Driver Australia One Sydney NSW 2000 Australia For ... · Publication Date: 18/04/2016 Period:...

Publication Date: 18/04/2016

Period: 03/2016 / Period No. 28

Contents

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: Volkswagen Financial Services Australia Pty Ltd

Seller of the Receivables: Volkswagen Financial Services Australia Pty Ltd

Servicer name: Volkswagen Financial Services Australia Pty Ltd

Reporting Entity: Volkswagen Financial Services Australia Pty Ltd

ABS Operations

(Physical Address)

Level 1, 24 Muir Road,

Chullora NSW 2190

(Postal Address)

Locked Bag 6252

Regents Park NSW 2143

Contact: Phone: +61 2 9751 6257

Fax: +61 2 9695 6399

Email: [email protected]

Corporate Service Provider: Perpetual Corporate Trust Limited

(ABN 99 000 341 533)

of Level 12, 123 Pitt Street,

Sydney NSW 2000 Australia in its personal capacity.

Volkswagen Financial Services Australia | ABS Operations Australia | [email protected] | +61 2 9751 6257 | AFSL Licence No. 389 344 1

For

per

sona

l use

onl

y



Contents

Contents

Page Table of Contents1 Cover

2 Contents

3 Reporting Details

4 Parties Overview

5 Transaction Events I

6 Transaction Events II

7 Transaction Events III

8 Information regarding the Notes I

9 Information regarding the Notes II

10 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 Outstanding Contracts I

20 Outstanding Contracts 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 | [email protected] | +61 2 9751 6257 2

For

per

sona

l use

onl

y



Contents

Reporting Details

Deal Overview

Pool Cut Date 31/10/2013 Publication Date:

Scheduled Date of Clean-Up-Call 01/2017 Payment Date:

Legal Maturity Date 21/12/2021 Reporting Date:

Issue Date 12/12/2013 Asset Collection Period:

Period No.: 28 Interest Accrual Period

Reporting frequency: Monthly Note Payment Period:

Next Payment Date: 23/05/2016 Days accrued:

Vehicle Type at Pool CutNumber of

Contracts

Percentage of

Contracts

Outstanding Discounted

Receivables Balance

Percentage Outstanding

Discounted Receivables

Balance

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 CutNumber of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage Outstanding


Balance

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%

31

18/04/2016 (16th of each month)

21/04/2016 (21st of each month)

31/03/2016

from 01/03/2016 until 31/03/2016

from 21/03/2016 until 21/04/2016

from 21/03/2016 until 21/04/2016


For

per

sona

l use

onl

y



Contents

Parties Overview

Lead Managers: Australia and New Zealand Banking Group Limited 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: [email protected] Australia

phone: +61 2 9751 6257 email: [email protected]

DBRS Inc.

Attn: ABS Surveillance, 35th Floor

140 Broadway

New York, NY 10005

United States of America

email: [email protected]

Standard & Poor's

Attn.: Structured Finance Surveillance

Level 45, 120 Collins Street

Melbourne, VIC 3000

Australia

email: [email protected]

Security Trustee:


For

per

sona

l use

onl

y



Contents

Transaction Events (I)

18.96%

10.00% The Clean-Up-Call Condition is expected to be reached in 01/2017.

Clean-Up Call

Repurchase of ReceivablesNumber of

contracts

% of

Contracts

Outstanding

Discounted

Receivables Balance

% of Outstanding


Balance

Interest Compensation

PaymentRe-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

Transaction Party Replacements

Capacity of Transaction PartyDate of

Replacement

Reason for

ReplacementReplaced Party Replaced by

Clean-Up Call Condition

Percentage of Current Outstanding Discounted Receivables Balance

Min. Percentage of Outstanding Discounted Receivables Balance

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 Discounted Receivables Balance is less than ten (10) per cent. of the Aggregate Cut-off Date Discounted Receivables Balance and, assuming the Transaction Documents are given full

effect, all payment obligations under the Notes, including principal and accrued interest, will thereby be fulfilled in accordance with the Order of Priority (the Clean-up Call Conditions).

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.


For

per

sona

l use

onl

y



Contents

Transaction Events (II)

NO

NO

NO

NO

Net Loss Amount

18,291.44 AUD

1,077,991.40 AUD

1,077,991.40 AUD

500,000,075.89 AUD

0.21560%

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

Discounted Receivables Balance as of Pool Cut Date

Cumulative Net Loss as percentage of Discounted Receivables Balance at Pool Cut

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

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

Net losses

0.00%

0.20%

0.40%

0.60%

0.80%

1.00%

1.20%

1.40%

1.60%

1.80%

2.00%

in %

Payment Date

Cumulative Net Loss as percent of Discounted Receivables Balance at Poolcut

Cumulative Net Loss Ratio Level 1a/b/c Level 2


For

per

sona

l use

onl

y



Contents

Transaction Events (III)

Account Bank:

Australia and New Zealand Banking Group Limited Long Term Short Term Outlook Long Term2 Short Term3 Outlook4 Long Term5 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 -

Required Rating: Fulfilled

Swap Counterparty

The Hongkong and Shanghai Banking Corporation Ltd Long Term Short Term Outlook Long Term2 Short Term3 Outlook4 Long Term5 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 - -

Required Rating: Fulfilled

Servicer

Volkswagen Financial Services Australia Pty LtdMonthly

Remittance

Condition:

Not fulfilled

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.

(Please refer to the Prospectus for a complete description of the mechanism)

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".

Fitch S&P DBRS

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.

(Please refer to the Prospectus for a complete description of the mechanism)

Fitch S&P DBRS


For

per

sona

l use

onl

y



Contents

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 Jan 2017 Jan 2017

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


For

per

sona

l use

onl

y



Contents

Information regarding the Notes II

Monthly Period:

Payment Date:

Interest Accrual Period (from/until)

Days accrued

Index Rate

Base Interest Rate:

Day Count Convention

Interest Payments Class A Class BTotal Interest Amount of the Reporting Period 179,362.64 AUD 33,888.68 AUD

Paid Interest 179,362.64 AUD 33,888.68 AUD

Unpaid Interest Class A Class BUnpaid Interest in the Reporting Period - AUD - AUD

Cumulative unpaid Interest - AUD - AUD

Note Balance Class A Class BNote Balance as of Poolcut 433,000,000.00 AUD 26,000,000.00 AUD

Note Balance as of the Beginning of the Period 71,709,692.90 AUD 10,244,208.00 AUD

Redemption Amount per Class 5,359,890.50 AUD 765,697.40 AUD

Class Balance as of the End of the Period 66,349,802.40 AUD 9,478,510.60 AUD

Payments to Investors per note Class A Class BInterest Per Note 41.42 AUD 130.34 AUD

Principal Repayment by note 1,237.85 AUD 2,944.99 AUD

Number of Notes 4,330 260

Note Factor 0.153233 0.364558

Overcollateralisation Percentage Class A Class BInitial OC Percentage at Poolcut 13.4000% 8.2000%

Current OC Percentage 30.0000% 20.0000%

Target OC Percentage 30.0000% 20.0000%

Subordinated Loan - Spalte1Balance as of the Beginning of the Period 8,845,236.84 AUD

Redemption 1,594,367.25 AUD

Balance as of the End of the Period 7,250,869.59 AUD

Collateral LoanBalance as of the Beginning of the Period 13,000,000.00 AUD

Redemption - AUD

Balance as of the End of the Period 13,000,000.00 AUD

Issuer Subordinated NotesBalance as of the Beginning of the Period 304,512.81 AUD

Issue/(Redemption) - AUD

Balance as of the End of the Period 304,512.81 AUD

actual/365

03/2016

21/04/2016

from 21/03/2016 until 21/04/2016

31

1-Month-BBSW

2.0950%


For

per

sona

l use

onl

y



Contents

Credit Enhancement

Credit Enhancement as of Poolcut Date% of Aggregate Discounted

Receivables BalanceValue

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 Outstanding Discounted

Receivables Balance as of Poolcut

DateInitial Balance at Poolcut 6,000,000.00 AUD 1.20%

Initial Targeted Balance at Poolcut 6,000,000.00 AUD 1.20%

Current Targeted Balance 6,000,000.00 AUD 1.20%

Balance 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%

Balance 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 Discounted

Receivables Balance 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 Percentage) 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

Percentage 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 Discounted Receivables Balance falls below 10.00% of the Aggregate Discounted

Receivables Balance 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 Percentages 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.


For

per

sona

l use

onl

y



Contents

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 71,709,692.90 AUD 10,244,208.00 AUD

Paying Leg Fixed Interest Rate Fixed Interest Rate

Receiving Leg Floating Interest Rate Floating Interest Rate

Net Swap Payments - Net Swap Receipts 43,833.78 AUD 7,173.52 AUD

Available Distribution Amount Calculation Payment to waterfall position Remaining Amount

1) i) Available Collections Amount from Contracts 8,105,503.24 AUD 8,105,503.24 AUD

1) ii) Available Collections - Interest on Trust Account 28,898.81 AUD 8,134,402.05 AUD

2) Drawings From Cash Collateral Account - AUD 8,134,402.05 AUD

3) i) Swap Receipts - Class A - AUD 8,134,402.05 AUD

3) ii) Swap Receipts - Class B - AUD 8,134,402.05 AUD

4) Damages and Indemnity Payments to Issuer - AUD 8,134,402.05 AUD

5) Other Reimbursement Amounts - AUD 8,134,402.05 AUD

Remaining Rounding Amount (M-1) 34.43 AUD 8,134,436.48 AUD

Waterfall Payment to waterfall position Remaining Amount

Available Distribution Amount - AUD 8,134,436.48 AUD

1) Trust Beneficiary $1 (1.00 AUD) 8,134,435.48 AUD

2) Taxes - AUD 8,134,435.48 AUD

3) Fees, Costs & Charges - Issuer and Security Trustee (2,310.36 AUD) 8,132,125.12 AUD

4) Monthly Servicer Fee, Unitholder Costs, Trust and Sub-Trust Manager Fees (102,843.01 AUD) 8,029,282.11 AUD

5. a) Net Swap Payments - Class A Notes (43,833.78 AUD) 7,985,448.33 AUD

5. b) Net Swap Payments - Class B Notes (7,173.52 AUD) 7,978,274.81 AUD

6. a) Interest accrued in prev. month - Class A (179,362.64 AUD) 7,798,912.17 AUD

6. b) Interest Shortfalls from prior months - Class A - AUD 7,798,912.17 AUD

7. a) Interest accrued in prev. month - Class B (33,888.68 AUD) 7,765,023.49 AUD

7. b) Interest Shortfalls from prior months - Class B - AUD 7,765,023.49 AUD

8) Payment to Cash Collateral Account - AUD 7,765,023.49 AUD

9) Principal Payment - Class A (5,359,890.50 AUD) 2,405,132.99 AUD

10) Principal Payment - Class B (765,697.40 AUD) 1,639,435.59 AUD

Remaining Rounding Amount (Current Period) (31.54 AUD) 1,639,404.05 AUD

11) Penalties, Costs, Expenses, Damages, Losses or Liabilities - AUD 1,639,404.05 AUD

12) Other Payment to Swap Counterparties - AUD 1,639,404.05 AUD

13) Subordinated Loan Accrued and Unpaid Interest (45,036.80 AUD) 1,594,367.25 AUD

14) Subordinated Loan Principal (1,594,367.25 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


For

per

sona

l use

onl

y



Contents

CRD Retention / Retention of Net Economic Interest

Retention Amount at Poolcut

Type of Asset Number of ContractsPercentage of

Contracts

Outstanding

Nominal Balance

Percentage of

Nominal Balance

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 Number of ContractsPercentage of

Contracts

Outstanding

Nominal Balance

Percentage of

Nominal Balance

Portfolio sold to SPV 5,907 92.99% 99,968,030.87 AUD 92.86%

Retention of VWFSA 445 7.01% 7,690,813.09 AUD 7.14%

Total 6,352 100.00% 107,658,843.96 AUD 100.00%

Retention Amounts

Minimum Retention 5,261,475.31 AUD 5.00%

Actual Retention 7,690,813.09 AUD 7.14%

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.

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.


For

per

sona

l use

onl

y



Contents

Amortisation Profile I

Note Class

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 BalanceForecasted Note

Balance

Actual Note

Balance2

Forecasted Note

Balance2

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 - 61,774,793.59 AUD - 8,824,970.51 AUD

06/2016 - 57,391,295.61 AUD - 8,198,756.52 AUD

07/2016 - 52,763,896.56 AUD - 7,537,699.51 AUD

08/2016 - 48,954,683.85 AUD - 6,993,526.26 AUD

09/2016 - 45,392,636.11 AUD - 6,484,662.30 AUD

10/2016 - 42,025,178.52 AUD - 6,003,596.93 AUD

11/2016 - 38,682,726.15 AUD - 5,526,103.74 AUD

12/2016 - 35,371,618.58 AUD - 5,053,088.37 AUD

01/2017 - - AUD - - AUD

02/2017 - - AUD - - AUD

Class A Class B

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

portfolio


For

per

sona

l use

onl

y



Contents

Amortisation Profile II

0

50,000,000

100,000,000

150,000,000

200,000,000

250,000,000

300,000,000

350,000,000

400,000,000

450,000,000

500,000,000

Payment Date

Outstanding Balance in AUD

Amortisation Profile Class A-Notes

Actual Amort. A-Notes Expected Amort. A-Notes

Assuming a Clean-Up Call at 10% of the initial Outstanding Discounted Receivables

Balance, annual prepayments of 10% and 0% Net Losses.

0

5,000,000

10,000,000

15,000,000

20,000,000

25,000,000

30,000,000

35,000,000

Payment Date


Amortisation Profile Class B-Notes

Actual Amort. B-Notes Expected Amort. B-Notes

Assuming a Clean-Up Call at 10% of the initial Outstanding Discounted Receivables

Balance, annual prepayments of 10% and 0% Net Losses.


For

per

sona

l use

onl

y



Contents

Run Out Schedule I

End of Collection

PeriodInterest Principal Nominal Instalments

arrears 25,697.11 AUD 1,076,080.17 AUD 1,101,777.28 AUD

04/2016 389,525.36 AUD 4,681,356.21 AUD 5,070,881.57 AUD

05/2016 376,390.93 AUD 5,587,963.99 AUD 5,964,354.92 AUD

06/2016 355,556.73 AUD 6,051,174.54 AUD 6,406,731.27 AUD

07/2016 331,410.37 AUD 4,953,773.87 AUD 5,285,184.24 AUD

08/2016 310,970.66 AUD 4,678,225.11 AUD 4,989,195.77 AUD

09/2016 291,176.00 AUD 4,473,347.17 AUD 4,764,523.17 AUD

10/2016 272,630.10 AUD 4,519,528.72 AUD 4,792,158.82 AUD

11/2016 253,101.39 AUD 4,556,126.37 AUD 4,809,227.76 AUD

12/2016 233,367.61 AUD 3,696,395.02 AUD 3,929,762.63 AUD

01/2017 217,514.41 AUD 3,967,608.88 AUD 4,185,123.29 AUD

02/2017 200,489.88 AUD 3,374,555.47 AUD 3,575,045.35 AUD

03/2017 185,866.48 AUD 3,470,043.80 AUD 3,655,910.28 AUD

04/2017 171,167.59 AUD 2,479,143.26 AUD 2,650,310.85 AUD

05/2017 160,497.27 AUD 3,036,747.17 AUD 3,197,244.44 AUD

06/2017 147,463.55 AUD 3,590,242.22 AUD 3,737,705.77 AUD

07/2017 131,868.41 AUD 2,902,876.74 AUD 3,034,745.15 AUD

08/2017 119,307.01 AUD 2,794,624.96 AUD 2,913,931.97 AUD

09/2017 107,257.21 AUD 1,969,050.41 AUD 2,076,307.62 AUD

10/2017 98,777.32 AUD 1,938,965.74 AUD 2,037,743.06 AUD

11/2017 90,351.91 AUD 1,754,740.40 AUD 1,845,092.31 AUD

12/2017 82,916.98 AUD 1,644,425.23 AUD 1,727,342.21 AUD

01/2018 75,900.69 AUD 1,753,065.31 AUD 1,828,966.00 AUD

02/2018 68,264.12 AUD 1,550,700.38 AUD 1,618,964.50 AUD

03/2018 61,581.90 AUD 1,772,368.94 AUD 1,833,950.84 AUD

04/2018 53,876.41 AUD 1,380,841.56 AUD 1,434,717.97 AUD

05/2018 47,957.08 AUD 1,417,523.08 AUD 1,465,480.16 AUD

06/2018 41,952.05 AUD 1,443,215.86 AUD 1,485,167.91 AUD

07/2018 35,724.52 AUD 1,458,591.20 AUD 1,494,315.72 AUD

08/2018 29,381.87 AUD 1,567,116.39 AUD 1,596,498.26 AUD

09/2018 22,653.73 AUD 358,358.64 AUD 381,012.37 AUD

10/2018 21,092.69 AUD 334,736.00 AUD 355,828.69 AUD

11/2018 19,677.71 AUD 329,666.21 AUD 349,343.92 AUD

12/2018 18,241.83 AUD 321,802.26 AUD 340,044.09 AUD

01/2019 16,873.13 AUD 348,665.20 AUD 365,538.33 AUD

02/2019 15,354.30 AUD 305,129.08 AUD 320,483.38 AUD

03/2019 14,025.06 AUD 293,828.04 AUD 307,853.10 AUD

04/2019 12,745.22 AUD 285,354.74 AUD 298,099.96 AUD

05/2019 11,502.21 AUD 276,760.44 AUD 288,262.65 AUD

06/2019 10,296.59 AUD 267,679.21 AUD 277,975.80 AUD

07/2019 9,192.01 AUD 255,269.95 AUD 264,461.96 AUD

08/2019 8,107.39 AUD 243,471.43 AUD 251,578.82 AUD

09/2019 7,075.20 AUD 229,075.50 AUD 236,150.70 AUD

10/2019 6,077.45 AUD 217,520.47 AUD 223,597.92 AUD

11/2019 5,129.82 AUD 199,007.64 AUD 204,137.46 AUD

12/2019 4,263.01 AUD 179,397.16 AUD 183,660.17 AUD

01/2020 3,481.51 AUD 161,122.18 AUD 164,603.69 AUD

02/2020 2,779.75 AUD 142,558.97 AUD 145,338.72 AUD

03/2020 2,158.72 AUD 130,959.13 AUD 133,117.85 AUD

04/2020 1,588.23 AUD 112,206.00 AUD 113,794.23 AUD


For

per

sona

l use

onl

y

05/2020 1,099.39 AUD 98,628.60 AUD 99,727.99 AUD

06/2020 669.84 AUD 69,752.95 AUD 70,422.79 AUD

07/2020 366.01 AUD 44,262.07 AUD 44,628.08 AUD

08/2020 173.18 AUD 30,393.42 AUD 30,566.60 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 5,182,641.63 AUD 94,785,389.24 AUD 99,968,030.87 AUD


For

per

sona

l use

onl

y



Contents

Run Out Schedule II

0

100,000,000

200,000,000

300,000,000

400,000,000

500,000,000

600,000,000

Pool

cut

01/2

014

03/2

014

05/2

014

07/2

014

09/2

014

11/2

014

01/2

015

03/2

015

05/2

015

07/2

015

09/2

015

11/2

015

01/2

016

03/2

016

05/2

016

07/2

016

09/2

016

11/2

016

01/2

017

03/2

017

05/2

017

07/2

017

09/2

017

11/2

017

01/2

018

03/2

018

05/2

018

07/2

018

09/2

018

11/2

018

01/2

019

03/2

019

05/2

019

07/2

019

09/2

019

11/2

019

01/2

020

03/2

020

05/2

020

07/2

020

09/2

020

11/2

020

ReportingPeriod


Expected Amortisation of the Outstanding Discounted Asset-Portfolio

Expected Outstanding Discounted Asset-Portfolio Actual Outstanding Discounted 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.


For

per

sona

l use

onl

y



Contents

Outstanding Contracts I - Overview

Contract Status

Development

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of ContractsOutstanding Discounted

Receivables BalanceNumber of Contracts

Outstanding Discounted Receivables

BalanceNumber of Contracts


Balance

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 - - AUD - - AUD - - AUD - - AUD

In Arrears - - AUD - - AUD - - AUD - - AUD

Paid out/Matured - - AUD - - AUD - - AUD - - AUD

Early Payout - - AUD - - AUD - - AUD - - AUD

Gross Salvage - - AUD - - AUD - - AUD - - AUD

Net Salvage - - AUD - - AUD - - AUD - - AUD

Total 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

Number of

Contracts

Outstanding

Discounted

Receivables Balance






Balance

Normal 5,769 93,916,377.21 AUD 491 6,628,016.94 AUD 1,252 21,661,710.73 AUD 4,026 65,626,649.54 AUD

In Advance 295 3,932,191.07 AUD 14 216,954.52 AUD 40 531,790.73 AUD 241 3,183,445.82 AUD

In Arrears 224 4,252,174.38 AUD 44 774,841.16 AUD 76 1,544,801.08 AUD 104 1,932,532.14 AUD

Paid out/Matured 3,341 - AUD 792 - AUD 1,323 - AUD 1,226 - AUD

Early Payout 6,783 - AUD 1,612 - AUD 2,360 - AUD 2,811 - AUD

Gross Salvage 10 341,630.25 AUD 4 150,131.93 AUD 2 38,593.76 AUD 4 152,904.56 AUD

Net Salvage 77 1,052,547.67 AUD 13 204,487.80 AUD 41 517,827.11 AUD 23 330,232.76 AUD


Contract Status

Development

Number of

Contracts

Outstanding

Discounted

Receivables Balance






Balance

Normal 5,431 87,125,290.65 AUD 382 5,846,156.49 AUD 1,176 19,891,517.87 AUD 3,873 61,387,616.29 AUD

In Advance 280 3,785,224.92 AUD 9 161,051.18 AUD 39 550,827.62 AUD 232 3,073,346.12 AUD

In Arrears 186 3,529,637.59 AUD 38 713,485.16 AUD 60 1,220,423.69 AUD 88 1,595,728.74 AUD

Paid out/Matured 3,581 - AUD 900 - AUD 1,373 - AUD 1,308 - AUD

Early Payout 6,931 - AUD 1,624 - AUD 2,401 - AUD 2,906 - AUD

Gross Salvage 10 345,236.08 AUD 4 150,131.93 AUD 2 46,203.37 AUD 4 148,900.78 AUD

Net Salvage 80 1,070,839.11 AUD 13 204,487.80 AUD 43 535,084.27 AUD 24 331,267.04 AUD


Consumer LoanTotal Portfolio as of Current Reporting Period

Product Type

Hire Purchase Chattel Mortgage

Total Portfolio as of Previous MonthProduct Type

Hire Purchase Chattel Mortgage Consumer Loan

Total Portfolio as of Poolcut DateProduct Type



For

per

sona

l use

onl

y

Outstanding Contracts I - Overview

Contract Status

Development

Number of

Contracts

Outstanding

Discounted

Receivables Balance

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

Contract Status

Development

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Normal 5,769 93,916,377.21 AUD

In Advance 295 3,932,191.07 AUD

In Arrears 224 4,252,174.38 AUD

Paid out/Matured 3,341 - AUD

Early Payout 6,783 - AUD

Gross Salvage 10 341,630.25 AUD

Net Salvage 77 1,052,547.67 AUD

Total 16,499 103,494,920.58 AUD

Contract Status

Development

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Normal 5,431 87,125,290.65 AUD

In Advance 280 3,785,224.92 AUD

In Arrears 186 3,529,637.59 AUD

Paid out/Matured 3,581 - AUD

Early Payout 6,931 - AUD

Gross Salvage 10 345,236.08 AUD

Net Salvage 80 1,070,839.11 AUD

Total 16,499 95,856,228.35 AUD

Total Portfolio as of Current Reporting Period

Total Portfolio as of Previous Month

Total Portfolio as of Poolcut Date



Contents

Number of

Contracts


Receivables Balance

Number of

Contracts


Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

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

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - 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

Number of

Contracts


Receivables Balance

Number of

Contracts


Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

2,394 54,247,442.26 AUD 3,375 39,668,934.95 AUD 5,009 83,872,639.98 AUD 760 10,043,737.23 AUD

95 1,641,454.85 AUD 200 2,290,736.22 AUD 246 3,379,425.10 AUD 49 552,765.97 AUD

146 3,119,452.97 AUD 78 1,132,721.41 AUD 186 3,726,542.89 AUD 38 525,631.49 AUD

1,803 - AUD 1,538 - AUD 2,793 - AUD 548 - AUD

3,692 - AUD 3,091 - AUD 5,670 - AUD 1,113 - AUD

10 341,630.25 AUD - - AUD 10 341,630.25 AUD - - AUD

44 684,588.02 AUD 33 367,959.65 AUD 54 789,834.70 AUD 23 262,712.97 AUD

8,184 60,034,568.35 AUD 8,315 43,460,352.23 AUD 13,968 92,110,072.92 AUD 2,531 11,384,847.66 AUD

Number of

Contracts


Receivables Balance

Number of

Contracts


Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

2,222 50,273,204.34 AUD 3,209 36,852,086.31 AUD 4,720 77,845,347.35 AUD 711 9,279,943.30 AUD

89 1,490,355.78 AUD 191 2,294,869.14 AUD 234 3,234,727.66 AUD 46 550,497.26 AUD

118 2,660,442.70 AUD 68 869,194.89 AUD 155 3,134,758.51 AUD 31 394,879.08 AUD

1,925 - AUD 1,656 - AUD 3,002 - AUD 579 - AUD

3,773 - AUD 3,158 - AUD 5,790 - AUD 1,141 - AUD

10 345,236.08 AUD - - AUD 10 345,236.08 AUD - - AUD

47 702,879.46 AUD 33 367,959.65 AUD 57 808,126.14 AUD 23 262,712.97 AUD

8,184 55,472,118.36 AUD 8,315 40,384,109.99 AUD 13,968 85,368,195.74 AUD 2,531 10,488,032.61 AUD

Balloon No Balloon New Vehicle Used Vehicle

Balloon No Balloon New Vehicle Used Vehicle

Balloon Type of Car

New Vehicle Used Vehicle

Balloon Type of Car

Balloon Type of Car

Balloon No Balloon


For

per

sona

l use

onl

y



Contents

Outstanding Contracts II - Collections

Collections This Reporting Month by StatusChange in Contract

Statuses From Last Month

Number of Contracts

This MonthCollections

Normal (338) 5,431 4,360,307.42 AUD

In Advance (15) 280 294,169.26 AUD

In Arrears (38) 186 134,908.84 AUD

Paid out/Matured 240 3,581 976,999.99 AUD

Early Payout 148 6,931 2,314,755.69 AUD

Gross Salvage - 10 6,716.95 AUD

Net Salvage 3 80 17,645.09 AUD

Total - 16,499 8,105,503.24 AUD

Development of Pool within Reporting Period Number of Active ContractsTotal Number of

ContractsCollection Variations Outstanding Nominal Balance

Beginning of Period 6,298 16,499 108,169,635.73 AUD

Scheduled Collections For Contracts Active This Period 5,630,012.42 AUD 5,630,012.42 AUD

Collections Variations From Normal Contracts This Period 63,333.20 AUD

Collection Variations From Contracts Paying Out Early This Period 1,870,419.60 AUD

Collection Variations From Contracts Paying Out/Maturing This Period 736,492.94 AUD

Collection Variations from Contracts in Advance This Period 250,744.98 AUD

Collection Variations from Contract In Arrears This Period (536,864.93 AUD)

Collection Variations from Contracts Going Into Gross Salvage This Period (5,085.76 AUD)

Collection Variations from Contracts Going Into Net Salvage This Period 16,894.80 AUD

Other Variations From Scheduled Collections This Period - AUD

Instalment Collection Variations 2,395,934.83 AUD 2,395,934.83 AUD

Contract Fees Collected This Period 37,714.57 AUD

Interest Compensation Collections This Period 41,841.42 AUD

Non Instalment Collection Variations 79,555.99 AUD

Actual Collections For Contracts Active This Period 8,105,503.24 AUD

Number of Contracts Paid Out Early This Month 148

Number of Contracts Paid Out/Matured This Month 240

Number of Contracts Into Net Salvage This Month 3

Repurchased Contracts - -

Less Recoveries After Net Salvage (4,951.09) AUD

Reduced Nominal Balance Due to Unpaid Rental At Net Salvage 18,491.46 AUD

Reduced Nominal Balance Due to Unpaid Rental At Early Payout 157,303.59 AUD

Reduced Nominal Balance Due to Other 4,813.65 AUD

End of Period 5,907 16,499 99,968,030.87 AUD


For

per

sona

l use

onl

y



Contents

Arrears Contracts2 3 4 5

Days in ArrearsNumber of

Contracts

Number of

Contracts (%)


Receivables Balance

Outstanding

Discounted

Receivables

Balance (%)






Balance

> 0 <= 30 113 1.91% 2,144,872.04 AUD 2.26% 18 332,933.13 AUD 38 819,948.30 AUD 57 991,990.61 AUD

> 30 <= 60 45 0.76% 899,903.33 AUD 0.95% 11 249,485.36 AUD 13 242,967.40 AUD 21 407,450.57 AUD

> 60 <= 90 23 0.39% 421,922.19 AUD 0.45% 8 130,299.08 AUD 8 138,316.43 AUD 7 153,306.68 AUD

> 90 <= 120 6 0.10% 124,298.44 AUD 0.13% 2 23,668.08 AUD 1 21,009.11 AUD 3 79,621.25 AUD

> 120 <= 150 2 0.03% 39,783.53 AUD 0.04% - - AUD 1 33,372.70 AUD 1 6,410.83 AUD

> 150 <= 180 1 0.02% 35,558.68 AUD 0.04% 1 35,558.68 AUD - - AUD - - AUD

> 180 <= 210 2 0.03% 61,281.03 AUD 0.06% 1 28,719.63 AUD - - AUD 1 32,561.40 AUD

> 210 <= 240 1 0.02% 51,012.80 AUD 0.05% - - AUD - - AUD 1 51,012.80 AUD

> 240 <= 270 2 0.03% 33,288.50 AUD 0.04% - - AUD 1 11,013.12 AUD 1 22,275.38 AUD

> 270 <= 300 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

> 300 <= 330 1 0.02% 62,953.13 AUD 0.07% 1 62,953.13 AUD - - AUD - - AUD

> 330 <= 360 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

> 360 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

Total 196 3.3181% 3,874,873.67 AUD 4.09% 42 863,617.09 AUD 62 1,266,627.06 AUD 92 1,744,629.52 AUD

Total PortfolioProduct Type


- AUD

5,000,000.00 AUD

10,000,000.00 AUD

15,000,000.00 AUD

20,000,000.00 AUD

25,000,000.00 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

Arrears Contracts - Total Outstanding Discounted Receivables Balance

> 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


For

per

sona

l use

onl

y

Arrears Contracts

Days in ArrearsNumber of

Contracts

Number of

Contracts (%)


Receivables Balance

Outstanding

Discounted

Receivables

Balance (%)> 0 <= 30 113 1.91% 2,144,872.04 AUD 2.26%

> 30 <= 60 45 0.76% 899,903.33 AUD 0.95%

> 60 <= 90 23 0.39% 421,922.19 AUD 0.45%

> 90 <= 120 6 0.10% 124,298.44 AUD 0.13%

> 120 <= 150 2 0.03% 39,783.53 AUD 0.04%

> 150 <= 180 1 0.02% 35,558.68 AUD 0.04%

> 180 <= 210 2 0.03% 61,281.03 AUD 0.06%

> 210 <= 240 1 0.02% 51,012.80 AUD 0.05%

> 240 <= 270 2 0.03% 33,288.50 AUD 0.04%

> 270 <= 300 - 0.00% - AUD 0.00%

> 300 <= 330 1 0.02% 62,953.13 AUD 0.07%

> 330 <= 360 - 0.00% - AUD 0.00%

> 360 - 0.00% - AUD 0.00%

Total 196 3.3181% 3,874,873.67 AUD 4.09%

Total Portfolio



Contents

6 7

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

72 1,684,399.07 AUD 41 460,472.97 AUD 93 1,882,085.48 AUD 20 262,786.56 AUD

27 636,989.85 AUD 18 262,913.48 AUD 39 829,274.40 AUD 6 70,628.93 AUD

16 320,967.40 AUD 7 100,954.79 AUD 19 382,733.98 AUD 4 39,188.21 AUD

4 79,444.79 AUD 2 44,853.65 AUD 6 124,298.44 AUD - - AUD

2 39,783.53 AUD - - AUD 2 39,783.53 AUD - - AUD

1 35,558.68 AUD - - AUD 1 35,558.68 AUD - - AUD

2 61,281.03 AUD - - AUD 2 61,281.03 AUD - - AUD

1 51,012.80 AUD - - AUD 1 51,012.80 AUD - - AUD

2 33,288.50 AUD - - AUD 1 11,013.12 AUD 1 22,275.38 AUD

- - AUD - - AUD - - AUD - - AUD

1 62,953.13 AUD - - AUD 1 62,953.13 AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

128 3,005,678.78 AUD 68 869,194.89 AUD 165 3,479,994.59 AUD 31 394,879.08 AUD

Used

Balloon Vehicle Status

Balloon No Balloon New


For

per

sona

l use

onl

y



Contents

Net Salvage Loss

Product Type Type of CarNumber of

ContractsNet Salvage Loss

Hire Purchase New - - AUD

Used - - AUD

Total Hire Purchase - - AUD

Chattel Mortgage New 2 17,257.16 AUD

Used - - AUD

Total Chattel Mortgage 2 17,257.16 AUD

Consumer Loan New 1 1,034.28 AUD

Used - - AUD

Total Consumer Loan 1 1,034.28 AUD

Total 3 18,291.44 AUD

Cumulative Net Salvage Loss as of the End of the Monthly Period 1,077,991.40 AUD

500,000,075.89 AUD

Cumulative Net Loss Ratio 0.21560%

Monthly Period Number of Contracts Net Salvage LossNumber of

Contracts2Net 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 - - AUD - - AUD

05/2016 - - AUD - - 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 80 1,077,991.40 AUD

Net Salvage Loss This Period

Outstanding Discounted Receivables Balance at Poolcut

Per Period Cumulative Net Salvage Loss


For

per

sona

l use

onl

y



Contents

Net Salvage After Recoveries

Product Type Vehicle Status Number of Contracts Gross Salvage Loss Net Salvage LossRecoveries After Net

Salvage

Net Salvage Loss After

Recoveries

Hire Purchase New 8 344,607.04 AUD 163,465.71 AUD 5,256.94 AUD 158,208.77 AUD

Used 5 72,995.95 AUD 41,030.01 AUD 90.91 AUD 40,939.10 AUD

Total Hire Purchase 13 417,602.99 AUD 204,495.72 AUD 5,347.85 AUD 199,147.87 AUD

Chattel Mortgage New 35 897,290.70 AUD 494,238.78 AUD 58,180.98 AUD 436,057.80 AUD

Used 8 104,307.30 AUD 45,086.88 AUD 947.06 AUD 44,139.82 AUD

Total Chattel Mortgage 43 1,001,598.00 AUD 539,325.66 AUD 59,128.04 AUD 480,197.62 AUD

Consumer Loan New 14 307,308.15 AUD 155,368.86 AUD (718.85) AUD 156,087.71 AUD

Used 10 268,798.78 AUD 178,801.16 AUD 48,818.36 AUD 129,982.80 AUD

Total Consumer Loan 24 576,106.93 AUD 334,170.02 AUD 48,099.51 AUD 286,070.51 AUD - AUD

Total 80 1,995,307.92 AUD 1,077,991.40 AUD 112,575.40 AUD 965,416.00 AUD

Net Salvaged Contracts


For

per

sona

l use

onl

y



Contents

Pool Data I

Down Payments

Down PaymentNumber of

Contracts

Percentage

of

Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Down Payment/

Purchase Price in %

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

No Down Payment 1,716 29.05% 31,539,812.35 AUD 33.27% 0.00% 157 2,852,336.18 AUD 456 8,397,024.66 AUD 1,103 20,290,451.51 AUD

0.01 - 10.000.00 3,120 52.82% 47,242,918.67 AUD 49.84% 9.96% 185 2,835,075.74 AUD 582 9,338,732.17 AUD 2,353 35,069,110.76 AUD

10,000.01 - 20.000.00 737 12.48% 10,450,267.63 AUD 11.03% 30.66% 62 862,836.43 AUD 159 2,712,953.53 AUD 516 6,874,477.67 AUD

20,000.01 - 30.000.00 222 3.76% 3,529,880.70 AUD 3.72% 41.17% 15 202,962.02 AUD 48 688,415.65 AUD 159 2,638,503.03 AUD

30,000.01 - 40.000.00 72 1.22% 1,003,520.01 AUD 1.06% 49.27% 7 67,449.44 AUD 20 370,395.96 AUD 45 565,674.61 AUD

40,000.01 - 50,000.00 23 0.39% 444,462.49 AUD 0.47% 48.97% 5 44,853.82 AUD 7 73,700.95 AUD 11 325,907.72 AUD

50,000.01 - 60,000.00 10 0.17% 122,357.47 AUD 0.13% 65.74% 2 5,311.13 AUD 2 40,490.16 AUD 6 76,556.18 AUD

60,000.01 - 70,000.00 - 0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD

70,000.01 - 80,000.00 3 0.05% 87,259.47 AUD 0.09% 61.29% - - AUD 3 87,259.47 AUD - - AUD

80,000.01 - 90,000.00 1 0.02% 8,868.08 AUD 0.01% 62.07% - - AUD - - AUD 1 8,868.08 AUD

90,000.01 - 100,000.00 1 0.02% 65,569.31 AUD 0.07% 60.15% - - AUD - - AUD 1 65,569.31 AUD

100,000.01 - 110,000.00 - 0.00% - AUD 0.00% 0.00% - - AUD - - AUD - - AUD

110,000.01 - 120,000.00 2 0.03% 290,473.06 AUD 0.31% 36.33% - - AUD - - AUD 2 290,473.06 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 5,907 100.00% 94,785,389.24 AUD 100.00% 24.59% 433 6,870,824.76 AUD 1,277 21,708,972.55 AUD 4,197 66,205,591.93 AUD

- AUD

115,000.00 AUD

8,267.22 AUD

5,516.31 AUD

Type of Payment

Type of PaymentNumber of

Contracts

Percentage

of

Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Direct Debit 5,765 97.60% 92,723,924.90 AUD 97.83% 409 6,456,529 1,234 20,973,579 4,122 65,293,818

Other 142 2.40% 2,061,464.34 AUD 2.17% 24 414,296 43 735,394 75 911,774

Total 5,907 100.00% 94,785,389.24 AUD 100.00% 433 6,870,824.76 AUD 1,277 21,708,972.55 AUD 4,197 66,205,591.93 AUD



Statistics Down Payments

Minimum Down Payment

Maximum Down Payment

Weighted Average Down Payment (Customers that made a Down Payment)

Weighted Average Down Payment




For

per

sona

l use

onl

y

Pool Data I

Down Payments

Down PaymentNumber of

Contracts

Percentage

of

Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Down Payment/

Purchase Price in %

No Down Payment 1,716 29.05% 31,539,812.35 AUD 33.27% 0.00%

0.01 - 10.000.00 3,120 52.82% 47,242,918.67 AUD 49.84% 9.96%

10,000.01 - 20.000.00 737 12.48% 10,450,267.63 AUD 11.03% 30.66%

20,000.01 - 30.000.00 222 3.76% 3,529,880.70 AUD 3.72% 41.17%

30,000.01 - 40.000.00 72 1.22% 1,003,520.01 AUD 1.06% 49.27%

40,000.01 - 50,000.00 23 0.39% 444,462.49 AUD 0.47% 48.97%

50,000.01 - 60,000.00 10 0.17% 122,357.47 AUD 0.13% 65.74%

60,000.01 - 70,000.00 - 0.00% - AUD 0.00% 0.00%

70,000.01 - 80,000.00 3 0.05% 87,259.47 AUD 0.09% 61.29%

80,000.01 - 90,000.00 1 0.02% 8,868.08 AUD 0.01% 62.07%

90,000.01 - 100,000.00 1 0.02% 65,569.31 AUD 0.07% 60.15%

100,000.01 - 110,000.00 - 0.00% - AUD 0.00% 0.00%

110,000.01 - 120,000.00 2 0.03% 290,473.06 AUD 0.31% 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 5,907 100.00% 94,785,389.24 AUD 100.00% 24.59%

- AUD

115,000.00 AUD

8,267.22 AUD

5,516.31 AUD

Type of Payment

Type of PaymentNumber of

Contracts

Percentage

of

Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Direct Debit 5,765 97.60% 92,723,924.90 AUD 97.83%

Other 142 2.40% 2,061,464.34 AUD 2.17%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Total Portfolio

Statistics Down Payments

Minimum Down Payment

Maximum Down Payment

Weighted Average Down Payment (Customers that made a Down Payment)

Weighted Average Down Payment

Total Portfolio

Publication Date: 18/04/2016 Publication Date: 18/04/2016

Period: 03/2016 / Period No. 28 Period: 03/2016 / Period No. 28

Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

892 20,817,540.33 AUD 824 10,722,272.02 AUD 1,485 28,109,117.36 AUD 231 3,430,694.99 AUD

1,164 24,255,448.12 AUD 1,956 22,987,470.55 AUD 2,666 41,953,881.55 AUD 454 5,289,037.12 AUD

271 6,186,403.07 AUD 466 4,263,864.56 AUD 659 9,577,972.81 AUD 78 872,294.82 AUD

71 2,044,177.04 AUD 151 1,485,703.66 AUD 204 3,215,148.33 AUD 18 314,732.37 AUD

26 689,101.97 AUD 46 314,418.04 AUD 68 968,595.01 AUD 4 34,925.00 AUD

8 316,365.87 AUD 15 128,096.62 AUD 22 416,036.85 AUD 1 28,425.64 AUD

2 55,985.09 AUD 8 66,372.38 AUD 9 118,536.40 AUD 1 3,821.07 AUD

- - AUD - - AUD - - AUD - - AUD

3 87,259.47 AUD - - AUD 3 87,259.47 AUD - - AUD

- - AUD 1 8,868.08 AUD 1 8,868.08 AUD - - AUD

1 65,569.31 AUD - - AUD 1 65,569.31 AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

1 251,388.63 AUD 1 39,084.43 AUD 1 39,084.43 AUD 1 251,388.63 AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

2,374 53,434,298 3,391 39,289,627 4,995 82,664,139 770 10,059,786

65 1,334,941 77 726,523 124 1,895,930 18 165,534

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Used



Used




For

per

sona

l use

onl

y



Contents

Pool Data II

Distribution of Contracts and Vehicles per Borrower

Number of

Contracts Per

Borrower

Number of CustomersPercentage of

Customers

Number of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

1 6,506 99.00% 5,833 98.63% 103,226,908.40 AUD 98.19%

2 62 0.94% 75 1.27% 1,708,662.13 AUD 1.63%

3 4 0.06% 6 0.10% 193,689.37 AUD 0.18%

4 - 0.00% - 0.00% - AUD 0.00%

5 - 0.00% - 0.00% - AUD 0.00%

Total 6,572 100.00% 5,914 100.00% 105,129,259.90 AUD 100.00%

Top 20 Borrower

Ranking

Outstanding

Discounted

Receivables Balance

Percentage of

Overall Balance

Number of

Contracts

1 251,388.63 AUD 0.26522 % 1

2 177,161.79 AUD 0.18691 % 1

3 176,610.47 AUD 0.18633 % 1

4 132,531.87 AUD 0.13982 % 1

5 124,242.05 AUD 0.13108 % 2

6 124,116.14 AUD 0.13094 % 3

7 118,846.55 AUD 0.12538 % 1

8 104,593.52 AUD 0.11035 % 1

9 87,259.42 AUD 0.09206 % 2

10 86,157.03 AUD 0.09090 % 1

11 85,801.04 AUD 0.09052 % 1

12 85,296.52 AUD 0.08999 % 1

13 85,296.52 AUD 0.08999 % 1

14 83,590.63 AUD 0.08819 % 1

15 81,076.63 AUD 0.08554 % 1

16 80,948.54 AUD 0.08540 % 1

17 77,848.92 AUD 0.08213 % 1

18 77,017.03 AUD 0.08125 % 1

19 74,516.84 AUD 0.07862 % 1

20 73,469.36 AUD 0.07751 % 1

2,187,769.50 AUD 2.30813 % 24


For

per

sona

l use

onl

y



Contents

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage of

Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

0.00 - 10.000.00 2,072 35.08% 10,038,603.64 AUD 10.59% 188 726,268.16 AUD 386 1,940,417.16 AUD 1,498 7,371,918.32 AUD

10,000.01 - 20.000.00 2,061 34.89% 30,288,398.98 AUD 31.95% 110 1,632,472.45 AUD 459 6,840,552.67 AUD 1,492 21,815,373.86 AUD

20,000.01 - 30.000.00 1,124 19.03% 27,321,407.10 AUD 28.82% 68 1,642,610.05 AUD 288 6,963,180.30 AUD 768 18,715,616.75 AUD

30,000.01 - 40.000.00 393 6.65% 13,473,015.06 AUD 14.21% 34 1,183,971.95 AUD 83 2,829,240.96 AUD 276 9,459,802.15 AUD

40,000.01 - 50,000.00 152 2.57% 6,709,295.59 AUD 7.08% 19 842,130.04 AUD 37 1,625,620.00 AUD 96 4,241,545.55 AUD

50,000.01 - 60,000.00 61 1.03% 3,314,749.40 AUD 3.50% 9 498,084.24 AUD 16 873,159.29 AUD 36 1,943,505.87 AUD

60,000.01 - 70,000.00 20 0.34% 1,298,934.15 AUD 1.37% 2 127,107.28 AUD 2 130,091.55 AUD 16 1,041,735.32 AUD

70,000.01 - 80,000.00 12 0.20% 876,982.10 AUD 0.93% 3 218,180.59 AUD 2 149,942.91 AUD 7 508,858.60 AUD

80,000.01 - 90,000.00 6 0.10% 502,870.39 AUD 0.53% - - AUD 3 252,174.19 AUD 3 250,696.20 AUD

90,000.01 - 100,000.00 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

100,000.01 - 110,000.00 1 0.02% 104,593.52 AUD 0.11% - - AUD 1 104,593.52 AUD - - AUD

110,000.01 - 120,000.00 1 0.02% 118,846.55 AUD 0.13% - - AUD - - AUD 1 118,846.55 AUD

120,000.01 - 130,000.00 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

130,000.01 - 140,000.00 1 0.02% 132,531.87 AUD 0.14% - - AUD - - AUD 1 132,531.87 AUD

140,000.01 - 150,000.00 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

> 150,000.00 3 0.05% 605,160.89 AUD 0.64% - - AUD - - AUD 3 605,160.89 AUD


- AUD

251,388.63 AUD

16,046.28 AUD

Distribution by Original Balance

Distribution by Original

Balance

Number of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage of

Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

0.00 - 10.000.00 11 0.19% 24,857.16 AUD 0.03% - - AUD 1 3,913.52 AUD 10 20,943.64 AUD

10,000.01 - 20.000.00 525 8.89% 3,010,832.63 AUD 3.18% 13 43,285.76 AUD 60 344,820.91 AUD 452 2,622,725.96 AUD

20,000.01 - 30.000.00 1,274 21.57% 12,042,852.51 AUD 12.71% 69 358,523.52 AUD 214 1,998,964.39 AUD 991 9,685,364.60 AUD

30,000.01 - 40.000.00 1,471 24.90% 19,313,034.65 AUD 20.38% 80 640,876.40 AUD 304 4,016,504.53 AUD 1,087 14,655,653.72 AUD

40,000.01 - 50,000.00 1,129 19.11% 18,411,186.17 AUD 19.42% 88 1,052,643.83 AUD 297 4,842,568.02 AUD 744 12,515,974.32 AUD

50,000.01 - 60,000.00 677 11.46% 14,444,396.28 AUD 15.24% 56 984,600.00 AUD 186 3,675,060.19 AUD 435 9,784,736.09 AUD

60,000.01 - 70,000.00 373 6.31% 9,707,935.24 AUD 10.24% 46 1,049,439.35 AUD 96 2,456,832.20 AUD 231 6,201,663.69 AUD

70,000.01 - 80,000.00 197 3.34% 6,578,939.00 AUD 6.94% 18 462,195.45 AUD 47 1,535,390.74 AUD 132 4,581,352.81 AUD

80,000.01 - 90,000.00 101 1.71% 3,819,604.73 AUD 4.03% 18 546,112.98 AUD 27 864,020.16 AUD 56 2,409,471.59 AUD

90,000.01 - 100,000.00 56 0.95% 2,313,786.33 AUD 2.44% 18 599,756.32 AUD 11 341,045.16 AUD 27 1,372,984.85 AUD

100,000.01 - 110,000.00 44 0.74% 1,926,929.67 AUD 2.03% 13 510,297.42 AUD 16 675,532.58 AUD 15 741,099.67 AUD

110,000.01 - 120,000.00 14 0.24% 669,327.37 AUD 0.71% 2 59,055.48 AUD 6 253,282.73 AUD 6 356,989.16 AUD

120,000.01 - 130,000.00 8 0.14% 375,938.89 AUD 0.40% - - AUD 5 208,672.34 AUD 3 167,266.55 AUD

130,000.01 - 140,000.00 5 0.08% 316,475.51 AUD 0.33% 2 78,797.04 AUD 1 85,801.04 AUD 2 151,877.43 AUD

140,000.01 - 150,000.00 13 0.22% 733,150.16 AUD 0.77% 7 326,714.21 AUD 5 325,487.41 AUD 1 80,948.54 AUD

> 150,000.00 9 0.15% 1,096,142.94 AUD 1.16% 3 158,527.00 AUD 1 81,076.63 AUD 5 856,539.31 AUD


5,508.00 AUD

356,398.00 AUD

53,390.95 AUD

Statistics

Minimum Original Balance

Maximum Original Balance

Weighted Average Original Receivables Balance (by ODRB)

Chattel Mortgage Consumer Loan

Statistics Outstanding Discounted Receivables Balance

Minimum Outstanding Discounted Receivables Balance

Maximum Outstanding Discounted Receivables Balance

Average Outstanding Discounted Receivables Balance


Hire Purchase




For

per

sona

l use

onl

y

Pool Data III

Distribution by Outstanding Discounted Receivables Balance

Distribution by

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage of

Balance

0.00 - 10.000.00 2,072 35.08% 10,038,603.64 AUD 10.59%

10,000.01 - 20.000.00 2,061 34.89% 30,288,398.98 AUD 31.95%

20,000.01 - 30.000.00 1,124 19.03% 27,321,407.10 AUD 28.82%

30,000.01 - 40.000.00 393 6.65% 13,473,015.06 AUD 14.21%

40,000.01 - 50,000.00 152 2.57% 6,709,295.59 AUD 7.08%

50,000.01 - 60,000.00 61 1.03% 3,314,749.40 AUD 3.50%

60,000.01 - 70,000.00 20 0.34% 1,298,934.15 AUD 1.37%

70,000.01 - 80,000.00 12 0.20% 876,982.10 AUD 0.93%

80,000.01 - 90,000.00 6 0.10% 502,870.39 AUD 0.53%

90,000.01 - 100,000.00 - 0.00% - AUD 0.00%

100,000.01 - 110,000.00 1 0.02% 104,593.52 AUD 0.11%

110,000.01 - 120,000.00 1 0.02% 118,846.55 AUD 0.13%

120,000.01 - 130,000.00 - 0.00% - AUD 0.00%

130,000.01 - 140,000.00 1 0.02% 132,531.87 AUD 0.14%

140,000.01 - 150,000.00 - 0.00% - AUD 0.00%

> 150,000.00 3 0.05% 605,160.89 AUD 0.64%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

- AUD

251,388.63 AUD

16,046.28 AUD

Distribution by Original Balance

Distribution by Original

Balance

Number of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage of

Balance

0.00 - 10.000.00 11 0.19% 24,857.16 AUD 0.03%

10,000.01 - 20.000.00 525 8.89% 3,010,832.63 AUD 3.18%

20,000.01 - 30.000.00 1,274 21.57% 12,042,852.51 AUD 12.71%

30,000.01 - 40.000.00 1,471 24.90% 19,313,034.65 AUD 20.38%

40,000.01 - 50,000.00 1,129 19.11% 18,411,186.17 AUD 19.42%

50,000.01 - 60,000.00 677 11.46% 14,444,396.28 AUD 15.24%

60,000.01 - 70,000.00 373 6.31% 9,707,935.24 AUD 10.24%

70,000.01 - 80,000.00 197 3.34% 6,578,939.00 AUD 6.94%

80,000.01 - 90,000.00 101 1.71% 3,819,604.73 AUD 4.03%

90,000.01 - 100,000.00 56 0.95% 2,313,786.33 AUD 2.44%

100,000.01 - 110,000.00 44 0.74% 1,926,929.67 AUD 2.03%

110,000.01 - 120,000.00 14 0.24% 669,327.37 AUD 0.71%

120,000.01 - 130,000.00 8 0.14% 375,938.89 AUD 0.40%

130,000.01 - 140,000.00 5 0.08% 316,475.51 AUD 0.33%

140,000.01 - 150,000.00 13 0.22% 733,150.16 AUD 0.77%

> 150,000.00 9 0.15% 1,096,142.94 AUD 1.16%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

5,508.00 AUD

356,398.00 AUD

53,390.95 AUD

Statistics

Minimum Original Balance

Maximum Original Balance

Weighted Average Original Receivables Balance (by ODRB)

Statistics Outstanding Discounted Receivables Balance

Minimum Outstanding Discounted Receivables Balance

Maximum Outstanding Discounted Receivables Balance

Average Outstanding Discounted Receivables Balance

Total Portfolio

Total Portfolio



Contents

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

221 1,390,081.08 AUD 1,851 8,648,522.56 AUD 1,676 8,032,355.27 AUD 396 2,006,248.37 AUD

1,020 15,339,321.54 AUD 1,041 14,949,077.44 AUD 1,831 26,974,365.50 AUD 230 3,314,033.48 AUD

718 17,599,951.84 AUD 406 9,721,455.26 AUD 1,010 24,606,986.26 AUD 114 2,714,420.84 AUD

282 9,641,495.92 AUD 111 3,831,519.14 AUD 365 12,514,833.16 AUD 28 958,181.90 AUD

112 4,963,708.99 AUD 40 1,745,586.60 AUD 141 6,219,538.96 AUD 11 489,756.63 AUD

48 2,610,895.14 AUD 13 703,854.26 AUD 57 3,098,535.97 AUD 4 216,213.43 AUD

17 1,098,342.41 AUD 3 200,591.74 AUD 17 1,107,448.42 AUD 3 191,485.73 AUD

9 661,438.76 AUD 3 215,543.34 AUD 12 876,982.10 AUD - - AUD

6 502,870.39 AUD - - AUD 5 419,279.76 AUD 1 83,590.63 AUD

- - AUD - - AUD - - AUD - - AUD

1 104,593.52 AUD - - AUD 1 104,593.52 AUD - - AUD

1 118,846.55 AUD - - AUD 1 118,846.55 AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

1 132,531.87 AUD - - AUD 1 132,531.87 AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

3 605,160.89 AUD - - AUD 2 353,772.26 AUD 1 251,388.63 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

Number of

Contracts


Receivables Balance

- - AUD 11 24,857.16 AUD 6 16,557.80 AUD 5 8,299.36 AUD

34 291,945.83 AUD 491 2,718,886.80 AUD 326 1,857,706.29 AUD 199 1,153,126.34 AUD

295 3,552,454.00 AUD 979 8,490,398.51 AUD 1,026 9,653,521.76 AUD 248 2,389,330.75 AUD

571 8,957,976.46 AUD 900 10,355,058.19 AUD 1,297 16,898,387.92 AUD 174 2,414,646.73 AUD

567 11,109,059.30 AUD 562 7,302,126.87 AUD 1,058 17,079,839.36 AUD 71 1,331,346.81 AUD

397 9,627,108.25 AUD 280 4,817,288.03 AUD 637 13,466,732.10 AUD 40 977,664.18 AUD

237 6,744,394.65 AUD 136 2,963,540.59 AUD 350 9,087,159.43 AUD 23 620,775.81 AUD

139 4,880,127.62 AUD 58 1,698,811.38 AUD 185 6,165,221.83 AUD 12 413,717.17 AUD

82 3,199,150.86 AUD 19 620,453.87 AUD 92 3,450,030.97 AUD 9 369,573.76 AUD

41 1,770,439.37 AUD 15 543,346.96 AUD 54 2,190,380.38 AUD 2 123,405.95 AUD

36 1,715,621.51 AUD 8 211,308.16 AUD 43 1,909,526.94 AUD 1 17,402.73 AUD

11 617,830.29 AUD 3 51,497.08 AUD 14 669,327.37 AUD - - AUD

4 231,234.42 AUD 4 144,704.47 AUD 7 329,119.55 AUD 1 46,819.34 AUD

3 242,603.24 AUD 2 73,872.27 AUD 4 232,884.88 AUD 1 83,590.63 AUD

13 733,150.16 AUD - - AUD 13 733,150.16 AUD - - AUD

9 1,096,142.94 AUD - - AUD 7 820,522.86 AUD 2 275,620.08 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Balloon No Balloon New Used

Used





For

per

sona

l use

onl

y



Contents

Pool Data IV

Interest Rate paid by the Receivable Debtor

Interest Rate paid

by the Receivable

Debtor

Number of

Contracts

Percentage

of Contracts


Receivables Balance

Percentage

of Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

0.00% 361 6.11% 6,684,570.40 AUD 7.05% - - AUD 143 2,822,436.12 AUD 218 3,862,134.28 AUD

0.01% - 1.00% 184 3.11% 3,755,526.45 AUD 3.96% - - AUD 9 250,993.72 AUD 175 3,504,532.73 AUD

1.01% - 2.00% 377 6.38% 4,345,786.61 AUD 4.58% - - AUD 25 312,249.25 AUD 352 4,033,537.36 AUD

2.01% - 3.00% 491 8.31% 3,729,489.13 AUD 3.93% 9 77,867.11 AUD 57 543,388.46 AUD 425 3,108,233.56 AUD

3.01% - 4.00% 27 0.46% 194,088.17 AUD 0.20% - - AUD 6 30,761.99 AUD 21 163,326.18 AUD

4.01% - 5.00% 20 0.34% 316,201.58 AUD 0.33% 3 90,032.82 AUD 7 96,872.78 AUD 10 129,295.98 AUD

5.01% - 6.00% 219 3.71% 4,264,546.24 AUD 4.50% 18 176,705.76 AUD 89 1,511,183.95 AUD 112 2,576,656.53 AUD

6.01% - 7.00% 717 12.14% 15,868,290.52 AUD 16.74% 26 471,639.15 AUD 158 3,121,289.30 AUD 533 12,275,362.07 AUD

7.01% - 8.00% 968 16.39% 17,515,717.97 AUD 18.48% 60 1,224,791.63 AUD 204 4,104,162.71 AUD 704 12,186,763.63 AUD

8.01% - 9.00% 1,033 17.49% 16,362,989.48 AUD 17.26% 113 1,834,560.40 AUD 253 4,207,447.33 AUD 667 10,320,981.75 AUD

9.01% - 10.00% 694 11.75% 10,122,643.57 AUD 10.68% 88 1,276,977.63 AUD 131 1,939,115.44 AUD 475 6,906,550.50 AUD

10.01% - 11.00% 379 6.42% 5,537,286.98 AUD 5.84% 46 819,183.57 AUD 86 1,366,374.13 AUD 247 3,351,729.28 AUD

11.01% - 12.00% 219 3.71% 3,279,710.59 AUD 3.46% 35 601,843.41 AUD 53 702,519.99 AUD 131 1,975,347.19 AUD

12.01% - 13.00% 116 1.96% 1,439,777.53 AUD 1.52% 12 92,786.67 AUD 33 374,026.58 AUD 71 972,964.28 AUD

13.01% - 14.00% 42 0.71% 579,997.31 AUD 0.61% 10 81,138.10 AUD 7 124,119.19 AUD 25 374,740.02 AUD

14.01% - 15.00% 40 0.68% 600,809.63 AUD 0.63% 6 74,333.92 AUD 11 150,742.35 AUD 23 375,733.36 AUD

15.01% - 16.00% 20 0.34% 187,957.08 AUD 0.20% 7 48,964.59 AUD 5 51,289.26 AUD 8 87,703.23 AUD

> 16.00% - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD


Minimum Interest Rate Debtor 0.00%

Maximum Interest Rate Debtor 15.99%

Weighted Average Interest Rate Debtor 7.02%

Statistics Interest Rate




For

per

sona

l use

onl

y

Pool Data IV

Interest Rate paid by the Receivable Debtor

Interest Rate paid

by the Receivable

Debtor

Number of

Contracts

Percentage

of Contracts


Receivables Balance

Percentage

of Balance

0.00% 361 6.11% 6,684,570.40 AUD 7.05%

0.01% - 1.00% 184 3.11% 3,755,526.45 AUD 3.96%

1.01% - 2.00% 377 6.38% 4,345,786.61 AUD 4.58%

2.01% - 3.00% 491 8.31% 3,729,489.13 AUD 3.93%

3.01% - 4.00% 27 0.46% 194,088.17 AUD 0.20%

4.01% - 5.00% 20 0.34% 316,201.58 AUD 0.33%

5.01% - 6.00% 219 3.71% 4,264,546.24 AUD 4.50%

6.01% - 7.00% 717 12.14% 15,868,290.52 AUD 16.74%

7.01% - 8.00% 968 16.39% 17,515,717.97 AUD 18.48%

8.01% - 9.00% 1,033 17.49% 16,362,989.48 AUD 17.26%

9.01% - 10.00% 694 11.75% 10,122,643.57 AUD 10.68%

10.01% - 11.00% 379 6.42% 5,537,286.98 AUD 5.84%

11.01% - 12.00% 219 3.71% 3,279,710.59 AUD 3.46%

12.01% - 13.00% 116 1.96% 1,439,777.53 AUD 1.52%

13.01% - 14.00% 42 0.71% 579,997.31 AUD 0.61%

14.01% - 15.00% 40 0.68% 600,809.63 AUD 0.63%

15.01% - 16.00% 20 0.34% 187,957.08 AUD 0.20%

> 16.00% - 0.00% - AUD 0.00%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Minimum Interest Rate Debtor 0.00%

Maximum Interest Rate Debtor 15.99%

Weighted Average Interest Rate Debtor 7.02%

Statistics Interest Rate

Total Portfolio



Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

214 4,665,314.54 AUD 147 2,019,255.86 AUD 352 6,568,652.36 AUD 9 115,918.04 AUD

111 2,748,964.10 AUD 73 1,006,562.35 AUD 178 3,706,290.02 AUD 6 49,236.43 AUD

184 2,769,162.09 AUD 193 1,576,624.52 AUD 373 4,309,535.29 AUD 4 36,251.32 AUD

230 3,075,242.28 AUD 261 654,246.85 AUD 484 3,687,583.95 AUD 7 41,905.18 AUD

11 120,546.07 AUD 16 73,542.10 AUD 26 186,744.43 AUD 1 7,343.74 AUD

14 258,261.75 AUD 6 57,939.83 AUD 17 288,221.35 AUD 3 27,980.23 AUD

115 3,000,785.42 AUD 104 1,263,760.82 AUD 215 3,950,775.68 AUD 4 313,770.56 AUD

367 10,833,620.13 AUD 350 5,034,670.39 AUD 660 14,859,888.76 AUD 57 1,008,401.76 AUD

391 10,172,720.41 AUD 577 7,342,997.56 AUD 798 14,926,732.11 AUD 170 2,588,985.86 AUD

394 8,706,655.67 AUD 639 7,656,333.81 AUD 872 14,368,176.25 AUD 161 1,994,813.23 AUD

203 4,239,578.38 AUD 491 5,883,065.19 AUD 541 8,426,087.82 AUD 153 1,696,555.75 AUD

96 2,176,406.91 AUD 283 3,360,880.07 AUD 305 4,720,733.79 AUD 74 816,553.19 AUD

65 1,266,273.64 AUD 154 2,013,436.95 AUD 163 2,600,330.29 AUD 56 679,380.30 AUD

19 321,014.30 AUD 97 1,118,763.23 AUD 73 1,046,099.52 AUD 43 393,678.01 AUD

10 188,603.56 AUD 32 391,393.75 AUD 29 387,763.27 AUD 13 192,234.04 AUD

9 151,085.69 AUD 31 449,723.94 AUD 23 374,453.82 AUD 17 226,355.81 AUD

6 75,003.96 AUD 14 112,953.12 AUD 10 152,000.89 AUD 10 35,956.19 AUD

- - AUD - - AUD - - AUD - - AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Used




For

per

sona

l use

onl

y



Contents

Pool Data V

Original Term

Length of Original

Term (months)

Number of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

0 - 11 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

12 - 23 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

24 - 35 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

36 - 47 200 3.39% 1,289,184.25 AUD 1.36% 2 - AUD 27 275,973.50 AUD 171 1,013,210.75 AUD

48 - 59 1,825 30.90% 24,212,740.70 AUD 25.54% 22 284,165.90 AUD 318 5,386,972.29 AUD 1,485 18,541,602.51 AUD

60 - 71 3,245 54.93% 54,690,737.38 AUD 57.70% 409 6,586,658.86 AUD 932 16,046,026.76 AUD 1,904 32,058,051.76 AUD

> 71 637 10.78% 14,592,726.91 AUD 15.40% - - AUD - - AUD 637 14,592,726.91 AUD


Minimum Original Term in months 36

Maximum Original Term in months 84

Weighted Average Original Term month (by ODRB) 60.23

Remaining Term

Length of Remaining

Term (months)

Number of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

0 - 11 2,599 44.00% 28,210,788.67 AUD 29.76% 415 6,482,232.96 AUD 695 9,432,333.78 AUD 1,489 12,296,221.93 AUD

12 - 23 1,845 31.23% 32,700,163.97 AUD 34.50% 17 325,638.67 AUD 419 8,387,112.29 AUD 1,409 23,987,413.01 AUD

24 - 35 976 16.52% 21,551,897.04 AUD 22.74% 1 62,953.13 AUD 163 3,889,526.48 AUD 812 17,599,417.43 AUD

36 - 47 287 4.86% 6,718,223.69 AUD 7.09% - - AUD - - AUD 287 6,718,223.69 AUD

48 - 59 200 3.39% 5,604,315.87 AUD 5.91% - - AUD - - AUD 200 5,604,315.87 AUD

60 - 71 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

> 71 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD


Minimum Remaining Term in months 0

Maximum Remaining Term in months 57

Weighted Average Remaining Term in months (by ODRB) 19.91

Distribution by Seasoning

Seasoning (months)Number of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

0 - 11 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

12 - 23 1 0.02% 33,117.74 AUD 0.03% - - AUD - - AUD 1 33,117.74 AUD

24 - 35 1,661 28.12% 34,721,863.88 AUD 36.63% - - AUD 328 7,092,013.22 AUD 1,333 27,629,850.66 AUD

36 - 47 2,655 44.95% 39,313,806.48 AUD 41.48% 25 444,267.04 AUD 386 6,596,086.03 AUD 2,244 32,273,453.41 AUD

48 - 59 1,509 25.55% 20,252,766.90 AUD 21.37% 380 6,261,606.36 AUD 546 7,858,020.50 AUD 583 6,133,140.04 AUD

60 - 71 80 1.35% 457,312.82 AUD 0.48% 28 164,951.36 AUD 17 162,852.80 AUD 35 129,508.66 AUD

> 71 1 0.02% 6,521.42 AUD 0.01% - - AUD - - AUD 1 6,521.42 AUD


Minimum Seasoning in months 21

Maximum Seasoning in months 73

40.46Weighted Average Seasoning Term in months (by ODRB)

Consumer Loan

Statistics Seasoning

Statistics Remaining Term


Hire Purchase Chattel Mortgage

Statistics Original Term






For

per

sona

l use

onl

y

Pool Data V

Original Term

Length of Original

Term (months)

Number of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

0 - 11 - 0.00% - AUD 0.00%

12 - 23 - 0.00% - AUD 0.00%

24 - 35 - 0.00% - AUD 0.00%

36 - 47 200 3.39% 1,289,184.25 AUD 1.36%

48 - 59 1,825 30.90% 24,212,740.70 AUD 25.54%

60 - 71 3,245 54.93% 54,690,737.38 AUD 57.70%

> 71 637 10.78% 14,592,726.91 AUD 15.40%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Minimum Original Term in months 36

Maximum Original Term in months 84

Weighted Average Original Term month (by ODRB) 60.23

Remaining Term

Length of Remaining

Term (months)

Number of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

0 - 11 2,599 44.00% 28,210,788.67 AUD 29.76%

12 - 23 1,845 31.23% 32,700,163.97 AUD 34.50%

24 - 35 976 16.52% 21,551,897.04 AUD 22.74%

36 - 47 287 4.86% 6,718,223.69 AUD 7.09%

48 - 59 200 3.39% 5,604,315.87 AUD 5.91%

60 - 71 - 0.00% - AUD 0.00%

> 71 - 0.00% - AUD 0.00%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Minimum Remaining Term in months 0

Maximum Remaining Term in months 57

Weighted Average Remaining Term in months (by ODRB) 19.91

Distribution by Seasoning

Seasoning (months)Number of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

0 - 11 - 0.00% - AUD 0.00%

12 - 23 1 0.02% 33,117.74 AUD 0.03%

24 - 35 1,661 28.12% 34,721,863.88 AUD 36.63%

36 - 47 2,655 44.95% 39,313,806.48 AUD 41.48%

48 - 59 1,509 25.55% 20,252,766.90 AUD 21.37%

60 - 71 80 1.35% 457,312.82 AUD 0.48%

> 71 1 0.02% 6,521.42 AUD 0.01%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Minimum Seasoning in months 21

Maximum Seasoning in months 73

40.46Weighted Average Seasoning Term in months (by ODRB)

Statistics Seasoning

Statistics Remaining Term

Total Portfolio

Statistics Original Term

Total Portfolio

Total Portfolio



Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

44 805,268.90 AUD 156 483,915.35 AUD 159 1,138,599.29 AUD 41 150,584.96 AUD

920 17,319,486.62 AUD 905 6,893,254.08 AUD 1,715 23,316,760.59 AUD 110 895,980.11 AUD

1,475 36,644,483.38 AUD 1,770 18,046,254.00 AUD 2,731 48,152,257.39 AUD 514 6,538,479.99 AUD

- - AUD 637 14,592,726.91 AUD 514 11,952,452.33 AUD 123 2,640,274.58 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

1,276 23,174,891.61 AUD 1,323 5,035,897.06 AUD 2,298 25,928,796.01 AUD 301 2,281,992.66 AUD

827 20,752,263.98 AUD 1,018 11,947,899.99 AUD 1,634 30,340,710.95 AUD 211 2,359,453.02 AUD

336 10,842,083.31 AUD 640 10,709,813.73 AUD 796 18,225,243.46 AUD 180 3,326,653.58 AUD

- - AUD 287 6,718,223.69 AUD 234 5,588,364.44 AUD 53 1,129,859.25 AUD

- - AUD 200 5,604,315.87 AUD 157 4,476,954.74 AUD 43 1,127,361.13 AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

- - AUD - - AUD - - AUD - - AUD

- - AUD 1 33,117.74 AUD 1 33,117.74 AUD - - AUD

642 17,926,053.92 AUD 1,019 16,795,809.96 AUD 1,426 30,775,315.60 AUD 235 3,946,548.28 AUD

1,006 20,937,877.47 AUD 1,649 18,375,929.01 AUD 2,325 35,076,672.96 AUD 330 4,237,133.52 AUD

758 15,577,513.35 AUD 751 4,675,253.55 AUD 1,294 18,261,803.90 AUD 215 1,990,963.00 AUD

33 327,794.16 AUD 47 129,518.66 AUD 73 413,159.40 AUD 7 44,153.42 AUD

- - AUD 1 6,521.42 AUD - - AUD 1 6,521.42 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD


No Balloon New Used


Used


Balloon




For

per

sona

l use

onl

y



Contents

Pool Data VI

Product Type

Product TypeNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Hire Purchase 433 7.33% 6,870,824.76 AUD 7.25% 289 6,339,567.65 AUD 144 531,257.11 AUD 371 6,204,404.40 AUD 62 666,420.36 AUD

Chattel Mortgage 1,277 21.62% 21,708,972.55 AUD 22.90% 777 17,273,600.57 AUD 500 4,435,371.98 AUD 1,144 20,061,095.16 AUD 133 1,647,877.39 AUD

Consumer Loan 4,197 71.05% 66,205,591.93 AUD 69.85% 1,373 31,156,070.68 AUD 2,824 35,049,521.25 AUD 3,604 58,294,570.04 AUD 593 7,911,021.89 AUD

Total 5,907 100.00% 94,785,389.24 AUD 100.00% 2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Vehicle Status

Type of CarNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

New Vehicles 5,119 86.66% 84,560,069.60 AUD 89.21% 371 6,204,404.40 AUD 1,144 20,061,095.16 AUD 3,604 58,294,570.04 AUD

Used Vehicles 788 13.34% 10,225,319.64 AUD 10.79% 62 666,420.36 AUD 133 1,647,877.39 AUD 593 7,911,021.89 AUD


Balloon

BalloonNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Balloon 2,439 41.29% 54,769,238.90 AUD 57.78%

No Balloon 3,468 58.71% 40,016,150.34 AUD 42.22%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%



Total Portfolio

Total PortfolioBalloon Vehicle Status



For

per

sona

l use

onl

y



Contents

Pool Data VII

Distribution by Vehicle Brand and Models

Make ModelNumber of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables BalanceVolkswagen Group Vehicles

AUDI A1 127 2.15% 1,455,346.34 AUD 1.54% 3 61,597.90 AUD 16 210,509.85 AUD 108 1,183,238.59 AUD

A3 132 2.23% 2,357,564.14 AUD 2.49% 17 262,407.04 AUD 25 499,867.34 AUD 90 1,595,289.76 AUD

A4 343 5.81% 7,389,952.04 AUD 7.80% 27 449,356.32 AUD 42 976,009.36 AUD 274 5,964,586.36 AUD

A5 107 1.81% 3,522,683.63 AUD 3.72% 31 944,563.34 AUD 26 848,995.94 AUD 50 1,729,124.35 AUD

A6 34 0.58% 1,090,350.10 AUD 1.15% 5 155,267.50 AUD 11 338,673.15 AUD 18 596,409.45 AUD

A7 7 0.12% 435,259.44 AUD 0.46% 1 70,141.40 AUD 2 105,968.20 AUD 4 259,149.84 AUD

A8 5 0.08% 133,156.06 AUD 0.14% 2 77,066.82 AUD 1 29,869.89 AUD 2 26,219.35 AUD

Q3 104 1.76% 2,769,780.62 AUD 2.92% 1 4,289.35 AUD 14 397,947.43 AUD 89 2,367,543.84 AUD

Q5 170 2.88% 5,282,079.81 AUD 5.57% 31 788,393.72 AUD 42 1,335,914.01 AUD 97 3,157,772.08 AUD

Q7 78 1.32% 2,769,175.20 AUD 2.92% 19 679,836.23 AUD 26 806,212.05 AUD 33 1,283,126.92 AUD

R8 - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

TT 25 0.42% 750,615.19 AUD 0.79% 4 48,428.16 AUD 9 347,949.31 AUD 12 354,237.72 AUD

SubTotal 1,132 19.16% 27,955,962.57 AUD 29.49% 141 3,541,347.78 AUD 214 5,897,916.53 AUD 777 18,516,698.26 AUD

BENTLEY CONTINENTAL - 0.00% - AUD 0.00% - - - - - -

MULSANNE 1 0.02% 251,388.63 AUD 0.27% - - - - 1 251,389

SubTotal 1 0.02% 251,388.63 AUD 0.27% - - AUD - - AUD 1 251,388.63 AUD

LAMBORGHINI GALLARDO - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

SubTotal - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

PORSCHE BOXSTER 1 0.02% 35,329.85 AUD 0.04% 1 35,329.85 AUD - - AUD - - AUD

CAYENNE - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

CAYMAN - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

SubTotal 1 0.02% 35,329.85 AUD 0.04% 1 35,329.85 AUD - - AUD - - AUD

SKODA FABIA 11 0.19% 111,913.69 AUD 0.12% - - AUD 1 6,782.18 AUD 10 105,131.51 AUD

OCTAVIA 62 1.05% 641,574.55 AUD 0.68% 3 20,568.07 AUD 6 69,033.94 AUD 53 551,972.54 AUD

ROOMSTER 1 0.02% 12,377.98 AUD 0.01% - - AUD - - AUD 1 12,377.98 AUD

SUPERB 34 0.58% 475,410.28 AUD 0.50% - - AUD 4 57,729.02 AUD 30 417,681.26 AUD

YETI 58 0.98% 516,246.60 AUD 0.54% - - AUD 7 80,250.67 AUD 51 435,995.93 AUD

SubTotal 166 2.81% 1,757,523.10 AUD 1.85% 3 20,568.07 AUD 18 213,795.81 AUD 145 1,523,159.22 AUD

VOLKSWAGEN AMAROK 498 8.43% 8,928,309.81 AUD 9.42% 33 480,155.88 AUD 231 4,117,090.20 AUD 234 4,331,063.73 AUD

BORA 1 0.02% 1,353.99 AUD 0.00% - - AUD - - AUD 1 1,353.99 AUD

CADDY 133 2.25% 1,173,514.98 AUD 1.24% 25 155,305.94 AUD 85 782,424.68 AUD 23 235,784.36 AUD

CARAVELLE 1 0.02% 35,738.52 AUD 0.04% - - AUD - - AUD 1 35,738.52 AUD

CRAFTER 19 0.32% 380,920.65 AUD 0.40% 1 17,927.26 AUD 17 345,355.33 AUD 1 17,638.06 AUD

EOS 36 0.61% 568,438.48 AUD 0.60% 4 49,838.30 AUD 5 72,715.90 AUD 27 445,884.28 AUD

GOLF 974 16.49% 12,583,301.14 AUD 13.28% 56 586,705.74 AUD 110 1,487,182.74 AUD 808 10,509,412.66 AUD

JETTA 217 3.67% 2,195,430.28 AUD 2.32% 8 70,154.15 AUD 16 180,403.02 AUD 193 1,944,873.11 AUD

MULTIVAN 26 0.44% 447,678.81 AUD 0.47% 5 55,224.98 AUD 12 171,243.46 AUD 9 221,210.37 AUD

NEW BEETLE 16 0.27% 255,684.84 AUD 0.27% - - AUD 1 27,117.31 AUD 15 228,567.53 AUD

PASSAT 220 3.72% 3,447,339.20 AUD 3.64% 19 220,256.32 AUD 48 653,278.98 AUD 153 2,573,803.90 AUD

POLO 255 4.32% 2,634,495.41 AUD 2.78% 6 45,652.74 AUD 18 180,105.48 AUD 231 2,408,737.19 AUD

SCIROCCO 19 0.32% 479,170.38 AUD 0.51% - - AUD - - AUD 19 479,170.38 AUD

TIGUAN 622 10.53% 6,439,958.81 AUD 6.79% 33 363,911.87 AUD 81 1,004,680.69 AUD 508 5,071,366.25 AUD

TOUAREG 52 0.88% 1,676,035.00 AUD 1.77% 9 127,120.73 AUD 16 510,736.11 AUD 27 1,038,178.16 AUD

TRANSPORTER 148 2.51% 2,065,122.94 AUD 2.18% 13 84,954.10 AUD 105 1,543,808.24 AUD 30 436,360.60 AUD

UP! 28 0.47% 194,599.91 AUD 0.21% - - AUD - - AUD 28 194,599.91 AUD

SubTotal 3,265 55.27% 43,507,093.15 AUD 45.90% 212 2,257,208.01 AUD 745 11,076,142.14 AUD 2,308 30,173,743.00 AUD

Volkswagen Group Vehicles SubTotal 4,565 77.28% 73,507,297.30 AUD 77.55% 357 5,854,453.71 AUD 977 17,187,854.48 AUD 3,231 50,464,989.11 AUD




For

per

sona

l use

onl

y

Pool Data VII


Make ModelNumber of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Volkswagen Group Vehicles

AUDI A1 127 2.15% 1,455,346.34 AUD 1.54%

A3 132 2.23% 2,357,564.14 AUD 2.49%

A4 343 5.81% 7,389,952.04 AUD 7.80%

A5 107 1.81% 3,522,683.63 AUD 3.72%

A6 34 0.58% 1,090,350.10 AUD 1.15%

A7 7 0.12% 435,259.44 AUD 0.46%

A8 5 0.08% 133,156.06 AUD 0.14%

Q3 104 1.76% 2,769,780.62 AUD 2.92%

Q5 170 2.88% 5,282,079.81 AUD 5.57%

Q7 78 1.32% 2,769,175.20 AUD 2.92%

R8 - 0.00% - AUD 0.00%

TT 25 0.42% 750,615.19 AUD 0.79%

SubTotal 1,132 19.16% 27,955,962.57 AUD 29.49%

BENTLEY CONTINENTAL - 0.00% - AUD 0.00%

MULSANNE 1 0.02% 251,388.63 AUD 0.27%

SubTotal 1 0.02% 251,388.63 AUD 0.27%

LAMBORGHINI GALLARDO - 0.00% - AUD 0.00%

SubTotal - 0.00% - AUD 0.00%

PORSCHE BOXSTER 1 0.02% 35,329.85 AUD 0.04%

CAYENNE - 0.00% - AUD 0.00%

CAYMAN - 0.00% - AUD 0.00%

SubTotal 1 0.02% 35,329.85 AUD 0.04%

SKODA FABIA 11 0.19% 111,913.69 AUD 0.12%

OCTAVIA 62 1.05% 641,574.55 AUD 0.68%

ROOMSTER 1 0.02% 12,377.98 AUD 0.01%

SUPERB 34 0.58% 475,410.28 AUD 0.50%

YETI 58 0.98% 516,246.60 AUD 0.54%

SubTotal 166 2.81% 1,757,523.10 AUD 1.85%

VOLKSWAGEN AMAROK 498 8.43% 8,928,309.81 AUD 9.42%

BORA 1 0.02% 1,353.99 AUD 0.00%

CADDY 133 2.25% 1,173,514.98 AUD 1.24%

CARAVELLE 1 0.02% 35,738.52 AUD 0.04%

CRAFTER 19 0.32% 380,920.65 AUD 0.40%

EOS 36 0.61% 568,438.48 AUD 0.60%

GOLF 974 16.49% 12,583,301.14 AUD 13.28%

JETTA 217 3.67% 2,195,430.28 AUD 2.32%

MULTIVAN 26 0.44% 447,678.81 AUD 0.47%

NEW BEETLE 16 0.27% 255,684.84 AUD 0.27%

PASSAT 220 3.72% 3,447,339.20 AUD 3.64%

POLO 255 4.32% 2,634,495.41 AUD 2.78%

SCIROCCO 19 0.32% 479,170.38 AUD 0.51%

TIGUAN 622 10.53% 6,439,958.81 AUD 6.79%

TOUAREG 52 0.88% 1,676,035.00 AUD 1.77%

TRANSPORTER 148 2.51% 2,065,122.94 AUD 2.18%

UP! 28 0.47% 194,599.91 AUD 0.21%

SubTotal 3,265 55.27% 43,507,093.15 AUD 45.90%

Volkswagen Group Vehicles SubTotal 4,565 77.28% 73,507,297.30 AUD 77.55%

Total Portfolio



Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

59 894,734.06 AUD 68 560,612.28 AUD 108 1,268,142.77 AUD 19 187,203.57 AUD

73 1,732,595.79 AUD 59 624,968.35 AUD 102 2,010,707.77 AUD 30 346,856.37 AUD

203 5,407,475.25 AUD 140 1,982,476.79 AUD 265 6,360,516.79 AUD 78 1,029,435.25 AUD

71 2,867,615.74 AUD 36 655,067.89 AUD 84 2,858,627.87 AUD 23 664,055.76 AUD

23 951,162.17 AUD 11 139,187.93 AUD 21 797,712.18 AUD 13 292,637.92 AUD

4 308,641.47 AUD 3 126,617.97 AUD 6 396,936.92 AUD 1 38,322.52 AUD

3 106,936.71 AUD 2 26,219.35 AUD 4 112,885.96 AUD 1 20,270.10 AUD

60 1,869,544.72 AUD 44 900,235.90 AUD 104 2,769,780.62 AUD - - AUD

112 3,935,110.37 AUD 58 1,346,969.44 AUD 156 4,939,863.69 AUD 14 342,216.12 AUD

54 2,173,670.01 AUD 24 595,505.19 AUD 65 2,416,149.67 AUD 13 353,025.53 AUD

- - AUD - - AUD - - AUD - - AUD

17 660,041.09 AUD 8 90,574.10 AUD 16 539,671.28 AUD 9 210,943.91 AUD

679 20,907,527.38 AUD 453 7,048,435.19 AUD 931 24,470,995.52 AUD 201 3,484,967.05 AUD

- - - - - - - -

1 251,389 - - - - 1 251,389

1 251,388.63 AUD - - AUD - - AUD 1 251,388.63 AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

1 35,329.85 AUD - - AUD - - AUD 1 35,329.85 AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

1 35,329.85 AUD - - AUD - - AUD 1 35,329.85 AUD

1 14,089.16 AUD 10 97,824.53 AUD 11 111,913.69 AUD - - AUD

29 343,830.45 AUD 33 297,744.10 AUD 57 600,927.48 AUD 5 40,647.07 AUD

- - AUD 1 12,377.98 AUD 1 12,377.98 AUD - - AUD

22 365,194.47 AUD 12 110,215.81 AUD 31 454,052.48 AUD 3 21,357.80 AUD

25 302,350.04 AUD 33 213,896.56 AUD 56 496,703.47 AUD 2 19,543.13 AUD

77 1,025,464.12 AUD 89 732,058.98 AUD 156 1,675,975.10 AUD 10 81,548.00 AUD

282 6,071,225.78 AUD 216 2,857,084.03 AUD 494 8,868,790.63 AUD 4 59,519.18 AUD

- - AUD 1 1,353.99 AUD - - AUD 1 1,353.99 AUD

49 589,728.22 AUD 84 583,786.76 AUD 127 1,135,840.98 AUD 6 37,674.00 AUD

- - AUD 1 35,738.52 AUD - - AUD 1 35,738.52 AUD

10 279,517.83 AUD 9 101,402.82 AUD 19 380,920.65 AUD - - AUD

11 262,024.10 AUD 25 306,414.38 AUD 26 472,401.71 AUD 10 96,036.77 AUD

364 6,129,680.00 AUD 610 6,453,621.14 AUD 897 11,682,871.57 AUD 77 900,429.57 AUD

73 930,067.44 AUD 144 1,265,362.84 AUD 197 2,048,907.64 AUD 20 146,522.64 AUD

13 248,867.18 AUD 13 198,811.63 AUD 24 431,008.06 AUD 2 16,670.75 AUD

4 87,648.18 AUD 12 168,036.66 AUD 12 231,548.90 AUD 4 24,135.94 AUD

96 1,916,170.63 AUD 124 1,531,168.57 AUD 194 3,177,129.12 AUD 26 270,210.08 AUD

43 562,744.08 AUD 212 2,071,751.33 AUD 246 2,572,235.55 AUD 9 62,259.86 AUD

9 260,132.13 AUD 10 219,038.25 AUD 18 448,983.15 AUD 1 30,187.23 AUD

250 3,790,726.82 AUD 372 2,649,231.99 AUD 604 6,245,689.37 AUD 18 194,269.44 AUD

30 1,209,829.10 AUD 22 466,205.90 AUD 48 1,597,086.75 AUD 4 78,948.25 AUD

84 1,529,258.02 AUD 64 535,864.92 AUD 135 1,917,877.33 AUD 13 147,245.61 AUD

5 46,479.71 AUD 23 148,120.20 AUD 28 194,599.91 AUD - - AUD

1,323 23,914,099.22 AUD 1,942 19,592,993.93 AUD 3,069 41,405,891.32 AUD 196 2,101,201.83 AUD

2,081 46,133,809.20 AUD 2,484 27,373,488.10 AUD 4,156 67,552,861.94 AUD 409 5,954,435.36 AUD

Used




For

per

sona

l use

onl

y



Contents

Pool Data VII


Make ModelNumber of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance



Other Vehicles

HOLDEN 354 5.99% 4,653,477.38 AUD 4.91% 13 171,895.68 AUD 80 1,199,786.82 AUD 261 3,281,794.88 AUD

LAND ROVER 111 1.88% 3,324,273.28 AUD 3.51% 15 398,911.32 AUD 25 713,229.49 AUD 71 2,212,132.47 AUD

SUBARU 203 3.44% 3,973,763.45 AUD 4.19% 4 25,825.78 AUD 19 269,924.42 AUD 180 3,678,013.25 AUD

NISSAN 91 1.54% 1,370,656.02 AUD 1.45% 7 43,903.73 AUD 41 654,906.73 AUD 43 671,845.56 AUD

FORD 98 1.66% 1,173,235.05 AUD 1.24% 8 30,107.61 AUD 33 411,346.74 AUD 57 731,780.70 AUD

MERCEDES-BENZ 22 0.37% 433,817.34 AUD 0.46% 4 92,919.71 AUD 4 53,120.33 AUD 14 287,777.30 AUD

TOYOTA 46 0.78% 483,785.89 AUD 0.51% 7 32,086.27 AUD 12 166,238.27 AUD 27 285,461.35 AUD

BMW 27 0.46% 552,111.89 AUD 0.58% 3 31,053.26 AUD 4 47,962.45 AUD 20 473,096.18 AUD

HONDA 60 1.02% 599,766.32 AUD 0.63% 1 3,485.08 AUD 9 102,636.70 AUD 50 493,644.54 AUD

VOLVO 17 0.29% 279,560.07 AUD 0.29% - - AUD 4 78,741.14 AUD 13 200,818.93 AUD

SUZUKI 72 1.22% 646,151.25 AUD 0.68% - - AUD 15 96,697.52 AUD 57 549,453.73 AUD

JAGUAR 11 0.19% 394,161.05 AUD 0.42% 1 9,809.57 AUD 2 72,758.12 AUD 8 311,593.36 AUD

KIA 47 0.80% 653,632.83 AUD 0.69% 1 16,098.20 AUD 12 175,804.21 AUD 34 461,730.42 AUD

MAZDA 33 0.56% 377,651.86 AUD 0.40% 1 1,674.72 AUD 3 40,635.43 AUD 29 335,341.71 AUD

MITSUBISHI 26 0.44% 339,262.38 AUD 0.36% 4 41,965.99 AUD 7 87,682.61 AUD 15 209,613.78 AUD

RENAULT 35 0.59% 492,715.54 AUD 0.52% - - AUD 8 75,836.71 AUD 27 416,878.83 AUD

LEXUS 11 0.19% 168,028.82 AUD 0.18% 3 49,600.36 AUD - - AUD 8 118,428.46 AUD

JEEP 11 0.19% 194,330.89 AUD 0.21% 1 36,683.42 AUD 5 92,280.29 AUD 5 65,367.18 AUD

MASERATI 1 0.02% 176,610.47 AUD 0.19% - - AUD - - AUD 1 176,610.47 AUD

HYUNDAI 10 0.17% 132,501.06 AUD 0.14% 1 9,729.61 AUD 2 31,346.44 AUD 7 91,425.01 AUD

ASTON MARTIN 1 0.02% 177,161.79 AUD 0.19% - - AUD - - AUD 1 177,161.79 AUD

PEUGEOT 8 0.14% 57,207.03 AUD 0.06% - - AUD 3 17,287.48 AUD 5 39,919.55 AUD

ISUZU 5 0.08% 115,998.53 AUD 0.12% - - AUD 2 40,015.87 AUD 3 75,982.66 AUD

ALFA ROMEO 5 0.08% 53,727.63 AUD 0.06% 1 5,477.97 AUD - - AUD 4 48,249.66 AUD

OPEL 9 0.15% 147,570.71 AUD 0.16% - - AUD 1 18,553.93 AUD 8 129,016.78 AUD

FERRARI - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

GREAT WALL 9 0.15% 82,130.28 AUD 0.09% - - AUD 6 49,117.40 AUD 3 33,012.88 AUD

FIAT 2 0.03% 17,360.36 AUD 0.02% - - AUD - - AUD 2 17,360.36 AUD

SSANGYONG 5 0.08% 50,985.79 AUD 0.05% - - AUD 1 14,493.16 AUD 4 36,492.63 AUD

MINI 4 0.07% 52,716.70 AUD 0.06% - - AUD - - AUD 4 52,716.70 AUD

CITROEN 1 0.02% 19,563.35 AUD 0.02% - - AUD - - AUD 1 19,563.35 AUD

DODGE 4 0.07% 43,113.24 AUD 0.05% 1 15,142.77 AUD 2 10,715.81 AUD 1 17,254.66 AUD

LOTUS 1 0.02% 28,065.38 AUD 0.03% - - AUD - - AUD 1 28,065.38 AUD

HUMMER 1 0.02% 4,698.51 AUD 0.00% - - AUD - - AUD 1 4,698.51 AUD

CHRYSLER - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

SAAB - 0.00% - AUD 0.00% - - AUD - - AUD - - AUD

CHERY 1 0.02% 8,299.80 AUD 0.01% - - AUD - - AUD 1 8,299.80 AUD

Other Vehicles SubTotal 1,342 22.72% 21,278,091.94 AUD 22.45% 76 1,016,371.05 AUD 300 4,521,118.07 AUD 966 15,740,602.82 AUD



For

per

sona

l use

onl

y

Pool Data VII


Make ModelNumber of

Contracts

Percentage of

Contracts


Receivables Balance

Percentage of

Balance

Total Portfolio

Other Vehicles

HOLDEN 354 5.99% 4,653,477.38 AUD 4.91%

LAND ROVER 111 1.88% 3,324,273.28 AUD 3.51%

SUBARU 203 3.44% 3,973,763.45 AUD 4.19%

NISSAN 91 1.54% 1,370,656.02 AUD 1.45%

FORD 98 1.66% 1,173,235.05 AUD 1.24%

MERCEDES-BENZ 22 0.37% 433,817.34 AUD 0.46%

TOYOTA 46 0.78% 483,785.89 AUD 0.51%

BMW 27 0.46% 552,111.89 AUD 0.58%

HONDA 60 1.02% 599,766.32 AUD 0.63%

VOLVO 17 0.29% 279,560.07 AUD 0.29%

SUZUKI 72 1.22% 646,151.25 AUD 0.68%

JAGUAR 11 0.19% 394,161.05 AUD 0.42%

KIA 47 0.80% 653,632.83 AUD 0.69%

MAZDA 33 0.56% 377,651.86 AUD 0.40%

MITSUBISHI 26 0.44% 339,262.38 AUD 0.36%

RENAULT 35 0.59% 492,715.54 AUD 0.52%

LEXUS 11 0.19% 168,028.82 AUD 0.18%

JEEP 11 0.19% 194,330.89 AUD 0.21%

MASERATI 1 0.02% 176,610.47 AUD 0.19%

HYUNDAI 10 0.17% 132,501.06 AUD 0.14%

ASTON MARTIN 1 0.02% 177,161.79 AUD 0.19%

PEUGEOT 8 0.14% 57,207.03 AUD 0.06%

ISUZU 5 0.08% 115,998.53 AUD 0.12%

ALFA ROMEO 5 0.08% 53,727.63 AUD 0.06%

OPEL 9 0.15% 147,570.71 AUD 0.16%

FERRARI - 0.00% - AUD 0.00%

GREAT WALL 9 0.15% 82,130.28 AUD 0.09%

FIAT 2 0.03% 17,360.36 AUD 0.02%

SSANGYONG 5 0.08% 50,985.79 AUD 0.05%

MINI 4 0.07% 52,716.70 AUD 0.06%

CITROEN 1 0.02% 19,563.35 AUD 0.02%

DODGE 4 0.07% 43,113.24 AUD 0.05%

LOTUS 1 0.02% 28,065.38 AUD 0.03%

HUMMER 1 0.02% 4,698.51 AUD 0.00%

CHRYSLER - 0.00% - AUD 0.00%

SAAB - 0.00% - AUD 0.00%

CHERY 1 0.02% 8,299.80 AUD 0.01%

Other Vehicles SubTotal 1,342 22.72% 21,278,091.94 AUD 22.45%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%



Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Used



84 1,592,342.66 AUD 270 3,061,134.72 AUD 267 3,835,522.04 AUD 87 817,955.34 AUD

72 2,567,945.14 AUD 39 756,328.14 AUD 97 3,039,726.60 AUD 14 284,546.68 AUD

38 814,714.78 AUD 165 3,159,048.67 AUD 172 3,553,383.97 AUD 31 420,379.48 AUD

29 660,864.63 AUD 62 709,791.39 AUD 65 1,048,945.05 AUD 26 321,710.97 AUD

23 419,300.78 AUD 75 753,934.27 AUD 67 921,534.34 AUD 31 251,700.71 AUD

8 248,425.14 AUD 14 185,392.20 AUD 5 171,156.06 AUD 17 262,661.28 AUD

10 175,544.53 AUD 36 308,241.36 AUD 15 227,049.40 AUD 31 256,736.49 AUD

4 97,506.16 AUD 23 454,605.73 AUD 3 128,176.27 AUD 24 423,935.62 AUD

6 99,180.15 AUD 54 500,586.17 AUD 38 400,494.19 AUD 22 199,272.13 AUD

6 157,116.73 AUD 11 122,443.34 AUD 10 196,437.54 AUD 7 83,122.53 AUD

9 118,681.83 AUD 63 527,469.42 AUD 65 588,059.14 AUD 7 58,092.11 AUD

6 204,998.63 AUD 5 189,162.42 AUD 9 357,539.65 AUD 2 36,621.40 AUD

9 186,101.86 AUD 38 467,530.97 AUD 43 626,663.41 AUD 4 26,969.42 AUD

9 165,336.67 AUD 24 212,315.19 AUD 16 239,701.65 AUD 17 137,950.21 AUD

4 85,308.88 AUD 22 253,953.50 AUD 14 198,016.59 AUD 12 141,245.79 AUD

9 181,909.65 AUD 26 310,805.89 AUD 24 382,199.23 AUD 11 110,516.31 AUD

4 87,466.68 AUD 7 80,562.14 AUD - - AUD 11 168,028.82 AUD

4 108,982.86 AUD 7 85,348.03 AUD 8 149,292.50 AUD 3 45,038.39 AUD

1 176,610.47 AUD - - AUD 1 176,610.47 AUD - - AUD

4 62,709.27 AUD 6 69,791.79 AUD 6 85,821.22 AUD 4 46,679.84 AUD

1 177,161.79 AUD - - AUD 1 177,161.79 AUD - - AUD

5 35,196.33 AUD 3 22,010.70 AUD 3 11,775.41 AUD 5 45,431.62 AUD

2 40,015.87 AUD 3 75,982.66 AUD 5 115,998.53 AUD - - AUD

2 25,848.31 AUD 3 27,879.32 AUD 3 31,326.28 AUD 2 22,401.35 AUD

2 33,401.54 AUD 7 114,169.17 AUD 9 147,570.71 AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

2 19,137.45 AUD 7 62,992.83 AUD 8 74,568.16 AUD 1 7,562.12 AUD

1 16,356.25 AUD 1 1,004.11 AUD 2 17,360.36 AUD - - AUD

1 14,493.16 AUD 4 36,492.63 AUD 4 49,188.57 AUD 1 1,797.22 AUD

- - AUD 4 52,716.70 AUD - - AUD 4 52,716.70 AUD

1 19,563.35 AUD - - AUD 1 19,563.35 AUD - - AUD

1 15,142.77 AUD 3 27,970.47 AUD - - AUD 4 43,113.24 AUD

1 28,065.38 AUD - - AUD 1 28,065.38 AUD - - AUD

- - AUD 1 4,698.51 AUD - - AUD 1 4,698.51 AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD - - AUD - - AUD - - AUD

- - AUD 1 8,299.80 AUD 1 8,299.80 AUD - - AUD

358 8,635,429.70 AUD 984 12,642,662.24 AUD 963 17,007,207.66 AUD 379 4,270,884.28 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD


For

per

sona

l use

onl

y



Contents

Pool Data VIII

Region

RegionNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Australian Capital Territory 176 2.98% 2,605,232.70 AUD 2.75% 13 125,632.15 AUD 35 683,667.08 AUD 128 1,795,933.47 AUD

New South Wales 2,427 41.09% 40,396,106.39 AUD 42.62% 298 4,937,218.42 AUD 502 8,506,777.42 AUD 1,627 26,952,110.55 AUD

Northern Territory 22 0.37% 445,794.19 AUD 0.47% - - AUD 5 122,433.42 AUD 17 323,360.77 AUD

Queensland 872 14.76% 14,999,031.89 AUD 15.82% 27 498,236.72 AUD 194 3,163,420.46 AUD 651 11,337,374.71 AUD

South Australia 261 4.42% 4,910,270.65 AUD 5.18% 5 63,520.52 AUD 80 1,649,198.20 AUD 176 3,197,551.93 AUD

Tasmania 14 0.24% 199,913.08 AUD 0.21% 1 1.00 AUD 2 20,367.25 AUD 11 179,544.83 AUD

Victoria 1,736 29.39% 24,257,819.71 AUD 25.59% 84 1,158,836.74 AUD 385 5,846,769.59 AUD 1,267 17,252,213.38 AUD

Western Australia 399 6.75% 6,971,220.63 AUD 7.35% 5 87,379.21 AUD 74 1,716,339.13 AUD 320 5,167,502.29 AUD





For

per

sona

l use

onl

y

Pool Data VIII

Region

RegionNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Australian Capital Territory 176 2.98% 2,605,232.70 AUD 2.75%

New South Wales 2,427 41.09% 40,396,106.39 AUD 42.62%

Northern Territory 22 0.37% 445,794.19 AUD 0.47%

Queensland 872 14.76% 14,999,031.89 AUD 15.82%

South Australia 261 4.42% 4,910,270.65 AUD 5.18%

Tasmania 14 0.24% 199,913.08 AUD 0.21%

Victoria 1,736 29.39% 24,257,819.71 AUD 25.59%

Western Australia 399 6.75% 6,971,220.63 AUD 7.35%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Total Portfolio



Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

48 1,151,745.03 AUD 128 1,453,487.67 AUD 146 2,378,794.78 AUD 30 226,437.92 AUD

1,068 24,514,598.47 AUD 1,359 15,881,507.92 AUD 2,050 35,323,884.16 AUD 377 5,072,222.23 AUD

11 252,033.05 AUD 11 193,761.14 AUD 21 434,484.49 AUD 1 11,309.70 AUD

377 8,995,884.37 AUD 495 6,003,147.52 AUD 794 13,702,636.24 AUD 78 1,296,395.65 AUD

113 3,100,015.63 AUD 148 1,810,255.02 AUD 232 4,566,285.76 AUD 29 343,984.89 AUD

6 129,979.94 AUD 8 69,933.14 AUD 13 185,812.71 AUD 1 14,100.37 AUD

659 12,359,504.86 AUD 1,077 11,898,314.85 AUD 1,520 21,958,033.71 AUD 216 2,299,786.00 AUD

157 4,265,477.55 AUD 242 2,705,743.08 AUD 343 6,010,137.75 AUD 56 961,082.88 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Used




For

per

sona

l use

onl

y



Contents

Individual Hardship Extensions*

Individual Extensions Approved

For After Poolcut*Number of Contracts Percentage of Contracts


Receivables BalancePercentage of Balance

None 5,836 98.80% 93,149,779.20 AUD 98.27%

1 65 1.10% 1,381,601.73 AUD 1.46%

2 4 0.07% 192,135.38 AUD 0.20%

3 2 0.03% 61,872.93 AUD 0.07%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

*Individual Hardship Extensions Approved For After Poolcut For Contracts Active At End of Reporting Period


For

per

sona

l use

onl

y



Contents

Engine Type

Engine TypeNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

EA 189 (unfixed) 1,056 17.88% 14,980,178.39 AUD 15.80% 102 1,382,035.39 AUD 316 4,378,412.49 AUD 638 9,219,730.51 AUD

Other 4,851 82.12% 79,805,210.85 AUD 84.20% 331 5,488,789.37 AUD 961 17,330,560.06 AUD 3,559 56,985,861.42 AUD





For

per

sona

l use

onl

y

Engine Type

Engine TypeNumber of

Contracts

Percentage

of Contracts

Outstanding

Discounted

Receivables Balance

Percentage

of Balance

EA 189 (unfixed) 1,056 17.88% 14,980,178.39 AUD 15.80%

Other 4,851 82.12% 79,805,210.85 AUD 84.20%

Total 5,907 100.00% 94,785,389.24 AUD 100.00%

Total Portfolio



Contents

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

Number of

Contracts

Outstanding

Discounted

Receivables Balance

494 9,556,539.48 AUD 562 5,423,638.91 AUD 988 14,174,660.66 AUD 68 805,517.73 AUD

1,945 45,212,699.42 AUD 2,906 34,592,511.43 AUD 4,131 70,385,408.94 AUD 720 9,419,801.91 AUD

2,439 54,769,238.90 AUD 3,468 40,016,150.34 AUD 5,119 84,560,069.60 AUD 788 10,225,319.64 AUD

Used




For

per

sona

l use

onl

y



Contents

Contract Level Data Net Salvage Recoveries By Contract By Month

No.Month / Year of

Origination

Month / Year of Net

Salvage


Receivables Balance at

Poolcut

ABS Gross Salvage

LossABS Net Salvage Loss

ABS Recoveries After

Net Salvage

ABS Net Salvage Loss

After Recoveries

Loss Percentage

on Poolcut

Balance

Geographical Location of

Borrower

Vehicle Type

(New/Used)Vehicle Manufacturer Product Type

1 03/2013 01/2014 17,834.84 AUD 17,988.83 AUD 13,196.74 AUD 1,815.92 AUD 11,380.82 AUD 63.81% Queensland New VOLKSWAGEN Chattel Mortgage

2 08/2013 01/2014 16,963.32 AUD 16,294.09 AUD 13,508.04 AUD 467.88 AUD 13,040.16 AUD 76.87% Northern Territory Used MITSUBISHI Consumer Loan

3 01/2012 02/2014 32,104.79 AUD 32,381.08 AUD 16,558.04 AUD 436.85 AUD 16,121.19 AUD 50.21% New South Wales New FORD Chattel Mortgage

4 04/2013 02/2014 14,402.40 AUD 14,584.67 AUD 7,922.78 AUD - AUD 7,922.78 AUD 55.01% Western Australia Used VOLKSWAGEN Consumer Loan

5 09/2011 04/2014 56,523.70 AUD 54,000.02 AUD 31,527.23 AUD 464.37 AUD 31,062.86 AUD 54.96% Queensland New VOLKSWAGEN Chattel Mortgage

6 02/2009 06/2014 26,327.68 AUD 25,000.00 AUD 13,543.92 AUD - AUD 13,543.92 AUD 51.44% Victoria Used AUDI Hire Purchase

7 09/2010 06/2014 12,100.57 AUD 10,687.19 AUD 5,236.55 AUD - AUD 5,236.55 AUD 43.28% Victoria Used HOLDEN Hire Purchase

8 07/2011 06/2014 8,765.16 AUD 7,580.93 AUD 4,138.89 AUD - AUD 4,138.89 AUD 47.22% Queensland Used HOLDEN Chattel Mortgage

9 08/2013 06/2014 30,463.63 AUD 26,211.36 AUD 11,672.91 AUD - AUD 11,672.91 AUD 38.32% Victoria New VOLKSWAGEN Chattel Mortgage

10 12/2010 07/2014 35,677.22 AUD 31,679.40 AUD 20,908.65 AUD - AUD 20,908.65 AUD 58.61% South Australia New VOLKSWAGEN Chattel Mortgage

11 01/2011 07/2014 29,114.43 AUD 25,422.37 AUD 9,578.33 AUD 81.12 AUD 9,497.21 AUD 32.62% Queensland New VOLKSWAGEN Chattel Mortgage

12 06/2011 07/2014 133,381.34 AUD 127,007.74 AUD 53,568.69 AUD - AUD 53,568.69 AUD 40.16% New South Wales New AUDI Hire Purchase

13 08/2011 07/2014 21,241.85 AUD 18,468.33 AUD 4,143.24 AUD 587.06 AUD 3,556.18 AUD 16.74% Queensland Used VOLKSWAGEN Chattel Mortgage

14 10/2011 07/2014 42,613.24 AUD 42,950.34 AUD 43,105.65 AUD 18,216.50 AUD 24,889.15 AUD 58.41% Queensland New FORD Chattel Mortgage

15 09/2012 07/2014 45,178.26 AUD 42,089.98 AUD 12,271.19 AUD - AUD 12,271.19 AUD 27.16% Queensland New VOLKSWAGEN Consumer Loan

16 02/2013 07/2014 47,321.60 AUD 45,583.12 AUD 14,822.59 AUD - AUD 14,822.59 AUD 31.32% New South Wales New VOLKSWAGEN Consumer Loan

17 05/2009 08/2014 18,217.51 AUD 596.63 AUD 596.63 AUD - AUD 596.63 AUD 3.28% Victoria New VOLKSWAGEN Consumer Loan

18 03/2010 08/2014 34,828.22 AUD 33,641.26 AUD 15,570.66 AUD 351.36 AUD 15,219.30 AUD 43.70% Queensland New AUDI Chattel Mortgage

19 04/2011 08/2014 32,166.13 AUD 26,446.12 AUD 14,367.87 AUD - AUD 14,367.87 AUD 44.67% Australian Capital Territory New SKODA Chattel Mortgage

20 07/2013 08/2014 31,502.29 AUD 27,657.29 AUD 16,858.37 AUD 2,708.08 AUD 14,150.29 AUD 44.92% Australian Capital Territory Used NISSAN Consumer Loan

21 06/2011 09/2014 38,525.82 AUD 35,436.55 AUD 20,377.33 AUD - AUD 20,377.33 AUD 52.89% New South Wales Used VOLKSWAGEN Hire Purchase

22 12/2011 09/2014 89,606.44 AUD 83,188.16 AUD 34,368.87 AUD 509.22 AUD 33,859.65 AUD 37.79% New South Wales New AUDI Chattel Mortgage

23 03/2013 09/2014 26,108.36 AUD 22,162.30 AUD 10,350.90 AUD 1,585.07 AUD 8,765.83 AUD 33.57% Western Australia Used AUDI Consumer Loan

24 06/2009 10/2014 10,761.50 AUD 8,124.11 AUD 582.61 AUD - AUD 582.61 AUD 5.41% Queensland New FORD Chattel Mortgage

25 07/2010 10/2014 82,960.04 AUD 62,690.40 AUD 30,627.90 AUD 5,671.56 AUD 24,956.34 AUD 30.08% New South Wales New AUDI Hire Purchase

26 10/2012 10/2014 47,184.39 AUD 43,766.04 AUD 10,322.56 AUD - AUD 10,322.56 AUD 21.88% New South Wales New AUDI Chattel Mortgage

27 11/2011 11/2014 27,724.97 AUD 22,938.50 AUD 8,897.92 AUD 7,068.96 AUD 1,828.96 AUD 6.60% Victoria New HOLDEN Chattel Mortgage

28 03/2012 11/2014 30,897.20 AUD 23,042.88 AUD 6,716.01 AUD - AUD 6,716.01 AUD 21.74% Queensland New VOLKSWAGEN Consumer Loan

29 07/2011 12/2014 49,653.35 AUD 42,677.21 AUD 22,130.15 AUD - AUD 22,130.15 AUD 44.57% Victoria New VOLKSWAGEN Hire Purchase

30 06/2013 12/2014 42,634.46 AUD 39,041.67 AUD 13,460.14 AUD - AUD 13,460.14 AUD 31.57% Western Australia Used AUDI Consumer Loan

31 07/2013 12/2014 53,564.03 AUD 47,253.73 AUD 19,527.02 AUD - AUD 19,527.02 AUD 36.46% Australian Capital Territory New VOLKSWAGEN Consumer Loan

32 06/2009 01/2015 6,671.30 AUD 682.82 AUD 682.82 AUD - AUD 682.82 AUD 10.24% New South Wales Used HOLDEN Chattel Mortgage

33 01/2011 01/2015 31,314.00 AUD 24,718.69 AUD 11,514.90 AUD 283.74 AUD 11,231.16 AUD 35.87% Queensland New ISUZU Chattel Mortgage

34 07/2011 01/2015 39,184.21 AUD 25,512.74 AUD 25,512.74 AUD 18,718.23 AUD 6,794.51 AUD 17.34% New South Wales New VOLKSWAGEN Chattel Mortgage

35 08/2011 01/2015 27,479.97 AUD 20,000.00 AUD - AUD - AUD - AUD 0.00% South Australia New AUDI Chattel Mortgage

36 09/2009 02/2015 6,120.92 AUD 2,284.56 AUD 2,284.56 AUD - AUD 2,284.56 AUD 37.32% New South Wales Used HONDA Consumer Loan

37 10/2009 03/2015 15,311.59 AUD 554.67 AUD 554.67 AUD - AUD 554.67 AUD 3.62% Victoria New VOLKSWAGEN Chattel Mortgage

38 10/2009 03/2015 11,027.06 AUD 345.43 AUD 345.43 AUD 360.00 AUD (14.57) AUD -0.13% Western Australia Used MITSUBISHI Chattel Mortgage

39 11/2009 03/2015 26,738.26 AUD 15,687.90 AUD 1,279.90 AUD - AUD 1,279.90 AUD 4.79% Queensland New VOLKSWAGEN Chattel Mortgage

40 12/2009 03/2015 6,659.29 AUD 1,474.04 AUD 1,474.04 AUD - AUD 1,474.04 AUD 22.14% Victoria New FORD Consumer Loan

41 05/2010 03/2015 53,827.31 AUD 41,503.36 AUD 15,840.30 AUD (1,151.19) AUD 16,991.49 AUD 31.57% New South Wales New AUDI Hire Purchase

42 02/2011 03/2015 17,786.48 AUD 13,324.33 AUD 6,580.55 AUD - AUD 6,580.55 AUD 37.00% Australian Capital Territory Used VOLKSWAGEN Chattel Mortgage

43 07/2012 03/2015 42,099.11 AUD 32,193.27 AUD 6,911.80 AUD 328.63 AUD 6,583.17 AUD 15.64% South Australia New VOLKSWAGEN Consumer Loan

44 06/2013 03/2015 66,768.22 AUD 61,394.36 AUD 33,762.03 AUD 12,272.72 AUD 21,489.31 AUD 32.18% New South Wales Used AUDI Consumer Loan

45 08/2013 03/2015 71,634.19 AUD 66,870.85 AUD 67,130.40 AUD 31,232.77 AUD 35,897.63 AUD 50.11% Queensland Used AUDI Consumer Loan

46 11/2011 04/2015 18,648.07 AUD 357.08 AUD 357.08 AUD - AUD 357.08 AUD 1.91% New South Wales New VOLKSWAGEN Hire Purchase

47 03/2013 04/2015 19,942.54 AUD 15,727.73 AUD 6,188.55 AUD - AUD 6,188.55 AUD 31.03% Victoria Used HOLDEN Chattel Mortgage

48 12/2009 05/2015 28,697.20 AUD 20,746.09 AUD 5,764.28 AUD - AUD 5,764.28 AUD 20.09% Victoria New MAZDA Chattel Mortgage

49 01/2010 05/2015 30,529.93 AUD 7,713.04 AUD 7,713.04 AUD 454.54 AUD 7,258.50 AUD 23.78% Queensland New HOLDEN Hire Purchase

50 08/2011 05/2015 17,797.36 AUD 13,140.98 AUD 11,748.91 AUD - AUD 11,748.91 AUD 66.01% New South Wales New GREAT WALL Chattel Mortgage

51 09/2011 05/2015 43,590.44 AUD 35,489.66 AUD 19,599.90 AUD 282.03 AUD 19,317.87 AUD 44.32% New South Wales New AUDI Hire Purchase

52 10/2011 05/2015 49,475.31 AUD 41,754.73 AUD 41,754.73 AUD (260.67) AUD 42,015.40 AUD 84.92% Victoria New VOLKSWAGEN Chattel Mortgage

53 11/2012 05/2015 59,243.76 AUD 28,939.20 AUD 28,939.20 AUD 1,870.12 AUD 27,069.08 AUD 45.69% Australian Capital Territory New VOLKSWAGEN Chattel Mortgage

54 03/2013 05/2015 35,434.87 AUD 16,717.00 AUD 16,717.00 AUD (566.00) AUD 17,283.00 AUD 48.77% Queensland New VOLKSWAGEN Consumer Loan55 04/2013 05/2015 27,366.29 AUD 24,589.43 AUD 24,589.43 AUD (487.31) AUD 25,076.74 AUD 91.63% Victoria New VOLKSWAGEN Consumer Loan56 02/2010 06/2015 9,387.82 AUD 1,546.63 AUD 1,546.63 AUD 90.91 AUD 1,455.72 AUD 15.51% New South Wales Used VOLKSWAGEN Hire Purchase57 05/2011 06/2015 10,801.15 AUD 5,080.42 AUD 1,115.49 AUD - AUD 1,115.49 AUD 10.33% New South Wales New NISSAN Consumer Loan58 12/2011 06/2015 51,058.79 AUD 42,686.49 AUD 42,686.49 AUD 418.60 AUD 42,267.89 AUD 82.78% Victoria New VOLKSWAGEN Chattel Mortgage59 03/2011 07/2015 30,609.06 AUD 18,377.72 AUD - AUD - AUD - AUD 0.00% South Australia New HOLDEN Chattel Mortgage60 04/2011 07/2015 35,606.18 AUD 25,480.44 AUD 14,748.57 AUD - AUD 14,748.57 AUD 41.42% Queensland New VOLKSWAGEN Chattel Mortgage61 10/2011 07/2015 24,411.44 AUD 18,337.67 AUD 10,316.78 AUD 8,206.66 AUD 2,110.12 AUD 8.64% Victoria New VOLKSWAGEN Chattel Mortgage62 10/2011 07/2015 39,846.08 AUD 29,029.10 AUD 10,843.15 AUD - AUD 10,843.15 AUD 27.21% Queensland New VOLKSWAGEN Chattel Mortgage


For

per

sona

l use

onl

y



Contents

Contract Level Data Net Salvage Recoveries By Contract By Month

No.Month / Year of

Origination

Month / Year of Net

Salvage


Receivables Balance at

Poolcut

ABS Gross Salvage

LossABS Net Salvage Loss

ABS Recoveries After

Net Salvage

ABS Net Salvage Loss

After Recoveries

Loss Percentage

on Poolcut

Balance

Geographical Location of

Borrower

Vehicle Type

(New/Used)Vehicle Manufacturer Product Type

63 06/2012 07/2015 47,433.14 AUD 37,393.62 AUD 24,628.37 AUD (275.00) AUD 24,903.37 AUD 52.50% Queensland New PEUGEOT Consumer Loan64 05/2010 08/2015 10,688.76 AUD 325.58 AUD 325.58 AUD - AUD 325.58 AUD 3.05% Victoria Used HOLDEN Hire Purchase65 09/2012 08/2015 19,592.69 AUD 15,383.81 AUD 10,089.07 AUD 280.83 AUD 9,808.24 AUD 50.06% New South Wales New FORD Consumer Loan66 02/2013 08/2015 27,581.17 AUD 19,106.65 AUD 1,403.05 AUD - AUD 1,403.05 AUD 5.09% Victoria New VOLKSWAGEN Chattel Mortgage67 05/2011 09/2015 43,936.38 AUD 27,168.55 AUD 13,628.65 AUD - AUD 13,628.65 AUD 31.02% New South Wales New AUDI Hire Purchase68 05/2011 09/2015 28,456.86 AUD 13,576.71 AUD 2,328.19 AUD - AUD 2,328.19 AUD 8.18% Victoria Used HOLDEN Chattel Mortgage69 11/2012 09/2015 23,908.34 AUD 18,018.43 AUD 13,033.38 AUD 551.84 AUD 12,481.54 AUD 52.21% Queensland Used VOLKSWAGEN Consumer Loan70 12/2010 10/2015 23,904.86 AUD 13,217.09 AUD 9,813.30 AUD - AUD 9,813.30 AUD 41.05% Victoria New HOLDEN Chattel Mortgage71 07/2012 10/2015 37,680.54 AUD 28,846.23 AUD 16,077.37 AUD - AUD 16,077.37 AUD 42.67% New South Wales New SUBARU Chattel Mortgage72 01/2013 11/2015 42,795.25 AUD 14,875.94 AUD 14,875.94 AUD - AUD 14,875.94 AUD 34.76% New South Wales New MITSUBISHI Consumer Loan73 08/2013 11/2015 11,734.53 AUD 490.56 AUD 490.56 AUD - AUD 490.56 AUD 4.18% Western Australia Used AUDI Consumer Loan74 11/2011 01/2016 51,770.29 AUD 29,965.74 AUD 9,356.96 AUD - AUD 9,356.96 AUD 18.07% Western Australia New VOLKSWAGEN Chattel Mortgage75 08/2010 02/2016 55,157.18 AUD 3,510.91 AUD 3,510.91 AUD - AUD 3,510.91 AUD 6.37% Queensland New AUDI Chattel Mortgage76 11/2011 02/2016 31,256.47 AUD 497.67 AUD 497.67 AUD - AUD 497.67 AUD 1.59% Queensland New VOLKSWAGEN Chattel Mortgage77 04/2013 02/2016 51,592.24 AUD 34,601.02 AUD 20,679.21 AUD - AUD 20,679.21 AUD 40.08% New South Wales Used FORD Chattel Mortgage78 12/2010 03/2016 34,195.65 AUD 743.98 AUD 743.98 AUD - AUD 743.98 AUD 2.18% Queensland New VOLKSWAGEN Chattel Mortgage79 12/2011 03/2016 43,918.33 AUD 1,034.28 AUD 1,034.28 AUD - AUD 1,034.28 AUD 2.36% South Australia New VOLKSWAGEN Consumer Loan80 07/2013 03/2016 41,884.40 AUD 27,698.42 AUD 16,513.18 AUD - AUD 16,513.18 AUD 39.43% Queensland New VOLKSWAGEN Chattel Mortgage

Total 80 4,764,211.94 AUD 1,995,307.92 AUD 1,077,991.40 AUD 112,575.40 AUD 965,416.00 AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

1 03/2013 01/2014

2 08/2013 01/2014

3 01/2012 02/2014

4 04/2013 02/2014

5 09/2011 04/2014

6 02/2009 06/2014

7 09/2010 06/2014

8 07/2011 06/2014

9 08/2013 06/2014

10 12/2010 07/2014

11 01/2011 07/2014

12 06/2011 07/2014

13 08/2011 07/2014

14 10/2011 07/2014

15 09/2012 07/2014

16 02/2013 07/2014

17 05/2009 08/2014

18 03/2010 08/2014

19 04/2011 08/2014

20 07/2013 08/2014

21 06/2011 09/2014

22 12/2011 09/2014

23 03/2013 09/2014

24 06/2009 10/2014

25 07/2010 10/2014

26 10/2012 10/2014

27 11/2011 11/2014

28 03/2012 11/2014

29 07/2011 12/2014

30 06/2013 12/2014

31 07/2013 12/2014

32 06/2009 01/2015

33 01/2011 01/2015

34 07/2011 01/2015

35 08/2011 01/2015

36 09/2009 02/2015

37 10/2009 03/2015

38 10/2009 03/2015

39 11/2009 03/2015

40 12/2009 03/2015

41 05/2010 03/2015

42 02/2011 03/2015

43 07/2012 03/2015

44 06/2013 03/2015

45 08/2013 03/2015

46 11/2011 04/2015

47 03/2013 04/2015

48 12/2009 05/2015

49 01/2010 05/2015

50 08/2011 05/2015

51 09/2011 05/2015

52 10/2011 05/2015

53 11/2012 05/2015

54 03/2013 05/201555 04/2013 05/201556 02/2010 06/201557 05/2011 06/201558 12/2011 06/201559 03/2011 07/201560 04/2011 07/201561 10/2011 07/201562 10/2011 07/2015



Contents

Net Salvage Recoveries By Contract By Month

Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14

- AUD - AUD - AUD 1,815.92 AUD - AUD - AUD - AUD - AUD - AUD

- AUD - AUD - AUD 467.88 AUD - AUD - AUD - AUD - AUD - AUD

- AUD - AUD - AUD (896.88) AUD - AUD - AUD - AUD - AUD - AUD

- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD

- AUD - AUD - AUD - AUD - AUD - AUD 464.37 AUD - AUD - AUD








- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 587.06 AUD

- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD (3,025.00) AUD








































- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

63 06/2012 07/201564 05/2010 08/201565 09/2012 08/201566 02/2013 08/201567 05/2011 09/201568 05/2011 09/201569 11/2012 09/201570 12/2010 10/201571 07/2012 10/201572 01/2013 11/201573 08/2013 11/201574 11/2011 01/201675 08/2010 02/201676 11/2011 02/201677 04/2013 02/201678 12/2010 03/201679 12/2011 03/201680 07/2013 03/2016

Total 80



Contents


Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14 Jul-14

- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD

- AUD - AUD - AUD 1,386.92 AUD - AUD - AUD 464.37 AUD - AUD (2,437.94) AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

1 03/2013 01/2014

2 08/2013 01/2014

3 01/2012 02/2014

4 04/2013 02/2014

5 09/2011 04/2014

6 02/2009 06/2014

7 09/2010 06/2014

8 07/2011 06/2014

9 08/2013 06/2014

10 12/2010 07/2014

11 01/2011 07/2014

12 06/2011 07/2014

13 08/2011 07/2014

14 10/2011 07/2014

15 09/2012 07/2014

16 02/2013 07/2014

17 05/2009 08/2014

18 03/2010 08/2014

19 04/2011 08/2014

20 07/2013 08/2014

21 06/2011 09/2014

22 12/2011 09/2014

23 03/2013 09/2014

24 06/2009 10/2014

25 07/2010 10/2014

26 10/2012 10/2014

27 11/2011 11/2014

28 03/2012 11/2014

29 07/2011 12/2014

30 06/2013 12/2014

31 07/2013 12/2014

32 06/2009 01/2015

33 01/2011 01/2015

34 07/2011 01/2015

35 08/2011 01/2015

36 09/2009 02/2015

37 10/2009 03/2015

38 10/2009 03/2015

39 11/2009 03/2015

40 12/2009 03/2015

41 05/2010 03/2015

42 02/2011 03/2015

43 07/2012 03/2015

44 06/2013 03/2015

45 08/2013 03/2015

46 11/2011 04/2015

47 03/2013 04/2015

48 12/2009 05/2015

49 01/2010 05/2015

50 08/2011 05/2015

51 09/2011 05/2015

52 10/2011 05/2015

53 11/2012 05/2015

54 03/2013 05/201555 04/2013 05/201556 02/2010 06/201557 05/2011 06/201558 12/2011 06/201559 03/2011 07/201560 04/2011 07/201561 10/2011 07/201562 10/2011 07/2015



Contents


Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15














- AUD 21,241.50 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD




- AUD 351.36 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD




- AUD - AUD 509.22 AUD - AUD - AUD - AUD - AUD - AUD - AUD

- AUD - AUD - AUD - AUD - AUD 359.94 AUD - AUD - AUD 308.52 AUD




- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 1,341.68 AUD







- AUD - AUD - AUD - AUD - AUD (1,314.50) AUD 20,032.73 AUD - AUD - AUD







- AUD - AUD - AUD - AUD - AUD - AUD - AUD (1,197.06) AUD - AUD




- AUD - AUD - AUD - AUD - AUD - AUD - AUD (1,259.50) AUD 32,492.27 AUD

- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD (110.00) AUD








- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

63 06/2012 07/201564 05/2010 08/201565 09/2012 08/201566 02/2013 08/201567 05/2011 09/201568 05/2011 09/201569 11/2012 09/201570 12/2010 10/201571 07/2012 10/201572 01/2013 11/201573 08/2013 11/201574 11/2011 01/201675 08/2010 02/201676 11/2011 02/201677 04/2013 02/201678 12/2010 03/201679 12/2011 03/201680 07/2013 03/2016

Total 80



Contents


Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15


- AUD 21,592.86 AUD 509.22 AUD - AUD - AUD (954.56) AUD 20,032.73 AUD (2,456.56) AUD 34,032.47 AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

1 03/2013 01/2014

2 08/2013 01/2014

3 01/2012 02/2014

4 04/2013 02/2014

5 09/2011 04/2014

6 02/2009 06/2014

7 09/2010 06/2014

8 07/2011 06/2014

9 08/2013 06/2014

10 12/2010 07/2014

11 01/2011 07/2014

12 06/2011 07/2014

13 08/2011 07/2014

14 10/2011 07/2014

15 09/2012 07/2014

16 02/2013 07/2014

17 05/2009 08/2014

18 03/2010 08/2014

19 04/2011 08/2014

20 07/2013 08/2014

21 06/2011 09/2014

22 12/2011 09/2014

23 03/2013 09/2014

24 06/2009 10/2014

25 07/2010 10/2014

26 10/2012 10/2014

27 11/2011 11/2014

28 03/2012 11/2014

29 07/2011 12/2014

30 06/2013 12/2014

31 07/2013 12/2014

32 06/2009 01/2015

33 01/2011 01/2015

34 07/2011 01/2015

35 08/2011 01/2015

36 09/2009 02/2015

37 10/2009 03/2015

38 10/2009 03/2015

39 11/2009 03/2015

40 12/2009 03/2015

41 05/2010 03/2015

42 02/2011 03/2015

43 07/2012 03/2015

44 06/2013 03/2015

45 08/2013 03/2015

46 11/2011 04/2015

47 03/2013 04/2015

48 12/2009 05/2015

49 01/2010 05/2015

50 08/2011 05/2015

51 09/2011 05/2015

52 10/2011 05/2015

53 11/2012 05/2015

54 03/2013 05/201555 04/2013 05/201556 02/2010 06/201557 05/2011 06/201558 12/2011 06/201559 03/2011 07/201560 04/2011 07/201561 10/2011 07/201562 10/2011 07/2015



Contents


May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16











- AUD - AUD - AUD - AUD 81.12 AUD - AUD - AUD - AUD - AUD









- AUD - AUD - AUD 2,708.08 AUD - AUD - AUD - AUD - AUD - AUD



- AUD - AUD 308.52 AUD - AUD - AUD 304.05 AUD - AUD - AUD 304.04 AUD


1,944.29 AUD - AUD - AUD - AUD - AUD - AUD 3,727.27 AUD - AUD - AUD


- AUD - AUD - AUD - AUD - AUD - AUD - AUD 5,727.28 AUD - AUD











- AUD - AUD - AUD - AUD 360.00 AUD - AUD - AUD - AUD - AUD






- AUD - AUD 4,545.45 AUD 7,727.27 AUD - AUD - AUD - AUD - AUD - AUD


- AUD - AUD 110.00 AUD - AUD - AUD - AUD - AUD (10.00) AUD 10.00 AUD



- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 454.54 AUD



- AUD (634.70) AUD - AUD 374.03 AUD - AUD - AUD - AUD - AUD - AUD

1,870.12 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD

(566.00) AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD (770.00) AUD - AUD - AUD 282.69 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 90.91 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 418.60 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 1,163.69 AUD 909.09 AUD 909.09 AUD 909.09 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

63 06/2012 07/201564 05/2010 08/201565 09/2012 08/201566 02/2013 08/201567 05/2011 09/201568 05/2011 09/201569 11/2012 09/201570 12/2010 10/201571 07/2012 10/201572 01/2013 11/201573 08/2013 11/201574 11/2011 01/201675 08/2010 02/201676 11/2011 02/201677 04/2013 02/201678 12/2010 03/201679 12/2011 03/201680 07/2013 03/2016

Total 80



Contents


May-15 Jun-15 Jul-15 Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16

- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD (275.00) AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 280.83 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 551.84 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD

2,478.41 AUD (634.70) AUD 4,963.97 AUD 13,149.28 AUD 721.95 AUD 2,110.49 AUD 4,636.36 AUD 6,626.37 AUD 1,402.67 AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

1 03/2013 01/2014

2 08/2013 01/2014

3 01/2012 02/2014

4 04/2013 02/2014

5 09/2011 04/2014

6 02/2009 06/2014

7 09/2010 06/2014

8 07/2011 06/2014

9 08/2013 06/2014

10 12/2010 07/2014

11 01/2011 07/2014

12 06/2011 07/2014

13 08/2011 07/2014

14 10/2011 07/2014

15 09/2012 07/2014

16 02/2013 07/2014

17 05/2009 08/2014

18 03/2010 08/2014

19 04/2011 08/2014

20 07/2013 08/2014

21 06/2011 09/2014

22 12/2011 09/2014

23 03/2013 09/2014

24 06/2009 10/2014

25 07/2010 10/2014

26 10/2012 10/2014

27 11/2011 11/2014

28 03/2012 11/2014

29 07/2011 12/2014

30 06/2013 12/2014

31 07/2013 12/2014

32 06/2009 01/2015

33 01/2011 01/2015

34 07/2011 01/2015

35 08/2011 01/2015

36 09/2009 02/2015

37 10/2009 03/2015

38 10/2009 03/2015

39 11/2009 03/2015

40 12/2009 03/2015

41 05/2010 03/2015

42 02/2011 03/2015

43 07/2012 03/2015

44 06/2013 03/2015

45 08/2013 03/2015

46 11/2011 04/2015

47 03/2013 04/2015

48 12/2009 05/2015

49 01/2010 05/2015

50 08/2011 05/2015

51 09/2011 05/2015

52 10/2011 05/2015

53 11/2012 05/2015

54 03/2013 05/201555 04/2013 05/201556 02/2010 06/201557 05/2011 06/201558 12/2011 06/201559 03/2011 07/201560 04/2011 07/201561 10/2011 07/201562 10/2011 07/2015



Contents


Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16



- AUD 635.39 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD



















































- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD 4,315.70 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

63 06/2012 07/201564 05/2010 08/201565 09/2012 08/201566 02/2013 08/201567 05/2011 09/201568 05/2011 09/201569 11/2012 09/201570 12/2010 10/201571 07/2012 10/201572 01/2013 11/201573 08/2013 11/201574 11/2011 01/201675 08/2010 02/201676 11/2011 02/201677 04/2013 02/201678 12/2010 03/201679 12/2011 03/201680 07/2013 03/2016

Total 80



Contents


Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16


- AUD 4,951.09 AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

1 03/2013 01/2014

2 08/2013 01/2014

3 01/2012 02/2014

4 04/2013 02/2014

5 09/2011 04/2014

6 02/2009 06/2014

7 09/2010 06/2014

8 07/2011 06/2014

9 08/2013 06/2014

10 12/2010 07/2014

11 01/2011 07/2014

12 06/2011 07/2014

13 08/2011 07/2014

14 10/2011 07/2014

15 09/2012 07/2014

16 02/2013 07/2014

17 05/2009 08/2014

18 03/2010 08/2014

19 04/2011 08/2014

20 07/2013 08/2014

21 06/2011 09/2014

22 12/2011 09/2014

23 03/2013 09/2014

24 06/2009 10/2014

25 07/2010 10/2014

26 10/2012 10/2014

27 11/2011 11/2014

28 03/2012 11/2014

29 07/2011 12/2014

30 06/2013 12/2014

31 07/2013 12/2014

32 06/2009 01/2015

33 01/2011 01/2015

34 07/2011 01/2015

35 08/2011 01/2015

36 09/2009 02/2015

37 10/2009 03/2015

38 10/2009 03/2015

39 11/2009 03/2015

40 12/2009 03/2015

41 05/2010 03/2015

42 02/2011 03/2015

43 07/2012 03/2015

44 06/2013 03/2015

45 08/2013 03/2015

46 11/2011 04/2015

47 03/2013 04/2015

48 12/2009 05/2015

49 01/2010 05/2015

50 08/2011 05/2015

51 09/2011 05/2015

52 10/2011 05/2015

53 11/2012 05/2015

54 03/2013 05/201555 04/2013 05/201556 02/2010 06/201557 05/2011 06/201558 12/2011 06/201559 03/2011 07/201560 04/2011 07/201561 10/2011 07/201562 10/2011 07/2015



Contents


Nov-16 Dec-16 Jan-17 Feb-17

- AUD - AUD - AUD - AUD





















































- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD


For

per

sona

l use

onl

y

Contract Level Data

No.Month / Year of

Origination

Month / Year of Net

Salvage

63 06/2012 07/201564 05/2010 08/201565 09/2012 08/201566 02/2013 08/201567 05/2011 09/201568 05/2011 09/201569 11/2012 09/201570 12/2010 10/201571 07/2012 10/201572 01/2013 11/201573 08/2013 11/201574 11/2011 01/201675 08/2010 02/201676 11/2011 02/201677 04/2013 02/201678 12/2010 03/201679 12/2011 03/201680 07/2013 03/2016

Total 80



Contents


Nov-16 Dec-16 Jan-17 Feb-17

- AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD - AUD



For

per

sona

l use

onl

y

Date post:	08-May-2018
Category:	Documents
Upload:	duongliem
View:	217 times
Download:	5 times