Driver China eight. CITIC Trust Co., Ltd. Contact: Phone: Fax:

Size: px

Start display at page:

Download "Driver China eight. CITIC Trust Co., Ltd. Contact: Phone: Fax:"

Peter Carpenter
5 years ago
Views:

1 Deal Name: Issuer/Trustee: Originator/Servicer: Reporting Entity: Driver China eight CITIC Trust Co., Ltd Volkswagen Finance (China) Co., Ltd Volkswagen Finance (China) Co., Ltd Contact: Phone: Fax: ABSOperations.China@vwfsag.com Lead Underwriter: Joint Lead Underwriter: Co-Lead Underwriter: Financial Advisor: China Merchants Securities Co., Ltd Bank of Tokyo-Mitsubishi UFJ (China), Ltd Industrial and Commercial Bank of China Limited Bank of Tokyo-Mitsubishi UFJ (China), Ltd Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

Contents Page Table of Contents 1 Cover 2 Contents 3 Reporting Details 4 Parties Overview 5 Transaction Events I 6 Transaction Events II 7 Transaction Events III 8 Notes I 9 Notes II 10 Credit

2 Contents Page Table of Contents 1 Cover 2 Contents 3 Reporting Details 4 Parties Overview 5 Transaction Events I 6 Transaction Events II 7 Transaction Events III 8 Notes I 9 Notes II 10 Credit Enhancement 11 Waterfall 12 Amortisation Profile I 13 Amortisation Profile II 14 Run Out Schedule I 15 Run Out Schedule II Delinquencies 18 Defaults 19 Delinquencies & Defaults 20 Defaults & Recoveries 21 Cumulative Gross Loss 22 Pool Data I 23 Pool Data II 24 Pool Data III 25 Pool Data IV 26 Pool Data V 27 Pool Data VI 28 Pool Data VII 29 Pool Data VIII 30 Share of Vehicles Fitted with an Unfixed EA189 Engine 31 Loan Level Data Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

3 Reporting Details Deal Overview Cut-Off Date: 2017/10/31 Information Date: Scheduled Date of Clean-Up-Call: 2019/10/26 Payment Date: Lagal Maturity Date: 2024/8/26 Reporting Date: Issue Date: 2017/12/7 Asset Collection Period: Period No.: 10 Interest Accrual Period: Reporting Frequency: Monthly Note Payment Period: Next Payment Date: 2018/11/26 Days accrued: 2018/10/ /10/ /9/30 from 2018/09/01 until 2018/09/30 from 2018/09/26 until 2018/10/26 from 2018/09/26 until 2018/10/26 30 Type of Car at Pool Cut Percentage of Percentage New Cars 62, % 3,470,372, % Used Cars % 29,660, % Total 63, % 3,500,033, % Credit Type at Pool Cut Percentage of Percentage Classic Credit 62, % 3,429,821, % Used Car Classic Credit % 29,660, % Balloon Credit % % Exquisite easy loan % 40,099, % Enjoyable balance loan % 451, % Total 63, % 3,500,033, % Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

4 Parties Overview Lead Underwriter: China Merchants Securities Co. Ltd. Registered Address: 38F-45F, Block A, Jiangsu Building, Yitian Road, Futian District, Shenzhen, Guangdong, People s Republic of China Legal Representative: Huo Da Contact: Cao Menghui, Zheng Qian, Yang Kaiyu Telephone: Post Code: Fax: Website: zsgs_driver@cmschina.com.cn Joint Lead Underwriter: Bank of Tokyo-Mitsubishi UFJ (China), Ltd. Registered Address: 22/F, AZIA Center, No. 1233, Lujiazui Ring Road, China (Shanghai) Free Trade Pilot Zone, Shanghai, People s Republic of China Legal Representative: Hidekazu Horikoshi Contact: Aoki Makoto, Chen Shile, Maki Hiroyuki, Zhen Ying, Li Rujun Telephone: Post Code: Fax: , 1667 Website: makoto_aoki@cn.mufg.jp Joint Lead Underwriter: Industrial and Commercial Bank of China Limited Registered Address: No.55 FuXingMenNei Street, Xicheng District, Beijing, People s Republic of China Legal Representative: Yi Huiman Contact: ShiYue He Telephone: Post Code: Fax: Website: Trust Company/Issuer: CITIC Trust Co., Ltd Registered Address: 13th Floor, Capital Mansion, 6 Xinyuannanlu, Chaoyang District, Beijing , People s Republic of China Legal Representative: Chen Yisong Contact: Liu Ning Telephone: Fax: Website: trust.ecitic.com liuning@citictrust.com.cn shiyue.he@icbc.com.cn Account Bank: Bank of China Limited, Beijing Branch Registered Address: Building A, Building C and Building E, Kaiheng Center, No.2 Chaoyangmennei Avenue, Dongcheng District,Beijing, China People's Republic of China Legal Representative: Wang Jianhong Contact: Zhu Yuchen Telephone: Fax: Post Code: Website: Clearing Systems/ Paying Agent: China Central Depository and Clearing Co., Ltd. Registered Address: No. 10, Jinrong Street, Xicheng District, Beijing, People s Republic of China Legal Representative: Liu Chengxiang Contact: Wang Jiayao Telephone: Post Code: Fax: Website: Servicer/Originator: Volkswagen Finance (China) Co., Ltd Registered Address: Building 3, No. 15 Furong Street Wangjing, Chaoyang District, Beijing , People's Republic of China Contact: ABS Operations Telephone: Fax: Website: ABSOperations.China@vwfsag.com Financial Advisor: Bank of Tokyo-Mitsubishi UFJ (China), Ltd. Registered Address: 22/F, AZIA Center, No. 1233, Lujiazui Ring Road, China (Shanghai) Free Trade Pilot Zone, Shanghai, People s Republic of China Legal Representative: Hidekazu Horikoshi Contact: Aoki Makoto, Chen Shile, Maki Hiroyuki, Zhen Ying, Li Rujun Telephone: Post Code: Fax: , 1667 Website: makoto_aoki@cn.mufg.jp Domestic Rating Agencies: China Chengxin International Credit Rating Co., Ltd Registered Address: Building 6, Galaxy SOHO, No.2 Nanzhugan Lane, Chaoyangmennei Avenue, Dongcheng District, Beijing , People's Republic of China Telephone: yli@ccxi.com.cn China Bond Rating Co. Ltd Registered Address: 6/F, Tower 2, Yingtai Center, 28 Financial Street, Xicheng District, Beijing , People's Republic of China Telephone: liubo@chinaratings.com.cn International Rating Agencies: S&P Global Ratings Hong Kong Limited Registered Address: Unit 1 Level 69, International Commerce Centre,1 Austin Road West, Kowloon, Hong Kong Telephone: hongshan.chen@spglobal.com Moody s Investors Service Hong Kong Limited Registered Address: 24th Floor, One Pacific Place, 88 Queensway, Admiralty, Hong Kong Telephone: jerome.cheng@moodys.com Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

5 Transaction Events (I) Clean-Up Call Condition Percentage of Current Portfolio Min. Percentage of Portfolio 42.84% 10.00% The Clean-Up-Call Condition is planned to be reached in Clean-Up Call VW FC will have the option to exercise a Clean-Up Call and to repurchase the Purchased Loan from the Issuer at any time when the Aggregate is less than 10 percent. of the Aggregate Cutoff Date provided that all payment obligations under the Notes will be thereby fulfilled. Repurchase of contracts % of % of Re-Purchase Price Current Period % % 0.00 Previous Periods % % 0.00 Total % % 0.00 If a repurchase of receivables occurred, it would only result from non-eligibility as of the respective Cut Off Date (which has been discovered at a later stage). Transaction Party Replacements Capacity of Transaction Party Date of Replacement Reason for Replacement Replaced Party Replaced by Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

6 0.0071% % % % % % % % % % Transaction Events (II) Credit Enhancement Increase Conditions Level 1 Credit Enhancement Increase Condition shall be deemed to be in effect if the Cumulative Gross Loss Ratio exceeds (a) 1.20 per cent. for any Payment Date prior to or during Sep Level 1b 1.60 per cent. for any Payment Date from Oct but prior to or during May Level 2 Credit Enhancement Increase Condition shall be deemed to be in effect if the Cumulative Gross Loss Ratio exceeds 2.0 per cent. for any Payment Date. No No No Cumulative Gross Loss Amount Gross Loss in Current Period , Cumulative Gross Loss 139 8,630, Cumulative Gross Loss as of the End of the Monthly Period as of Cut-Off-Date Cumulative Gross Loss Ratio as percentage of defaults divided by the at Pool Cut 8,630, ,500,033, % in % 2.50% 2.25% 2.00% Cumulative Gross Losses in percent of Initial Pool Cumulative Gross Loss Ratio Level 1a/b Level % 1.50% 1.25% 1.00% 0.75% 0.50% 0.25% 0.00% Monthly Period Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

7 Transaction Events (III) Account Bank: Bank of China Limited Beijing Branch China Lianhe Credit Rating Co., Ltd China Lianhe Credit Rating Co., Ltd S&P Global Ratings Fitch Ratings Rating Rating Long Term Short Term Outlook Long Term Short Term Outlook Current Rating * AAA AAA A A-1 Stable A F1 Stable Minimum required Rating AA- AA If the Account Bank falls under the Required Rating, the Issuer is entitled to close the Accounts and appoint a successor account bank (the "Successor Account Bank") and open new accounts (the "Successor Accounts") at the Successor Account Bank. (Please refer to the Prospectus for a complete description of the mechanism) Required Rating: Fulfilled Servicer: Volkswagen Finance (China) Co., Ltd Required Rating: Fulfilled Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

8 Information regarding the Notes I Rating at Issue Date Rating Scale Class A Class B China Chengxin International Credit Rating Co., Ltd Local Scale AAA AA China Bond Rating Co. Ltd Local Scale AA+ AA S&P Global Ratings International Scale AA(sf) A-(sf) Moody s Investors Service International Scale Aa3(sf) A3(sf) Current Rating Rating Scale Class A Class B China Chengxin International Credit Rating Co., Ltd Local Scale AAA AA+ China Bond Rating Co. Ltd Local Scale AAA AA+ S&P Global Ratings International Scale AA(sf) A-(sf) Moody s Investors Service International Scale Aa3(sf) A1(sf) Information on Notes Class A Class B Legal Maturity Date 2024/8/ /8/26 Scheduled Clean Up Call Date 2019/10/ /10/26 Nominal Amount Information on Interest Class A Class B Interest Rate 5.14% 5.60% Fixed/Floating Fixed Fixed Current Coupon 5.14% 5.60% Day Count Convention actual/365 actual/365 Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

9 Information regarding the Notes II Monthly Period: 2018/09 Payment Date: 2018/10/26 Interest Accrual Period (from/until) from 2018/09/26 until 2018/10/26 Days accrued 30 Class A Interest Rate 5.14% Class B Interest Rate 5.60% Day Count Convention actual/365 Interest Payments Class A Class B Total Interest Amount of the Reporting Period 5,324, , Paid Interest 5,324, , Unpaid Interest Class A Class B Unpaid Interest of the Reporting Period Cumulative unpaid Interest Note Class A Class B Note as of Cut off Date 3,073,000, ,000, Note as of the Beginning of the Period 1,260,237, ,224, Redemption Amount per Class 120,768, ,306, Class as of the End of the Period 1,139,468, ,918, Payments to Investors per Note Class A Class B Interest Principal Repayment by Note Notes 30,730,000 1,320,000 Note Factor Overcollateralisation Class A Class B Initial OC Percentage at Poolcut 12% 8% Current OC Percentage 24% 18% Target OC Percentage 24% 18% Subordinated Note as of the Beginning of the Period 260,259, Redemption 29,548, as of the End of the Period 230,710, Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

10 Credit Enhancement Credit Enhancement as of Cutoff Date % of Aggregate Value Class B Note 3.77% 132,000, Subordinated Note 7.93% 277,546, Overcollateralization 0.50% 17,486, Cash Collateral Account 1.20% 42,000, Cash Collateral Account (CCA) in RMB in % of Initial at Poolcut 42,000, % Targeted (Floor) 35,000, % Current 35,000, % Payment from CCA Payment to CCA as of the End of the Period 35,000, % Calculation of Credit Enhancement Initially, Driver China eight's Credit Enhancement consists of the respective Note Issue in comparison to the Receivable as of Poolcut, minus any Senior Debt Issuance. This 'Overcollateralisation' is specific for each Note Series and increases with its seniority. Subsequently, the 'Overcollateralisation' is calculated (as an OC Percentage) on a monthly basis, all on end of month figures. Considering the seniority of the respective Note Series, redemption is made until an Overcollateralisation of 25% for Class A (18% for Class B) has been reached. However, if an Enforcement Event causes the transaction to switch into sequential payment mode, the OC Percentages will not determine the maximum redemtion amount and may be exceeded. In addition, there is the Cash Collateral Amount which is in principle to the benefit of all Tranches over the entire lifetime of the transaction. The transaction starts amortising Class A only until its OC Percentage is reached. The transaction switches into pro rata amortisation once an Overcollateralisation Percentage (i.e. Credit Enhancement excluding the Cash Collateral Account) of 25% for the Class A Notes and 18% for the Class B Notes has been reached. The amortisation will switch to sequential in case the Aggregate Receivable falls below 10,00% of the Aggregate Cut-Off Date Receivable, thus redeeming the most senior tranches before any redemtion goes to Junior Debt. Set Off Risk There is no Set Off Risk applicable Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

11 Waterfall Available Distribution Amount Calculation Payment to waterfall position Remaining Amount Available Collections Amount 168,148, ,148, Interest income 234, ,382, Remaining Rounding Amount (Previous Period) 266, ,649, Waterfall Payment to waterfall position Remaining Amount Available Distribution Amount ,649, ) Taxes - 112, ,537, ) Administrative Expenses - 49, ,488, ) Servicer Fee payable to the Servicer - 1,381, ,106, ) Interest Payment Class A Notes - 5,324, ,782, ) Interest Payment Class B Notes - 456, ,325, ) Class A Principal Payment Amount - 120,768, ,556, ) Class B Principal Payment Amount - 9,306, ,250, Remaining Rounding Amount (Current Period) - 55, ,195, ) Interest Payment Subordinated Notes - 1,646, ,548, ) Subordinated Note Principal Amount - 29,548, ) Final Success Fee payable to the Originator Distribution of Cash Collateral Account Surplus Payment Amount Remaining Amount Available Distribution Amount Interest Payment Subordinated Notes Subordinated Note Principal Amount Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

12 Amortisation Profile I Note Class Class A Class B Sub Note WAL At Closing: 0.84 yrs Current: 0.30 At Closing: 1.27 yrs Current: 0.45 At Closing: 1.32 yrs Current: 0.49 Payment Date Actual Note Forecasted Note Forecasted Note Forecasted Note Actual Note Actual Note Poolcut 3,073,000, ,000, ,546, /1/26 2,682,729, ,000, ,889, /2/26 2,490,359, ,000, ,277, /3/26 2,303,828, ,000, ,277, /4/26 2,107,463, ,000, ,277, /5/26 1,915,400, ,000, ,277, /6/26 1,725,182, ,000, ,277, /7/26 1,544,182, ,000, ,277, /8/26 1,386,230, ,401, ,277, /9/26 1,260,237, ,224, ,259, /10/26 1,139,468, ,918, ,710, /11/26-1,025,091, ,928, ,853, /12/26-919,138, ,563, ,935, /1/26-818,943, ,653, ,528, /2/26-727,141, ,405, ,049, /3/26-644,789, ,904, ,305, /4/26-567,250, ,782, ,094, /5/26-494,460, ,036, ,846, /6/26-427,130, ,720, ,960, /7/26-367,145, ,985, ,687, /8/26-314,986, ,867, ,314, /9/26-271,734, ,452, ,018, /10/ /11/ /12/ /1/ /2/ /3/ /4/ /5/ /6/ /7/ /8/ /9/ /10/ Based on the following assumptions: CPR of 5% and Clean Up Call at 10% of the oustanding portfolio Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

13 Amortisation Profile II in RMB 3,500,000,000 3,000,000,000 2,500,000,000 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 5% and 0% defaults 2,000,000,000 1,500,000,000 1,000,000, ,000,000 0 Reporting Period in RMB 140,000, ,000, ,000,000 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 5% and 0% defaults 80,000,000 60,000,000 40,000,000 20,000,000 0 Reporting Period in RMB 300,000, ,000, ,000, ,000, ,000, ,000, ,000,000 90,000,000 60,000,000 30,000,000 0 Amortisation Profile Sub-Notes Actual Amort. Sub-Notes Expected Amort. Sub-Notes Assuming a Clean-Up Call at 10% of the initial outstanding discounted receivables balance, annual prepayments of 5% and 0% defaults Reporting Period Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

14 Run Out Schedule I Payment Date Remaining Interest Remaining Capital Remaining Instalments arrears 281, ,622, ,904, /2018 8,403, ,813, ,216, /2018 7,583, ,411, ,995, /2018 6,800, ,835, ,635, /2019 6,058, ,792, ,851, /2019 5,379, ,356, ,736, /2019 4,770, ,025, ,796, /2019 4,196, ,775, ,972, /2019 3,658, ,592, ,250, /2019 3,160, ,926, ,086, /2019 2,716, ,630, ,346, /2019 2,330, ,910, ,240, /2019 2,010, ,932, ,942, /2019 1,735, ,708, ,443, /2019 1,472, ,262, ,734, /2019 1,229, ,724, ,953, /2020 1,005, ,557, ,563, / , ,458, ,258, / , ,524, ,153, / , ,257, ,726, / , ,356, ,682, / , ,406, ,607, / , ,689, ,792, / , ,835, ,872, / , , , / , , , / , , , / , , , /2021 9, , , /2021 8, , , /2021 7, , , /2021 5, , , /2021 4, , , /2021 3, , , /2021 2, , , /2021 2, , , /2021 1, , , /2021 1, , , /2021 1, , , /2021 1, , , / , , / , , / , , / , , / , , / , , / , , Total 65,468, ,499,240, ,564,708, Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

15 Run Out Schedule II in RMB 4,000,000,000 3,500,000,000 Expected Amortisation of the Asset-Portfolio The expected Portfolio amortisation is solely based on the scheduled payments according to rental plan, no assumptions on prepayments or defaults are made. 3,000,000,000 2,500,000,000 2,000,000,000 1,500,000,000 1,000,000, ,000,000 Reporting Period 0 Expected Disocunted Asset-Portfolio Actual Asset-Portfolio Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

16 Overview Collections by Source Collections Paid instalments 159,845, Early settlements 7,832, Penalty interest 2, Fee components 440, Collection for write-off loans 28, Total 168,148, Collections by Status Collections Current 153,298, Matured 6,107, Delinquent 171, Default 53, Write off 28, Partial Prepayment 0.00 Full prepayment 8,489, Prolonged 0.00 New 0.00 Total 168,148, as of Pool Cut Date Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Vehicle Used Vehicle Contract Status Development Current 63,346 3,500,033, ,429,821, ,660, ,099, , ,349, ,375,683, ,470,372, ,660, Matured Delinquent Default Write off Partial Prepayment Full prepayment Prolonged New Total 63,346 3,500,033, ,702 3,429,821, ,660, ,099, , , ,349, ,441 3,375,683, ,968 3,470,372, ,660, as of Current Reporting Period Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Vehicle Used Vehicle Contract Status Development Current 51,858 1,477,241, ,436,037, ,175, ,018, , ,094, ,422,146, ,466,065, ,175, Matured 8, , , , Delinquent ,179, ,757, , , , ,354, ,922, , Default 59 2,818, ,613, , , ,643, ,613, , Write off Partial Prepayment Full prepayment 2, Prolonged New Total 63,346 1,499,240, ,702 1,457,408, ,637, ,184, , ,905 56,095, ,441 1,443,145, ,968 1,487,602, ,637, Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

17 Delinquencies Days in Arrears (%) (%) Customer Credit Type Type Vehicle Status Balloon Credit Classic Credit Enjoyable balance loan Corporate Individual Used Car Classic Credit Exquisite easy loan New <= % 16,114, % ,739, , , , ,646, ,904, , > 30 and % 1,671, % 39 1,624, , , ,420, ,624, , <= 60 > 60 and <= % 1,351, % 30 1,351, , ,245, ,351, > 90 and <= % 41, % 1 41, , , > 120 and <= % % > 150 and <= % % > % % Total % 19,179, % ,757, , , , ,354, ,922, , Used 50,000,000 Delinquencies I- of delinquent contracts 45,000,000 40,000,000 35,000,000 30,000,000 25,000,000 20,000,000 15,000,000 10,000,000 5,000, / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / / /2020 Period <= 30 > 30 and <= 60 > 60 and <= 90 > 90 and <= 120 > 120 and <= 150 > 150 and <= 180 >180 Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

18 Defaults Credit Type Customer Type Vehicle Status Used Car Classic Credit Balloon Credit Exquisite easy loan Classic Credit Enjoyable balance loan Corporate Individual New Used Days in Arrears (%) (%) <= % % > 30 and <= % 66, % 3 66, , , > 60 and <= % 23, % 1 23, , , > 90 and <= % 698, % , , , , , > 120 and <= % 965, % , , , , > 150 and <= % 1,064, % , , , ,013, , , > % % Total % 2,818, % 56 2,613, , , ,643, ,613, , ,000,000 Defaults - of default contracts 5,000,000 4,000,000 3,000,000 2,000,000 1,000,000 0 Period <= 30 > 30 and <= 60 > 60 and <= 90 > 90 and <= 120 > 120 and <= 150 > 150 and <= 180 >180 Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

19 Delinquencies&Defaults Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Used Days in Arrears (%) (%) <= % 16,114, % ,739, , , , ,646, ,904, , > 30 and <= % 1,737, % 42 1,691, , , ,486, ,691, , > 60 and <= % 1,375, % 31 1,375, , ,269, ,375, > 90 and <= % 740, % , , , , , > 120 and <= % 965, % , , , , > 150 and <= % 1,064, % , , , ,013, , , > % % Total % 21,997, % ,370, , , , ,998, ,536, , ,000,000 Delinquencies&Defaults - discounted receivables balance of Delinquencies&Default contracts 45,000,000 40,000,000 35,000,000 30,000,000 25,000,000 20,000,000 15,000,000 10,000,000 5,000,000 0 Period <= 30 > 30 and <= 60 > 60 and <= 90 > 90 and <= 120 > 120 and <= 150 > 150 and <= 180 >180

20 Defaults & Recoveries Credit Type Vehicle Status Nominal Principal at Day of Default* at Day of Default* Total Recoveries Total Write Offs Nominal Principal End of Reporting Period* End of Reporting Period* Classic Credit New 56 2,743, ,690, ,665, ,613, Used Subtotal 56 2,743, ,690, ,665, ,613, Used Car Classic Credit New Used 3 209, , , , Subtotal 3 209, , , , Balloon Credit New Used Subtotal Exquisite easy loan New Used Subtotal Enjoyable balance loan New Used Subtotal Total 59 2,953, ,895, ,874, ,818, Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

21 Cumulative Gross Loss Default of the Monthly Period Credit Type Type of Car Amount Classic Credit New , Used Subtotal , Used Car Classic Credit New Used Subtotal Balloon Credit New Used Subtotal Exquisite easy loan New Used Subtotal Enjoyable balance loan New Used Subtotal Total , Spalte1 Spalte2 Spalte3 Spalte3 Spalte5 Cumulative Gross Loss as of the End of the Monthly Period as of Cut-Off-Date Cumulative Gross Loss Ratio 139 3,500,033, % Current Period Cumulative Gross Loss Monthly Period Gross Loss Gross Loss 12/ , , / , , / , ,323, / , ,276, / ,151, ,427, / ,492, ,920, / , ,408, / ,391, ,800, / ,102, ,903, / , ,630, / / / / / / / / / / / / /2019 Total 139 8,630, ,630, Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

22 Down Payment Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Used Down Down Down Down Payment/ Down Payment/ Down Payment/ Percentage Percentage Down Payment/ Down Payment/ Down Payment/ Down Payment/ Payment/ Payment/ Payment/ Down Payment Purchase Price Purchase Price in Purchase Price in of Loans of Purchase Price in % Purchase Price in % Purchase Price in % Purchase Price in % Purchase Purchase Purchase in % % % Price in % Price in % Price in % > 0 and <= 30,000 6, % 113,479, % 32.98% 6, ,462, % 45 1,016, % % % % ,389, % 5, ,089, % 6, ,462, % 45 1,016, % > 30,000 and <= 60,000 20, % 474,580, % 40.59% 20, ,373, % 52 1,481, % % 21 1,725, % % 334 7,101, % 20, ,479, % 20, ,098, % 52 1,481, % > 60,000 and <= 90,000 13, % 373,034, % 46.66% 13, ,989, % 50 2,101, % % ,942, % % 126 5,776, % 13, ,258, % 13, ,932, % 50 2,101, % > 90,000 and <= 120,000 5, % 224,494, % 47.48% 5, ,644, % 33 1,712, % % 58 9,127, % 1 9, % 129 6,539, % 5, ,955, % 5, ,781, % 33 1,712, % > 120,000 and <= 150,000 3, % 117,726, % 53.53% 3, ,608, % 30 1,265, % % 19 2,853, % % 64 4,535, % 3, ,191, % 3, ,461, % 30 1,265, % > 150,000 and <= 180,000 1, % 64,649, % 52.30% 1,139 61,167, % 25 1,387, % % 14 2,095, % % 33 4,859, % 1,145 59,790, % 1,153 63,262, % 25 1,387, % > 180,000 and <= 210, % 55,146, % 52.02% ,103, % 9 523, % % 3 519, % % 37 4,573, % ,573, % ,623, % 9 523, % >210,000 and <= 240, % 34,126, % 55.76% ,109, % 4 261, % % 4 754, % % 35 3,634, % ,492, % ,864, % 4 261, % >240,000 and <= 270, % 7,642, % 55.93% 127 7,402, % 4 240, % % % % 7 790, % 124 6,852, % 127 7,402, % 4 240, % >270,000 and <= 300, % 8,532, % 44.27% 86 7,990, % 3 375, % % 1 165, % % 19 1,920, % 71 6,612, % 87 8,156, % 3 375, % >300, % 25,826, % 50.31% ,555, % 11 1,270, % % % % 18 3,975, % ,850, % ,555, % 11 1,270, % Total 52, % 1,499,240, % 0.00% 51,966 1,457,408, % ,637, % % ,184, % 1 9, % 1,527 56,094, % 50,933 1,443,146, % 52,194 1,487,602, % ,637, % Minimum Down Payment Maximum Down Payment Average Down Payment Type of Payment Statistics Down Payments 11, ,989, , Credit Type Customer Type Vehicle Status Used Car Classic Credit Balloon Credit Exquisite easy loan Corporate Individual Classic Credit Enjoyable balance loan New Used Percentage Percentage Type of Payment Loans of Loans of Direct Debit 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Others % % Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

23 Distribution of Loan per Borrower Contract Concentration Customers Percentage of Customers Loans Percentage of Loans Percentage of 1 51, % 51, % 1,484,010, % % % 3,637, % % % 2,330, % % % 2,205, % % % 1,456, % % % 3,414, % > % % 2,184, % Total 51, % 52, % 1,499,240, % Top 20 Borrower Number Percentage of 1 1,613, % 1 2 1,508, % 1 3 1,201, % , % , % , % , % , % , % , % , % , % , % , % , % , % , % , % , % , % 1 Total 14,020, % 93 Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

24 Distribution by Credit Type Customer Type Vehicle Status Used Car Classic Credit Balloon Credit Exquisite easy loan Classic Credit Enjoyable balance loan Corporate Individual New Distribution by Percentage Percentage of Loans of Loans >= 0 and <= 50,000 46, % 938,209, % 46, ,914, ,285, , ,271 23,160, , ,048, , ,923, ,285, >50,000 and <= 100,000 4, % 307,126, % 4, ,429, ,435, ,261, ,809, , ,317, , ,691, ,435, >100,000 and <= 150,000 1, % 138,680, % 1, ,136, ,006, ,537, ,213, , ,466, , ,674, ,006, >150,000 and <= 200, % 53,396, % ,276, ,139, ,981, ,680, ,716, ,257, ,139, >200,000 and <= 250, % 30,615, % ,680, , ,718, ,790, ,825, ,399, , >250,000 and <= 300, % 12,503, % 44 11,650, , , ,633, ,869, ,948, , >300,000 and <= 350, % 7,349, % 23 7,349, ,263, ,085, ,349, >350,000 and <= 400, % 1,494, % 3 1,107, , , ,128, ,494, >400,000 and <= 450, % 854, % 2 854, , , >450,000 and <= 500, % 450, % 1 450, , , >500, % 8,559, % 8 8,559, ,176, ,382, ,559, Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Used Statistics Minimum Maximum Average ,613, , Distribution by Original Principal Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Used Distribution by Original Percentage Percentage of Principal Loans of Loans >= 0 and <= 50k 10, % 150,294, % 10, ,164, ,130, ,108, , ,186, , ,164, ,130, >50k and <= 100k 29, % 660,936, % 29, ,724, ,869, , ,507, , ,429, , ,067, ,869, >100k and <= 150k 7, % 316,439, % 7, ,550, ,263, ,616, , ,986, , ,452, , ,176, ,263, >150k and <= 200k 2, % 143,120, % 1, ,260, ,005, ,854, ,382, , ,738, , ,115, ,005, >200k and <= 250k % 91,080, % ,738, ,212, ,130, ,081, ,998, ,868, ,212, >250k and <= 300k % 39,656, % ,304, , ,656, ,590, ,065, ,960, , >300k and <= 350k % 14,100, % 90 13,018, , , ,700, ,400, ,747, , >350k and <= 400k % 18,736, % 96 18,351, , , ,204, ,531, ,520, , >400k and <= 450k % 28,370, % ,815, , ,553, ,817, ,815, , >450k and <= 500k % 11,173, % 56 10,538, , , ,955, ,218, ,836, , >500k % 25,329, % ,942, , ,024, ,305, ,329, Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Minimum Original Principal Maximum Original Principal Average Original Principal Statistics 20, ,063, , Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

25 Effective Interest Rate Credit Type Customer Type Vehicle Status Used Car Classic Credit Balloon Credit Exquisite easy loan Classic Credit Enjoyable balance loan Corporate Individual New Used Interest Rate paid by the Percentage Percentage Receivable Debtor Loans of Loans of 0.00% 39, % 798,698, % 39, ,628, ,070, ,271, , ,427, , ,628, ,070, > 0.00% and <= 5.00% 8, % 376,505, % 7, ,161, , ,136, ,435, , ,070, , ,297, , > 5.00% and <= 6.00% 3, % 244,055, % 2, ,954, , ,612, ,423, , ,632, , ,566, , > 6.00% and <= 7.00% % 46,551, % ,473, , ,270, ,280, ,473, , > 7.00% and <= 8.00% % 5,191, % 405 4,510, , ,401, ,790, ,510, , > 8.00% and <= 9.00% % 4,175, % 32 3,851, , , ,860, ,851, , > 9.00% and <= 10.00% % 3,268, % 65 3,175, , , ,242, ,175, , > 10.00% and <= 11.00% % 1,512, % 147 1,512, , ,091, ,512, > 11.00% and <= 12.00% % 18,689, % ,985, ,695, , ,358, ,331, ,994, ,695, > 12.00% and <= 13.00% % % > 13.00% and <= 14.00% % 591, % 8 155, , , , , > 14.00% and <= 15.00% % % > 15.00% and <= 16.00% % % >16% % % Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Statistics Interest Rate Minimum Effective Interest Rate Maximum Effective Interest Rate Weighted Average Effective Interest Rate 0.00% 13.18% 2.33% Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

26 Distribution by Original Term Credit Type Customer Type Vehicle Status Used Car Classic Credit Balloon Credit Exquisite easy loan Classic Credit Enjoyable balance loan Corporate Individual New Length of Original Percentage Percentage Term (months) Loans of Loans of <= % % > 12 and <= 24 28, % 520,490, % 28, ,354, ,127, , ,693, , ,797, , ,363, ,127, > 24 and <= 36 23, % 968,023, % 23, ,764, ,510, ,748, ,265, , ,757, , ,513, ,510, > 36 and <= % 7,779, % 62 7,343, , , ,644, ,779, > 48 and <= % 2,946, % 67 2,946, ,946, ,946, Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Used Statistics Original Term Minimum Original Term in months Maximum Original Term in months Weighted Average Original Term in months Distribution by Remaining Term Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Used Length of Remaining Percentage Percentage Term (months) Loans of Loans of <= 12 35, % 661,962, % 35, ,336, ,933, ,683, , ,620, , ,341, , ,029, ,933, > 12 and <= 24 16, % 828,675, % 16, ,470, ,704, ,501, ,473, , ,202, , ,971, ,704, > 24 and <= % 6,936, % 53 6,936, ,936, ,936, > 36 and <= % 1,665, % 18 1,665, ,665, ,665, > 48 and <= % % Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Statistics Remaining Term Minimum Remaining Term in months Maximum Remaining Term in months Weighted Average Remaining Term in months Distribution by Seasoning Credit Type Customer Type Vehicle Status Classic Credit Used Car Classic Credit Balloon Credit Exquisite easy loan Enjoyable balance loan Corporate Individual New Used Percentage Percentage Seasoning (months) Loans Loans Loans Loans of Loans of Loans Loans Loans Loans Loans Loans <= % % > 12 and 46, % 1,394,693, % 46,330 1,355,537, ,898, ,247, , ,354 51,333, ,428 1,343,360, ,540 1,383,794, ,898, <= 24 > 24 and <= 36 5, % 103,290, % 5, ,882, , ,669, ,625, ,457 98,665, , ,551, , > 36 and <= % 862, % , , , , , > 48 and <= % 392, % , , , Total 52, % 1,499,240, % 51,966 1,457,408, ,637, ,184, , ,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Statistics Seasoning Minimum Seasoning in months Maximum Seasoning in months Weighted Average Seasoning in months Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

27 Credit Type Credit Type Loans Percentage of Loans Percentage of Loans Corporate Individual New Used Loans Loans Loans Classic Credit 51, % 1,457,408, % 1,520 55,288, ,446 1,402,119, ,966 1,457,408, Used Car Classic Credit % 11,637, % 1 24, ,612, ,637, Balloon Credit % % Exquisite easy loan % 30,184, % 6 780, ,403, ,184, Enjoyable balance loan % 9, % , , Total 52, % 1,499,240, % 1,527 56,094, ,933 1,443,146, ,194 1,487,602, ,637, Type of Car Type of Car Loans Percentage of Loans Percentage of Loans Loans NEW 52, % 1,487,602, % 1,526 56,069, ,668 1,431,533, USED % 11,637, % 1 24, ,612, Total 52, % 1,499,240, % 1,527 56,094, ,933 1,443,146, Customer Type Corporate Customer Type Customer Type Individual Vehicle Status Customer Type Loans Percentage of Loans Percentage of Corporate 1, % 56,094, % Individual 50, % 1,443,146, % Total 52, % 1,499,240, % Volkswagen Finance (China) Co., Ltd ABS Operations ABSOperations.China@vwfsag.com / 31

Driver China eight. CITIC Trust Co., Ltd. Contact: Phone: Fax:

Driver China eight. CITIC Trust Co., Ltd. Contact: Phone: Fax: Deal Name: Issuer/Trustee: Originator/Servicer: Reporting Entity: Driver China eight CITIC Trust Co., Ltd Volkswagen Finance (China) Co., Ltd Volkswagen Finance (China) Co., Ltd Contact: Phone: +86 10