Volkswagen Leasing GmbH. Volkswagen Leasing GmbH

Transcription

1 Publication date: Period: / Period no. 26 Index Deal name: VCL 24 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: Fax: Volkswagen Leasing GmbH Seller of the receivables: VCL Master S.A. acting on behalf of its Compartment 1 Servicer name: Reporting entity: Volkswagen Leasing GmbH Volkswagen Leasing GmbH ABS Operations Gifhorner Str Braunschweig Federal Republic of Germany Contact: Tel.: Fax: VCL@vwfs.com Corporate service provider: Circumference FS (Luxembourg) SA Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: Fax: VCL@circumferencefs.lu Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

2 Publication date: Period: / Period no. 26 Index Contents Page Table of contents 1 Cover 2 Index 3 Reporting details 4 Parties overview 5 Transaction events I 6 Transaction events II 7 Transaction events III 8 Notes I 9 Notes II 10 Credit enhancement 11 Swaps & Waterfall 12 Retention 13 Amortisation profile I 14 Amortisation profile II 15 Run out schedule I 16 Run out schedule II Delinquencies & defaults I 19 Delinquencies & defaults II 20 Delinquencies & defaults III 21 Write-Offs 22 Pool data I 23 Pool data II 24 Pool data III 25 Pool data IV 26 Pool data V 27 Pool data VI 28 Pool data VII 29 Lease level data Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

3 Publication date: Period: / Period no. 26 Index Reporting details Deal overview Cut-Off-Date Scheduled date of Clean-Up- Call Legal final maturity date Issue date Period no.: Reporting frequency: Next payment date: Publication date: Payment date: Reporting date: Asset collection period: 26 Interest accrual period: monthly Note payment period: Days accrued: (16th of each month) (21st of each month) (last day of each month) from until from until from until Type of car at pool cut Percentage outstanding New cars ,24% ,26 95,74% Used cars ,75% ,35 1,91% Demonstration cars ,00% ,89 2,35% Total ,00% ,50 100,00% Type of product at pool cut Percentage outstanding Closed end contract ,23% ,91 99,25% Open end lease contract 887 0,77% ,59 0,75% Total ,00% ,50 100,00% Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

4 Publication date: Period: / Period no. 26 Index Parties overview Lead manger: Crédit Agricole Corporate and Investment Bank Security trustee/ Wilmington Trust SP Services Attention of: Nathalie Esnault Process agent: (Frankfurt) GmbH 12 place des Etats-Unis Steinweg 3-5 CS Frankfurt am Main Montrouge Cedex Germany France Fax Tel.: + 33 (0) Tel.: Fax: fradirectors@wilmingtontrust.com nathalie.esnault@ca-cib.com / Titrisation@ca-cib.com ING Bank Attn. GCM Securitisations TRC , Foppingadreef BD Amsterdam The Netherlands martin.nijboer@ing.com Tel.: Paying agent/ BNP Paribas Securities Services Luxembourg Data protection Volkswagen Bank GmbH Calculation agent/ 60 Avenue J.F. Kennedy trustee: attn.: ABS Operations Interest determination agent: 1855 Luxembourg Gifhorner Straße 57 Luxembourg Braunschweig Attn.: Structured Deals Department/ Paying Department Germany Tel.: Tel.: Fax: Fax: ABS_Driver@vwfs.com lux_gct_structured_deals@bnpparibas.com / Lux.emetteurs@bnpparibas.com Account bank: BNP Paribas Securities Services Luxembourg Clearing systems: Clearstream Banking S.A. 60 Avenue J.F. Kennedy Luxembourg, 42 Avenue JF Kennedy 1855 Luxembourg L-1885 Luxembourg Luxembourg Luxembourg Attn.: Structured Deals Department/ Paying Department web@clearstream.com Tel.: Fax: Euroclear Bank S.A./N.V. lux_gct_structured_deals@bnpparibas.com / Lux.emetteurs@bnpparibas.com 1 Boulevard du Roi Albert II B-1210 Brussels Belgium Tel.: Swap counterparty: The Bank of Nova Scotia Corporate servicer Circumference FS Attn.: Global Capital Markets Documentation provider: (Luxembourg) SA 40 King Street West Boulevard Royal Scotia Plaza, 55th Floor L-2449 Luxembourg Toronto, Ontario Luxembourg Canada M5H 1H1 Fax: Tel.: (416) Tel.: Fax: (416) VCL@circumferencefs.lu Servicer: Volkswagen Leasing GmbH Rating agencies: DBRS Gifhorner Str Fenchurch Street 31st Floor Braunschweig EC3M 3BY London Germany United Kingdom Fax Tel.: Tel.: VCL@vwfs.com EU.ABS.Surveillance@dbrs.com Creditreform Rating AG Attn.: Structured Finance Hellersbergstr Neuss Federal Republic of Germany Tel.: Fax: info@creditreform-rating.de Standard &Poor s Ratings Services 20 Canada Square London E14 5LH United Kingdom abseuropeansurveillance@standardandpoors.com Scope Ratings AG Lennéstr Berlin Germany Attn.: Carlos Terré sf.monitoring@scoperatings.com Tel.: +49 (0)30 / Fax: +49 (0)30 / Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

5 Publication date: Period: / Period no. 26 Index Transaction events I Clean-Up-Call Clean-Up-Call condition current outstanding portfolio Min. percentage of outstanding portfolio 19,54% 10,00% The Clean-Up-Call condition is planned to be reached in Mai Volkswagen Leasing GmbH will have the right at its option to exercise a Clean-Up-Call and to repurchase the lease receivables from VCL 24 at any time when the sum of the outstanding s for all lease is less than 10% of the sum of the outstanding s for all lease as of the Cut-Off-Date, provided that all payment obligations under the notes will be thereby fulfilled. Repurchase of receivables outstanding Re-Purchase price Current period Previous periods Total If a repurchase of receivables occurred, it would only result from non-eligibility as of the respective Cut-Off-Date (which has been discovered at a later stage). Transaction party replacements Capacity of transaction party Date of replacement Reason for replacement Replaced party Replaced by Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

6 ,00000% 0,00000% 0,00000% 0,00000% 0,00000% 0,00000% 0,00027% 0,00164% 0,00603% 0,00832% 0,00935% 0,01309% 0,01762% 0,02554% 0,02811% 0,03881% 0,04169% 0,04838% 0,05645% 0,05805% 0,06404% 0,07398% 0,08056% 0,08333% 0,13668% 0,14671% 0,15406% Publication date: Period: / Period no. 26 Index Transaction events II Credit enhancement increase conditions Level 1a credit enhancement increase condition - Cumulative Write-Offs do not amount to 0,50% for any payment date before and incl Level 1b credit enhancement increase condition -Cumulative Write-Offs do not amount to 1,15% for any payment date between and incl Level 2 credit enhancement increase condition - Cumulative Write-Offs do not amount to 1,60% for any payment date NO NO NO Cumulative net losses Write-Offs registered in current period Write-Offs incl. current period Write-Off amount , ,36 Cumulative Write-Offs as of the end of the monthly period as of Cut-Off-Date Cumulative net loss ratio as percentage divided by the at pool cut , ,50 0,15406% in % 2,00% 1,75% Cumulative net losses in percent of initial pool Cumulative Net Loss Ratio Level 1a/b Level 2 1,50% 1,25% 1,00% 0,75% 0,50% 0,25% 0,00% Reporting period Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

7 Publication date: Period: / Period no. 26 Index Transaction events III Account bank: BNP Paribas Long term S&P Short term Outlook Long term Creditreform Short term Outlook Long term Scope Rating Short term Outlook Long term DBRS Short term Outlook Current rating* A A-1 stable A- L2 stable AA- S-1+ stable AA (low) R-1 (middle) Minimum required rating A A-1 A L2 BBB S-2 A if no short term rating available, the higher long term rating is applicable) A+ 7 6 Swap counterparty Bank of Nova Scotia Long term S&P Short term Outlook Long term DBRS Short term Outlook Current rating* A+ A-1 stable AA R-1 (high) stable Minimum Required Rating A A Required rating: Fulfilled (if no short term rating available, the higher long term rating is applicable) - - Required rating: Fulfilled *Ratings last updated on 03/12/2018 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

8 Publication date: Period: / Period no. 26 Index Information regarding the notes I Rating at issue date Class A Class B S&P AAA(sf) AA-(sf) Creditreform AAA(sf) A+(sf) Scope Rating AAA(sf) A+(sf) DBRS AAA(sf) AA(sf) Current rating Class A Class B S&P AAA(sf) AA-(sf) Creditreform AAA(sf) AA+(sf) Scope Rating AAA(sf) AA+(sf) DBRS AAA(sf) AAA(sf) Information on notes Class A Class B Legal final maturity date Aug 2022 Aug 2022 Scheduled Clean-Up-Call Mai 2019 Mai 2019 ISIN: XS XS Common code: Nominal amount , ,00 Information on interest Class A Class B Spread/ Margin 25 bps 65 bps Index rate 1-Month-Euribor 1-Month-Euribor Fixed/Floating floating floating Current coupon 0,0000% 0,2810% Day count convention actual/360 actual/360 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

9 Publication date: Period: / Period no. 26 Index Information regarding the notes II Monthly period: Payment date: Interest accrual period (from/until) Days accrued Index rate Base interest rate: Day count convention until Month-Euribor -0,369% actual/360 Interest payments Class A Class B Total interest amount of the reporting period 0, ,35 Paid interest 0, ,35 Unpaid interest Class A Class B Unpaid interest of the reporting period 0,00 0,00 Cumulative unpaid interest 0,00 0,00 Note Class A Class B Note as of cut of date , ,00 Note as of the beginning of the period , ,35 Redemption amount per class ( ,50) ( ,31) Class as of the end of the period , ,04 Payments to investors per note Class A Class B Interest 0,00 11,06 Principal repayment by note 2.392, ,13 notes Note factor 0, , Overcollateralisation Class A Class B Initial OC percentage at poolcut 6,2005% 3,9045% Current OC percentage 12,2500% 7,5000% Target OC percentage 12,2500% 7,5000% Subordinated loan - -2 Balance as of the beginning of the period ,83 Redemption ( ,10) Capitalization of interest 0,00 Balance as of the end of the period ,73 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

10 Publication date: Period: / Period no. 26 Index Credit enhancement Credit enhancement as of Cut-off-Date % of aggregate outstanding Value Class B note 2,296% ,00 Subordinated loan 2,904% ,50 Overcollateralization 1,000% ,00 Cash collateral account 1,200% ,00 Market Risk Reserve amount 0,00 Cash collateral account (CCA) in EUR in outstanding as of Initial at poolcut ,00 1,200% Targeted (Floor) ,00 Balance as of the beginning of the period ,00 1,000% Payment from CCA 0,00 - Payment to CCA 0,00 - Balance as of the end of the period ,00 1,000% Accrued interest 0,00 - Cash Collateral Account (CCA) - German trade tax risk reserve in EUR Initial at poolcut ,00 Balance as of the end of the period ,00 Cash Collateral Account (CCA) - Market Risk Reserve in EUR Initial at poolcut 0,00 Balance as of the beginning of the period 0,00 Payment from/to CCA 0,00 Payment from/to CCA due to Top/Tap Up/TTO Balance as of the end of the period 0,00 Cash Collateral Account Balance in EUR Balance as of the beginning of the period ,00 Balance as of the end of the period ,00 Accrued interest 0,00 Calculation of credit enhancement Initially, VCL 24's credit enhancement consists of the respective note issue in comparison to the outstanding as of poolcut, minus any senior debt issuance. This 'overcollateralisation' is specific for each note series and increases with its seniority. Subsequently, the 'overcollateralisation' is calculated (as an OC percentage) on a monthly basis, all on end of month figures. Considering the seniority of the respective note series, redemption is made until an overcollateralisation of 12,25% for Class A (7,5% for Class B) has been reached. However, if an enforcement event causes the transaction to switch into sequential payment mode, the OC percentages will not determine the maximum redemption amount and may be exceeded. In addition, there is the 'general cash reserve' which is in principle to the benefit of all tranches over the entire lifetime of the transaction. The transaction starts amortising class A only until its OC percentage is reached. The transaction switches into pro rata amortisation once an overcollateralisation percentage (i.e. credit enhancement excluding the cash collateral account) of 12,25% for the class A notes and 7,5% for the class B notes has been reached. Set off risk There is no set off risk applicable. Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

11 Publication date: Period: / Period no. 26 Index Swap fixing / Waterfall Amortising interest rate swap Class A Class B Initial principal , ,00 Underlying principal for reporting period , ,35 Paying leg Fix interest rate Fix interest rate Receiving leg Floating interest rate Floating interest rate Net swap payments / Net swap receipts 6.060,71 ( 974,00) Available distribution amount calculation Payment to waterfall position Remaining amount Available collections amount , ,62 Buffer release amount ( ,04) ,58 Net swap receipt class A 0, ,58 Net swap receipt class B 974, ,58 Purchase price amount 0, ,58 Accumulation account interest 0, ,58 Remaining rounding amount (Previous period) 88, ,33 Waterfall Payment to waterfall position Remaining amount Available distribution amount ,33 1) Taxes ( 1.011,00) ,33 2) Payment to security trustee ( 4.040,79) ,54 3) Servicing fee ( ,14) ,40 4) Payment in respect of fees ( 258,00) ,40 5.i) Net swap payment class A ( 6.060,71) ,69 5.ii) Net swap payment class B 0, ,69 6) Interest payment class A 0, ,69 7) Interest payment class B ( 3.175,35) ,34 8) Payment to cash collateral account 0, ,34 9) Payment to CCA due to german trade tax increase event 0, ,34 10) Redemption class A ( ,50) ,84 11) Redemption class B ( ,31) ,53 Remaining rounding amount (Current period) ( 58,86) ,67 12) Other payment to swap counterparties 0, ,67 13) Accrued and unpaid interest on the subordinated loan ( 8.283,57) ,10 14) Redemption subordinated loan ( ,10) 0,00 15) Final success fee 0,00 0,00 Distribution of cash collateral account surplus Payment to waterfall position Remaining amount Payment from cash collateral account 0,00 0,00 Interest subordinated loan 0,00 0,00 Redemption subordinated loan 0,00 0,00 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

12 Publication date: Period: / Period no. 26 Index Retention of net economic interest Retention amount at poolcut Type of asset nominal nominal Portfolio sold to SPV ,75% ,13 94,99% Retention of VW Leasing ,25% ,02 5,01% Total ,00% ,15 100,00% Retention amount end of reporting period Type of asset nominal nominal Portfolio sold to SPV ,44% ,39 95,14% Retention of VW Leasing ,56% ,42 4,86% Total ,00% ,81 100,00% In its capacity as originator and original lender, Volkswagen Leasing GmbH complies with the retention requirements of a material net economic interest in accordance with article 405 Abs. 1 c CRR and the corresponding delegated regulation 625/2014 article 10. By adhering to option c) of the direction, Volkwagen Leasing GmbH will keep the exposures designated for retention on its 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 Leasing ABS Operations VCL@vwfs.com / 81

13 Publication date: Period: / Period no. 26 Index Amortisation profile I Note class Class A Class B WAL At closing: 1,21 yrs Currently: 0,32 yrs At closing: 1,88 yrs Currently: 0,32 yrs Payment period Actual note Forecasted note Actual note Forecasted note Issue Date , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,00-0,00 Based on the following assumptions: CPR of 5% and Clean-Up-Call at 10% of the outstanding portfolio. Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

14 Publication date: Period: / Period no. 26 Index Amortisation profile II Amortisation profile class A-Notes in EUR Actual note Forecasted note Assuming a Clean-Up Call at 10% of the initial outstanding, annual prepayments of 5% and 0% defaults Payment period 0 Amortisation profile class B-Notes in EUR Actual note Forecasted note Assuming a Clean-Up Call at 10% of the initial outstanding, annual prepayments of 5% and 0% defaults Payment period 0 Volkswagen Leasing ABS Operations absoperations@vwfs.com / 81

15 Publication date: Period: / Period no. 26 Index Run out schedule I Reporting period Principal Interest Instalment arrears , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , ,02 398, , ,00 0,00 0,00 Total , , ,46 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

16 Publication date: Period: / Period no. 26 Index Run out schedule II in EUR Expected amortisation of the outstanding 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 Reporting period 0 Expected Discounted Asset-Portfolio Actual Discounted Asset-Portfolio Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

17 Publication date: Period: / Period no. 26 Index Collections by source - Collections Paid instalments of monthly period ,12 therof capital ,03 therof interest ,09 Paid instalments of previous periods ,57 Payment due from early settlement ,62 Compensation Payments from contract changes ( ,69) thereof payments from the Issuer to VWL ( ,61) therof payments from VWL to the Issuer ,92 Total ,62 Collections by status Collections Current ,90 Delinquent ,50 Default ,45 End of Term ,29 Early settlement ,86 Write Off ,79 Write down ,83 Total ,62 Contract status development I New vehicle Used vehicle Demonstration vehicle Retail Corporate Current , , , , , ,59 Delinquent 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Default 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 End of Term 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Early settlement 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Write Off 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Write down 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Total , , , , , ,59 Contract status development II New vehicle Used vehicle Demonstration vehicle Retail Corporate Current , , , , , ,83 Delinquent , , , , , ,55 Default , , , , , ,18 End of Term , , , , , ,00 Early settlement , , , , , ,00 Write Off 741 0, , , , , ,00 Write down , , ,83 0 0, , ,42 Total , , , , , , ,00 7 8, , , ,00 Contract status developement III Contract status as of the end of the Current period Current Delinquent Default End of term Early settlement Write-Off Write-Down Contract status as of the begin of the period Current , , , , ,00 0 0,00 0 0,00 Delinquent , , , ,00 6 0, , ,85 Default , , ,18 1 0,00 0 0, ,00 0 0,00 End of Term 0 0,00 0 0,00 0 0, ,00 0 0,00 0 0,00 0 0,00 Early Settlement 0 0,00 0 0,00 0 0,00 0 0, ,00 0 0,00 0 0,00 Write-Off 0 0,00 0 0,00 0 0,00 0 0,00 0 0, ,00 0 0,00 Write down 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 1 0, ,26 Total , , , , , , ,11 * Prior to write-off during reporting month. Total portfolio as of pool cut date Total portfolio as of current reporting period Type of car Type of car Customer type Customer type Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

18 Delinquencies & defaults I Days in arrears Delinquent outstanding Publication date: Period: / Period no. 26 Index 6 7,00 8 9, , , ,00 Type of car Customer type New vehicle Used vehicle Demonstration vehicle Retail Corporate < 1 month delinquent 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 1 month delinquent 733 0,88% ,55 0,95% , , , , ,97 2 months delinquent 223 0,27% ,01 0,35% , , , , ,11 3 months delinquent 67 0,08% ,33 0,10% , , , , ,13 4 months delinquent 27 0,03% ,53 0,04% , , , , ,15 5 months delinquent 22 0,03% ,65 0,03% , ,07 0 0, , ,64 6 months delinquent 13 0,02% ,79 0,02% ,79 0 0,00 0 0, , ,07 7 months delinquent 15 0,02% ,20 0,02% ,20 0 0,00 0 0, , ,73 8 months delinquent 5 0,01% ,45 0,01% ,45 0 0,00 0 0, ,45 0 0,00 9 months delinquent 1 0,00% 1.188,71 0,00% ,71 0 0,00 0 0, ,71 0 0,00 10 months delinquent 8 0,01% ,74 0,02% ,48 0 0, , , ,09 > 10 months delinquent 34 0,04% ,88 0,06% ,60 0 0, , , ,66 Total ,37% ,84 1,59% , , , , , Delinquencies I - of delinquent Reporting period < 1 month delinquent 1 month delinquent 2 months delinquent 3 months delinquent 4 months delinquent 5 months delinquent 6 months delinquent 7 months delinquent 8 months delinquent 9 months delinquent 10 months delinquent > 10 months delinquent Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

19 Publication date: Period: / Period no. 26 Index Delinquencies & defaults II Days in arrears Defaulted outstanding at day of default New vehicle Used vehicle Demonstration vehicle Retail Corporate not delinquent 0 0,00% 0,00 0,00% 0,00 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 1 month delinquent 8 0,01% ,64 0,01% , ,15 0 0, , ,64 0 0,00 2 months delinquent 15 0,02% ,58 0,02% , ,11 0 0, , ,58 0 0,00 3 months delinquent 21 0,03% ,83 0,05% , , ,68 0 0, ,83 0 0,00 4 months delinquent 16 0,02% ,19 0,02% , , , , , ,18 5 months delinquent 8 0,01% ,85 0,01% , , , , ,85 0 0,00 6 months delinquent 12 0,01% ,53 0,03% , , , , ,53 0 0,00 7 months delinquent 16 0,02% ,46 0,03% , , , , ,46 0 0,00 8 months delinquent 3 0,00% ,29 0,01% , ,29 0 0,00 0 0, ,29 0 0,00 9 months delinquent 3 0,00% 9.063,98 0,00% 9.774, ,98 0 0,00 0 0, ,98 0 0,00 10 months delinquent 8 0,01% ,16 0,02% , , ,18 0 0, ,16 0 0,00 > 10 months delinquent 17 0,02% ,08 0,07% , , , , ,08 0 0,00 Total 127 0,15% ,59 0,27% , , , , , ,18 Type of car Customer type Delinquencies II - of default Reporting period 0 not delinquent 1 month delinquent 2 months delinquent 3 months delinquent 4 months delinquent 5 months delinquent 6 months delinquent 7 months delinquent Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

20 Publication date: Period: / Period no. 26 Index Delinquencies & defaults III Days in arrears Delinquent and defaulted outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate < 1 month delinquent 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 1 month delinquent 741 0,89% ,19 0,96% , , , , ,97 2 months delinquent 238 0,28% ,59 0,37% , , , , ,11 3 months delinquent 88 0,11% ,16 0,15% , , , , ,13 4 months delinquent 43 0,05% ,72 0,06% , , , , ,33 5 months delinquent 30 0,04% ,50 0,04% , , , , ,64 6 months delinquent 25 0,03% ,32 0,05% , , , , ,07 7 months delinquent 31 0,04% ,66 0,05% , , , , ,73 8 months delinquent 8 0,01% ,74 0,02% ,74 0 0,00 0 0, ,74 0 0,00 9 months delinquent 4 0,00% ,69 0,00% ,69 0 0,00 0 0, ,69 0 0,00 10 months delinquent 16 0,02% ,90 0,05% , , , , ,09 >10 months delinquent 51 0,06% ,96 0,13% , , , , ,66 Total ,53% ,43 1,86% , , , , , Type of car Delinquencies III - of delinquent and default Customer type Reporting period < 1 month delinquent 1 month delinquent 2 months delinquent 3 months delinquent 4 months delinquent 5 months delinquent 6 months delinquent 7 months delinquent 8 months delinquent 9 months delinquent 10 months delinquent >10 months delinquent Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

21 Publication date: Period: / Period no. 26 Index Write-Offs Write-Offs of the monthly period Amount ,55 Cumulative Write-Offs as of the end of the monthly period as of Cut-Off-Date Cumulative net loss ratio , ,50 0,15406% Current period Cumulative Write-Offs Monthly period Write-Offs Write-Offs ,00 0 0, ,00 0 0, , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

22 Publication date: Period: / Period no. 26 Index Pool data I Distribution by payment type outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate Direct borrower account debit ,80% ,24 92,32% , , , , ,23 Others ,20% ,00 7,68% , , , , ,75 Total ,00% ,24 100,00% , , , , ,98 Distribution by contract concentration outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate ,94% ,60 48,57% , , , , , ,87% ,19 39,17% , , , , , ,71% ,29 7,33% , , , , , ,80% ,86 4,50% , , ,98 0 0, ,86 > ,68% ,44 0,43% , ,10 0 0,00 0 0, ,44 Total ,00% ,38 100,00% , , , , ,56 Distribution by largest customer Total portfolio Total portfolio Total portfolio outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate ,03% ,30 0,06% ,30 0 0,00 0 0,00 0 0, , ,04% ,87 0,06% ,87 0 0,00 0 0,00 0 0, , ,03% ,70 0,05% ,70 0 0,00 0 0,00 0 0, , ,03% ,32 0,05% ,32 0 0,00 0 0,00 0 0, , ,02% ,65 0,05% ,65 0 0,00 0 0,00 0 0, , ,03% ,11 0,05% ,11 0 0,00 0 0,00 0 0, , ,03% ,22 0,05% ,22 0 0,00 0 0,00 0 0, , ,02% ,39 0,04% ,39 0 0,00 0 0,00 0 0, , ,02% ,09 0,04% ,09 0 0,00 0 0,00 0 0, , ,03% ,68 0,04% ,68 0 0,00 0 0,00 0 0, , ,03% ,91 0,04% ,91 0 0,00 0 0,00 0 0, , ,06% ,62 0,04% ,62 0 0,00 0 0,00 0 0, , ,03% ,58 0,04% ,58 0 0,00 0 0,00 0 0, , ,02% ,60 0,04% ,60 0 0,00 0 0,00 0 0, , ,04% ,53 0,04% ,53 0 0,00 0 0,00 0 0, , ,02% ,20 0,04% ,20 0 0,00 0 0,00 0 0, , ,06% ,82 0,03% ,82 0 0,00 0 0,00 0 0, , ,03% ,01 0,03% ,01 0 0,00 0 0,00 0 0, , ,06% ,90 0,03% ,90 0 0,00 0 0,00 0 0, , ,01% ,47 0,03% ,47 0 0,00 0 0,00 0 0, ,47 Total ,64% ,97 0,83% ,97 0 0,00 0 0,00 0 0, ,97 Type of car Type of car Type of car Customer type Customer type Customer type Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

23 Publication date: Period: / Period no. 26 Index Pool data II Distribution by Total portfolio outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate 0, , ,63% ,98 55,55% , , , , , , , ,14% ,00 34,65% , , , , , , , ,87% ,12 7,51% , , , , , , , ,28% ,88 1,58% , , , , , , , ,06% ,85 0,42% , , , , , , , ,02% ,04 0,14% ,04 0 0,00 0 0, , ,13 > , ,01% ,37 0,15% , ,44 0 0, , ,16 Total ,00% ,24 100,00% , , , , ,98 Type of car Customer type Statistics Minimum Maximum Average 40, , ,08 Distribution by outstanding nominal Total portfolio outstanding Customer type New vehicle Used vehicle Demonstration vehicle Retail Corporate 0, , ,38% ,11 53,46% , , , , , , , ,94% ,90 35,22% , , , , , , , ,23% ,52 8,57% , , , , , , , ,36% ,66 1,95% , , , , , , , ,06% ,88 0,46% , , , , , , , ,02% ,15 0,16% ,89 0 0, , , ,25 > , ,02% ,02 0,18% , ,44 0 0, , ,32 Total ,00% ,24 100,00% , , , , ,98 Type of car Statistics Minimum outstanding nominal Maximum outstanding nominal Average outstanding nominal 41, , ,28 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

24 Publication date: Period: / Period no. 26 Index Pool data III Distribution by remaining term outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate ,28% ,32 42,21% , , , , , ,40% ,55 51,27% , , , , , ,32% ,92 6,50% , , , , , ,00% ,45 0,01% 0 0, ,45 0 0, ,45 0 0, ,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0, ,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 >72 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Total ,00% ,24 100,00% , , , , ,98 Distribution by seasoning Total portfolio Statistics Minimum remaining term 1 Maximum remaining term 44 Weighted average remaining term 12,68 Total portfolio outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate ,00% ,88 0,02% , ,03 0 0, ,88 0 0, ,09% ,95 0,16% , , , , , ,38% ,55 93,86% , , , , , ,41% ,46 5,88% , , , , , ,12% ,40 0,09% , , , , , ,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 >72 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Total ,00% ,24 100,00% , , , , ,98 Statistics Minimum seasoning 4 Maximum seasoning 59 Weighted average seasoning 31,98 Type of car Type of car Customer type Customer type Total number of installments Total portfolio outstanding ,00% 477,13 0,00% ,03% ,75 0,01% ,71% ,06 35,22% ,49% ,25 55,82% ,76% ,05 8,94% ,00% 0,00 0,00% >72 0 0,00% 0,00 0,00% Total ,00% ,24 100,00% Statistics Minimum original term 8 Maximum original term 60 Weighted average original term 40,90 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

25 Publication date: Period: / Period no. 26 Index Pool data IV Distribution by brand outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate VW ,07% ,19 32,14% , , , , ,45 VW LCV ,33% ,75 26,41% , , , , ,74 Audi ,13% ,67 30,22% , , , , ,08 Seat ,59% ,94 2,22% , , , , ,22 Skoda ,75% ,54 8,79% , , , , ,03 Other brands 97 0,12% ,15 0,23% , , , , ,46 Total ,00% ,24 100,00% , , , , ,98 Distribution by geographical region outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate Baden-Wuerttemberg ,11% ,37 15,19% , , , , ,19 Bavaria ,69% ,29 16,80% , , , , ,28 Berlin ,79% ,56 2,70% , , , , ,10 Brandenburg ,13% ,99 2,41% , , , , ,30 Bremen 880 1,05% ,39 0,90% , , , , ,86 Hamburg ,07% ,43 2,83% , , , , ,25 Hesse ,88% ,38 7,56% , , , , ,65 Lower Saxony ,38% ,64 9,33% , , , , ,84 Mecklenburg-Vorpommern ,60% ,23 1,79% , , , , ,57 North Rhine-Westphalia ,20% ,76 21,06% , , , , ,60 Rhineland-Palatinate ,55% ,23 3,72% , , , , ,81 Saarland 558 0,67% ,80 0,68% , , , , ,68 Saxony ,46% ,41 5,90% , , , , ,78 Saxony-Anhalt ,45% ,02 2,75% , , , , ,19 Schleswig-Holstein ,30% ,13 3,35% , , , , ,73 Thuringia ,68% ,04 3,04% , , , , ,99 Foreign countries (*) 4 0,00% 8.938,57 0,00% ,57 0 0,00 0 0, , ,16 Miscellaneous 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Total ,00% ,24 100,00% , , , , ,98 Distribution by industry sector Total portfolio Total portfolio Total portfolio outstanding New vehicle Used vehicle Demonstration vehicle Retail Corporate Agriculture/ Forestry 491 0,59% ,19 0,79% , , , , ,56 Energy/ Mining ,24% ,37 1,29% , , , , ,02 Manufacturing Industry ,67% ,81 18,93% , , , , ,24 Chemical Industry 847 1,01% ,33 0,98% , , , , ,41 Construction ,33% ,33 14,48% , , , , ,96 Retail/ Wholesale ,36% ,23 16,35% , , , , ,94 Hotel and Restaurant Industry ,78% ,26 2,00% , , , , ,47 Transportation ,66% ,98 2,88% , , , , ,46 Financial Services ,28% ,32 4,12% , , , , ,21 Public Administration, Education, Health Care, Public Serv ,63% ,98 14,60% , , , , ,28 Other Services ,00% ,27 15,21% , , , , ,72 Information Technology ,75% ,14 4,89% , , , , ,21 Real Estate ,00% ,40 3,01% , , , , ,25 Other 576 0,69% ,63 0,47% , , , , ,25 Total ,00% ,24 100,00% , , , , ,98 (*) Customers who changed their residence after Cut-Off-Date Type of car Type of car Type of car Customer type Customer type Customer type Volkswagen Leasing ABS Operations VCL@vwfs.com / 81

26 Pool data V Distribution by brand & model Model Total portfolio outstanding Publication date: Period: / Period no. 26 Index 4 5,00 6 7,00 8 9, , ,00 Type of car Customer type New vehicle Used vehicle Demonstration vehicle Retail Corporate VW Fox 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Polo ,73% ,01 1,58% , , , , ,17 Golf ,73% ,24 7,70% , , , , ,97 Eos 6 0,01% ,64 0,01% ,64 0 0,00 0 0, , ,26 Jetta 9 0,01% ,94 0,01% ,94 0 0,00 0 0, , ,55 Beetle 565 0,68% ,11 0,51% , , , , ,23 Passat ,34% ,08 9,45% , , , , ,84 Scirocco 51 0,06% ,11 0,06% , , , , ,11 Touran ,79% ,94 3,70% , , , , ,59 Tiguan ,52% ,27 4,05% , , , , ,89 Sharan ,35% ,91 1,72% , , , , ,00 Touareg 719 0,86% ,93 1,79% , , , , ,92 Phaeton 225 0,27% ,20 0,16% 1 814, ,01 0 0, , ,35 up! ,65% ,87 1,30% , , , , ,30 CC 65 0,08% ,70 0,09% , ,81 0 0, , ,27 Sonstiges 1 0,00% 160,24 0,00% 1 160,24 0 0,00 0 0, ,24 0 0,00 Sub-Total VW ,07% ,19 32,14% , , , , ,45 VW LCV Caddy ,53% ,70 5,45% , , , , ,43 Sonstiges 2 0,00% ,02 0,00% 0 0, ,02 0 0, ,02 0 0,00 Crafter ,14% ,26 5,98% , , , , ,16 Amarok 307 0,37% ,32 0,63% , , , , ,37 T4 2 0,00% ,48 0,00% , ,82 0 0, ,48 0 0,00 T ,71% ,78 0,75% , , , , ,30 T ,58% ,19 13,58% , , , , ,48 Sub-Total VW LCV ,33% ,75 26,41% , , , , ,74 Audi A ,94% ,55 0,46% , , , , ,16 A2 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 A ,78% ,65 2,83% , , , , ,05 A ,18% ,48 7,56% , , , , ,99 A ,28% ,26 1,36% , , , , ,11 A ,99% ,59 8,29% , , , , ,76 A ,40% ,95 0,68% , , , , ,17 A ,20% ,29 0,38% , , , , ,88 Q ,64% ,89 1,59% , , , , ,50 Q ,96% ,71 3,90% , , , , ,98 Q ,35% ,28 2,53% , , , , ,08 TT 302 0,36% ,46 0,48% , , , , ,97 R8 32 0,04% ,56 0,16% , , , , ,43 Sub-Total Audi ,13% ,67 30,22% , , , , ,08 Seat Ibiza 523 0,63% ,98 0,27% , , , , ,31 Altea 3 0,00% 5.849,81 0,00% ,81 0 0,00 0 0, , ,75 Leon ,44% ,79 0,95% , , , , ,01 Alhambra 617 0,74% ,63 0,81% , , , , ,50 Exeo 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Mii 638 0,76% ,66 0,16% , , , , ,71 Ateca 12 0,01% ,77 0,02% ,77 0 0,00 0 0, , ,07 Toledo 4 0,00% 8.718,30 0,00% ,87 0 0, , , ,87 Sub-Total Seat ,59% ,94 2,22% , , , , ,22 Skoda Fabia ,53% ,76 0,66% , , , , ,50 Octavia ,92% ,64 4,18% , , , , ,29 Roomster 25 0,03% ,10 0,01% ,24 0 0, , , ,90 Superb ,26% ,08 2,96% , , , , ,44 Yeti 566 0,68% ,08 0,54% , , , , ,87 Citigo 707 0,85% ,80 0,19% , , , , ,08 Rapid 412 0,49% ,08 0,26% , , , , ,95 Sonstiges 0 0,00% 0,00 0,00% 0 0,00 0 0,00 0 0,00 0 0,00 0 0,00 Sub-Total Skoda ,75% ,54 8,79% , , , , ,03 Other brands 97 0,12% ,15 0,23% , , , , ,46 Total ,00% ,24 100,00% , , , , ,98 Volkswagen Leasing ABS Operations VCL@vwfs.com / 81