For personal use only

Deal Name: Driver Australia One Issuer: Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its capacity as trustee of the Driver Australia 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: +61 2 9751 6257 Fax: +61 2 9695 6399 Email: ABSOperations.Australia@vwfs.com.au Corporate Service Provider: Perpetual Corporate Trust Limited (ABN 99 000 341 533) of Level 12, 123 Pitt Street, Sydney NSW 2000 Australia in its personal capacity. Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 AFSL Licence No. 389 344 1

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 +61 2 9751 6257 2

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 21/06/2016 29 Vehicle Type at Pool Cut Receivables New 13,968 84.66% 438,595,554.40 AUD 87.72% Used 2,531 15.34% 61,404,521.49 AUD 12.28% Total 16,499 100.00% 500,000,075.89 AUD 100.00% Credit Type at Pool Cut Receivables Hire Purchase 2,970 18.00% 92,130,371.43 AUD 18.43% Chattel Mortgage 5,094 30.87% 151,176,375.85 AUD 30.24% Consumer Loan 8,435 51.12% 256,693,328.61 AUD 51.34% Total 16,499 100.00% 500,000,075.89 AUD 100.00% Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 3

Parties Overview Lead Managers: Australia and New Zealand Banking Group Limited Security Trustee: P.T. Limited (ABN 11 005 357 522) (ABN 67 004 454 666) ANZ Tower Level 12 242 Pitt Street 123 Pitt Street Sydney, NSW 2000 Sydney NSW 2000 Australia Australia The Royal Bank of Scotland plc (ABN 30 101 464 528) Level 23, 88 Phillip Street Sydney NSW 2000 Australia Trustee: Perpetual Corporate Trust Limited Trust Manager: Perpetual Nominees Limited (ABN 99 000 341 533) (ABN 37 000 733 700) 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 20 097 071 460) (ABN 11 005 357 522) Level 1, 24 Muir Road, ANZ Tower Chullora, NSW 2190 242 Pitt Street Sydney, NSW 2000 Australia Clearing Systems: Austraclear Limited Swap Counterparty: Hong Kong and Shanghai Banking Corporation Limited, 30-32 Grosvener Street. Australia Branch Sydney, NSW 2000 (ABN 65 117 925 970) Level 10, 580 George Street Sydney NSW 2000 Servicer: Volkswagen Financial Services Australia Pty Limited Rating Agencies: Fitch Ratings (ABN 20 097 071 460) Attn.: James Zanesi Level 1, 24 Muir Road, Level 15, 77 King Street Chullora, NSW 2190 Sydney, NSW 2000 email: ABSOperations.Australia@vwfs.com.au Australia phone: +61 2 9751 6257 email: australia.surveillance@fitchratings.com DBRS Inc. Attn: ABS Surveillance, 35th Floor 140 Broadway New York, NY 10005 United States of America email: ABS_Surveillance@DBRS.com Standard & Poor's Attn.: Structured Finance Surveillance Level 45, 120 Collins Street Melbourne, VIC 3000 Australia email: mel_sfsurveillance@standardandpoors.com Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 4

Transaction Events (I) Clean-Up Call Condition Current Min. 16.07% 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 - 0.00% - AUD 0.00% - AUD - AUD Previous Periods - 0.00% - AUD 0.00% - AUD - AUD Total - 0.00% - AUD 0.00% - AUD - AUD If a repurchase of receivables occurred, it would only result from non-eligibility as of the respective Pool Cut Date (which has been discovered at a later stage), a Legitimate Repudiation of a Receivables Contract, a Reloaded Contract or a Flat-Cancelled Contract. Transaction Party Replacements Capacity of Transaction Party Date of Replacement Reason for Replacement Replaced Party Replaced by Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 5

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 35,649.71 AUD 1,194,865.15 AUD 1,194,865.15 AUD 500,000,075.89 AUD 0.23897% 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 2 0.20% 0.00% Payment Date Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 6

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 +61 2 9751 6257 7

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 21/12/2021 21/12/2021 Scheduled Clean Up Call Dec 2016 Dec 2016 ISIN: AU0000DAOHA1 AU0000DAOHB9 Common Code: 099515716 099515732 Nominal Amount 100,000.00 AUD 100,000.00 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 + 85 1-Month-BBSW + 180 Day Count Convention actual/365 actual/365 Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 8

Information regarding the Notes II Monthly Period: Payment Date: Interest Accrual Period (from/until) Days accrued Index Rate Base Interest Rate: Day Count Convention 05/2016 21/06/2016 from 23/05/2016 until 21/06/2016 29 1-Month-BBSW 1.8500% actual/365 Interest Payments Class A Class B Total Interest Amount of the Reporting Period 131,495.95 AUD 25,394.62 AUD Paid Interest 131,495.95 AUD 25,394.62 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 433,000,000.00 AUD 26,000,000.00 AUD Note as of the Beginning of the Period 61,297,601.70 AUD 8,756,766.20 AUD Redemption Amount per Class 5,065,926.80 AUD 723,715.20 AUD Class as of the End of the Period 56,231,674.90 AUD 8,033,051.00 AUD Payments to Investors per note Class A Class B Interest Per Note 30.37 AUD 97.67 AUD Principal Repayment by note 1,169.96 AUD 2,783.52 AUD Notes 4,330 260 Note Factor 0.129865 0.308964 Overcollateralisation Class A Class B Initial OC at Poolcut 13.4000% 8.2000% Current OC 30.0000% 20.0000% Target OC 30.0000% 20.0000% Subordinated Loan - Spalte1 as of the Beginning of the Period 5,789,768.80 AUD Redemption 1,525,283.32 AUD as of the End of the Period 4,264,485.48 AUD Collateral Loan as of the Beginning of the Period 13,000,000.00 AUD Redemption - AUD as of the End of the Period 13,000,000.00 AUD Issuer Subordinated Notes as of the Beginning of the Period 304,512.81 AUD Issue/(Redemption) - AUD as of the End of the Period 304,512.81 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 9

Credit Enhancement Credit Enhancement as of Poolcut Date % of Aggregate Value Class B Note 5.20% 26,000,000.00 AUD Subordinated Loan 6.80% 34,000,075.89 AUD Overcollateralisation via Collateral Loan 1.40% 7,000,000.00 AUD Cash Collateral Account 1.20% 6,000,000.00 AUD Cash Collateral Account (CCA) Value in % of as of Poolcut Date Initial at Poolcut 6,000,000.00 AUD 1.20% Initial Targeted at Poolcut 6,000,000.00 AUD 1.20% Current Targeted 6,000,000.00 AUD 1.20% as of the Beginning of the Period 6,000,000.00 AUD 1.20% Payment from CCA - AUD 0.00% Payment to CCA - AUD 0.00% as of the End of the Period 6,000,000.00 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 +61 2 9751 6257 10

Swap Fixing / Waterfall Amortising Interest Rate Swap Class A Class B Initial Principal 433,000,000.00 AUD 26,000,000.00 AUD Underlying Principal for Reporting Period 61,297,601.70 AUD 8,756,766.20 AUD Paying Leg Fixed Interest Rate Fixed Interest Rate Receiving Leg Floating Interest Rate Floating Interest Rate Net Swap Payments - Net Swap Receipts 59,292.84 AUD 9,705.42 AUD Available Distribution Amount Calculation Payment to waterfall position Remaining Amount 1) i) Available Collections Amount from 7,617,902.14 AUD 7,617,902.14 AUD 1) ii) Available Collections - Interest on Trust Account 25,839.22 AUD 7,643,741.36 AUD 2) Drawings From Cash Collateral Account - AUD 7,643,741.36 AUD 3) i) Swap Receipts - Class A - AUD 7,643,741.36 AUD 3) ii) Swap Receipts - Class B - AUD 7,643,741.36 AUD 4) Damages and Indemnity Payments to Issuer - AUD 7,643,741.36 AUD 5) Other Reimbursement Amounts 29,979.00 AUD 7,673,720.36 AUD Remaining Rounding Amount (M-1) 31.48 AUD 7,673,751.84 AUD Waterfall Payment to waterfall position Remaining Amount Available Distribution Amount - AUD 7,673,751.84 AUD 1) Trust Beneficiary $1 (1.00 AUD) 7,673,750.84 AUD 2) Taxes - AUD 7,673,750.84 AUD 3) Fees, Costs & Charges - Issuer and Security Trustee (17,237.36 AUD) 7,656,513.48 AUD 4) Monthly Servicer Fee, Unitholder Costs, Trust and Sub-Trust Manager Fees (89,208.13 AUD) 7,567,305.35 AUD 5. a) Net Swap Payments - Class A Notes (59,292.84 AUD) 7,508,012.51 AUD 5. b) Net Swap Payments - Class B Notes (9,705.42 AUD) 7,498,307.09 AUD 6. a) Interest accrued in prev. month - Class A (131,495.95 AUD) 7,366,811.14 AUD 6. b) Interest Shortfalls from prior months - Class A - AUD 7,366,811.14 AUD 7. a) Interest accrued in prev. month - Class B (25,394.62 AUD) 7,341,416.52 AUD 7. b) Interest Shortfalls from prior months - Class B - AUD 7,341,416.52 AUD 8) Payment to Cash Collateral Account - AUD 7,341,416.52 AUD 9) Principal Payment - Class A (5,065,926.80 AUD) 2,275,489.72 AUD 10) Principal Payment - Class B (723,715.20 AUD) 1,551,774.52 AUD Remaining Rounding Amount (Current Period) (40.68 AUD) 1,551,733.84 AUD 11) Penalties, Costs, Expenses, Damages, Losses or Liabilities - AUD 1,551,733.84 AUD 12) Other Payment to Swap Counterparties - AUD 1,551,733.84 AUD 13) Subordinated Loan Accrued and Unpaid Interest (26,450.52 AUD) 1,525,283.32 AUD 14) Subordinated Loan Principal (1,525,283.32 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 +61 2 9751 6257 11

CRD Retention / Retention of Net Economic Interest Retention Amount at Poolcut Type of Asset Nominal Nominal Portfolio sold to SPV 16,499 93.10% 547,808,908.75 AUD 93.00% Retention of VWFSA 1,223 6.90% 41,231,367.34 AUD 7.00% Total 17,722 100.00% 589,040,276.09 AUD 100.00% Retention Amounts - Spalte1 Minimum Retention 29,452,013.80 AUD 5.00% Actual Retention 41,231,367.34 AUD 7.00% Retention Amount End of Reporting Period Type of Asset Nominal Nominal Portfolio sold to SPV 5,275 93.02% 84,546,837.37 AUD 93.02% Retention of VWFSA 396 6.98% 6,348,748.06 AUD 6.98% Total 5,671 100.00% 90,895,585.43 AUD 100.00% Retention Amounts Minimum Retention 4,449,833.55 AUD 5.00% Actual Retention 6,348,748.06 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 +61 2 9751 6257 12

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 433,000,000.00 AUD - AUD 26,000,000.00 AUD - AUD 01/2014 397,736,090.30 AUD - AUD 26,000,000.00 AUD - AUD 02/2014 380,246,960.50 AUD - AUD 26,000,000.00 AUD - AUD 03/2014 361,652,165.20 AUD - AUD 26,000,000.00 AUD - AUD 04/2014 342,480,613.90 AUD - AUD 26,000,000.00 AUD - AUD 05/2014 323,990,821.10 AUD - AUD 26,000,000.00 AUD - AUD 06/2014 305,358,571.30 AUD - AUD 26,000,000.00 AUD - AUD 07/2014 285,891,843.90 AUD - AUD 26,000,000.00 AUD - AUD 08/2014 267,389,364.20 AUD - AUD 26,000,000.00 AUD - AUD 09/2014 251,132,422.50 AUD - AUD 26,000,000.00 AUD - AUD 10/2014 233,920,759.10 AUD - AUD 26,000,000.00 AUD - AUD 11/2014 216,546,893.90 AUD - AUD 26,000,000.00 AUD - AUD 12/2014 201,678,150.20 AUD - AUD 26,000,000.00 AUD - AUD 01/2015 186,188,614.40 AUD - AUD 26,000,000.00 AUD - AUD 02/2015 172,089,571.50 AUD - AUD 26,000,000.00 AUD - AUD 03/2015 162,720,014.40 AUD - AUD 23,245,708.20 AUD - AUD 04/2015 153,448,575.10 AUD - AUD 21,921,203.20 AUD - AUD 05/2015 144,970,002.10 AUD - AUD 20,709,959.40 AUD - AUD 06/2015 135,421,009.80 AUD - AUD 19,345,827.80 AUD - AUD 07/2015 126,743,689.80 AUD - AUD 18,106,210.20 AUD - AUD 08/2015 119,047,764.30 AUD - AUD 17,006,795.00 AUD - AUD 09/2015 111,590,205.30 AUD - AUD 15,941,439.80 AUD - AUD 10/2015 104,281,165.30 AUD - AUD 14,897,282.40 AUD - AUD 11/2015 97,657,088.00 AUD - AUD 13,950,983.80 AUD - AUD 12/2015 90,742,857.40 AUD - AUD 12,963,259.40 AUD - AUD 01/2016 84,037,419.40 AUD - AUD 12,005,344.00 AUD - AUD 02/2016 77,948,530.10 AUD - AUD 11,135,467.20 AUD - AUD 03/2016 71,709,692.90 AUD - AUD 10,244,208.00 AUD - AUD 04/2016 66,349,802.40 AUD - AUD 9,478,510.60 AUD - AUD 05/2016 61,297,601.70 AUD - AUD 8,756,766.20 AUD - AUD 06/2016 56,231,674.90 AUD - AUD 8,033,051.00 AUD - AUD 07/2016-51,389,304.31 AUD - 7,341,329.19 AUD 08/2016-47,688,323.52 AUD - 6,812,617.65 AUD 09/2016-44,269,228.02 AUD - 6,324,175.43 AUD 10/2016-41,056,908.77 AUD - 5,865,272.68 AUD 11/2016-37,839,118.20 AUD - 5,405,588.32 AUD 12/2016 - - 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 +61 2 9751 6257 13

Amortisation Profile II Amortisation Profile Class A-Notes in AUD 500,000,000 Actual Amort. A-Notes Expected Amort. A-Notes 450,000,000 400,000,000 350,000,000 300,000,000 Assuming a Clean-Up Call at 10% of the initial Receivables, annual prepayments of 10% and 0% Net Losses. 250,000,000 200,000,000 150,000,000 100,000,000 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 +61 2 9751 6257 14

Run Out Schedule I End of Collection Period Interest Principal Nominal Instalments arrears 25,415.05 AUD 902,340.22 AUD 927,755.27 AUD 06/2016 330,168.16 AUD 5,367,864.82 AUD 5,698,032.98 AUD 07/2016 312,736.34 AUD 4,727,658.41 AUD 5,040,394.75 AUD 08/2016 294,962.47 AUD 4,403,360.49 AUD 4,698,322.96 AUD 09/2016 277,460.54 AUD 4,180,463.04 AUD 4,457,923.58 AUD 10/2016 260,295.45 AUD 4,267,412.03 AUD 4,527,707.48 AUD 11/2016 241,978.89 AUD 4,388,495.03 AUD 4,630,473.92 AUD 12/2016 223,721.58 AUD 3,551,369.09 AUD 3,775,090.67 AUD 01/2017 208,652.18 AUD 3,808,535.01 AUD 4,017,187.19 AUD 02/2017 192,363.91 AUD 3,226,282.50 AUD 3,418,646.41 AUD 03/2017 178,428.37 AUD 3,321,568.71 AUD 3,499,997.08 AUD 04/2017 164,155.86 AUD 2,386,244.46 AUD 2,550,400.32 AUD 05/2017 153,993.61 AUD 2,932,500.48 AUD 3,086,494.09 AUD 06/2017 141,469.34 AUD 3,434,388.36 AUD 3,575,857.70 AUD 07/2017 126,555.97 AUD 2,829,687.73 AUD 2,956,243.70 AUD 08/2017 114,549.44 AUD 2,698,439.68 AUD 2,812,989.12 AUD 09/2017 102,795.03 AUD 1,904,755.57 AUD 2,007,550.60 AUD 10/2017 94,645.91 AUD 1,853,934.00 AUD 1,948,579.91 AUD 11/2017 86,706.46 AUD 1,694,179.24 AUD 1,780,885.70 AUD 12/2017 79,348.32 AUD 1,556,514.36 AUD 1,635,862.68 AUD 01/2018 72,654.75 AUD 1,660,481.20 AUD 1,733,135.95 AUD 02/2018 65,582.34 AUD 1,474,536.82 AUD 1,540,119.16 AUD 03/2018 59,221.16 AUD 1,696,925.79 AUD 1,756,146.95 AUD 04/2018 51,844.29 AUD 1,295,289.76 AUD 1,347,134.05 AUD 05/2018 46,289.78 AUD 1,346,871.96 AUD 1,393,161.74 AUD 06/2018 40,572.01 AUD 1,396,961.72 AUD 1,437,533.73 AUD 07/2018 34,486.88 AUD 1,422,851.64 AUD 1,457,338.52 AUD 08/2018 28,350.41 AUD 1,546,051.95 AUD 1,574,402.36 AUD 09/2018 21,669.14 AUD 344,999.31 AUD 366,668.45 AUD 10/2018 20,247.18 AUD 322,361.63 AUD 342,608.81 AUD 11/2018 18,886.10 AUD 316,966.41 AUD 335,852.51 AUD 12/2018 17,505.55 AUD 308,657.02 AUD 326,162.57 AUD 01/2019 16,161.07 AUD 335,389.18 AUD 351,550.25 AUD 02/2019 14,700.07 AUD 292,927.97 AUD 307,628.04 AUD 03/2019 13,499.23 AUD 281,873.57 AUD 295,372.80 AUD 04/2019 12,271.42 AUD 274,124.08 AUD 286,395.50 AUD 05/2019 11,077.37 AUD 265,480.82 AUD 276,558.19 AUD 06/2019 9,920.86 AUD 256,351.19 AUD 266,272.05 AUD 07/2019 8,865.63 AUD 245,228.40 AUD 254,094.03 AUD 08/2019 7,841.64 AUD 235,305.26 AUD 243,146.90 AUD 09/2019 6,845.01 AUD 220,872.93 AUD 227,717.94 AUD 10/2019 5,882.99 AUD 209,124.28 AUD 215,007.27 AUD 11/2019 4,971.94 AUD 192,919.32 AUD 197,891.26 AUD 12/2019 4,148.50 AUD 175,105.73 AUD 179,254.23 AUD 01/2020 3,385.72 AUD 157,380.11 AUD 160,765.83 AUD 02/2020 2,700.25 AUD 139,026.00 AUD 141,726.25 AUD 03/2020 2,094.61 AUD 127,410.77 AUD 129,505.38 AUD 04/2020 1,539.57 AUD 108,642.51 AUD 110,182.08 AUD 05/2020 1,066.27 AUD 95,565.99 AUD 96,632.26 AUD 06/2020 650.04 AUD 67,956.98 AUD 68,607.02 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 15

07/2020 354.04 AUD 42,890.77 AUD 43,244.81 AUD 08/2020 167.19 AUD 29,016.67 AUD 29,183.86 AUD 09/2020 40.79 AUD 3,828.83 AUD 3,869.62 AUD 10/2020 24.12 AUD 3,282.75 AUD 3,306.87 AUD 11/2020 9.82 AUD 2,254.20 AUD 2,264.02 AUD Total 4,215,930.62 AUD 80,330,906.75 AUD 84,546,837.37 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 16

Poolcut 01/2014 03/2014 05/2014 07/2014 09/2014 11/2014 01/2015 03/2015 05/2015 07/2015 09/2015 11/2015 01/2016 03/2016 05/2016 07/2016 09/2016 11/2016 01/2017 03/2017 05/2017 07/2017 09/2017 11/2017 01/2018 03/2018 05/2018 07/2018 09/2018 11/2018 01/2019 03/2019 05/2019 07/2019 09/2019 11/2019 01/2020 03/2020 05/2020 07/2020 09/2020 11/2020 Run Out Schedule II in AUD 600,000,000 500,000,000 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. 400,000,000 300,000,000 200,000,000 100,000,000 Reporting Period 0 Expected Asset-Portfolio Actual Asset-Portfolio Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 17

I - Overview Contract Status Development as of Poolcut Date Product Type Hire Purchase Chattel Mortgage Consumer Loan Receivables Receivables Normal 16,499 500,000,075.89 AUD 2,970 92,130,371.43 AUD 5,094 151,176,375.85 AUD 8,435 256,693,328.61 AUD In Advance In Arrears Paid out/matured Early Payout Gross Salvage Net Salvage Total 16,499 500,000,075.89 AUD 2,970 92,130,371.43 AUD 5,094 151,176,375.85 AUD 8,435 256,693,328.61 AUD Contract Status Development Receivables Receivables Normal 5,115 80,052,807.35 AUD 367 5,372,763.54 AUD 1,106 18,227,576.36 AUD 3,642 56,452,467.45 AUD In Advance 265 3,427,881.88 AUD 7 88,318.16 AUD 36 521,102.75 AUD 222 2,818,460.97 AUD In Arrears 204 3,757,292.01 AUD 32 639,348.96 AUD 61 1,168,031.47 AUD 111 1,949,911.58 AUD Paid out/matured 3,732 - AUD 908 - AUD 1,401 - AUD 1,423 - AUD Early Payout 7,088 - AUD 1,637 - AUD 2,444 - AUD 3,007 - AUD Gross Salvage 10 329,977.51 AUD 2 91,672.76 AUD 3 79,576.07 AUD 5 158,728.68 AUD Net Salvage 85 1,150,418.11 AUD 17 233,054.00 AUD 43 535,084.27 AUD 25 382,279.84 AUD Total 16,499 88,718,376.86 AUD 2,970 6,425,157.42 AUD 5,094 20,531,370.92 AUD 8,435 61,761,848.52 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 73,290,384.34 AUD 322 4,483,058.54 AUD 1,030 16,501,249.29 AUD 3,456 52,306,076.51 AUD In Advance 256 3,262,795.85 AUD 5 67,375.79 AUD 37 534,688.29 AUD 214 2,660,731.77 AUD In Arrears 201 3,506,145.83 AUD 32 504,057.20 AUD 59 1,030,691.53 AUD 110 1,971,397.10 AUD Paid out/matured 3,877 - AUD 925 - AUD 1,431 - AUD 1,521 - AUD Early Payout 7,257 - AUD 1,666 - AUD 2,489 - AUD 3,102 - AUD Gross Salvage 10 271,580.73 AUD 2 91,672.76 AUD 2 54,381.81 AUD 6 125,526.16 AUD Net Salvage 90 1,186,062.26 AUD 18 234,330.95 AUD 46 557,722.28 AUD 26 394,009.03 AUD Total 16,499 81,516,969.01 AUD 2,970 5,380,495.24 AUD 5,094 18,678,733.20 AUD 8,435 57,457,740.57 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 18

I - Overview Contract Status Development as of Poolcut Date Normal 16,499 500,000,075.89 AUD In Advance - - AUD In Arrears - - AUD Paid out/matured - - AUD Early Payout - - AUD Gross Salvage - - AUD Net Salvage - - AUD Total 16,499 500,000,075.89 AUD Balloon Balloon No Balloon Receivables New Vehicle Type of Car Used Vehicle 8,184 302,414,678.04 AUD 8,315 197,585,397.85 AUD 13,968 438,595,554.40 AUD 2,531 61,404,521.49 AUD 8,184 302,414,678.04 AUD 8,315 197,585,397.85 AUD 13,968 438,595,554.40 AUD 2,531 61,404,521.49 AUD Contract Status Development Normal 5,115 80,052,807.35 AUD In Advance 265 3,427,881.88 AUD In Arrears 204 3,757,292.01 AUD Paid out/matured 3,732 - AUD Early Payout 7,088 - AUD Gross Salvage 10 329,977.51 AUD Net Salvage 85 1,150,418.11 AUD Total 16,499 88,718,376.86 AUD as of Current Reporting Period Contract Status Development as of Previous Month Normal 4,808 73,290,384.34 AUD In Advance 256 3,262,795.85 AUD In Arrears 201 3,506,145.83 AUD Paid out/matured 3,877 - AUD Early Payout 7,257 - AUD Gross Salvage 10 271,580.73 AUD Net Salvage 90 1,186,062.26 AUD Total 16,499 81,516,969.01 AUD Receivables 2,097 46,201,745.74 AUD 3,018 33,851,061.61 AUD 4,444 71,604,985.07 AUD 671 8,447,822.28 AUD 77 1,315,927.99 AUD 188 2,111,953.89 AUD 218 2,917,177.49 AUD 47 510,704.39 AUD 127 2,757,561.25 AUD 77 999,730.76 AUD 170 3,221,371.62 AUD 34 535,920.39 AUD 1,969 - AUD 1,763 - AUD 3,138 - AUD 594 - AUD 3,854 - AUD 3,234 - AUD 5,927 - AUD 1,161 - AUD 9 313,221.73 AUD 1 16,755.78 AUD 10 329,977.51 AUD - - AUD 51 780,183.11 AUD 34 370,235.00 AUD 61 885,429.79 AUD 24 264,988.32 AUD 8,184 51,368,639.82 AUD 8,315 37,349,737.04 AUD 13,968 78,958,941.48 AUD 2,531 9,759,435.38 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 42,052,030.90 AUD 2,866 31,238,353.44 AUD 4,157 65,376,439.69 AUD 651 7,913,944.65 AUD 79 1,338,086.02 AUD 177 1,924,709.83 AUD 214 2,794,230.06 AUD 42 468,565.79 AUD 117 2,373,840.89 AUD 84 1,132,304.94 AUD 170 3,057,846.81 AUD 31 448,299.02 AUD 2,027 - AUD 1,850 - AUD 3,278 - AUD 599 - AUD 3,956 - AUD 3,301 - AUD 6,074 - AUD 1,183 - AUD 9 264,666.52 AUD 1 6,914.21 AUD 10 271,580.73 AUD - - AUD 54 802,821.12 AUD 36 383,241.14 AUD 65 919,796.99 AUD 25 266,265.27 AUD 8,184 46,831,445.45 AUD 8,315 34,685,523.56 AUD 13,968 72,419,894.28 AUD 2,531 9,097,074.73 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 19

II - Collections Collections This Reporting Month by Status Change in Contract Collections Statuses From Last Month This Month Normal (307) 4,808 3,834,196.44 AUD In Advance (9) 256 339,576.14 AUD In Arrears (3) 201 123,998.28 AUD Paid out/matured 145 3,877 829,862.33 AUD Early Payout 169 7,257 2,423,718.70 AUD Gross Salvage - 10 32,818.00 AUD Net Salvage 5 90 33,732.25 AUD Total - 16,499 7,617,902.14 AUD Total Development of Pool within Reporting Period Active Collection Variations Nominal Beginning of Period 5,594 16,499 92,243,477.59 AUD Scheduled Collections For Active This Period 5,665,889.24 AUD 5,665,889.24 AUD Collections Variations From Normal This Period 46,474.28 AUD Collection Variations From Paying Out Early This Period 1,618,077.62 AUD Collection Variations From Paying Out/Maturing This Period 297,487.72 AUD Collection Variations from in Advance This Period 303,475.85 AUD Collection Variations from Contract In Arrears This Period (419,000.19 AUD) Collection Variations from Going Into Gross Salvage This Period 25,192.04 AUD Collection Variations from Going Into Net Salvage This Period 32,135.45 AUD Other Variations From Scheduled Collections This Period - AUD Instalment Collection Variations 1,903,842.77 AUD 1,903,842.77 AUD Contract Fees Collected This Period Interest Compensation Collections This Period Non Instalment Collection Variations Actual Collections For Active This Period 26,240.40 AUD 21,929.73 AUD 48,170.13 AUD 7,617,902.14 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 36,265.89 AUD Reduced Nominal Due to Unpaid Rental At Early Payout 94,467.89 AUD Reduced Nominal Due to Other (2,898.32 AUD) End of Period 5,275 16,499 84,546,837.37 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 20

Arrears Days in Arrears (%) Receivables (%) 2 3 4 5 Product Type Hire Purchase Chattel Mortgage Consumer Loan Receivables > 0 <= 30 134 2.54% 2,381,292.35 AUD 2.96% 19 280,542.20 AUD 44 784,575.91 AUD 71 1,316,174.24 AUD > 30 <= 60 35 0.66% 553,665.06 AUD 0.69% 4 55,274.89 AUD 8 137,371.46 AUD 23 361,018.71 AUD > 60 <= 90 21 0.40% 391,699.01 AUD 0.49% 6 119,811.69 AUD 6 101,467.42 AUD 9 170,419.90 AUD > 90 <= 120 10 0.19% 201,421.86 AUD 0.25% 3 48,428.42 AUD - - AUD 7 152,993.44 AUD > 120 <= 150 2 0.04% 21,118.75 AUD 0.03% - - AUD 1 7,276.74 AUD 1 13,842.01 AUD > 150 <= 180 2 0.04% 27,923.32 AUD 0.03% - - AUD 1 21,009.11 AUD 1 6,914.21 AUD > 180 <= 210 2 0.04% 39,783.53 AUD 0.05% - - AUD 1 33,372.70 AUD 1 6,410.83 AUD > 210 <= 240-0.00% - AUD 0.00% - - AUD - - AUD - - AUD > 240 <= 270 2 0.04% 61,281.03 AUD 0.08% 1 28,719.63 AUD - - AUD 1 32,561.40 AUD > 270 <= 300-0.00% - AUD 0.00% - - AUD - - AUD - - AUD > 300 <= 330 1 0.02% 22,275.38 AUD 0.03% - - AUD - - AUD 1 22,275.38 AUD > 330 <= 360-0.00% - AUD 0.00% - - AUD - - AUD - - AUD > 360 1 0.02% 62,953.13 AUD 0.08% 1 62,953.13 AUD - - AUD - - AUD Total 210 3.9810% 3,763,413.42 AUD 4.68% 34 595,729.96 AUD 61 1,085,073.34 AUD 115 2,082,610.12 AUD Arrears - Total 25,000,000.00 AUD 20,000,000.00 AUD 15,000,000.00 AUD 10,000,000.00 AUD 5,000,000.00 AUD - AUD 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 Period > 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 +61 2 9751 6257 21

Arrears Days in Arrears (%) Receivables (%) > 0 <= 30 134 2.54% 2,381,292.35 AUD 2.96% > 30 <= 60 35 0.66% 553,665.06 AUD 0.69% > 60 <= 90 21 0.40% 391,699.01 AUD 0.49% > 90 <= 120 10 0.19% 201,421.86 AUD 0.25% > 120 <= 150 2 0.04% 21,118.75 AUD 0.03% > 150 <= 180 2 0.04% 27,923.32 AUD 0.03% > 180 <= 210 2 0.04% 39,783.53 AUD 0.05% > 210 <= 240-0.00% - AUD 0.00% > 240 <= 270 2 0.04% 61,281.03 AUD 0.08% > 270 <= 300-0.00% - AUD 0.00% > 300 <= 330 1 0.02% 22,275.38 AUD 0.03% > 330 <= 360-0.00% - AUD 0.00% > 360 1 0.02% 62,953.13 AUD 0.08% Total 210 3.9810% 3,763,413.42 AUD 4.68% 6 7 Balloon Balloon No Balloon New Vehicle Status 78 1,609,650.84 AUD 56 771,641.51 AUD 116 2,144,384.86 AUD 18 236,907.49 AUD 18 346,045.70 AUD 17 207,619.36 AUD 26 415,022.08 AUD 9 138,642.98 AUD 14 285,386.37 AUD 7 106,312.64 AUD 18 341,225.84 AUD 3 50,473.17 AUD 6 154,690.43 AUD 4 46,731.43 AUD 10 201,421.86 AUD - - AUD 2 21,118.75 AUD - - AUD 2 21,118.75 AUD - - AUD 1 21,009.11 AUD 1 6,914.21 AUD 2 27,923.32 AUD - - AUD 2 39,783.53 AUD - - AUD 2 39,783.53 AUD - - AUD 2 61,281.03 AUD - - AUD 2 61,281.03 AUD - - AUD 1 22,275.38 AUD - - AUD - - AUD 1 22,275.38 AUD 1 62,953.13 AUD - - AUD 1 62,953.13 AUD - - AUD 125 2,624,194.27 AUD 85 1,139,219.15 AUD 179 3,315,114.40 AUD 31 448,299.02 AUD Used Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 22

Net Salvage Loss Net Salvage Loss This Period Product Type Type of Car Net Salvage Loss Hire Purchase New - - AUD Used 1 1,282.51 AUD Total Hire Purchase 1 1,282.51 AUD Chattel Mortgage New 3 22,638.01 AUD Used - - AUD Total Chattel Mortgage 3 22,638.01 AUD Consumer Loan New 1 11,729.19 AUD Used - - AUD Total Consumer Loan 1 11,729.19 AUD Total 5 35,649.71 AUD Cumulative Net Salvage Loss as of the End of the Monthly Period 1,194,865.15 AUD at Poolcut 500,000,075.89 AUD Cumulative Net Loss Ratio 0.23897% Per Period Cumulative Net Salvage Loss Monthly Period Net Salvage Loss 2 Net Salvage Loss 11/2013 - - AUD - - AUD 12/2013 - - AUD - - AUD 01/2014 2 26,704.78 AUD 2 26,704.78 AUD 02/2014 2 24,480.82 AUD 4 51,185.60 AUD 03/2014 - - AUD 4 51,185.60 AUD 04/2014 1 31,527.23 AUD 5 82,712.83 AUD 05/2014 - - AUD 5 82,712.83 AUD 06/2014 4 34,592.27 AUD 9 117,305.10 AUD 07/2014 7 158,398.34 AUD 16 275,703.44 AUD 08/2014 4 47,393.53 AUD 20 323,096.97 AUD 09/2014 3 65,097.10 AUD 23 388,194.07 AUD 10/2014 3 41,533.07 AUD 26 429,727.14 AUD 11/2014 2 15,613.93 AUD 28 445,341.07 AUD 12/2014 3 55,117.31 AUD 31 500,458.38 AUD 01/2015 4 37,710.46 AUD 35 538,168.84 AUD 02/2015 1 2,284.56 AUD 36 540,453.40 AUD 03/2015 9 133,879.12 AUD 45 674,332.52 AUD 04/2015 2 6,545.63 AUD 47 680,878.15 AUD 05/2015 8 156,826.49 AUD 55 837,704.64 AUD 06/2015 3 45,348.61 AUD 58 883,053.25 AUD 07/2015 5 60,536.87 AUD 63 943,590.12 AUD 08/2015 3 11,817.70 AUD 66 955,407.82 AUD 09/2015 3 28,990.22 AUD 69 984,398.04 AUD 10/2015 2 25,890.67 AUD 71 1,010,288.71 AUD 11/2015 2 15,366.50 AUD 73 1,025,655.21 AUD 12/2015 - - AUD 73 1,025,655.21 AUD 01/2016 1 9,356.96 AUD 74 1,035,012.17 AUD 02/2016 3 24,687.79 AUD 77 1,059,699.96 AUD 03/2016 3 18,291.44 AUD 80 1,077,991.40 AUD 04/2016 5 81,224.04 AUD 85 1,159,215.44 AUD 05/2016 5 35,649.71 AUD 90 1,194,865.15 AUD 06/2016 - - AUD - - AUD 07/2016 - - AUD - - AUD 08/2016 - - AUD - - AUD 09/2016 - - AUD - - AUD 10/2016 - - AUD - - AUD 11/2016 - - AUD - - AUD 12/2016 - - AUD - - AUD 01/2017 - - AUD - - AUD 02/2017 - - AUD - - AUD Total 90 1,194,865.15 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 23

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 11 404,573.57 AUD 189,759.90 AUD 5,338.38 AUD 184,421.52 AUD Used 7 76,579.49 AUD 44,613.55 AUD 181.82 AUD 44,431.73 AUD Total Hire Purchase 18 481,153.06 AUD 234,373.45 AUD 5,520.20 AUD 228,853.25 AUD Chattel Mortgage New 38 944,205.46 AUD 516,876.79 AUD 67,584.18 AUD 449,292.61 AUD Used 8 104,307.30 AUD 45,086.88 AUD 947.06 AUD 44,139.82 AUD Total Chattel Mortgage 46 1,048,512.76 AUD 561,963.67 AUD 68,531.24 AUD 493,432.43 AUD Consumer Loan New 16 396,928.11 AUD 219,726.87 AUD 8,281.21 AUD 211,445.66 AUD Used 10 268,798.78 AUD 178,801.16 AUD 49,122.40 AUD 129,678.76 AUD Total Consumer Loan 26 665,726.89 AUD 398,528.03 AUD 57,403.61 AUD 341,124.42 AUD - AUD Total 90 2,195,392.71 AUD 1,194,865.15 AUD 131,455.05 AUD 1,063,410.10 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 24

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 1,521 28.83% 26,621,770.40 AUD 33.14% 0.00% 132 2,194,031.94 AUD 396 6,873,242.62 AUD 993 17,554,495.84 AUD 0.01-10.000.00 2,807 53.21% 40,295,145.73 AUD 50.16% 9.95% 153 2,153,787.33 AUD 525 7,954,656.39 AUD 2,129 30,186,702.01 AUD 10,000.01-20.000.00 655 12.42% 8,792,020.62 AUD 10.94% 30.70% 51 572,563.38 AUD 139 2,316,614.43 AUD 465 5,902,842.81 AUD 20,000.01-30.000.00 194 3.68% 2,926,813.92 AUD 3.64% 41.67% 11 130,192.88 AUD 40 496,588.96 AUD 143 2,300,032.08 AUD 30,000.01-40.000.00 62 1.18% 874,180.31 AUD 1.09% 49.43% 7 61,456.28 AUD 18 332,589.93 AUD 37 480,134.10 AUD 40,000.01-50,000.00 21 0.40% 399,871.48 AUD 0.50% 47.56% 5 31,566.10 AUD 6 62,951.22 AUD 10 305,354.16 AUD 50,000.01-60,000.00 10 0.19% 89,328.15 AUD 0.11% 65.74% 2 2,566.38 AUD 2 37,851.61 AUD 6 48,910.16 AUD 60,000.01-70,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 70,000.01-80,000.00 2 0.04% 46,515.76 AUD 0.06% 71.53% - - AUD 2 46,515.76 AUD - - AUD 80,000.01-90,000.00 1 0.02% 5,343.88 AUD 0.01% 62.07% - - AUD - - AUD 1 5,343.88 AUD 90,000.01-100,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 100,000.01-110,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 110,000.01-120,000.00 2 0.04% 279,916.50 AUD 0.35% 36.33% - - AUD - - AUD 2 279,916.50 AUD 120,000.01-130,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 130,000.01-140,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD 140,000.01-150,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD > 150,000.00-0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD Total 5,275 100.00% 80,330,906.75 AUD 100.00% 24.59% 361 5,146,164.29 AUD 1,128 18,121,010.92 AUD 3,786 57,063,731.54 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 115,000.00 AUD 8,162.49 AUD 5,457.43 AUD Type of Payment Product Type Hire Purchase Chattel Mortgage Consumer Loan Type of Payment of of Direct Debit 5,144 97.52% 78,511,329.16 AUD 97.73% 343 4,832,740 1,091 17,508,602 3,710 56,169,988 Other 131 2.48% 1,819,577.59 AUD 2.27% 18 313,425 37 612,409 76 893,744 Total 5,275 100.00% 80,330,906.75 AUD 100.00% 361 5,146,164.29 AUD 1,128 18,121,010.92 AUD 3,786 57,063,731.54 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 25

Pool Data I Down Payments Down Payment of of Down Payment/ Purchase Price in % No Down Payment 1,521 28.83% 26,621,770.40 AUD 33.14% 0.00% 0.01-10.000.00 2,807 53.21% 40,295,145.73 AUD 50.16% 9.95% 10,000.01-20.000.00 655 12.42% 8,792,020.62 AUD 10.94% 30.70% 20,000.01-30.000.00 194 3.68% 2,926,813.92 AUD 3.64% 41.67% 30,000.01-40.000.00 62 1.18% 874,180.31 AUD 1.09% 49.43% 40,000.01-50,000.00 21 0.40% 399,871.48 AUD 0.50% 47.56% 50,000.01-60,000.00 10 0.19% 89,328.15 AUD 0.11% 65.74% 60,000.01-70,000.00-0.00% - AUD 0.00% 0.00% 70,000.01-80,000.00 2 0.04% 46,515.76 AUD 0.06% 71.53% 80,000.01-90,000.00 1 0.02% 5,343.88 AUD 0.01% 62.07% 90,000.01-100,000.00-0.00% - AUD 0.00% 0.00% 100,000.01-110,000.00-0.00% - AUD 0.00% 0.00% 110,000.01-120,000.00 2 0.04% 279,916.50 AUD 0.35% 36.33% 120,000.01-130,000.00-0.00% - AUD 0.00% 0.00% 130,000.01-140,000.00-0.00% - AUD 0.00% 0.00% 140,000.01-150,000.00-0.00% - AUD 0.00% 0.00% > 150,000.00-0.00% - AUD 0.00% 0.00% Total 5,275 100.00% 80,330,906.75 AUD 100.00% 24.59% Balloon Balloon No Balloon New Vehicle Status 784 17,436,477.65 AUD 737 9,185,292.75 AUD 1,310 23,685,731.33 AUD 211 2,936,039.07 AUD 1,030 20,464,659.72 AUD 1,777 19,830,486.01 AUD 2,384 35,690,109.36 AUD 423 4,605,036.37 AUD 238 5,202,302.14 AUD 417 3,589,718.48 AUD 587 8,087,148.95 AUD 68 704,871.67 AUD 59 1,674,527.70 AUD 135 1,252,286.22 AUD 179 2,647,121.73 AUD 15 279,692.19 AUD 23 626,767.32 AUD 39 247,412.99 AUD 58 842,686.29 AUD 4 31,494.02 AUD 8 297,871.55 AUD 13 101,999.93 AUD 20 372,195.61 AUD 1 27,675.87 AUD 2 35,424.75 AUD 8 53,903.40 AUD 9 87,405.62 AUD 1 1,922.53 AUD 2 46,515.76 AUD - - AUD 2 46,515.76 AUD - - AUD - - AUD 1 5,343.88 AUD 1 5,343.88 AUD - - AUD 1 244,077.74 AUD 1 35,838.76 AUD 1 35,838.76 AUD 1 244,077.74 AUD 2,147 46,028,624.33 AUD 3,128 34,302,282.42 AUD 4,551 71,500,097.29 AUD 724 8,830,809.46 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 115,000.00 AUD 8,162.49 AUD 5,457.43 AUD Type of Payment Type of Payment of of Direct Debit 5,144 97.52% 78,511,329.16 AUD 97.73% Other 131 2.48% 1,819,577.59 AUD 2.27% Total 5,275 100.00% 80,330,906.75 AUD 100.00% Balloon Balloon No Balloon New Vehicle Status 2,087 44,813,469 3,057 33,697,860 4,438 69,855,154 706 8,656,176 60 1,215,155 71 604,423 113 1,644,944 18 174,634 2,147 46,028,624.33 AUD 3,128 34,302,282.42 AUD 4,551 71,500,097.29 AUD 724 8,830,809.46 AUD Used Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 26

Pool Data II Distribution of and Vehicles per Borrower Per Borrower Customers Customers of of 1 5,817 98.98% 5,208 98.64% 87,538,230.56 AUD 98.19% 2 56 0.95% 66 1.25% 1,439,958.60 AUD 1.62% 3 4 0.07% 6 0.11% 174,977.62 AUD 0.20% 4-0.00% - 0.00% - AUD 0.00% 5-0.00% - 0.00% - AUD 0.00% Total 5,877 100.00% 5,280 100.00% 89,153,166.78 AUD 100.00% Top 20 Borrower Ranking Overall 1 244,077.74 AUD 0.30384 % 1 2 170,463.91 AUD 0.21220 % 1 3 167,791.80 AUD 0.20888 % 1 4 128,042.87 AUD 0.15939 % 1 5 116,609.78 AUD 0.14516 % 2 6 114,639.08 AUD 0.14271 % 1 7 112,464.09 AUD 0.14000 % 3 8 101,695.30 AUD 0.12660 % 1 9 83,762.03 AUD 0.10427 % 1 10 82,879.51 AUD 0.10317 % 1 11 82,444.66 AUD 0.10263 % 1 12 82,444.66 AUD 0.10263 % 1 13 82,068.90 AUD 0.10216 % 2 14 79,990.27 AUD 0.09958 % 1 15 77,494.08 AUD 0.09647 % 1 16 77,307.07 AUD 0.09624 % 1 17 74,429.25 AUD 0.09265 % 1 18 73,845.53 AUD 0.09193 % 1 19 71,697.67 AUD 0.08925 % 1 20 70,884.52 AUD 0.08824 % 1 2,095,032.72 AUD 2.60800 % 24 Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 27

Pool Data III Distribution by Distribution by of Product Type Hire Purchase Chattel Mortgage Consumer Loan 0.00-10.000.00 1,974 37.42% 9,198,035.56 AUD 11.45% 174 529,954.76 AUD 367 1,771,679.88 AUD 1,433 6,896,400.92 AUD 10,000.01-20.000.00 1,866 35.37% 27,326,938.40 AUD 34.02% 87 1,303,685.44 AUD 426 6,337,746.62 AUD 1,353 19,685,506.34 AUD 20,000.01-30.000.00 917 17.38% 22,256,120.93 AUD 27.71% 48 1,151,263.67 AUD 223 5,375,596.46 AUD 646 15,729,260.80 AUD 30,000.01-40.000.00 324 6.14% 11,097,665.66 AUD 13.81% 31 1,077,472.31 AUD 68 2,329,211.32 AUD 225 7,690,982.03 AUD 40,000.01-50,000.00 116 2.20% 5,143,322.76 AUD 6.40% 13 590,904.73 AUD 26 1,153,715.71 AUD 77 3,398,702.32 AUD 50,000.01-60,000.00 39 0.74% 2,110,187.39 AUD 2.63% 4 227,538.89 AUD 10 538,913.68 AUD 25 1,343,734.82 AUD 60,000.01-70,000.00 20 0.38% 1,285,694.83 AUD 1.60% 3 194,856.24 AUD 3 195,204.45 AUD 14 895,634.14 AUD 70,000.01-80,000.00 10 0.19% 737,144.32 AUD 0.92% 1 70,488.25 AUD 2 151,923.33 AUD 7 514,732.74 AUD 80,000.01-90,000.00 3 0.06% 249,086.20 AUD 0.31% - - AUD 2 165,324.17 AUD 1 83,762.03 AUD 90,000.01-100,000.00-0.00% - AUD 0.00% - - AUD - - AUD - - AUD 100,000.01-110,000.00 1 0.02% 101,695.30 AUD 0.13% - - AUD 1 101,695.30 AUD - - AUD 110,000.01-120,000.00 1 0.02% 114,639.08 AUD 0.14% - - AUD - - AUD 1 114,639.08 AUD 120,000.01-130,000.00 1 0.02% 128,042.87 AUD 0.16% - - AUD - - AUD 1 128,042.87 AUD 130,000.01-140,000.00-0.00% - AUD 0.00% - - AUD - - AUD - - AUD 140,000.01-150,000.00-0.00% - AUD 0.00% - - AUD - - AUD - - AUD > 150,000.00 3 0.06% 582,333.45 AUD 0.72% - - AUD - - AUD 3 582,333.45 AUD Total 5,275 100.00% 80,330,906.75 AUD 100.00% 361 5,146,164.29 AUD 1,128 18,121,010.92 AUD 3,786 57,063,731.54 AUD Statistics Minimum Maximum Average - AUD 244,077.74 AUD 15,228.61 AUD Distribution by Original Distribution by Original of Hire Purchase Product Type Chattel Mortgage Consumer Loan 0.00-10.000.00 9 0.17% 20,863.67 AUD 0.03% - - AUD 1 3,516.67 AUD 8 17,347.00 AUD 10,000.01-20.000.00 487 9.23% 2,606,400.94 AUD 3.24% 12 33,899.43 AUD 54 289,523.89 AUD 421 2,282,977.62 AUD 20,000.01-30.000.00 1,170 22.18% 10,414,096.40 AUD 12.96% 61 279,605.08 AUD 199 1,747,510.05 AUD 910 8,386,981.27 AUD 30,000.01-40.000.00 1,313 24.89% 16,480,942.65 AUD 20.52% 70 474,863.49 AUD 269 3,435,773.76 AUD 974 12,570,305.40 AUD 40,000.01-50,000.00 963 18.26% 15,277,153.75 AUD 19.02% 70 724,485.70 AUD 255 4,036,574.55 AUD 638 10,516,093.50 AUD 50,000.01-60,000.00 601 11.39% 12,085,946.36 AUD 15.05% 44 717,024.17 AUD 164 2,966,456.15 AUD 393 8,402,466.04 AUD 60,000.01-70,000.00 338 6.41% 8,249,437.78 AUD 10.27% 37 776,154.93 AUD 85 2,053,290.50 AUD 216 5,419,992.35 AUD 70,000.01-80,000.00 183 3.47% 5,702,990.30 AUD 7.10% 18 422,168.56 AUD 42 1,271,438.64 AUD 123 4,009,383.10 AUD 80,000.01-90,000.00 86 1.63% 3,220,212.82 AUD 4.01% 13 409,977.76 AUD 21 679,188.50 AUD 52 2,131,046.56 AUD 90,000.01-100,000.00 49 0.93% 2,045,609.28 AUD 2.55% 17 529,854.90 AUD 8 269,226.88 AUD 24 1,246,527.50 AUD 100,000.01-110,000.00 36 0.68% 1,532,039.36 AUD 1.91% 10 365,650.24 AUD 15 581,230.13 AUD 11 585,158.99 AUD 110,000.01-120,000.00 14 0.27% 626,828.58 AUD 0.78% 2 55,936.86 AUD 6 233,442.89 AUD 6 337,448.83 AUD 120,000.01-130,000.00 6 0.11% 246,906.20 AUD 0.31% - - AUD 4 134,895.51 AUD 2 112,010.69 AUD 130,000.01-140,000.00 4 0.08% 293,281.28 AUD 0.37% 1 66,731.55 AUD 1 82,879.51 AUD 2 143,670.22 AUD 140,000.01-150,000.00 7 0.13% 483,286.56 AUD 0.60% 3 147,410.28 AUD 3 258,569.21 AUD 1 77,307.07 AUD > 150,000.00 9 0.17% 1,044,910.82 AUD 1.30% 3 142,401.34 AUD 1 77,494.08 AUD 5 825,015.40 AUD Total 5,275 100.00% 80,330,906.75 AUD 100.00% 361 5,146,164.29 AUD 1,128 18,121,010.92 AUD 3,786 57,063,731.54 AUD Statistics Minimum Original Maximum Original Weighted Average Original (by ODRB) 6,948.00 AUD 356,398.00 AUD 53,451.20 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 28

Pool Data III Distribution by Distribution by of 0.00-10.000.00 1,974 37.42% 9,198,035.56 AUD 11.45% 10,000.01-20.000.00 1,866 35.37% 27,326,938.40 AUD 34.02% 20,000.01-30.000.00 917 17.38% 22,256,120.93 AUD 27.71% 30,000.01-40.000.00 324 6.14% 11,097,665.66 AUD 13.81% 40,000.01-50,000.00 116 2.20% 5,143,322.76 AUD 6.40% 50,000.01-60,000.00 39 0.74% 2,110,187.39 AUD 2.63% 60,000.01-70,000.00 20 0.38% 1,285,694.83 AUD 1.60% 70,000.01-80,000.00 10 0.19% 737,144.32 AUD 0.92% 80,000.01-90,000.00 3 0.06% 249,086.20 AUD 0.31% 90,000.01-100,000.00-0.00% - AUD 0.00% 100,000.01-110,000.00 1 0.02% 101,695.30 AUD 0.13% 110,000.01-120,000.00 1 0.02% 114,639.08 AUD 0.14% 120,000.01-130,000.00 1 0.02% 128,042.87 AUD 0.16% 130,000.01-140,000.00-0.00% - AUD 0.00% 140,000.01-150,000.00-0.00% - AUD 0.00% > 150,000.00 3 0.06% 582,333.45 AUD 0.72% Total 5,275 100.00% 80,330,906.75 AUD 100.00% Balloon Balloon No Balloon New Vehicle Status 248 1,439,375.24 AUD 1,726 7,758,660.32 AUD 1,594 7,384,291.03 AUD 380 1,813,744.53 AUD 913 13,646,356.47 AUD 953 13,680,581.93 AUD 1,648 24,198,408.14 AUD 218 3,128,530.26 AUD 605 14,724,978.78 AUD 312 7,531,142.15 AUD 829 20,146,183.57 AUD 88 2,109,937.36 AUD 226 7,708,011.60 AUD 98 3,389,654.06 AUD 301 10,305,260.00 AUD 23 792,405.66 AUD 92 4,079,307.46 AUD 24 1,064,015.30 AUD 109 4,824,357.75 AUD 7 318,965.01 AUD 30 1,633,921.00 AUD 9 476,266.39 AUD 35 1,892,264.99 AUD 4 217,922.40 AUD 16 1,025,002.39 AUD 4 260,692.44 AUD 18 1,160,458.60 AUD 2 125,236.23 AUD 8 595,874.49 AUD 2 141,269.83 AUD 9 657,154.05 AUD 1 79,990.27 AUD 3 249,086.20 AUD - - AUD 3 249,086.20 AUD - - AUD 1 101,695.30 AUD - - AUD 1 101,695.30 AUD - - AUD 1 114,639.08 AUD - - AUD 1 114,639.08 AUD - - AUD 1 128,042.87 AUD - - AUD 1 128,042.87 AUD - - AUD 3 582,333.45 AUD - - AUD 2 338,255.71 AUD 1 244,077.74 AUD 2,147 46,028,624.33 AUD 3,128 34,302,282.42 AUD 4,551 71,500,097.29 AUD 724 8,830,809.46 AUD Used Statistics Minimum Maximum Average - AUD 244,077.74 AUD 15,228.61 AUD Distribution by Original Distribution by Original of 0.00-10.000.00 9 0.17% 20,863.67 AUD 0.03% 10,000.01-20.000.00 487 9.23% 2,606,400.94 AUD 3.24% 20,000.01-30.000.00 1,170 22.18% 10,414,096.40 AUD 12.96% 30,000.01-40.000.00 1,313 24.89% 16,480,942.65 AUD 20.52% 40,000.01-50,000.00 963 18.26% 15,277,153.75 AUD 19.02% 50,000.01-60,000.00 601 11.39% 12,085,946.36 AUD 15.05% 60,000.01-70,000.00 338 6.41% 8,249,437.78 AUD 10.27% 70,000.01-80,000.00 183 3.47% 5,702,990.30 AUD 7.10% 80,000.01-90,000.00 86 1.63% 3,220,212.82 AUD 4.01% 90,000.01-100,000.00 49 0.93% 2,045,609.28 AUD 2.55% 100,000.01-110,000.00 36 0.68% 1,532,039.36 AUD 1.91% 110,000.01-120,000.00 14 0.27% 626,828.58 AUD 0.78% 120,000.01-130,000.00 6 0.11% 246,906.20 AUD 0.31% 130,000.01-140,000.00 4 0.08% 293,281.28 AUD 0.37% 140,000.01-150,000.00 7 0.13% 483,286.56 AUD 0.60% > 150,000.00 9 0.17% 1,044,910.82 AUD 1.30% Total 5,275 100.00% 80,330,906.75 AUD 100.00% Balloon Vehicle Status Balloon No Balloon New Used - - AUD 9 20,863.67 AUD 6 14,472.75 AUD 3 6,390.92 AUD 32 252,026.58 AUD 455 2,354,374.36 AUD 303 1,604,662.41 AUD 184 1,001,738.53 AUD 274 3,136,729.04 AUD 896 7,277,367.36 AUD 938 8,318,478.11 AUD 232 2,095,618.29 AUD 505 7,552,470.61 AUD 808 8,928,472.04 AUD 1,151 14,387,626.81 AUD 162 2,093,315.84 AUD 479 8,992,356.31 AUD 484 6,284,797.44 AUD 902 14,191,710.99 AUD 61 1,085,442.76 AUD 349 8,067,759.38 AUD 252 4,018,186.98 AUD 565 11,278,187.45 AUD 36 807,758.91 AUD 212 5,730,901.05 AUD 126 2,518,536.73 AUD 318 7,722,132.17 AUD 20 527,305.61 AUD 128 4,188,504.20 AUD 55 1,514,486.10 AUD 171 5,314,160.13 AUD 12 388,830.17 AUD 69 2,651,954.54 AUD 17 568,258.28 AUD 78 2,870,231.28 AUD 8 349,981.54 AUD 36 1,549,750.05 AUD 13 495,859.23 AUD 47 1,928,075.88 AUD 2 117,533.40 AUD 30 1,399,858.24 AUD 6 132,181.12 AUD 35 1,518,445.33 AUD 1 13,594.03 AUD 11 584,080.12 AUD 3 42,748.46 AUD 14 626,828.58 AUD - - AUD 3 164,435.50 AUD 3 82,470.70 AUD 6 246,906.20 AUD - - AUD 3 229,601.33 AUD 1 63,679.95 AUD 3 213,291.01 AUD 1 79,990.27 AUD 7 483,286.56 AUD - - AUD 7 483,286.56 AUD - - AUD 9 1,044,910.82 AUD - - AUD 7 781,601.63 AUD 2 263,309.19 AUD 2,147 46,028,624.33 AUD 3,128 34,302,282.42 AUD 4,551 71,500,097.29 AUD 724 8,830,809.46 AUD Statistics Minimum Original Maximum Original Weighted Average Original (by ODRB) 6,948.00 AUD 356,398.00 AUD 53,451.20 AUD Volkswagen Financial Services Australia ABS Operations Australia absoperations.australia@vwfs.com.au +61 2 9751 6257 29