Driver China eight. CITIC Trust Co., Ltd. Contact: Phone: Fax:
|
|
- Alexandra Short
- 5 years ago
- Views:
Transcription
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
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.: 6 Interest Accrual Period: Reporting Frequency: Monthly Note Payment Period: Next Payment Date: 2018/7/26 Days accrued: 2018/6/ /6/ /5/31 from 2018/05/01 until 2018/05/31 from 2018/05/26 until 2018/06/26 from 2018/05/26 until 2018/06/26 31 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 62.22% 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% % % % % % Information Date: 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 18 1,492, Cumulative Gross Loss 61 4,920, 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 4,920, ,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 AA+ AA S&P Global Ratings International Scale AA(sf) A-(sf) Moody s Investors Service International Scale Aa3(sf) A3(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: 2018/05 Payment Date: 2018/6/26 Interest Accrual Period (from/until) from 2018/05/26 until 2018/06/26 Days accrued 31 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 8,361, , Paid Interest 8,361, , 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 1,915,400, ,000, Redemption Amount per Class 190,218, Class as of the End of the Period 1,725,182, ,000, 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 21% 15% Target OC Percentage 24% 18% Subordinated Note as of the Beginning of the Period 275,277, Redemption 0.00 as of the End of the Period 275,277, 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 201,148, ,148, Interest income 79, ,227, Remaining Rounding Amount (Previous Period) 186, ,414, Waterfall Payment to waterfall position Remaining Amount Available Distribution Amount ,414, ) Taxes - 151, ,263, ) Administrative Expenses - 70, ,192, ) Servicer Fee payable to the Servicer - 1,971, ,221, ) Interest Payment Class A Notes - 8,361, ,859, ) Interest Payment Class B Notes - 627, ,232, ) Class A Principal Payment Amount - 190,218, , ) Class B Principal Payment Amount , Remaining Rounding Amount (Current Period) - 13, ) Interest Payment Subordinated Notes ) Subordinated Note Principal Amount ) 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: 0.53 yrs At Closing: 1.27 yrs Current: 0.78 yrs At Closing: 1.32 yrs Current: 0.85 yrs 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, /7/26-1,549,172, ,000, ,277, /8/26-1,397,069, ,660, ,277, /9/26-1,275,817, ,722, ,648, /10/26-1,158,449, ,456, ,138, /11/26-1,045,207, ,516, ,802, /12/26-936,986, ,972, ,369, /1/26-834,684, ,896, ,489, /2/26-740,972, ,497, ,581, /3/26-656,985, ,867, ,463, /4/26-577,953, ,627, ,921, /5/26-503,760, ,770, ,360, /6/26-435,144, ,353, ,190, /7/26-374,036, ,529, ,669, /8/26-320,871, ,331, ,078, /9/26-276,794, ,852, ,605, /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 174, ,541, ,716, / ,219, ,826, ,046, / ,264, ,212, ,477, / ,335, ,541, ,877, /2018 9,438, ,432, ,871, /2018 8,570, ,002, ,572, /2018 7,732, ,395, ,128, /2018 6,932, ,607, ,540, /2019 6,175, ,305, ,480, /2019 5,481, ,509, ,991, /2019 4,860, ,988, ,849, /2019 4,275, ,621, ,897, /2019 3,726, ,284, ,011, /2019 3,219, ,405, ,624, /2019 2,767, ,953, ,720, /2019 2,373, ,995, ,369, /2019 2,047, ,886, ,934, /2019 1,767, ,596, ,363, /2019 1,499, ,122, ,622, /2019 1,251, ,488, ,740, /2020 1,023, ,239, ,263, / , ,025, ,840, / , ,089, ,729, / , ,738, ,215, / , ,733, ,065, / , ,682, ,886, / , ,839, ,944, / , ,879, ,917, / , , , / , , , / , , , / , , , / , , , /2021 8, , , /2021 7, , , /2021 6, , , /2021 4, , , /2021 3, , , /2021 2, , , /2021 2, , , /2021 1, , , /2021 1, , , /2021 1, , , /2021 1, , , / , , / , , / , , / , , / , , / , , / , , Total 109,859, ,177,830, ,287,690, 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 189,420, Early settlements 11,103, Penalty interest 3, Fee components 565, Collection for write-off loans 55, Total 201,148, Collections by Status Collections Current 182,820, Matured 6,171, Delinquent 78, Default - 13, Write off 55, Partial Prepayment 0.00 Full prepayment 12,035, Prolonged 0.00 New 0.00 Total 201,148, 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 59,258 2,162,951, ,112,073, ,156, ,617, , ,406, ,084,544, ,145,794, ,156, Matured 2, , , , Delinquent ,317, ,268, , , ,773, ,268, , Default 48 3,561, ,337, , , , ,298, ,512, , Write off Partial Prepayment Full prepayment 1, Prolonged New Total 63,346 2,177,830, ,702 2,126,679, ,254, ,793, , ,905 79,213, ,441 2,098,616, ,968 2,160,576, ,254, 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 <= % 9,069, % 233 9,049, , , ,837, ,049, , > 30 and <= % 1,473, % 35 1,445, , , ,286, ,445, , > 60 and <= % 745, % , , , , > 90 and <= % 28, % 1 28, , , > 120 and <= % % > 150 and <= % % > % % Total % 11,317, % ,268, , , ,773, ,268, , 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 <= % % > 60 and <= % 22, % , , , > 90 and <= % 1,325, % 16 1,246, ,246, ,246, > 120 and <= % 1,246, % 1 22, , , > 150 and <= % 966, % 13 1,101, , , , ,062, ,276, , > % % Total % 3,561, % 46 3,337, , , , ,298, ,512, , ,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 (%) (%) <= % 9,069, % 233 9,049, , , ,837, ,049, , > 30 and <= % 1,473, % 35 1,445, , , ,286, ,445, , > 60 and <= % 768, % 34 1,711, , ,587, ,711, > 90 and <= % 1,354, % 17 1,274, ,274, ,274, > 120 and <= % 1,246, % 1 22, , , > 150 and <= % 966, % 13 1,101, , , , ,062, ,276, , > % % Total % 14,878, % ,605, , , , ,071, ,780, , ,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 46 3,432, ,361, ,406, ,337, Used Subtotal 46 3,432, ,361, ,406, ,337, Used Car Classic Credit New Used 1 49, , , , Subtotal 1 49, , , , Balloon Credit New Used Subtotal Exquisite easy loan New 1 179, , , , Used Subtotal 1 179, , , , Enjoyable balance loan New Used Subtotal Total 48 3,661, ,586, ,635, ,561, 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 18 1,492, Used Subtotal 18 1,492, 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 18 1,492, 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 61 3,500,033, % Current Period Cumulative Gross Loss Monthly Period Gross Loss Gross Loss 12/ , , / , , / , ,323, / , ,276, / ,151, ,427, / ,492, ,920, / / / / / / / / / / / / / / / / /2019 Total 61 4,920, ,920, 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, % 158,441, % 32.96% 6, ,098, % 47 1,342, % % % % ,535, % 6, ,906, % 6, ,098, % 47 1,342, % > 30,000 and <= 60,000 23, % 678,467, % 40.60% 22, ,402, % 59 2,015, % % 23 2,049, % % ,288, % 22, ,178, % 22, ,451, % 59 2,015, % > 60,000 and <= 90,000 15, % 541,332, % 47.05% 15, ,593, % 57 2,902, % % ,835, % % 144 8,462, % 15, ,869, % 15, ,429, % 57 2,902, % > 90,000 and <= 120,000 6, % 326,352, % 47.93% 6, ,710, % 43 2,542, % % 59 10,052, % 1 46, % 145 9,391, % 6, ,961, % 6, ,809, % 43 2,542, % > 120,000 and <= 150,000 3, % 174,678, % 54.00% 3, ,469, % 42 2,113, % % 19 3,096, % % 65 5,963, % 3, ,715, % 3, ,565, % 42 2,113, % > 150,000 and <= 180,000 1, % 92,537, % 52.91% 1,300 88,205, % 30 2,095, % % 14 2,236, % % 35 6,212, % 1,309 86,325, % 1,314 90,442, % 30 2,095, % > 180,000 and <= 210,000 1, % 86,769, % 52.82% 1,223 85,357, % , % % 3 554, % % 39 6,272, % 1,200 80,496, % 1,226 85,911, % , % >210,000 and <= 240, % 55,166, % 56.22% ,960, % 5 407, % % 4 798, % % 37 5,012, % ,153, % ,758, % 5 407, % >240,000 and <= 270, % 11,889, % 56.59% ,520, % 4 368, % % % % 7 1,118, % ,770, % ,520, % 4 368, % >270,000 and <= 300, % 13,380, % 44.62% ,741, % 3 468, % % 1 170, % % 20 3,078, % 86 10,302, % ,912, % 3 468, % >300, % 38,816, % 50.55% ,619, % 16 2,140, % % % 1 56, % 22 5,877, % ,939, % ,675, % 16 2,140, % Total 59, % 2,177,830, % 0.00% 59,033 2,126,679, % ,254, % % ,793, % 2 102, % 1,755 79,213, % 57,840 2,098,617, % 59,276 2,160,576, % ,254, % 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 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, Others % % Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, 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 58, % 58, % 2,155,913, % % % 5,633, % % % 3,426, % % % 3,135, % % % 2,134, % % % 4,673, % > % % 2,914, % Total 58, % 59, % 2,177,830, % Top 20 Borrower Number Percentage of 1 1,899, % 1 2 1,865, % 1 3 1,415, % 1 4 1,205, % 1 5 1,171, % 1 6 1,122, % , % , % , % , % , % , % , % , % , % , % , % , % , % , % 1 Total 17,244, % 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 48, % 1,202,590, % 48,191 1,197,266, ,277, , ,392 30,066, ,997 1,172,523, ,192 1,197,313, ,277, >50,000 and <= 100,000 8, % 573,492, % 8, ,036, ,728, ,671, , ,609, , ,882, , ,764, ,728, >100,000 and <= 150,000 1, % 187,597, % 1, ,323, ,745, ,528, ,986, , ,610, , ,851, ,745, >150,000 and <= 200, % 105,424, % ,558, ,912, ,952, ,118, ,306, ,511, ,912, >200,000 and <= 250, % 38,271, % ,946, , ,641, ,813, ,457, ,588, , >250,000 and <= 300, % 36,638, % ,129, , , ,982, ,656, ,382, , >300,000 and <= 350, % 10,253, % 29 9,275, , , ,521, ,731, ,601, , >350,000 and <= 400, % 7,907, % 21 7,907, ,149, ,757, ,907, >400,000 and <= 450, % 2,946, % 6 2,527, , , ,077, ,946, >450,000 and <= 500, % 948, % 2 948, , , , >500, % 11,759, % 10 11,759, ,620, ,139, ,759, Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, Used Statistics Minimum Maximum Average ,899, , 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 12, % 221,192, % 12, ,648, ,543, ,693, , ,499, , ,648, ,543, >50k and <= 100k 33, % 994,007, % 33, ,495, ,151, , ,392, , ,614, , ,855, ,151, >100k and <= 150k 9, % 469,976, % 9, ,306, ,409, ,214, , ,549, , ,426, , ,567, ,409, >150k and <= 200k 2, % 193,938, % 2, ,049, ,293, ,596, ,154, , ,784, , ,645, ,293, >200k and <= 250k % 117,582, % ,861, ,747, ,973, ,589, ,993, ,834, ,747, >250k and <= 300k % 51,760, % ,796, ,077, ,886, ,986, ,774, ,683, ,077, >300k and <= 350k % 18,171, % 95 16,646, , , , ,450, ,720, ,529, , >350k and <= 400k % 23,297, % ,829, , , ,732, ,565, ,019, , >400k and <= 450k % 36,766, % ,115, , ,079, ,687, ,115, , >450k and <= 500k % 15,180, % 68 14,393, , , ,858, ,322, ,720, , >500k % 35,956, % ,537, , ,727, ,228, ,956, Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, 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% 45, % 1,263,261, % 45,011 1,258,003, ,285, , ,008 26,897, ,122 1,236,363, ,023 1,258,976, ,285, > 0.00% and <= 5.00% 8, % 503,360, % 8, ,935, , ,094, ,464, , ,896, , ,030, , > 5.00% and <= 6.00% 3, % 299,739, % 3, ,283, , ,725, ,175, , ,563, , ,009, , > 6.00% and <= 7.00% % 59,862, % ,757, , ,877, ,984, ,757, , > 7.00% and <= 8.00% % 11,537, % ,538, , ,014, ,522, ,538, , > 8.00% and <= 9.00% % 5,362, % 41 4,982, , , ,958, ,982, , > 9.00% and <= 10.00% % 4,473, % 89 4,354, , , ,420, ,354, , > 10.00% and <= 11.00% % 3,382, % 218 3,382, , ,596, ,382, > 11.00% and <= 12.00% % 26,467, % ,056, ,307, , ,364, ,103, ,159, ,307, > 12.00% and <= 13.00% % % > 13.00% and <= 14.00% % 384, % , , , , > 14.00% and <= 15.00% % % > 15.00% and <= 16.00% % % >16% % % Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, Statistics Interest Rate Minimum Effective Interest Rate Maximum Effective Interest Rate Weighted Average Effective Interest Rate 0.00% 13.18% 2.09% 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 <= % 1,630, % 148 1,578, , , ,459, ,578, , > 12 and <= 24 34, % 926,126, % 34, ,946, ,077, , ,590, , ,536, , ,049, ,077, > 24 and <= 36 24, % 1,238,066, % 24,593 1,193,147, ,125, ,793, ,452, ,194 1,184,614, ,834 1,226,940, ,125, > 36 and <= % 8,465, % 69 8,465, ,465, ,465, > 48 and <= % 3,542, % 74 3,542, ,542, ,542, Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, 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 29, % 663,453, % 29, ,077, ,087, ,185, , ,051, , ,402, , ,365, ,087, > 12 and 24, % 1,128,206, % 24,448 1,096,610, ,087, ,508, ,427, ,081 1,088,778, ,603 1,118,119, ,087, <= 24 > 24 and <= 36 5, % 380,561, % 5, ,382, ,079, ,099, ,734, , ,827, , ,481, ,079, > 36 and <= % 4,930, % 35 4,930, ,930, ,930, > 48 and <= % 679, % 6 679, , , Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, 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 19, % 991,954, % 19, ,661, ,134, ,158, ,059, , ,895, , ,820, ,134, > 12 and 36, % 1,109,857, % 36,561 1,083,152, ,773, ,827, , ,027 37,824, ,863 1,072,032, ,694 1,101,083, ,773, <= 24 > 24 and <= 36 3, % 74,692, % 3,275 72,539, , ,807, ,329, ,198 69,363, ,293 74,346, , > 36 and <= % 848, % , , , > 48 and <= % 477, % , , , Total 59, % 2,177,830, % 59,033 2,126,679, ,254, ,793, , ,755 79,213, ,840 2,098,617, ,276 2,160,576, ,254, 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
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
More informationDriver 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
More informationDriver 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
More informationDriver China four. CITIC Trust Co., Ltd. Contact: Phone: Fax:
Deal Name: Issuer/Trustee: Originator/Servicer: Reporting Entity: Driver China four CITIC Trust Co., Ltd Volkswagen Finance (China) Co., Ltd Volkswagen Finance (China) Co., Ltd Contact: Phone: +86 10 6589
More informationArgo Mortgages 2 S.r.l
External Parties Arrangers WestLB AG Natixis S.A. UBS Investment Bank Servicer CDC IXIS Table of Contents Page 1. The Notes 2 2. Issuer Available Funds 3 3. Expenses 4 4. Amortisation Amounts 5 5. Pre-Enforcement
More informationArgo Mortgages 2 S.r.l
External Parties Arrangers WestLB AG Natixis S.A. UBS Investment Bank Servicer CDC IXIS Table of Contents Page 1. The Notes 2 2. Issuer Available Funds 3 3. Expenses 4 4. Amortisation Amounts 5 5. Pre-Enforcement
More informationPenarth Master Issuer plc - Monthly Report October 2012 Combined Series Report For IPD Ending: 19 November 2012
Combined Series Report For IPD Ending: 19 November 2012 Reporting Date 17 November 2012 Reporting Period 01 October 2012-31 October 2012 Interest Payment Date 19 November 2012 Contact Details Name Telephone
More informationPenarth Master Issuer plc - Monthly Report November 2012 Combined Series Report For IPD Ending: 18 December 2012
Combined Series Report For IPD Ending: 18 December 2012 Reporting Date 17 December 2012 Reporting Period 01 November 2012-30 November 2012 Interest Payment Date 18 December 2012 Contact Details Name Telephone
More informationMonthly Investor Report 31 October Fastnet Securities 5 Limited
Monthly Investor Report 31 October 2018 Fastnet Securities 5 Limited Tranche Name Identifier Legal Maturity Date Original Tranche Balance Restructured Tranche Balance Original Rating Current Rating (S&P/Moodys)
More informationChase Auto Owner Trust, Series 2006-A Statement to Certificateholders March 17, 2008
Page 1 of 8 Statement to Certificateholders ORIGINAL FACE VALUE DISTRIBUTION IN DOLLARS BEGINNING PRINCIPAL BALANCE PRINCIPAL INTEREST TOTAL ENDING PRINCIPAL BALANCE REALIZED DEFERRED CLASS LOSSES INTEREST
More informationMonthly Investor Report 31st January Fastnet Securities 12 DAC
Monthly Investor Report 31st January 2017 Fastnet Securities 12 DAC Tranche Name Identifier Legal Maturity Date Original Tranche Balance Original Rating Current Rating (Fitch/DBRS/Moodys) (Fitch/DBRS/Moodys)
More informationClaris Finance 2003 Srl
External Parties Joint Lead Managers AG Banca Nazionale del Lavoro S.p.A. Computation Agent AG, London Branch Table of Contents Page 1. Current Distributions and Ratings Data 2 2. Collection Summary 3
More informationBumper 8 (UK) Finance plc
Monthly Investor Report - June 2017 Revolving Period Reporting Date: 15 June 2017 Leaseplan UK Limited 165 Bath Road Slough Berkshire SL1 4AA (United Kingdom) Tel: +31 (0) 36 539 3911 Email: Bumper.IR@leaseplancorp.com
More informationDistribution Date: 26-Dec-07
ABN AMRO Acct : 724532.1 Outside Parties To The Transaction Contact Information: Payment : 26-Dec-07 Prior Payment: 26-Nov-07 Issuer: First Franklin Financial Corporation Analyst: Shaun Horbochuk 714.259.6217
More informationSwan Trust Series
Swan Trust Series 20111 1st May 2017 30th May 2017 Monthly Information Report Portfolio: Swan Trust Series 20111 Monthly Information Report: 1st May 2017 30th May 2017 Amounts denominated in currency of
More informationClaris Finance 2003 Srl
External Parties Joint Lead Managers Deutsche Bank AG Banca Nazionale del Lavoro S.p.A. Computation Agent Deutsche Bank AG, London Branch Table of Contents Page 1. Current Distributions and Ratings Data
More informationSwan Trust Series
Swan Trust Series 20111 31st January 2017 28th February 2017 Monthly Information Report Portfolio: Swan Trust Series 20111 Monthly Information Report: 31st January 2017 28th February 2017 Amounts denominated
More informationUNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 10-D
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 10-D ASSET-BACKED ISSUER DISTRIBUTION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 For the
More informationSwan Trust Series
Swan Trust Series 20111 March 1st 2015 30th March 2016 Monthly Information Report Portfolio: Swan Trust Series 20111 Monthly Information Report: March 1st 2015 30th March 2016 Amounts denominated in currency
More informationGS Mortgage Securities Corporation II Trust Pass-Through Certificates Series 2005-ROCK
DATES ADMINISTRATOR Payment Date: Apr 3, 2015 Prior Payment: Mar 3, 2015 Next Payment: May 4, 2015 First Payment Date: Jun 3, 2005 Closing Date: May 26, 2005 Cut-off Date: May 1, 2005 Final Distribution
More informationChase Auto Owner Trust, Series 2005-A Statement to Certificateholders November 15, 2006
Page 1 of 8 Statement to Certificateholders ORIGINAL FACE VALUE DISTRIBUTION IN DOLLARS BEGINNING PRINCIPAL BALANCE PRINCIPAL INTEREST TOTAL ENDING PRINCIPAL BALANCE REALIZED DEFERRED CLASS LOSSES INTEREST
More informationTagus - Sociedade de Titularizacao de Creditos
External Parties Joint Arrangers and Joint Lead Managers Caixa-Banco de Investimento, S.A Banco Millennium bcp Investimento, S.A Banco Espirito Santo de Investimento, S.A. Table of Contents Page 1. Current
More informationDistribution Date: 27-Aug-07
ABN AMRO Acct : 722341.1 Payment : 27-Aug-07 Prior Payment: 25-Jul-07 Next Payment: 25-Sep-07 Record : 24-Aug-07 Distribution Count: Content: Pages Contact Information: 8/27/2007 0:00 Statement to Certificate
More informationAsset Backed Securities Corporation Home Equity Loan Trust Series, 2004-HE1
Home Equity Loan Trust Series, 2004-HE1 Monthly Report for Distribution dated Jan 17, 2017 Global Corporate Trust Services Home Equity Loan Trust Series, 2004-HE1 DISTRIBUTION PACKAGE TABLE OF CONTENTS
More informationIrwin Home Equity Loan Trust Home Equity Loan-Backed Variable Funding Notes, Series
Monthly Report for Distribution dated May 26, 2015 Global Corporate Trust Services DISTRIBUTION PACKAGE TABLE OF CONTENTS Statement to Certificate Holders Page 1 First Distribution Date: Settlement Date:
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report February 2015 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report May 2015 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment 2
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report July 2015 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report January 2015 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report October 2015 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report August 2015 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment
More information> German Mittelstand Equipment Finance SA, Compartment 2. Monthly Investor Report
> German Mittelstand Equipment Finance SA, Compartment 2 Monthly Investor Report January 2018 > GERMAN MITTELSTAND EQUIPMENT FINANCE SA, COMPARTMENT 2 German Mittelstand Equipment Finance SA, Compartment
More information$690,440,549 Freddie Mac. Multiclass Certificates, Series 3450
Offering Circular Supplement (To Offering Circular Dated December 31, 2007) $690,440,549 Freddie Mac Multiclass Certificates, Series 3450 Offered Classes: REMIC Classes shown below and MACR Classes shown
More informationFILED: NEW YORK COUNTY CLERK 02/27/ :14 PM
NYSCEF DOC. NO. 811 RECEIVED NYSCEF: 02/27/2019 or 1 of 31 NYSCEF DOC. NO. 811 RECEIVED NYSCEF: 02/27/2019 2 of 31 NYSCEF DOC. NO. 811 RECEIVED NYSCEF: 02/27/2019 3 of 31 NYSCEF DOC. NO. 811 RECEIVED NYSCEF:
More informationRBC Covered Bond Programme Monthly Investor Report Calculation Date: 1/31/2019
This report contains information regarding assets pledged as security (the Cover Pool) in respect of the obligations under the Covered Bonds issued under RBC s Global Covered Bond Programme as of the indicated
More informationRBC Covered Bond Programme Monthly Investor Report Calculation Date: 2/28/2019
This report contains information regarding assets pledged as security (the Cover Pool) in respect of the obligations under the Covered Bonds issued under RBC s Global Covered Bond Programme as of the indicated
More informationRebate Report. $15,990,000 Public Finance Authority Charter School Revenue Bonds (Voyager Foundation, Inc. Project) Series 2012A
Rebate Report $15,990,000 Delivery Date: October 9, 2012 Installment Computation Period Ending Date: October 8, 2017 The Bank of New York Mellon Trust Company, N.A. Corporate Trust 5050 Poplar Avenue,
More informationHOW TO USE THE SBDC FINANCIAL TEMPLATE
HOW TO USE THE SBDC FINANCIAL TEMPLATE It is strongly suggested that, if you are not well acquainted with Financial Statements and their interrelationships, that you seek the assistance of the Small Business
More informationName of Bank BASEL III LEVERAGE RATIO REPORT As of 30 Sep 2018
PART I. CALCULATION OF BASEL III LEVERAGE RATIO Item Nature of Item Reference Account Code Amount A. CAPITAL MEASURE 300000000000900000 741,513,309.86 A.1 Tier 1 Capital Basel III CAR Report (Version 3)
More informationRBC Covered Bond Programme Monthly Investor Report Calculation Date: 2/27/2015
This report contains information regarding assets pledged as security (the Cover Pool) in respect of the obligations under the Covered Bonds issued under RBC s Global Covered Bond Programme as of the indicated
More informationAMUNDI-ACBA ASSET MANAGEMENT CJSC Balanced Pension Fund ANNUAL FINANCIAL STATEMENTS DECEMBER 31, 2015
AMUNDI-ACBA ASSET MANAGEMENT CJSC Balanced Pension Fund ANNUAL FINANCIAL STATEMENTS DECEMBER 31, 2015 CONTENTS INDEPENDENT AUDITOR S REPORT... 3 BALANCE SHEET AS OF DECEMBER 31, 2015... 4 OFF BALANCE SHEET
More informationSLM Student Loan EDC Repackaging Trust 2013-M1
External Parties Table of Contents Administrator 1. Certificate Payment Report 2 Navient Solutions, INC. 2. Waterfall for Distributions 4 3. Section 2.11. Statements to 5 M1R Certificateholder and Noteholders
More informationSECURITIES AND EXCHANGE COMMISSION FORM 8-K. Current report filing
SECURITIES AND EXCHANGE COMMISSION FORM 8-K Current report filing Filing Date: 2005-08-29 Period of Report: 2005-08-25 SEC Accession No. 0001020242-05-000912 (HTML Version on secdatabase.com) CIK:1328475
More informationMercurius-I - Investor Report
Mercurius-I - Investor Report Important Dates Current Collection Period Start Date (including the date stated) 1/07/2016 Current Collection Period End Date (including the date stated) 31/07/2016 Calculation
More informationFinancial Review. No member of the Board of Directors has reported accepting any gifts or incentive from any vendor contracted by the association.
Financial Review In accordance with NRS 116.31083, the financial statements for La Jolla Classic HOA for the month ending March 31st, 2015 have been provided to the Board of Directors by Mesa Management,
More informationKenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242
April 17, 2009 Kenneth Shelton, Assistant Superintendent, Business Services Los Angeles County Office of Education 9300 Imperial Highway Downey, CA 90242 Dear Assistant Superintendent Shelton: The purpose
More informationDELAWARE COMPENSATION RATING BUREAU, INC. Internal Rate Of Return Model
Exhibit 9 As Filed DELAWARE COMPENSATION RATING BUREAU, INC. Internal Rate Of Return Model The attached pages present exhibits and a description of the internal rate of return model used in deriving the
More informationFINANCIAL STATEMENTS OF THE COMPANY
FINANCIAL STATEMENTS OF THE COMPANY getback Spółka Akcyjna for the period between 01.01.2014 and 31.12.2014 which include: 1. INTRODUCTION TO THE FINANCIAL STATEMENTS 2. BALANCE SHEET 3. PROFIT AND LOSS
More informationPENNSYLVANIA COMPENSATION RATING BUREAU F CLASS FILING INTERNAL RATE OF RETURN MODEL
F Class Exhibit 4 Proposed 10/1/16 PENNSYLVANIA COMPENSATION RATING BUREAU F CLASS FILING INTERNAL RATE OF RETURN MODEL The attached pages present exhibits and a description of the internal rate of return
More informationReal Estate Investor Calculator Project Workbook. Quick Estimate Factors MAIN DATA ENTRY
MAIN DATA ENTRY 1 2 Current List / Asking Price: $ 175,000.00 Project Updated: 12/18/17 Original or Current Appraised / Market Value / AsIs: $ 180,000.00 AsIs Date: 12/18/17 Est. Resale Value / Post Renovations
More informationBOSELE NATIONAL PROVIDENT FUND JM BUSHA BONDPLUS
JM BUSHA BONDPLUS INVESTMENT PORTFOLIO REPORT JM BUSHA Asset Managers Pty Ltd TABLE OF CONTENTS Contents Page 1 Balance Sheet Page 2 Income Statement Page 3 Portfolio Statements Fixed Interest Portfolio
More information1) Standards and Methodology for the Evaluation of Financial Statements 2) Letter of Credit Instructions
TO: IATA Travel Agencies DATE: 29 th January 2016 REFERENCE: Annual Financial Review Preparation - Agency Risk Management Guideline About In preparation for your agency s upcoming annual financial review,
More informationAssociation Financials
Association Financials Understanding Your Association Financial Reports Your Condomimum Homeowner Association Table of Contents 1. Balance Sheet 2. Income Expense Statement 3. Cash Disbursements 4. Receivable
More informationSource: % % FINANCING SHORT TERM HOLDING / RESALE. 30 Maximun Offer to Resell (Fix/Flip): $ 424,000.00
MAIN DATA ENTRY Current List / Asking Price: $ 499,000.00 Project Updated: 11/15/17 Original or Current Appraised / Market Value / AsIs: $ 520,000.00 AsIs Date: 11/1/17 Est. Resale Value / Post Renovations
More informationSample Institution Memphis, TN
Morgan Keegan FIXED INCOME RESEARCH Morgan Keegan & Company, Inc. Members New York Stock Exchange Memphis, TN Asset & Liability Analysis MORGAN KEEGAN & COMPANY, INC. Memphis, Tennessee June 2, 2008 The
More informationA DISCOUNT MINI STORAGE
A DISCOUNT MINI STORAGE 3735 Mangum Rd, Houston, TX 77092 High Density Mini Storage in Near NW Houston and close to newly proposed renovated US290 Highway Renovated Living Quarters, Gated Customer Access,
More informationOrange County Public Schools Orlando, Florida
Orange County Public Schools Orlando, Florida Annual Financial Report 2015-2016 ORANGE COUNTY PUBLIC SCHOOLS MANAGEMENT S DISCUSSION AND ANALYSIS Exhibit A-1 Page 1a As management of the District School
More informationMACRO-PRUDENTIAL RULES AND REGULATION (2015): DISCLOSURE REQUIREMENTS ANNEXURE I: FORMAT FOR ANNUAL DISCLOSURES DRUK PNB BANK LTD.
MACRO-PRUDENTIAL RULES AND REGULATION (2015): DISCLOSURE REQUIREMENTS ANNEXURE I: FORMAT FOR ANNUAL DISCLOSURES DRUK PNB BANK LTD. For the Year ended December 31, 2016 Item 1: Tier I Capital and its Sub-components
More informationDepartment Mission: Mandated Services: Department Overview:
Department: Treasurer FY 2019 Proposed Budget Department Mission: Our mission is to provide financial stewardship for Klamath County by safeguarding financial resources while maximizing investment return
More informationNotice of Strata Committee Meeting. Strata Plan Name Mirage Apartments Address 1-29 Bunn Street PYRMONT NSW 2009
Notice of Strata Committee Meeting Strata Plan 54229 Name Mirage Apartments Address PYRMONT NSW 2009 Meeting Date Tuesday, 30 May 2017 Time 6:30 PM Venue Boardroom, Novotel Darling Harbour Address 100
More informationInformation Bulletin 2/2011
Information Bulletin 2/2011 Warsaw, 2011 Compiled from NBP materials by the Department of Statistics as at April 13, 2011. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop Published
More informationCash Flow Illustration
Cash Flow Illustration An Integrated Analysis of LIFETIME CASH FLOWS & NET WORTH AN ANALYSIS PREPARED EXCLUSIVELY FOR Jack Retires at Age 62 & Jill Retires at Age 60 1 Disclaimer This financial plan is
More informationMay 2017 Security Investment Report City of Lawrence, Kansas
May 2017 Security Investment Report TABLE OF CONTENTS CONSOLIDATED REPORTS BY PORTFOLIO 1. PORTFOLIO SUMMARY 1. PORTFOLIO SUMMARY 2. FIXED INCOME PORTFOLIO 2. FIXED INCOME PORTFOLIO 3. PERFORMANCE a. MONTHLY
More informationOrange County Public Schools Orlando, Florida
Orange County Public Schools Orlando, Florida Annual Financial Report 2013-2014 ORANGE COUNTY PUBLIC SCHOOLS MANAGEMENT S DISCUSSION AND ANALYSIS June 30, 2014 Exhibit A-1 Page 1a As management of the
More informationE-Community Check Request Checklist
E-Community Check Request Checklist The E-Community must complete the following information on each business approved for a loan or grant in order for the Kansas Center of Entrepreneurship (KCFE) to disburse
More informationInformation Bulletin 9/2011
Information Bulletin 9/2011 Warsaw, 2011 Compiled from NBP materials by the Department of Statistics as at November 1, 2011. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop
More informationSunshine City 47-Sp MHP
Sunshine City 47-Sp MHP 47-sp MHP w/36 POM's Recreation Building used for StorageLaundry Room (Currently not in use) 70% Occupancy - 9-spaces left & 5 MH's left to lease 10 Mobile Homes Newly Rehabbed
More informationul. Vetterów 138, Lublin, 22222, Poland Phone: , Fax: , WWW:
Sample Poland IGK-number: 133-125-529 Reported Subject Full Name Name in national language Trading Names, Brands Sample + Activities, SIC Activities, NACE_2 Office Address Legal Address Contacts Registration
More informationJ.P. Morgan. $1,635,526,094 Freddie Mac. Offering Circular Supplement (To Offering Circular Dated August 1, 2014) Multiclass Certificates, Series 4372
Offering Circular Supplement (To Offering Circular Dated August 1, 2014) $1,635,526,094 Freddie Mac Multiclass Certificates, Series 4372 Offered Classes: REMIC Classes shown below and MACR Classes shown
More informationINTERACTIVE BROKERS LLC, Two Pickwick Plaza, Greenwich, CT Current Period Prior Period. Cash 248, , ,
UXXXXXX Activity Statement for July 01, 2008 July 31, 2008 Interactive Brokers Activity Statement for July 01, 2008 July 31, 2008 Expand All Contract All Print Click on the slate blue bars to expand sections.
More informationSponsored Financial Services. How We Get Our Funds
Sponsored Financial Services How We Get Our Funds Types of Payment Methods Letter of Credit Draws Usually Federal Automatic Payments Usually Foundations and Non-Profits Periodic Billings Usually Corporations,
More informationInformation Bulletin 11/2011
Information Bulletin 11/2011 Warsaw, 2012 Compiled from NBP materials by the Department of Statistics as at January 13, 2012. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop
More informationOrange County Public Schools Orlando, Florida
Orange County Public Schools Orlando, Florida Annual Financial Report 2016-2017 ORANGE COUNTY PUBLIC SCHOOLS MANAGEMENT S DISCUSSION AND ANALYSIS Exhibit A-1 Page 1a As management of the District School
More informationPARTICIPATING ORGANISATIONS CIRCULAR
PARTICIPATING ORGANISATIONS CIRCULAR Date : 24 November 2011 R/R No. : 10 of 2011 DIRECTIVES ON SUBMISSION BY PARTICIPATING ORGANISATIONS OF PERIODIC REPORTS BY ELECTRONIC TRANSMISSION TO BURSA MALAYSIA
More informationLIBET S.A. Financial statements for the period of 12 months ended on 31 December 2014
Financial statements A. Introduction B. Balance sheet C. Profit and loss statement D. Statement on changes in equity E. Cash flow statement F. Additional information and clarifications 1 A. INTRODUCTION
More informationSLOVAK REPUBLIC. Time Series Data on International Reserves/Foreign Currency Liquidity
SLOVAK REPUBLIC Time Series Data on International Reserves/Foreign Currency Liquidity 1 2 3 (Information to be disclosed by the monetary authorities and other central government, excluding social security)
More informationBanks. Crown Agents Bank Limited. United Kingdom. Update. Key Rating Drivers. Rating Sensitivities. Ratings
United Kingdom Update Ratings Foreign Currency Long-Term IDR Short-Term IDR BBB+ F2 Viability Rating bbb+ Support Rating 5 Support Rating Floor NF Sovereign Risk Foreign-Currency Long-Term IDR Local-Currency
More informationALBERTA CAPITAL FINANCE AUTHORITY LOAN TYPES
Table of Contents 1. Blended Amortization... 2 2. Forward Rate Loan... 3 3. Bullet... 4 4. Disbursement... 5 5. Fixed (Also known as Declining )... 6 6. Structured... 7 Alberta Capital Finance Authority
More informationDisclosures - IFFCO TOKIO General Insurance Co. Ltd. for the period 1st April, st December, 2018 S.No. Form No Description
Disclosures - IFFCO TOKIO General Insurance Co. Ltd. for the period 1st April, 2018-31st December, 2018 S.No. Form No Description 1 NL-1-B-RA Revenue Account 2 NL-2-B-PL Profit & Loss Account 3 NL-3-B-BS
More informationThe BondEdge Fixed Rate Prepayment Model Update
The BondEdge Fixed Rate Prepayment Model Update Quantitative Research Interactive Data Fixed Income Analytics The BondEdge prepayment model projects prepayment behavior based on four main factors: turnover
More informationInformation Bulletin 5/2010
Information Bulletin /2010 Warsaw, 2010 Compiled from NBP materials by the Department of Statistics as at July 13, 2010. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop Published
More informationSECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND
2017 SECTION DESCRIPTION PAGE I. BUDGET INTRODUCTION... 1 II. FISCAL YEAR 2016 BUDGET ANALYSIS... 2 III. FINAL OPERATING BUDGET FUND 001... 3 IV. GENERAL FUND 001 DESCRIPTIONS... 4 V. DEBT SERVICE FUND...
More informationPayment of Funds
30 July 1999 CIRCULAR THE FURTHER EDUCATION FUNDING COUNCIL Payment of Funds 1999-2000 Cheylesmore House Quinton Road Coventry CV1 2WT To Principals of colleges Principals of higher education institutions
More informationSECURITIES AND EXCHANGE COMMISSION FORM 10-D. Filing Date: Period of Report: SEC Accession No
SECURITIES AND EXCHANGE COMMISSION FORM 10-D Periodic distribution reports by Asset-Backed issuers pursuant to Rule 13a-17 or 15d-17 Filing Date: 2007-12-06 Period of Report: 2007-11-26 SEC Accession No.
More informationLakeland Court MHP Norton Rd Lakeland, FL 33809
23-space/units - 2 Block Homes - 2 Duplexes 75% Occupied - Annual Leases - Long Term Tenants City Water - Septic Possible 3 additional spaces can be added Seller may consider offering Seller Financing
More informationPRINCETON INVESTMENTS NoteSmith Software 1001 E Harmony Road, Suite A-110 Fort Collins, CO (888) First Time Orders
PRINCETON INVESTMENTS NoteSmith Software 1001 E Harmony Road, Suite A-110 Fort Collins, CO 80525 (888) 226-2486 First Time Orders To: Loan servicers From: Technical Support Re: NoteSmith software Thank
More informationGASB 34. Basic Financial Statements M D & A
GASB 34 Basic Financial Statements M D & A In June 1999, the Governmental Accounting Standards Board issued Statement No. 34 (GASB 34) which fundamentally changed the financial reporting model for state
More informationOfficial Form 410 Proof of Claim
Claim #21 Date Filed: 5/1/2018 Fill in this information to identify the case: Orexigen Therapeutics, Inc. Debtor United States Bankruptcy Court for the: District of Delaware (State) Case number 18-10518
More informationWoods of Perth Limited (in Administration) Court of Session Case No. PB584 of 2010
Woods of Perth Limited (in Administration) Court of Session Case No. PB584 of 2010 Joint Administrators progress report for the six month period from 21 April 2011 to 20 October 2011 and final progress
More informationAllianz Thailand Equity
Allianz Thailand Equity In the six month period ending 31 March 2016 ( the period ), market conditions were highly volatile. The SET index declined sharply from mid-october 2015 to early January 2016,
More informationSantiago, July 3, 2014 GG No. 53/ 14. Mr. Carlos Pavez Tolosa Superintendent of Securities and Insurance Av. Libertador Bernardo O'Higgins N 1.
Santiago, July 3, 2014 GG No. 53/ 14 Mr. Carlos Pavez Tolosa Superintendent of Securities and Insurance Av. Libertador Bernardo O'Higgins N 1.449 Ref.: Essential Fact Colbún S.A., Inscription in the Securities
More informationInformation Bulletin 11/2010
Information Bulletin 11/2010 Warsaw, 2011 Compiled from NBP materials by the Department of Statistics as at January 13, 2011. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop
More informationAlvin's Paints Ltd., CS Solution Comparative Income Statement
Alvin's Paints Ltd., CS Solution Comparative Income Statement REVENUE Actual Jan 01, 2017 to Jan 31, 2017 Budget Jan 01, 2017 to Dec 31, 2017 Percent Sales Revenue Sales Paint 2,744.00 360,000.00-99.24
More informationTotal Current Assets 38, , , Total Assets 38, , ,023.33
Balance Sheet (Accrual) The Bimini at Tarpon Cove Condo Assn #5 (8534) May 31, 2018 Operating Reserves Total ASSETS Cash - Operations 110100.0000 Cash - Operating Acct 36,791.32 0.00 36,791.32 Total Operating
More informationInformation Bulletin 5/2007
Information Bulletin /2007 Warsaw, September 2007 Compiled from NBP materials by the Department of Statistics as at July 13, 2007. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop
More informationFor the campaign period from (day candidate filed nomination) 2014/09/08 to 2014/10/27
Ministry of Municipal Affairs and Housing Financial Statement Auditor s Report Form 4 Municipal Elections Act, 1996 (Section 78) Instructions: All candidates must complete Boxes A and B. Candidates who
More informationInformation Bulletin 1/2008
Information Bulletin 1/2008 Warsaw, May 2008 Compiled from NBP materials by the Department of Statistics as at March 13, 2008. Design: Oliwka s.c. Cover photo: Corbis/Free Layout and print: NBP Printshop
More informationFormat of Holding of Specified securities
Format of Holding of Specified securities 1. Name of Listed Entity:RELIGARE ENTERPRISES LIMITED 2. Scrip Code/Name of Scrip/Class of Security:532915,RELIGARE,EQUITY SHARES 3. Share Holding Pattern Filed
More informationTABLE OF CONTENTS. Page. Statistical Bulletin, June 2011 INTRODUCTORY NOTES SUMMARISED ACCOUNTS OF THE BANKING SYSTEM
TABLE OF CONTENTS Page INTRODUCTORY NOTES... 3 1. SUMMARISED ACCOUNTS OF THE BANKING SYSTEM 1.1 CENTRAL BANK OF KENYA 1.1.1 Assets... 10 1.1.2 Liabilities... 11 1.2 OFFICIAL RESERVES 1.2.1 Foreign Assets...
More information24 November Ms B Kotta Per . Dear Ms Kotta. Levy Roll Pack OCTOBER 2017 Kernick Place Body Corporate [337C]
Ms B Kotta Per Email 24 November 2017 Dear Ms Kotta Levy Roll Pack OCTOBER 2017 Kernick Place Body Corporate [337C] We have pleasure in attaching part 1 of your monthly management pack, comprising the
More information