30% 25% 20% 15% 10% Q Aa1. Unpublished

(note 7) Maximum mismatch: 42.5% EUR SEK NOK Years 35% 30% 25% 20% 15% 10% Q Aa1. Unpublished Prog INTERNATIONAL STRUCTURED FINANCE COVERED BONDS Covered Bonds / Norway Contacts Ngo, Van - +44 (207) 772-5513 - Van.Ngo@moodys.com Monitoring Monitor.CB@moodys.com Click here to download data into

More information

ANZ OneAnswer. Investment Portfolio. Incorporated Material

ANZ OneAnswer. Investment Portfolio. Incorporated Material ANZ OneAnswer Investment Portfolio Incorporated Material 5 May 2008 How do I read this Incorporated Material? This Incorporated Material provides further information and/or specific terms and conditions

More information

Asset Securitization 1

Asset Securitization 1 Asset Securitization 1 No securitization Mortgage borrowers Bank Investors 2 No securitization Consider a borrower that needs a bank loan to buy a house The bank lends the money in exchange of monthly

More information

Total 104,300,000 79,408,472 51,767 2,076,410 77,332,061 100.00% (a) Should include Principal Pmts in the current distribution month (b) Footnotes

Total 104,300,000 79,408,472 51,767 2,076,410 77,332,061 100.00% (a) Should include Principal Pmts in the current distribution month (b) Footnotes Student Loan Backed Reporting Mixed Deal FFELP Quarterly Distribution Report Issuer Distribution Date Collection Period Contact Name Contact Number Contact Email Website South Texas Higher Education Authority

More information

FINAL TERM SHEET. Scatec Solar ASA Senior Unsecured Bond Issue 2015/2018 (the Bonds or the Bond Issue )

FINAL TERM SHEET. Scatec Solar ASA Senior Unsecured Bond Issue 2015/2018 (the Bonds or the Bond Issue ) 11 November 2015 FINAL TERM SHEET Scatec Solar ASA Senior Unsecured Bond Issue 2015/2018 (the Bonds or the Bond Issue ) ISIN: NO001 075229.8 Issuer: Group: Currency: Borrowing Amount: Coupon Rate: Scatec

More information

20 Lafayette LLC (A Limited Liability Company) Balance Sheet December 31, 2015

20 Lafayette LLC (A Limited Liability Company) Balance Sheet December 31, 2015 Balance Sheet Contents Page(s) Independent Auditors Report... 1 Financial Statement Balance Sheet... 2 Notes to Balance Sheet... 3 7 Independent Auditors Report To the Members of 20 Lafayette LLC We have

More information

Rosy Blue International SA

Rosy Blue International SA For more information, please contact: Mark Stout +32 2 417 41 98 Enzo Soi + 32 2 417 35 51 Securitisation, KBC Bank This Information Memorandum is dated 30 November 2010 Rosy Blue International SA USD

More information

SECURITIES AND FUTURES ACT (CAP. 289)

SECURITIES AND FUTURES ACT (CAP. 289) Monetary Authority of Singapore SECURITIES AND FUTURES ACT (CAP. 289) NOTICE ON RISK BASED CAPITAL ADEQUACY REQUIREMENTS FOR HOLDERS OF CAPITAL MARKETS SERVICES LICENCES Monetary Authority of Singapore

More information

PRIME COLLATERALISED SECURITIES

PRIME COLLATERALISED SECURITIES PRIME COLLATERALISED SECURITIES ELIGIBILITY CRITERIA Version 56 8 OCTOBER 201320 January 2014 8 OCTOBER 201320 January 2014 CONTENTS Clause Page ELIGIBILITY CRITERIA... 1 1. Asset Eligibility... 1 2. Structural

More information

Chase Issuance Trust. Chase Bank USA, National Association

Chase Issuance Trust. Chase Bank USA, National Association Prospectus dated August 8, 2011 Chase Issuance Trust Issuing Entity Chase Bank USA, National Association Sponsor, Depositor, Originator, Administrator and Servicer The issuing entity You should consider

More information

BPCE Master Home Loans FCT

BPCE Master Home Loans FCT Presale: BPCE Master Home Loans FCT Primary Credit Analyst: Florent Stiel, Paris (33) 1-4420-6690; florent.stiel@standardandpoors.com Secondary Contact: Williams Rivera-Montalban, Paris (33) 1-4420-7340;

More information

CANADIAN TIRE BANK. BASEL PILLAR 3 DISCLOSURES December 31, 2014 (unaudited)

CANADIAN TIRE BANK. BASEL PILLAR 3 DISCLOSURES December 31, 2014 (unaudited) (unaudited) 1. SCOPE OF APPLICATION Basis of preparation This document represents the Basel Pillar 3 disclosures for Canadian Tire Bank ( the Bank ) and is unaudited. The Basel Pillar 3 disclosures included

More information

18 BUSINESS ACCOUNTING STANDARD FINANCIAL ASSETS AND FINANCIAL LIABILITIES I. GENERAL PROVISIONS

18 BUSINESS ACCOUNTING STANDARD FINANCIAL ASSETS AND FINANCIAL LIABILITIES I. GENERAL PROVISIONS APPROVED by Resolution No. 11 of 27 October 2004 of the Standards Board of the Public Establishment the Institute of Accounting of the Republic of Lithuania 18 BUSINESS ACCOUNTING STANDARD FINANCIAL ASSETS

More information

Vermont Employee Ownership Center. Sixth Annual Employee Ownership Conference. Financing an ESOP. Burlington, VT June 6, 2008

Vermont Employee Ownership Center. Sixth Annual Employee Ownership Conference. Financing an ESOP. Burlington, VT June 6, 2008 Vermont Employee Ownership Center Sixth Annual Employee Ownership Conference Financing an ESOP Burlington, VT June 6, 2008 Copyright 2008 by SES Advisors, Inc. All rights reserved. Program Agenda Basic

More information

Lending Fees and Charges for Other Suncorp Bank Home Loans and Packages

Lending Fees and Charges for Other Suncorp Bank Home Loans and Packages Lending Fees and Charges for Other Suncorp Bank Home Loans and Packages Effective Date: 22 November 2014 The following home loans are no longer available for new loans. Fee or Charge Description Professional

More information

Another way to describe the repayment of your debt. Over the term of the loan, your regular repayments are said to amortise the loan.

Another way to describe the repayment of your debt. Over the term of the loan, your regular repayments are said to amortise the loan. A Additional Payment The method of significantly reducing your home loan with extra payments to your mortgage. Even paying fortnightly rather than monthly can have a big impact. Amortisation Another way

More information

Investment policy Adopted 28 May 2014

Investment policy Adopted 28 May 2014 Adopted 28 May 2014 our our community future Background The Local Government Act 2002 requires Council to adopt a policy for the management of investments including; The mix of investments. The acquisition

More information

Canary Wharf Finance II plc

Canary Wharf Finance II plc Amended 7 th January 2015 Canary Wharf Finance II plc Issued June 2000/June 2001/February 2002/October 2002/May 2005/April 2007 Class A1 6.455% Fixed Rate First Mortgage Debentures due 2033 Class A3 5.952%

More information

Financial Instruments

Financial Instruments Compiled AASB Standard AASB 9 Financial Instruments This compiled Standard applies to annual reporting periods beginning on or after 1 January 2015. Early application is permitted. It incorporates relevant

More information

Macquarie Prime Loan Facility

Macquarie Prime Loan Facility Macquarie Prime Loan Facility Product Disclosure Statement Contents Section 1 - About Macquarie Bank Limited and the Macquarie Prime Loan Facility 1 Section 2 - Benefits of a Macquarie Prime Loan Facility

More information

NHMFC S HOUSING LOAN RECEIVABLES PURCHASE PROGRAM (HLRPP) Presentation to the 20 TH CREBA National Convention 6-7October, 2011 Marriot Hotel, Manila

NHMFC S HOUSING LOAN RECEIVABLES PURCHASE PROGRAM (HLRPP) Presentation to the 20 TH CREBA National Convention 6-7October, 2011 Marriot Hotel, Manila NHMFC S HOUSING LOAN RECEIVABLES PURCHASE PROGRAM (HLRPP) Presentation to the 20 TH CREBA National Convention 6-7October, 2011 Marriot Hotel, Manila ITEMS FOR DISCUSSION NHMFC CHARTER AND MANDATE A SHORT

More information

Student Loan Backed Reporting Mixed Deal - FFELP Monthly/Quarterly Distribution Report. Notes/Bonds - Group I (FFELP) Portfolio Summary

Student Loan Backed Reporting Mixed Deal - FFELP Monthly/Quarterly Distribution Report. Notes/Bonds - Group I (FFELP) Portfolio Summary Student Loan Backed Reporting Mixed Deal FFELP Monthly/Quarterly Distribution Report Issuer South Texas Higher Education Authority Contact Name Adam Gonzalez Contact Number 9569713304 Contact Email agonzalez@costep.org

More information

Learning Curve Asset-Backed Commercial Paper Anuk Teasdale October 2004

Learning Curve Asset-Backed Commercial Paper Anuk Teasdale October 2004 Learning Curve Asset-Backed Commercial Paper Anuk Teasdale October 2004 YieldCurve.com 2004 Page 1 Asset-Backed Commercial Paper Introduction The rise in securitisation has led to the growth of short-term

More information