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: ABSOperations.Australia@vwfs.com.au 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 absoperations.australia@vwfs.com.au 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 absoperations.australia@vwfs.com.au

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: australia.surveillance@fitchratings.com DBRS Inc. Attn: ABS Surveillance, 35th Floor 140 Broadway New York, NY United States of America ABS_Surveillance@DBRS.com Standard & Poor's Attn.: Structured Finance Surveillance Level 45, 120 Collins Street Melbourne, VIC 3000 Australia mel_sfsurveillance@standardandpoors.com Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au

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 absoperations.australia@vwfs.com.au