Driver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
|
|
- Bertina Ball
- 5 years ago
- Views:
Transcription
1 Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: Osasco São Paulo Brazil Seller of the Receivables: Servicer name: Reporting Entity: Treasury ABS Operations Rua Volkswagen, 291 2º andar São Paulo Brasil Contact: Phone: Fax: FSBRTESOUABS@vwfs.com Asset Manager: BRAM Bradesco Asset Management S.A. D.T.V.M Avenida Paulista 1450, 6º andar Zip Code: São Paulo Brazil phone: bemdtvm@bradesco.com.br IMPORTANT NOTICE to Investors: With effect from 11 May 2016 Moody s has upgraded Driver Brazil three s Mezanine quotas from Aa2.br(sf) to Aaa.br(sf). With effect from 12 Dec 2016 Fitch has upgraded Driver Brazil three s Mezanine quotas from A+sf(bra) to AA+sf(bra). As a consequence of the emissions scandal and based on our high transparency standards the content of the investor report will be enhanced. From September 2015 onwards you will find an additional table quantifying the number and volume of contracts with underlying vehicles fitted with an EA189 engine. 1 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
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 Information regarding the Notes I 9 Information regarding the Notes II 10 Credit Enhancement 11 Swap Fixing / Waterfall 12 Amortisation Profile I 13 Amortisation Profile II 14 Run Out Schedule I 15 Run Out Schedule II Delinquencies 18 Recoveries 19 Pool Data I 20 Pool Data II 21 Pool Data III 22 Pool Data IV 23 Pool Data V 24 Pool Data VI 25 Glossary 2 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
3 Reporting Details Deal Overview CutOff Date Scheduled Date of CleanUpCall Legal Maturity Date Issue Date Period No.: Reporting frequency: Next Payment Date: 15/12/2015 Publication Date: December 2017 Payment Date: December 2020 Reporting Date: 10/12/2015 Asset Collection Period: 21 Interest Accrual Period monthly Note Payment Period: 05/10/2017 Days accrued: 31/10/ /09/2017 (4th of each month) 30/09/2017 (last day of each month) from 01/09/2017 until 30/09/2017 from 04/08/2017 until 06/09/2017 from 04/08/2017 until 06/09/ at Pool Cut Principal Percentage New Cars ,84% ,90 89,93% Used Cars ,16% ,36 10,07% Total ,00% ,26 100,00% 3 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
4 Parties Overview Administrator: BEM DISTRIBUIDORA DE TÍTULOS E VALORES MOBILIÁRIOS LTDA Asset Manager: BRAM Bradesco Asset Management S.A. D.T.V.M Avenida Paulista 1450, 6º andar Cidade de Deus Zip Code: Bairro Vila Yara 4º andar São Paulo Brazil Osasco São Paulo Brazil phone: phone: bemdtvm@bradesco.com.br Custodian Bank: Banco Bradesco S.A. Collection Agent: Cidade de Deus Treasury ABS Operations Bairro Vila Yara 2º andar Rua Volkswagen, 291 Osasco São Paulo Brazil São Paulo phone: Brazil Phone: FSBRTESOUABS@vwfs.com Swap Counterparty: Banco Santander (Brasil) S.A. Clearing System: CETIP S.A. Mercados Organizados Avenida Presidente Juscelino Kubitschek, 2235 Av. Brigadeiro Faria Lima, 1663, 1º andar Bloco A Jardim Paulistano São Paulo SP São Paulo SP CEP: Brazil phone: phone: atendimento@cetip.com.br Rating Agencies Moody s América Latina Ltda. Avenida Nações Unidas, º andar São Paulo Brazil phone: daniela.jayesuria@moodys.com Fitch Ratings Brasil Ltda. Alameda Santos, andar São Paulo Brazil phone: juliana.ayoub@fitchratings.com 4 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
5 Transaction Events (I) CleanUp Call Condition Current Portfolio 10,83% Min. Portfolio 10,00% The CleanUpCall Condition is planned to be reached in November CleanUp Call will have the right at its option to exercise a CleanUp Call and to repurchase the Loan Receivables from Driver Brasil One when the sum of the Principal for all loan contracts is less than 10 per cent. of the sum of the for all Loan contracts as of the Cut Off Date, provided that all payment obligations under the Quotas will be thereby fulfilled. 5 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
6 0,00000% 0,00000% 0,00000% 0,00000% 0,00000% 0,00000% 0,02122% 0,04937% 0,09671% 0,13788% 0,19220% 0,25079% 0,28016% 0,31056% 0,36343% 0,42357% 0,45915% 0,48659% 0,52498% 0,56504% 0,61882% 0,64616% Publication Date: Transaction Events (II) Credit Enhancement Increase Conditions Level 1a Credit Enhancement Increase Condition Cumulative Late Delinquencies do not amount to 1.5% for any Payment Date before and incp. 12/2016 Level 1b Credit Enhancement Increase Condition Cumulative Late Delinquencies do not amount to 3.5% for any Payment Date between 01/2017 and incp. 12/2017 Level 2 Credit Enhancement Increase Condition Cumulative Late Delinquencies do not amount to 5.0% for any Payment Date NO NO NO (in Arrears) (at Late Delinquency) R$ R$ R$ Cumulative Late Delinquencies BOP R$ , ,36 Late Delinquencies R$ , ,13 Cumulative Late Delinquencies EOP R$ , ,49 as of PoolCut Date R$ ,26 Cumulative Late Delinquency as percentage of DPB at PoolCut 0,64616% 7,50% Cumulative Late Delinquency Cumulative Net Loss Ratio Level 1a/b Level 2 5,00% 2,50% 0,00% 6 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
7 Transaction Events (III) Administrator Fitch Moody's BEM DTVM Long Term2 Outlook4 Long Term8 Outlook10 Rating AAA (bra) Stable Aaa.br Stable Custodian Bank Fitch Moody's Banco Bradesco Long Term2 Outlook4 Long Term8 Outlook10 Rating AAA (bra) Stable Aaa.br Stable Swap Counterparty Fitch Moody's Santander Long Term2 Outlook4 Long Term8 Outlook10 Rating AAA (bra) Negative Aaa.br Negative Servicer Fitch Moody's Long Term2 Outlook4 Long Term8 Outlook10 Rating n.a. n.a. n.a. n.a. 7 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
8 Information regarding the Notes I Rating at Issue Date Senior Quota Mezzanine Quota Moody's Aaa.br Aa2.br Fitch Ratings AAA(bra) A+(bra) Current Rating Senior Quota Mezzanine Quota Moody's Aaa.br Aaa.br Fitch Ratings AAA(bra) AA+sf(bra) Information on Notes Senior Quota Mezzanine Quota Legal maturity date December 2020 December 2020 Scheduled Clean Up Call December 2017 December 2017 ISIN: BRDRVRCTF006 BRDRVRCTF014 Nominal Amount R$ , ,00 Information on Interest Senior Quota Mezzanine Quota Spread/ Margin 175 bps 285 bps Rate Daily CDI Daily CDI Fixed/Floating floating floating Current Coupon Daily CDI Daily CDI Day Count Convention actual/252 actual/252 8 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
9 Information regarding the Notes II Monthly Period: Payment Date: Interest Accrual Period (from/until) Days accrued Rate Rate as of Month End Day Count Convention 30/09/ /09/ /08/2017 until 06/09/ Daily CDI 8,14% actual/252 Interest Payments Senior Quota Mezzanine Quota Total Interest Amount of the Reporting Period R$ ,22 R$ ,36 Note Senior Quota Mezzanine Quota Note as of Beginning of Period R$ , ,00 Note as of End of Period R$ , ,00 Principal Amortization R$ , ,00 Payments to Investors (per note) Senior Quota Mezzanine Quota Interest R$ 13,05 R$ 39,20 Principal Amortization R$ 211,35 R$ 522,88 Notes Overcollateralisation Senior Quota Mezzanine Quota Initial OC Percentage at Poolcut 7,40% 5,97% Current OC Percentage 10,73% 6,92% Target OC Percentage 10,00% 6,60% 9 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
10 Credit Enhancement Credit PoolCut % of Value Mezzanine Quota 1,43% R$ ,00 Subordinated Quota 8,56% R$ ,00 Overcollateralization 9,99% R$ ,00 Cash Collateral Account 1,00% R$ ,78 Calculation of Credit Enhancement The Senior Quota benefits from the Mezzanine, Subordinated Quotas and the Cash Collateral Account; The Mezanine Quota benefits from the Subordinated Quota and the Cash Collateral Account; The transaction starts with sequential amortisation and therefore initially only the Senior Quota will receive principal payments; The transaction switches into pro rata amortisation once an overcollateralisation percentage (i.e. credit enhancement excluding cash collateral) of OCPercentage for the Senior Quota and OCPercentage for the Mezanine Quota has been reached. 10 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
11 Swap Fixing / Waterfall Amortising Interest Rate Swap Senior Quota Mezzanine Quota Initial Principal R$ , ,00 Underlying Principal for Reporting Period R$ , ,00 Paying Leg Fix Interest Rate Fix Interest Rate Receiving Leg Floating Interest Rate Floating Interest Rate Waterfall Column2 Column1 Available Distribution Amount R$ ,05 1) Fees R$ (63.873,07) 2) Net Swap Payments R$ ( ,67) 3) Interest Senior Quota R$ ( ,22) 4) Interest Mezzanine Quota R$ (59.982,36) 5) Payment to Cash Collateral Account R$ ( ,68) 6) Redemption Senior Quota R$ ( ,00) 7) Redemption Mezzanine Quota R$ ( ,00) 8) Redemption Subordinated Quota R$ ( ,00) 9) Remaining Amount Due to Rounding R$ (789,05) Remaining from Current Period R$ (0,00) 11 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
12 Amortisation Profile I* Senior Quota Mezzanine Quota Reporting Period Actual Note Actual Note 2 Poolcut , ,00 12/ , ,00 01/ , ,00 02/ , ,00 03/ , ,00 04/ , ,00 05/ , ,00 06/ , ,00 07/ , ,00 08/ , ,00 09/ , ,00 10/ , ,00 11/ , ,00 12/ , ,00 01/ , ,00 02/ , ,00 03/ , ,00 04/ , ,00 05/ , ,00 06/ , ,00 07/ , ,00 08/ , ,00 09/ , ,00 10/ , ,00 11/ , ,00 12/ , ,00 01/ , ,00 02/ , ,00 03/ , ,00 04/ , ,00 05/ , ,00 06/ , ,00 07/ ,79 08/ Based on the following assumptions: CPR of 14,5%, Net Losses at 1,25% 12 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
13 Amortisation Profile II Amortisation Profile Senior Quota in BRL The dark blue bars project the amortisation for the senior quota assuming, among other things, annual prepayments of 14,5% and 2,10% of Net Losses Reporting Period 0 Amortisation Profile Mezzanine Quota in BRL The dark blue bars project the amortisation for the senior quota assuming, among other things, annual prepayments of 14,5% and 1,25% of Net Losses Reporting Period 0 13 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
14 Run Out Schedule I Payment Date Remaining Interest Principal ABS Remaining Nominal arrears R$ , ,11 R$ ,21 10/2017 R$ ,45 R$ , ,05 11/2017 R$ ,09 R$ , ,59 12/2017 R$ ,77 R$ ,24 R$ ,01 01/2018 R$ ,68 R$ ,73 R$ ,41 02/2018 R$ ,51 R$ ,78 R$ ,29 03/2018 R$ , ,38 R$ ,08 04/2018 R$ ,55 R$ , ,75 05/2018 R$ ,66 R$ ,71 R$ ,37 06/2018 R$ ,13 R$ ,01 R$ ,14 07/2018 R$ ,94 R$ ,21 R$ ,15 08/2018 R$ ,66 R$ ,79 R$ ,45 09/2018 R$ ,58 R$ ,65 R$ ,23 10/2018 R$ ,63 R$ ,29 R$ ,92 11/2018 R$ ,19 R$ ,92 R$ ,11 12/2018 R$ 4.195,58 R$ ,26 R$ ,84 Total R$ ,22 R$ ,38 R$ ,60 14 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
15 Run Out Schedule II Expected Amortisation of the (in BRL) The expected portfolio amortisation is solely based on the scheduled payments, no assumptions on prepayments or defaults are made Reporting Period 0 15 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
16 Overview Status Principal Beginning of Period R$ ,74 End of Period R$ ,38 Total R$ ,36 Walk b/w BOP and EOP Column1 Early Settlement 563 WriteOff 30 End of Term Renegotiation 6 Total Contract Status Development Principal 2 Principal 5 3# Principal 2 7 Principal 3 9 Principal 4 Current R$ , R$ , , R$ , R$ ,13 Early Settlement R$ R$ R$ R$ Delinquent R$ , , R$ , R$ , R$ ,97 Write Off 179 R$ End of Term R$ R$ R$ R$ Renegotiation 226 R$ R$ 213 R$ 13 R$ Total R$ , R$ , R$ , R$ , R$ ,10 Contract Status Development Total Portfolio as of Beginning of Period Total Portfolio as of End of Period Principal 2 New Vehicle Used Vehicle Retail Corporate New Vehicle Used Vehicle Retail Corporate Principal 3# Principal 2 7 Principal 3 9 Principal 4 Current R$ , R$ , R$ , , R$ ,14 Early Settlement R$ R$ R$ R$ R$ Delinquent R$ , R$ , , R$ , ,87 Write Off 209 R$ End of Term R$ R$ R$ R$ Renegotiation 232 R$ 205 R$ 27 R$ 219 R$ 13 R$ Total R$ , R$ , R$ , R$ , R$ ,01 16 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
17 Delinquencies Delinquent Delinquency Profile Principal 2 Publication Date: New Vehicle Used Vehicle Retail Corporate from 1 14 days ,57% R$ ,33 57,76% R$ , R$ , , R$ ,69 from days 0 0,00% R$ 0,00% from days 204 4,05% R$ ,87 5,42% 155 R$ ,43 49 R$ , R$ ,51 22 R$ ,36 from days 103 2,05% R$ ,66 3,68% ,01 23 R$ ,65 89 R$ ,77 14 R$ ,89 from days 67 1,33% R$ ,23 3,12% 53 R$ ,51 14 R$ ,72 61 R$ ,96 6 R$ ,27 from days 48 0,95% R$ ,84 2,99% 33 R$ ,99 15 R$ ,85 44 R$ ,96 4 R$ ,88 from days 54 1,07% R$ ,29 3,63% 41 R$ ,75 13 R$ ,54 48 R$ ,60 6 R$ ,69 from days 219 4,35% R$ ,21 21,24% 174 R$ ,56 45 R$ , ,53 19 R$ ,68 from days 31 0,62% R$ ,68 2,14% 28 R$ ,53 3 R$ ,15 28 R$ ,66 3 R$ ,02 Total ,00% R$ ,11 100,00% R$ , , R$ , ,48 100% Delinquency Performance Historical Data (by Bucket) 1 to to to to to to to to to 720 > % 80% 70% 60% 50% 40% 30% 20% 10% 0% 17 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
18 Recoveries Relevant PoolCut Data Nominal ,98 (+) Nominal at Day of Write Off ,98 () Prior Transactions/ Negotiations () Recoveries for Current Period () Discounts for Current Period (=) Current Nominal R$ R$ ( ,53) R$ ( ,87) R$ (1.103,81) R$ ,77 18 São Paulo SP Brazil
19 Pool Data I Distribution by Contract Concentration Percentage of Principal ,98% R$ ,49 95,30% R$ , R$ , R$ , ,52% R$ ,42 4,15% 719 R$ ,25 51 R$ , R$ , ,29% R$ ,29 0,30% 63 R$ , ,16% R$ ,44 0,18% 32 R$ ,72 2 R$ 1.948, > ,05% R$ ,74 0,06% 11 R$ , Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Distribution by largest customers Contract Concentration Percentage of Total Porfolio Total Porfolio Principal ,00% R$ ,86 0,04% 1 R$ ,86 1 R$ , ,00% R$ ,77 0,03% 1 R$ ,77 1 R$ , ,00% R$ ,82 0,03% 1 R$ ,82 1 R$ , ,01% R$ ,52 0,03% 2 R$ ,52 2 R$ , ,00% R$ ,70 0,03% 1 R$ ,70 1 R$ , ,00% R$ ,05 0,03% 1 R$ ,05 1 R$ , ,00% R$ ,14 0,03% 1 R$ ,14 1 R$ , ,00% R$ ,54 0,03% 1 R$ ,54 1 R$ , ,00% R$ ,60 0,03% 1 R$ ,60 1 R$ , ,01% R$ ,36 0,03% 2 R$ ,36 2 R$ , ,00% R$ ,19 0,03% 1 R$ ,19 1 R$ , ,00% R$ ,47 0,03% 1 R$ ,47 1 R$ , ,00% R$ ,24 0,03% 1 R$ ,24 1 R$ , ,01% R$ ,72 0,03% 3 R$ ,72 3 R$ , ,00% R$ ,25 0,03% 1 R$ ,25 1 R$ , ,00% R$ ,57 0,03% 1 R$ ,57 1 R$ , ,00% R$ ,86 0,03% 1 R$ ,86 1 R$ , ,00% R$ ,48 0,03% 1 R$ ,48 1 R$ , ,00% R$ ,32 0,03% 1 R$ ,32 1 R$ , ,00% R$ ,05 0,03% 1 R$ ,05 1 R$ ,05 Total ,11% R$ ,51 0,58% 21 R$ ,41 3 R$ ,10 12 R$ ,24 12 R$ ,27 Total ,00% R$ ,38 100,00% New Vehicle Used Vehicle Retail Corporate New Vehicle Used Vehicle Retail Corporate 19 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
20 Pool Data II Distribution by Disounted Principal Percentage of Total Porfolio Oustanding Principal Principal 2 New Vehicle Used Vehicle Retail Corporate < = 5000, ,89% R$ ,52 26,85% R$ , R$ , R$ , R$ , ,01 < 10000, ,68% R$ ,51 46,27% R$ , R$ , R$ , R$ , ,01 < 15000, ,89% R$ ,99 17,64% R$ , R$ , R$ , R$ , ,01 < 20000, ,69% R$ ,19 5,37% 328 R$ ,49 42 R$ , R$ ,71 63 R$ , ,01 < 25000, ,53% R$ ,79 2,16% 108 R$ ,78 7 R$ ,01 91 R$ ,27 24 R$ , ,01 < 30000, ,22% R$ ,02 1,14% 44 R$ ,61 5 R$ ,41 37 R$ ,45 12 R$ , ,01 < 40000, ,08% R$ ,73 0,50% 16 R$ ,49 2 R$ ,24 12 R$ ,24 6 R$ , ,01 < 50000,00 2 0,01% R$ ,63 0,08% 1 R$ ,77 1 R$ ,86 2 R$ ,63 R$ 50000,01 < 60000,00 0 0,00% R$ 0,00% Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Statistics Minimum Maximum Average R$ R$ R$ 0, , ,63 Distribution by Original Principal Percentage of Total Porfolio Oustanding Principal Principal <= 5000,00 7 0,03% R$ 7.300,29 0,01% 3 R$ 3.019,40 4 R$ 4.280,89 7 R$ 7.300, ,01 < 10000, ,81% R$ ,21 0,66% 196 R$ , , R$ ,15 1 R$ 2.566, ,01 < 15000, ,01% R$ ,88 4,77% R$ , R$ , ,48 41 R$ , ,01 < 20000, ,44% R$ ,14 16,27% R$ , R$ , R$ , R$ , ,01 < 25000, ,47% R$ ,73 22,96% R$ , , R$ , , ,01 < 30000, ,90% R$ ,21 20,71% R$ , , R$ , R$ , ,01 < 40000, ,68% R$ ,90 20,95% R$ , R$ , R$ , R$ , ,01 < 50000, ,36% R$ ,87 6,98% ,11 44 R$ , R$ , R$ , ,01 < 60000, ,97% R$ ,57 2,57% 196 R$ ,61 17 R$ , R$ ,59 42 R$ , ,01 < 70000, ,56% R$ ,66 1,59% 114 R$ ,02 9 R$ , ,00 33 R$ , ,01 < 80000, ,38% R$ ,10 1,21% 78 R$ ,29 5 R$ ,81 62 R$ ,31 21 R$ ,79 > 80000, ,37% R$ ,82 1,30% 75 R$ ,81 6 R$ ,01 54 R$ ,95 27 R$ ,87 Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Statistics Minimum Original Nominal R$ 2.652,60 Maximum Original Nominal R$ ,20 Average Original Nominal R$ ,56 New Vehicle Used Vehicle Retail Corporate 20 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
21 Pool Data III Distribution by Original Term Percentage of Oustanding Principal Principal ,00% R$ 0,00% ,92% R$ ,14 0,29% 177 R$ ,25 24 R$ , ,71% R$ ,05 45,53% R$ , R$ , ,24% R$ ,47 37,34% R$ , R$ , ,13% R$ ,72 16,84% R$ , R$ , Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Distribution by Remaining Term Percentage of Oustanding Principal Principal ,10% R$ ,86 73,56% R$ , R$ , R$ , R$ , ,87% R$ ,54 26,34% R$ , R$ , R$ , R$ , ,03% R$ ,98 0,11% 6 R$ ,62 1 R$ ,36 6 R$ ,46 1 R$ , ,00% R$ 0,00% ,00% R$ 0,00% Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Distribution by Seasoning Percentage of Total Porfolio Statistics Minimum Original Term 4 Maximum Original Term 72 Weighted Average Original Term 44,4 Total Porfolio Statistics Minimum Remaining Term 0 Maximum Remaining Term 15 Weighted Average Remaining Term 9,8 Total Porfolio Oustanding Principal Principal ,00% R$ 9.293,15 0,01% 1 R$ 9.293,15 1 R$ 9.293, ,38% R$ ,31 9,56% R$ , R$ , R$ , R$ , ,46% R$ ,77 56,16% R$ , R$ , R$ , R$ , ,71% R$ ,06 26,10% R$ , R$ , R$ , R$ , ,44% R$ ,09 8,18% R$ , R$ , R$ ,73 34 R$ , ,00% R$ 0,00% Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Statistics Minimum Seasoning 23 Maximum Seasoning 60 Weighted Average Seasoning 34,6 New Vehicle Used Vehicle Retail Corporate New Vehicle Used Vehicle Retail Corporate New Vehicle Used Vehicle Retail Corporate 21 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
22 Pool Data IV Distribution by brand Percentage of Principal AUDI 197 0,90% R$ ,54 2,16% 188 R$ ,74 9 R$ , R$ ,41 21 R$ ,13 SEAT VW C&L ,19% R$ ,12 92,26% R$ , R$ , R$ , R$ ,01 OTHER BRANDS ,91% R$ ,72 5,58% 63 R$ , , R$ ,85 29 R$ ,87 Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Distribution by Geographic Distribution Percentage of Total Porfolio Total Porfolio Principal 2 New Vehicle 3 4 Used Vehicle AC 92 0,42% R$ ,27 0,48% 74 R$ ,63 18 R$ ,64 86 R$ ,10 6 R$ ,17 AL 304 1,39% R$ ,23 1,38% 272 R$ ,92 32 R$ , ,03 4 R$ ,20 AM 218 1,00% R$ ,12 1,04% 202 R$ ,68 16 R$ , R$ ,42 37 R$ ,70 AP 82 0,38% R$ ,65 0,46% 81 R$ ,50 1 R$ 6.360,15 79 R$ ,71 3 R$ ,94 BA 937 4,29% R$ ,60 4,03% 829 R$ , R$ , ,29 47 R$ ,31 CE 708 3,24% R$ ,73 3,10% 617 R$ ,81 91 R$ , R$ ,23 19 R$ ,50 DF 448 2,05% R$ ,23 2,43% 427 R$ ,38 21 R$ , R$ , ,52 ES 356 1,63% R$ ,61 1,60% 303 R$ ,70 53 R$ , R$ , ,64 GO ,79% R$ ,31 4,53% 865 R$ , R$ , R$ ,03 52 R$ ,28 MA 373 1,71% R$ ,99 1,87% 363 R$ , , R$ , ,71 MG ,91% R$ ,43 8,68% R$ , R$ , R$ , R$ ,04 MS 435 1,99% R$ ,66 1,84% 386 R$ ,39 49 R$ , R$ , ,30 MT 345 1,58% R$ ,64 1,68% 314 R$ ,07 31 R$ , R$ ,73 24 R$ ,91 PA 544 2,49% R$ ,77 2,81% 459 R$ ,08 85 R$ , R$ ,21 28 R$ ,56 PB 468 2,14% R$ ,92 2,08% 437 R$ ,00 31 R$ , R$ ,98 15 R$ ,94 PE 885 4,05% R$ ,31 3,73% 805 R$ , , R$ ,76 36 R$ ,55 PI 359 1,64% R$ ,98 1,61% 349 R$ , , R$ ,40 5 R$ ,58 PR ,88% R$ ,70 5,81% R$ , R$ , R$ , R$ ,32 RJ ,84% R$ ,89 7,01% , R$ , R$ ,18 77 R$ ,71 RN 278 1,27% R$ ,03 1,30% ,62 18 R$ , R$ ,51 24 R$ ,52 RO 237 1,08% R$ ,08 1,08% 205 R$ ,40 32 R$ , R$ ,46 6 R$ ,62 RR 44 0,20% R$ ,18 0,22% 41 R$ ,60 3 R$ ,58 38 R$ ,82 6 R$ ,36 RS ,19% R$ ,91 6,66% R$ , R$ , R$ , ,71 SC ,41% R$ ,14 7,41% R$ , R$ , R$ ,28 85 R$ ,86 SE 238 1,09% R$ ,36 1,13% 195 R$ ,10 43 R$ , R$ ,82 13 R$ ,54 SP ,75% R$ ,30 25,45% R$ , , R$ , R$ ,51 TO 131 0,60% R$ ,34 0,58% 121 R$ , , R$ , ,01 Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 Retail Corporate New Vehicle Used Vehicle Retail Corporate 22 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
23 Pool Data V Distribution by Brand & Model Model Total Porfolio Principal Principal 2 New Vehicle Used Vehicle Retail Corporate Principal 3 4 Principal 6 8 Principal 32 9 Principal 33 VW AMAROK 204 0,93% R$ ,32 2,69% 179 R$ ,40 25 R$ , R$ ,96 75 R$ ,36 BORA 4 0,02% R$ ,58 0,02% 4 R$ ,58 4 R$ ,58 CROSSFOX 215 0,98% R$ ,56 1,22% 158 R$ ,40 57 R$ , R$ ,99 8 R$ ,57 FOX ,10% R$ ,01 22,75% , , R$ , R$ ,55 FUSCA 3 0,01% R$ ,74 0,02% 3 R$ ,74 3 R$ ,74 GOL ,93% R$ ,79 28,72% R$ , R$ , R$ , R$ ,27 GOLF 180 0,82% R$ ,34 1,50% 139 R$ ,18 41 R$ , , ,27 JETTA 135 0,62% R$ ,89 1,43% ,89 25 R$ , R$ ,18 16 R$ ,71 KOMBI 52 0,24% R$ ,26 0,19% 27 R$ ,24 25 R$ ,02 35 R$ ,42 17 R$ ,84 NEW BEETLE 5 0,02% R$ ,79 0,03% 5 R$ ,79 5 R$ ,79 PARATI 24 0,11% R$ ,01 0,07% 24 R$ ,01 24 R$ ,01 PASSAT 5 0,02% R$ ,94 0,04% 5 R$ ,94 4 R$ ,83 1 R$ 5.958,11 POLO 132 0,60% R$ ,01 0,56% ,01 62 R$ , R$ ,34 9 R$ ,67 POLO SEDAN 110 0,50% R$ ,44 0,67% 55 R$ ,85 55 R$ , R$ ,82 5 R$ ,62 SANTANA 1 0,00% R$ 1.295,22 0,00% 1 R$ 1.295,22 1 R$ 1.295,22 SAVEIRO ,54% R$ ,02 9,27% R$ , R$ , , R$ ,37 SPACECROSS 56 0,26% R$ ,88 0,34% 47 R$ ,06 9 R$ ,82 53 R$ ,39 3 R$ ,49 SPACEFOX 334 1,53% R$ ,84 1,81% 249 R$ ,09 85 R$ , R$ ,67 21 R$ ,17 TIGUAN 18 0,08% R$ ,99 0,20% 13 R$ ,46 5 R$ ,53 14 R$ ,95 4 R$ ,04 TOUAREG 0 0,00% R$ 0,00% UP ,22% R$ ,57 9,33% R$ ,50 27 R$ , R$ , R$ ,03 VOYAGE ,61% R$ ,12 11,38% , R$ , R$ , R$ ,94 OTHER VW 6 0,03% R$ ,80 0,02% 2 R$ 1.108,33 4 R$ ,47 6 R$ ,80 SubTotal VW ,19% R$ ,12 92,26% R$ , R$ , R$ , R$ ,01 Audi A1 4 0,02% R$ ,53 0,02% 3 R$ ,91 1 R$ ,62 4 R$ ,53 A ,55% R$ ,24 1,25% 116 R$ ,33 5 R$ , R$ ,41 13 R$ ,83 A4 17 0,08% R$ ,28 0,21% 15 R$ ,87 2 R$ ,41 15 R$ ,80 2 R$ ,48 A5 7 0,03% R$ ,66 0,07% 7 R$ ,66 7 R$ ,66 A7 0 0,00% R$ 0,00% Q3 46 0,21% R$ ,23 0,57% 46 R$ ,23 41 R$ ,15 5 R$ ,08 Q5 1 0,00% R$ 3.516,74 0,00% 1 R$ 3.516,74 1 R$ 3.516,74 Q7 0 0,00% R$ 0,00% S3 0 0,00% R$ 0,00% TT 0 0,00% R$ ,86 0,04% 1 R$ ,86 1 R$ ,86 SubTotal Audi 197 0,90% R$ ,54 2,16% 188 R$ ,74 9 R$ , R$ ,41 21 R$ ,13 OTHER BRANDS OTHER BRANDS ,91% R$ ,72 5,58% 63 R$ , , R$ ,85 29 R$ ,87 SubTotal Other Brands ,91% R$ ,72 5,58% 63 R$ , , R$ ,85 29 R$ ,87 Total ,00% R$ ,38 100,00% R$ , R$ , R$ , R$ ,01 23 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
24 Pool Data IV EA189 Engine status Total Porfolio Principal Principal EA189 Engine 15 0,07% R$ ,94 0,15% Other ,93% R$ ,44 99,85% Total ,00% R$ ,38 100,00% 24 São Paulo SP Brazil
25 Glossary ABS Remaining Nominal: Collections: Delinquent contract: Late Delinquency: Late Delinquency Ratio: The sum of all installments of the portfolio (future + delinquent). Available Distribution Amount on each payment day as described in the Offering Circular. The outstanding value of a contract which is past due more than 1 day. in arrears for more than 180 days. Means, for any Payment Date a fraction, expressed as a percentage, (a) the numerator of which is the sum of the of all Sold Eligible Credit Rights that have ever been overdue and unpaid in arrears for one hundred and eighty (180) or more days from the Purchase Date through the end of the preceding Monthly Period. The of each such Sold Eligible Credit Rights will be calculated at the end of the Monthly Period the Sold Eligible Credit Right becomes for the first time overdue and unpaid in arrears for one hundred and eighty (180) or more days. It is hereby understood that any payment of any overdue installment for one hundred and eighty (180) days or more will not affect the calculation of the Late Delinquency Ratio; (b) and the denominator of which is the aggregate of Sold Eligible Credit Rights on the Purchase Date. Original Maturity Date: : Original maturity date of each quota as of the inception of the transaction (as of cut off date). Means with respect to a Sold Eligible Credit Right, the sum of the present value of all of its installments minus the sum of the present values of its installments that have been already paid as of the immediately preceding Monthly Period. For the purposes of calculating the, the installments will be discounted to the origination date of the Credit Right and at the Discount Rate, on the basis of one year of 360 (three hundred and sixty) days being equivalent to 12 (twelve) months, each month consisting of 30 (thirty) days. PoolCut: Present Value: Recoveries: Swap: Present Value of the portfolio as of 12/17/2013 (considering the discount rate used for the deal and the 360day convention). Means the sum of the amounts of the Sold Eligible CreditRights, calculated at present value applying the Discount Rate. All money received after the Write Off of a contract. Means the interest rate swap operations performed by the Fund, as provided in the Interest Rate Swap Agreement, with the purpose of mitigating the potential mismatch between the fixed rate of its spot positions and the benchmark established for its class of quotas. 25 São Paulo SP Brazil FSBRTESOUABS@vwfs.com
Driver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: Osasco - São Paulo - Brazil. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil THREE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: Osasco - São Paulo - Brazil. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil THREE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Three. Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: Osasco - São Paulo - Brazil. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Three DRIVER Brasil THREE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code:
More informationDriver Brasil Two. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Two DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: 06029900
More informationDriver Brasil Two. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Two DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: 06029900
More informationDriver Brasil Two. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Two DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: 06029900
More informationDriver Brasil Two. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Two DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: 06029900
More informationDriver Brasil Two. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Two DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Financiamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: 06029900
More informationDriver Brasil Two. Banco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Driver Brasil Two DRIVER Brasil TWO Banco Volkswagen Fundo de Investimento em Direitos Creditórios Fiunanciamento de Veículos Nucleo Cidade de Deus, Predio Prata 4º andar Zip Code: 06029900
More informationBanco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A. Treasury - ABS Operations Rua Volkswagen, 291-5º andar São Paulo Brasil
Deal Name: Issuer: Seller of the Receivables: Servicer Name: Reporting Entity: Driver Brasil ONE DRIVER Brasil ONE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Fiunanciamento de Veículos
More informationDriver Brasil ONE. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Seller of the Receivables: Servicer Name: Reporting Entity: Driver Brasil ONE DRIVER Brasil ONE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Fiunanciamento de Veículos
More informationDriver Brasil ONE. Banco Volkswagen S.A. Banco Volkswagen S.A.
Deal Name: Issuer: Seller of the Receivables: Servicer Name: Reporting Entity: Driver Brasil ONE DRIVER Brasil ONE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Fiunanciamento de Veículos
More informationBanco Volkswagen S.A. Banco Volkswagen S.A. Banco Volkswagen S.A. Treasury - ABS Operations Rua Volkswagen, 291-2º andar São Paulo Brasil
Deal Name: Issuer: Seller of the Receivables: Servicer Name: Reporting Entity: Driver Brasil ONE DRIVER Brasil ONE Banco Volkswagen Fundo de Investimento em Direitos Creditórios Fiunanciamento de Veículos
More informationSteinweg Frankfurt am Main Federal Republic of Germany fax +49 (0) 69/
Deal Name: DRIVER FIVE Issuer: Seller of the Receivables: DRIVER FIVE GmbH Steinweg 3-5 60313 Frankfurt am Main Federal Republic of Germany fax +49 (0) 69/ 2992-5387 Servicer Name: Reporting Entity: ABS
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 25 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 25 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 25 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 25 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 25 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 25 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationEschenheimer Anlage Frankfurt am Main Federal Republic of Germany. Eschenheimer Anlage Frankfurt/Main Federal Republic of Germany
Deal Name: Issuer: DRIVER TWO DRIVER TWO GmbH Eschenheimer Anlage 1 60316 Frankfurt am Main Federal Republic of Germany Servicer Name: VOLKSWAGEN BANK GmbH Reporting Entity: Gifhorner Straße 54 Federal
More informationInformation Date: Period: Period No.: 61
Deal Name: Issuer: Servicer Name: Reporting Entity: DRIVER THREE DRIVER THREE GmbH Eschenheimer Anlage 1 60316 Frankfurt am Main Federal Republic of Germany VOLKSWAGEN BANK GmbH ABS Operations Dep. F-RWABO
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 27 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 27 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 19 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 19 52-54 avenue du X Septembre L-2550 Luxembourg Luxembourg Tel.: +352 2602 491
More informationDriver Brasil Three FIDC ABS / Auto Loans / Brazil
JANUARY 7, 2016 ASSET-BACKED SECURITIES NEW ISSUE REPORT Driver Brasil Three FIDC ABS / Auto Loans / Brazil Closing Date 10 December, 2015 Table of Contents DEFINITIVE RATINGS 1 ASSET SUMMARY 1 LIABILITIES,
More informationDriver China five. CITIC Trust Co., Ltd. Contact: Phone: Fax:
Deal Name: Issuer/Trustee: Originator/Servicer: Reporting Entity: Driver China five CITIC Trust Co., Ltd Volkswagen Finance (China) Co., Ltd Volkswagen Finance (China) Co., Ltd Contact: Phone: +86 10 6589
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 24 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 24 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 24 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 24 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 24 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 24 22-24 Boulevard Royal L-2449 Luxembourg Luxembourg Tel.: +352 2602 491 Fax:
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL 24 Issuer: Originator of the receivables: VCL Multi-Compartment S.A. acting on behalf of its Compartment VCL 24 52-54 avenue du X Septembre L-2550 Luxembourg Luxembourg Tel.: +352 2602 491
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value Compartment 1 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationDriver Italia One. Deal name: Driver Italia One S.r.l Via A. Pestalozza, 12/ Milan - Italy. Issuer: Volkswagen Bank GmbH
Deal name: Issuer: Driver Italia One Driver Italia One S.r.l Via A. Pestalozza, 12/14 20131 Milan - Italy Originator of the receivables: Seller of the receivables: Servicer name: Volkswagen Bank GmbH Volkswagen
More informationVCL Master Netherlands
Deal name: Issuer: Originator of the receivables: Seller of the receivables: Servicer name: SubServicer name: Reporting entity: VCL Master Netherlands VCL Master Netherlands B.V. Prins Bernhardplein 200
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value Compartment 1 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationMonthly Investor Report
VCL 15 Monthly Investor Report March 13 Deal Name: VCL 15 Issuer: VCL MultiCompartment S.A. acting on behalf of its Compartment VCL 15 5254 avenue du X Septembre L2550 Luxembourg Luxembourg Tel.: +35 (2)
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value Compartment 1 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationVCL Master Netherlands
Deal name: Issuer: Originator of the receivables: Seller of the receivables: Servicer name: SubServicer name: Reporting entity: VCL Master Netherlands VCL Master Netherlands B.V. Prins Bernhardplein 200
More informationBavarian Sky S.A., Compartment German Auto Loans 8. Monthly Investor Report - July 2018
Bavarian Sky S.A., Compartment German Auto Loans 8 - July 2018 July 20, 2018 to = 1 days Cover Sheet Index Page 2 July 20, 2018 to = 1 days 1. Contact Information 2. Reporting Contact Details. Counterparty
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value Compartment 1 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationIndex. Page. Santander Consumer Bank AS Strandveien 18 PO Box 177 N-1325 Lysaker Tel.: Fax.:
Following payment dates: 25.1.213 25.11.213 Cover Sheet Monthly Investor Report Monthly Period Aug 213 Index Page 1 Portfolio Information 1 2 Amount Due for Distribution 2 3 Reserve Accounts 3 4 Performance
More informationDriver France three. Deal Name: Issuer:
Deal Name: Issuer: Originator of the Receivables: Seller of the Receivables: Servicer name: Reporting Entity: Management Company: Custodian: Driver France three Driver France FCT Compartment Driver France
More informationDriver France three. Deal Name: Issuer:
Deal Name: Issuer: Originator of the Receivables: Seller of the Receivables: Servicer name: Reporting Entity: Management Company: Custodian: Driver France three Driver France FCT Compartment Driver France
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value SA - Compartment 2 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationMagellan Mortgages No. 4 plc
Magellan Mortgages No. 4 plc Euro 1,413,750,000 Class A Mortgage Backed Floating Rate Notes due 2059 Euro 33,750,000 Class B Mortgage Backed Floating Rate Notes due 2059 Euro 18,750,000 Class C Mortgage
More information1Q18 Earnings Presentation
1Q18 Earnings Presentation May 11, 2018 Forward Looking Statements This presentation may contain certain statements that express the management s expectations, beliefs and assumptions about future events
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value SA - Compartment 2 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationMagellan Mortgages No. 4 plc
Magellan Mortgages No. 4 plc Euro 1,413,750,000 Class A Mortgage Backed Floating Rate Notes due 2059 Euro 33,750,000 Class B Mortgage Backed Floating Rate Notes due 2059 Euro 18,750,000 Class C Mortgage
More informationVolkswagen Leasing GmbH. Volkswagen Leasing GmbH. Volkswagen Leasing GmbH
Deal name: VCL Master Residual Value SA - Compartment 2 Issuer: Originator of the receivables: Seller of the receivables: Servicer name: Reporting entity: VCL Master Residual Value S.A. acting with respect
More informationMagellan Mortgages No. 4 plc
Magellan Mortgages No. 4 plc Euro 1,413,750,000 Class A Mortgage Backed Floating Rate Notes due 2059 Euro 33,750,000 Class B Mortgage Backed Floating Rate Notes due 2059 Euro 18,750,000 Class C Mortgage
More informationConference Call 1Q11. (Only in Portuguese)
Conference Call 1Q11 (Only in Portuguese) Agenda Key Figures Page 3 Foreign Currency Funding Page 13 Financial System Ranking Page 4 Liquidity Page 14 Distribution Page 5 Asset Management Page 15 Loan
More informationConference Call 4Q2009 and FY 2009 Results
Conference Call 4Q2009 and FY 2009 Results In Portuguese with simultaneous translation in English Time: 11:00 am (US-ET) / 1:00 pm (Brazil) Access in English: +1 (786) 924-6977 Replay in English: +55 (11)
More informationFinancial Statements Banco Paulista S.A. December 31, 2010 and 2009 with Independent Auditor s Report
Financial Statements Banco Paulista S.A. with Independent Auditor s Report Financial statements Contents Independent auditor s report on financial statements... 1 Audited financial statements Balance sheets...
More informationMagellan Mortgages No. 2 plc
Magellan Mortgages No. 2 plc Euro 930,000,000 Class A Mortgage Backed Floating Rate Notes due 2036 Euro 40,000,000 Class B Mortgage Backed Floating Rate Notes due 2036 Euro 25,000,000 Class C Mortgage
More informationSilver Arrow S.A., Compartment Silver Arrow UK
June 20, 208 - July, 208 Section Table of Contents Table of Contents 2 Contact Information 3 Overview Dates 4 Overview Counterparties 5 Events 6 Information Notes I 7 Information Notes II 8 Issuer Accounts
More informationMagellan Mortgages No. 2 plc
Magellan Mortgages No. 2 plc Euro 930,000,000 Class A Mortgage Backed Floating Rate Notes due 2036 Euro 40,000,000 Class B Mortgage Backed Floating Rate Notes due 2036 Euro 25,000,000 Class C Mortgage
More informationIndex. Santander Consumer Bank AS, Norge, Sverige Filial Box Solna Org nr Tel: Fax:
Svensk Autofinans 1 Limited Reporting Date 2.3.213 Monthly Investor Report Payment date 28.2.213 Following payment dates 27.3.213 29.4.213 Cover Sheet Monthly Investor Report Monthly Period Jan 213 Interest
More informationIndex. Santander Consumer Bank AS, Norge, Sverige Filial Box Solna Org nr Tel: Fax:
Svensk Autofinans 1 Limited Reporting Date 3.5.213 Following payment dates 28.6.213 28.7.213 Cover Sheet Monthly Investor Report Monthly Period Apr 213 Interest Period 29.4.213 to 28.5.213 = 29 days Index
More informationSilver Arrow S.A., Compartment 4 Period No: 32
Section Table of Contents 1 Contact Information 2 Overview Dates 3 Overview Counterparties 4 Information Notes I 5 Information Notes II 6 Issuer Accounts and Set-Off Exposure 7 Swap Information 8 Collection
More informationSuccessful Strategy Performance reflects balanced portfolio structure. April, 2013
Successful Strategy Performance reflects balanced portfolio structure April, 2013 Disclaimer Some statements and estimates in this material may represent expectations about future events or results that
More informationIndex. Santander Consumer Bank AS, Norge, Sverige Filial Box Solna Org nr Tel: Fax:
Svensk Autofinans 1 Limited Reporting Date 1.4.214 Following payment dates 28.4.214 28.5.214 Cover Sheet Monthly Investor Report Monthly Period Feb 214 Interest Period 28.2.214 to 28.3.214 = 28 days Index
More informationConference Call 3Q11. (Only in Portuguese)
Conference Call 3Q11 (Only in Portuguese) Agenda Brazilian Credit Market Page 3 Issuance of Banknotes Page 16 Key Figures Page 4 Liquidity Page 17 Financial System Ranking Page 5 Service and product revenues
More informationIndex. Page. Santander Consumer Bank AS Strandveien 18 PO Box 177 N-1325 Lysaker Tel.: Fax.:
Following payment dates: 25/03/2016 25/04/2016 Cover Sheet Monthly Investor Report Monthly Period Jan 2016 Cut-Off Date 31/01/2016 Index Page 1 Portfolio Information 2 2 Amount Due for Distribution 3 3
More informationIndex. Santander Consumer Bank AS, Norge, Sverige Filial Box Solna Org nr Tel: Fax:
Svensk Autofinans 1 Limited Reporting Date 1.9.214 Following payment dates 29.9.214 28.1.214 Cover Sheet Monthly Investor Report Monthly Period Jul 214 Interest Period 28.7.214 to 28.8.214 = 31 days Index
More informationIndex. Santander Consumer Bank AS, Norge, Sverige Filial Box Solna Org nr Tel: Fax:
Svensk Autofinans 1 Limited Reporting Date 1.6.215 Following payment dates 29.6.215 28.7.215 Cover Sheet Monthly Investor Report Monthly Period Apr 215 Interest Period 28.4.215 to 28.5.215 = 3 days Index
More informationVOBA N.3 S.r.l. Securitisation of Residential Mortgages originated by:
From: Calculation Agent To: Issuer Representative of the Noteholders Paying Agent / Account Bank Transaction Account Bank / Cash Manager Servicer Rating Agencies Corporate Servicer Swap Counterparty VOBA
More informationSilver Arrow S.A., Compartment 8
Section Table of Contents 1 Contact Information 2 Overview Dates 3 Overview Counterparties 4 Information Notes I 5 Information Notes II 6 Issuer Accounts and Set-Off Exposure 7 Swap Information 8 Collection
More informationSilver Arrow S.A., Compartment 8
Section Table of Contents 1 Contact Information 2 Overview Dates 3 Overview Counterparties Information Notes I 5 Information Notes II 6 Issuer Accounts and Set-Off Exposure 7 Swap Information 8 Collection
More informationIndex. Page. Santander Consumer Bank AS Strandveien 18 PO Box 177 N-1325 Lysaker Tel.: Fax.:
Following payment dates: 25.01.2019 25.02.2019 Cover Sheet Monthly Investor Report Monthly Period Nov 2018 Cut-Off Date 30.11.2018 Index Page 1 Portfolio Information 2 2 Amount Due for Distribution 3 3
More informationConference Call 2Q10 Results
Conference Call 2Q10 Results In Portuguese with simultaneous translation in English Time: 12:00 pm (US-ET) / 1:00 pm (Brazil) Access in English: +1 (786) 924 6977 Access in Portuguese: +55 (11) 4688 6361
More informationSchedule. I. BUSINESS ENVIRONMENT Gilson Finkelsztain - CEO
APIMEC 2015 1 Schedule I. BUSINESS ENVIRONMENT Gilson Finkelsztain - CEO III. UTVM Carlos Ratto - UTVM Commercial and Products Executive Director and Marketing and Communications Executive Director. II.
More informationNostrum Mortgages No. 2
External Parties Arrangers and Joint Lead Managers Caixa-Banco de Investimento, S.A Originator and Servicer Caixa Geral de Depósitos, S.A Rating Agencies DBRS, Inc. S&P Global Ratings Fitch Rating Services
More informationNostrum Mortgages No. 2
External Parties Arrangers and Joint Lead Managers Caixa-Banco de Investimento, S.A Originator and Servicer Caixa Geral de Depósitos, S.A Rating Agencies DBRS, Inc. S&P Global Ratings Fitch Rating Services
More informationReclassifications in the Income Statement to Better Reflect the Essence of the Operations in line with BRGAAP and IFRS
1 Reclassifications in the Income Statement to Better Reflect the Essence of the Operations in line with BRGAAP and IFRS In accordance with the BRGAAP and IFRS s principles that the essence of the operations
More informationSC Germany Auto Monthly Investor Report
SC Germany Auto 2016-1 Monthly Investor Report Cover Sheet Monthly Investor Report Monthly Period Jun 2017 Index Page 1. Portfolio Information 1 2. Reserve Accounts 2 3. Delinquency Data 3 4. Default Data
More informationConference Call 3Q10 Results
Conference Call 3Q10 Results In Portuguese with simultaneous translation in English Time: 11:00 am (US-ET)/ 1:00 pm (Brazil) Access in English: +1 (786) 9246977 Access in Portuguese: +55 (11) 46886361
More informationSuccessful Strategy Performance reflects balanced portfolio structure. August, 2013
Successful Strategy Performance reflects balanced portfolio structure August, 2013 Disclaimer Some statements and estimates in this material may represent expectations about future events or results that
More informationConference Call 4Q11
Conference Call 4Q11 Agenda Brazilian Credit Market Page 3 Issuance of Banknotes Page 16 Key Figures Page 4 Liquidity Page 17 Financial System Ranking Page 5 Service and product revenues Page 19 Distribution
More informationCanadian Pacer Auto Receivable Trust Monthly Investor Report
I. INITIAL PARAMETERS US Amount CDN Amount # of Receivables Weighted Avg. Remaining Term Initial Pool Balance (at Cutoff Date) N/A 753,849,799.26 37,592 51 Months Original Securities Note Interest Rate
More informationSC Germany Consumer Monthly Investor Report
SC Germany Consumer 2015-1 Monthly Investor Report Cover Sheet Monthly Investor Report Monthly Period Okt 2018 Index Page 1. Portfolio Information 1 2. Reserve Accounts 2 3. Performance Data 3 4. Concentration
More information2Q18 Earnings Release 2Q18
2Q18 Belo Horizonte, August 16, 2018 The Banco BS2 S.A. ("Bank"), a multiple bank with commercial and credit, financing and investment portfolio, focused on credit operations, foreign exchange services
More informationCanadian Pacer Auto Receivable Trust Monthly Investor Report
I. INITIAL PARAMETERS US Amount CDN Amount # of Receivables Weighted Avg. Remaining Term Initial Pool Balance (at Cutoff Date) N/A 798,433,012.68 47,314 45 Months Original Securities Note Interest Rate
More informationSC Germany Consumer Monthly Investor Report
SC Germany Consumer 2016-1 Monthly Investor Report Cover Sheet Monthly Investor Report Monthly Period Okt 2018 Index Page 1. Portfolio Information 1 2. Reserve Accounts 2 3. Performance Data 3 4. Concentration
More informationVOBA N.5 S.r.l. - QUARTERLY SERVICER'S REPORT
VOBA N.5 S.r.l. - QUARTERLY SERVICER'S REPORT Quarterly Report Date 12/12/2016 Collection Period 01/09/2016 30/11/2016 Interest Period 21/09/2016 20/12/2016 Payment Date 20/12/2016 COLLECTIONS Total Interest
More informationSC Germany Auto Monthly Investor Report
SC Germany Auto 2016-1 Monthly Investor Report Cover Sheet Monthly Investor Report Monthly Period Sep 2018 Index Page 1. Portfolio Information 1 2. Reserve Accounts 2 3. Delinquency Data 3 4. Default Data
More informationInstitutional Presentation December 2010
Institutional Presentation December 2010 Agenda Brazilian Credit Market Key Figures Corporate Governance and Financial System Ranking Page 3 Page 5 Page 6 Foreign Currency Funding Liquidity Asset Management
More informationANALYST MEETING EINDHOVEN, AUGUST 7, 2008 Results first half year 2008 Harrie Noy Chief Executive Officer. Imagine the result
ANALYST MEETING EINDHOVEN, AUGUST 7, 2008 Results first half year 2008 Harrie Noy Chief Executive Officer Imagine the result Another good quarter Gross revenues rose 23% Organic +8%, strongest in environment
More informationCOMPANHIA DE BEBIDAS DAS AMÉRICAS-AMBEV (Exact name of registrant as specified in its charter)
6-K 1 v105765_6k.htm SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 6-K Report of Foreign Private Issuer Pursuant to Rule 13a-16 or 15d-16 of the Securities Exchange Act of 1934 For the
More informationConference Call 1Q11 Results
Conference Call 1Q11 Results 12:00 pm (US-ET) / 1:00 pm (Brazil) Access in English: +1 (786) 924-6977 Replay in English: +55 (11) 4688-6312 password: 8312633 Access in Portuguese: +55 (11) 4688-6361 Replay
More informationFinancial statements Banco Rabobank International Brasil S.A. December 31, 2013 and 2012 with Independent Auditors Report
Financial statements Banco Rabobank International Brasil S.A. with Independent Auditors Report Financial statements Contents Independent auditors report... 1 Audited financial statements Balance sheets...
More informationNote Class Currency Issuance Amount Outstanding Amount Maturity Date Interest Basis Initial Margin (%) Step-up Margin (%)
Latitude Australia PL Series 2017-1 Trust Monthly Investor Report Report No: 9 Transaction overview Bloomberg Ticker: AUPL 2017-1 Report for the period ended: 31-Aug-18 Determination Date: Payment Date:
More informationSC Germany Auto Monthly Investor Report
SC Germany Auto 2016-1 Monthly Investor Report Cover Sheet Monthly Investor Report Monthly Period Jun 2018 Index Page 1. Portfolio Information 1 IMPORTANT NOTICE to Investors: 2. Reserve Accounts 2 3.
More informationNote Class Currency Issuance Amount Outstanding Amount Maturity Date Interest Basis Initial Margin (%) Step-up Margin (%)
Latitude Australia PL Series 2017-1 Trust Monthly Investor Report Report No: 13 Transaction overview Bloomberg Ticker: AUPL 2017-1 Report for the period ended: 31-Dec-18 Determination Date: Payment Date:
More informationSC Germany Consumer Monthly Investor Report
SC Germany Consumer 2015-1 Monthly Investor Report Cover Sheet Monthly Investor Report Monthly Period Aug 2017 Index Page 1. Portfolio Information 1 2. Reserve Accounts 2 3. Performance Data 3 4. Concentration
More information