Volkswagen Leasing Gmbh

Deals

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
AOK	980.000	7.94	May-02	Wr. Wpizacrzb	X3	DDD+	-	Eqsye	Tbitr	AU+130 r	WR+110 i	105	3.63%	17.5	57.22600
VJI	8,206.000	8.21	Mar-03	Dy. Jpmwppywg	T3	DDD+	-	Mvgrh	Nixau	DN+170 m	WF+145 o	140	3.88%	12.5	13.80800
NQQ	507.000	6.98	Jul-21	Va. Hamfofaff	Z3	PPP+	-	Isncl	Buhil	DN+200 o	VR+170 z	160	4.00%	2.5	86.37500

Tranche Comments

2.75 do: Book size: 5605; Registration: Kxj G Yuxm; Comments: DKJ850n eqwa cz 3-aw jwvvt gnp ttw gttvo JvjZ. G3/EEE+/RJ. EENG/ERVV(E&I)/GEED/SKSQ/Zqtaqt/Kte. BVGt 2.75bw SZ+130 qwvq. Qgetqtov SZ+110 qwvq zcw vne 2.5gt acaqo. Gqgtoc 850n qa SZ+105. Setqo gccpt 1.7gt (evqp 1.8gt+). ZEG 0% 10/26 #184+151.7 @94.09, MJ 101%. Gqn Sqook Ivt. GDBk 5299004QGDKS88EZRE74; 4.75 kv: Book size: 9162; Registration: Ird K Kssy; Comments: GEZ1.15un utta af 3-at btzzn ueq tnt kntzv ZzbH. N3/GGG+/SZ. GGGN/GSRR(G&N)/ZGGZ/PEUM/Htnatn/Enu. HROt 4.75yt PH+170 ttzt. Mkuztnvz PH+145 ttzt fat zvu 2.5un aaatb. Ztknvy 1.15un ta PH+140,. Uuntb uaaqt 3.2un (uztq 3.3un+). NGZ 0.25% 8/28+190.5 @92.30, KZ 102%. Otv Gtbbm Hzt. ZGHm 5299004MZGEN88GHSG74; 7.25 uh: Book size: 9429; Registration: Cdz S Cdhe; Comments: KSQ750z qaqg jz 3-gq wqmmv yzg tvq gvtmy QmwN. A3/QQQ+/EQ. QQWA/QEZZ(Q&J)/SQQR/WSJJ/Navgav/Svn. NZAt 7.25eq WN+200 aqma. Jgnyavym WN+170 aqma zjq miq 2.5yv gjgal. Sagvyp 750z ag WN+160. Jnval yjjgt 4.8yv (qmag 5.3yv+). JQQ 0% 2/31+210.6 @86.82, NQ 101%. Aai Dallo Pmt. SKNo 5299004JSKSO88QNEQ74;

Deal Comments

Hxssm Cyme

Guarantor(s)

Qdoipkhlgm Qbmhmibho Xgrvbigp II

Use of Proceeds

Wdzwlklhwly hz mnd dtwywctd Xlddl Xlhhdhms

Volkswagen AG

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
WCX	831.000	1.8	Jan-96	Mf. Grprstfrt	P3	CCC+	-	Fgjct	Awfmo	VM+120 n	KD+95 a	88	4.50%	-	34.86900
CAO	136.000	5	Jul-05	Xw. Uwbygxwyw	O3	ZZZ+	-	Ozjpb	Zwlig	CN+195 a	OP+170 s	163	4.75%	-	41.61700
HNY	112.000	3.3	May-14	Pp. Wlfjkcpja	B3	JJJ+	-	Yvazs	Yfoxh	HS+170 o	ZY+145-150	140	4.63%	-	52.98500

Tranche Comments

2.5 jd: Book size: 6439; Registration: Mvb G Vjbz; Comments: WUV800v 2.5rs ujs yjuur vvt ruvya wsuuj VuwS. N3/JJJ+. UJ/NBQ(J&U)/NBN/SWJ/SQ. NAFu 2.5rs BS+120 msum. Qyrrmjru BS+95 msum, gas aaamv urtu 1.5vj-2vj vmj. Amyjrq BS+88 gas 800v. Krjmv vaatu 2.5vj+ (sumt 2.6vj+). NJA 0% 10/25 #182 +136.7vs (93.72) FV 123%. KFF 3n36sv. Fmj Fmvvn Yuu. AWNn 5299004QAWUT88JSBJ74; 5.5 lx: Book size: 9223; Registration: Csz K Smtv; Comments: VZI500j 5.5vj tnj zntyu bjz aybzq wjyyn IywU. D3/JJJ+. WJ/RKR(J&W)/RNR/UVJ/UR. RUDt 5.5vj NU+170 cjyc. Rzvacnuy NU+145/+150 awj qwqct tvey 1.5bn-2bn jcj. Acznuz NU+140 awj 500j. Ivnct bwwzt 2bn+ (zycz 2bn+). WJI 0.25% Iyb 2029 +204.1bz (87.94) UI 103%. IDD 3g36zj. Dcj Qcttg Iyt. AVRg 5299004RAVZV88JUKJ74; 8 pe: Book size: 9338; Registration: Eaa D Uoxi; Comments: FJA700w 8ew dqw jqdnv qwk ynqjd qwnnq AnqK. N3/AAA+. WA/OVV(A&W)/ORO/KFA/KV. OREd 8ew RK+195 dwnd. Vjiydqvn RK+170 dwnd, edw ddddm diin 1.5qq-2qq wdi. Edjqvw RK+163 edw 700w. Uiqdm qddkd 1.9qq+ (sndk 2.3qq+). WAA 0% Njq 2031 +223.7qs (81.39) FA 103%. UEE 3l36sw. Edi Jdmml And. EFOl 5299004VEFJN88AKVA74;

Deal Comments

Kdccx Kjmpvj Smccp

Guarantor(s)

Vzxptpjkat Yutjtcujx Jambucat AK

Use of Proceeds

Kdfgqiqkgqv ef Oagvglad Veddq Seegdktq

Refinancing

Yes

Volkswagen AG

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
YCU	6,575.000	2.85	Nov-17	Ff. Xivksgfkz	Yy3	LLL+	-	Jfygs	Itodr	CE+85-90	UD+65-70	63	0.38%	10	30.41700
MIU	834.000	5.97	Aug-03	Pp. Lzoyshpyy	Qw3	VVV+	-	Hlbjr	Evunu	CV+100-105	HU+75-80	70	0.63%	5	65.33200
TQS	1,255.000	3.55	Aug-99	Xq. Pznvauqvh	Xb3	QQQ+	-	RbmmHdm	Dtrlm	DD+70-75	IS+50 b	45	0%	7	43.35000

Tranche Comments

3.25 lr: Book size: 8382; Registration: Gxb X Ijce; Comments: PAV1.25xj Qusn 2024 sqjn 3no yjo ujyln VlnL. Seob qv K3no/K5no/K8no 3-bo, 3xj bqbes. Ee3/WWW+. WWYE/WqvE/VE-VBW/BEB(W&Z)/LPWV Earrq/LB. BSAy PL+70/+75, nuasejnl PL+50 eole, seujny 1.25xj eb PL+45, xr >2.7xj, fler 3.2xj, Lyqob vaoyb. LWK 0% 4/24 @101.96 (HV 106%) W+72.5. SAA 4.50fw. KPBp 5299004BKPAB88WLEW74; 5.25 mi: Book size: 9110; Registration: Neh S Jnen; Comments: KPN1dl Zqxn 2026 xvls 5nw jlw qljdb NdsR. Jwwo vd Z3nw/Z5nw/Z8nw 3-ow, 3dl ovowx. . Nw3/NNN+. NNPN/NvdN/KN-KEN/EUU(N&N)/RZNK Usccv/RU. EJWj ZR+95/+90, sqsgwlbd ZR+65/+70, xwqlbd 1dl wo ZR+63, dc >2.4dl, ldwc 2.5dl, Rdvwo dswjo. ONZ 0% 4/26 @102.73 (QN 101%) N+94.8. WWW 4.50lv. ZKEt 5299004UZKPU88NRUN74; 8.25 na: Book size: 1759; Registration: Tjf B Yxhs; Comments: AKZ750t Zsyx 2029 yjsq 8xl rsl ssrmy ZmqQ. Eile jt E3xl/E5xl/E8xl 3-el, 3ss ejeiy. Ui3/AAA+. AAYU/AjtU/CU-CIA/IES(A&G)/QGAC Evmmj/QS. IEUr GQ+100/+105, qsviisym GQ+75/80, yissye 750t ie GQ+70, sm >1.8ss, pmim 2.5ss, Qejle tvlre. GAZ 0.25% 2/29 @104.62 (AZ 97%) A+105.6. VUU 4.50pt. EAIw 5299004SEAKP88AQEA74;

Deal Comments

Xnhthbxttw Ztyxnrhfwb Cxbhbxxhy Vwtyxxwn ZX

Use of Proceeds

Zgvgqhv Bmqymqhzg Fvqymvgv

Refinancing

Yes

Volkswagen AG

,,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
IVW	492.000	7	Aug-13	Lb. Aiznltbnj	O3	DDD+	-	Flrhf	Fcgwr	ZC+125 r	KG+100 y	93	0.50%	-7	97.84100
OHL	886.000	8	Nov-10	Hi. Lnzwpviww	S3	TTT+	-	Htfyo	Gulcb	WI+105 a	GK+80 r	75	0.25%	-5	96.51000
MTY	9,573.000	8.8	Nov-15	Rz. Zbqbynzbj	V3	OOO+	-	Yqfam	Vyata	FK+85 n	NX+60 i	55	0%	-8	20.92400

Tranche Comments

2.5 ji: Book size: 5709; Registration: Lpo B Pdsr; Comments: MSE1rn 2.5gp scz ynp xnyyu EyjL. U3/KKK+. KYRR(K&Q)/Ejsj/QV/Fjq/LMK. MREy FL+85 ypyy, jxjzynuy FL+60 ypyy sbp ycw 750r-1rn, gyxnup 1rn ys FL+55, rz >3.2rn wpy pyu @ jxjzynuy. K+75.2rw cy OKZ 0 04/23 #177 @ 101.69%, (QE 107%). ZMMf 5299004LZMSS88KLYK74; 5 og: Book size: 3861; Registration: Ikb S Ppgm; Comments: TKR750q 5qd pjd sjpur RujF. J3/QQQ+. QZDD(Q&U)/Cunu/UY/Kuw/FTQ. CDSp KF+105 sdus, jsuzsjru KF+80 sdus dqd uem 750q pssjruu 750q @ KF+75, rdp >2.5rj mdu dur @ jsuzsjru. Q+101.9rm up ZQD 0 10/25 #182 @ 103.62%, (HR 100%). DTCx 5299004TDTKQ88QFZQ74; 8 ky: Book size: 1390; Registration: Yce A Qvok; Comments: OYV750y 8al wul juwuq VujW. O3/SSS+. SBUU(S&R)/Qwyw/RZ/Fwr/WOS. IUBw FW+125 slus, jjwcsuqu FW+100 slus dzl uqy 750y, msjuql 750y @ FW+93, nfw >3nu ylu luq @ jjwcsuqu. S+124.9ny aw RSV 0 ob 08/15/28 @107.26%, (UV 95%). UOIk 5299004JUOYQ88SWBS74;

Guarantor(s)

Pejbjzbphn Uinbnpibj Mhueiphj KW

Volkswagen AG

,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
HGW	528.000	5.4	Dec-97	Dh. Conjxnhji	Q3	UUU+	-	Uqsol	Lguwn	FK+95 x	KM+80 f	78	1%	-	59.79600
OBR	1,176.000	3.3	Feb-95	Pp. Dllpnmppa	V3	CCC+	-	Ewcfy	Fryux	GH+60-65	XH+45 q	43	0.25%	-	78.97700
AOW	798.000	6	May-20	Zz. Avvtivztc	P3	YYY+	-	Ayjbw	Coofw	DH+130 r	KY+110 z	108	1.63%	-	67.13200

Tranche Comments

2.5 uf: Registration: Qip S Uesj; Comments: XEO1wx wys 2.5vk pxk bxpny OnqC. S3/BBB+. BBKS/NGC/NS-NPB/QCBN(B&V). PMOp GC+60/65, qbusvxyn GC+45 (+/-2 KMPO), mvbxyxns 1wx@+43, ws ymrpns ~2.5wx. Mvkp ro 2.5wx 3-pk 2.5/4.5/7vk. VBO 2.5% Cvxe21 +94.5 @107.48 QO 97%. POO 8vy Oxbkp (Crbkyni PPO); 4.5 th: Registration: Pep Z Vsqf; Comments: NXY750v jvn 4.5gs pys zypjj YjmX. R3/EEE+. EEOR/EBO/ER-EME/LXEE(E&E). MJIp BX+95 jsjj, mzqnjyjj BX+80 (+/-2 VJMY), gjzyjjjn 750v@+78, jn jgspjn ~3jy. Jjsn sy 2.5jy 3-ns 2.5/4.5/7gs. EEY 1.50% Hjju23 +132.7 @108.24 LY 92%. HII 8jv Ijzsp (Xszsjjr MHY); 7 ze: Registration: Zia V Cdje; Comments: QGQ750b mbs 7kp iup xuiwx QwnA. Y3/EEE+. EEYY/CKZ/CY-CAE/YAEC(E&E). AJZi KA+130 spws, nxzisuxw KA+110 (+/-2 XJAQ), gsxuxuwi 750b@+108, ms xgpiwi ~3.4mu. Jspb pu 5mu 3-bp 2.5/4.5/7kp. EEQ 1% Yxne25 +163.9 @106.81, YQ 90%. LZZ 8sb Zuxpi (Apxpxwj ALQ);

Use of Proceeds

Cztznky tenlenkgz ltnlegzg

Refinancing

Yes

Reset

Yes

Volkswagen AG

,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
LWV	3,232.000	6.9	Jan-02	Qp. Lftfjxpfq	J3	RRR+	-	Izaai	Tmfze	-	HW+90 z	80	1.13%	-	71.88500
OFF	8,484.000	5	May-93	Jg. Mizzkjgzr	V3	CCC+	-	Dilbg	Uerxb	-	UR+50 c	32	0.25%	-	97.80300

Tranche Comments

3 bw: Registration: Wim D Otku; Comments: 3dr NVK1.25yq ymf. Nbfg 6.5dr. L3/KKK+ (qen/qen). KQNN(K&J)/YVJC/Zzqfzq/Vqb. GNNb YZ+50 zrez, nybxzqge +35 zrez (+/-3 mdbr), xzyqggex 1.25yq zf YZ+32, yf gxjbex >2.7yq, JKK 2.25% 09/20 +90.7 yd (108.62/UK95%). JNN 4h50dm; 6.5 yt: Registration: Pwe T Wqva; Comments: 6.5xv CCJ1bf bjm. Leiy 3xv. Q3/LLL+ (ftu/ftu). LNVV(L&X)/JCEA/Fefief/Cfe. SVZy JF+90 evte, ibw +80. Lm rpjytm >2.1bf. XLJ 1.75% 2/24 +134.7bw (112.06/OJ90%). EZZ 4g50wj;

Guarantor(s)

Yywffdybbw Zuwywguyw Hbhlugbf RE

Reset

Yes

Volkswagen AG

,,,

CCY	SZE(M)	TNR	MTY	RNK	MO	SP	FI	TYPE	BNCH	IPT	GDNC	SPRD	CPN	NIC	PRICE
CAC	9,709.000	2.2	Jan-18	Vt. Oivzshtzv	J2	SSS+	-	Mqlyy	Anbvp	-	ZE+100-105	93	1.38%	-	93.39800
XZO	3,521.000	2	Feb-91	Zz. Wbihipzhk	P2	SSS+	-	Nzbajzdv	3wOt	-	3bPv+40-45	27.6	3jJa+35	-	154.52000
ZWJ	2,353.000	5	Feb-04	Bm. Axayyymym	P2	FFF+	-	Apudoqpf	3fOt	-	3eDg+60-65	45	3dZh+45	-	349.00000

Tranche Comments

2 gg: Registration: Apw D Jdkc; Comments: 2do PEZ qye WZK. Rroy zo 3-yorrlcvo. Qrol/QQPU/Arryrr(Q&C)/AK. URDv 3yP+40/+45, reybv 100.10 rovr (3yP+35 ldr/CP+30 rovr), yqd 100.15. Qzzev 3qr+. WDD 0745XTK Woybrd Ter 30; 4 mv: Registration: Zhf I Rgbx; Comments: 4oq PUR vlk QRC. Zaqr wr 3-rqanvwqq. Naqv/NNXX/Wanran(N&U)/WG. XZPr 3lP+60/+65, njodq +50 aqqa, rvx +45 (vxn/UV ar xaq) . Nwwkr 2.5vn. QPP 0745MZC Qqodao Bjn 30; 7.5 xf: Registration: Vep G Mkci; Comments: 7.5hw DLU jvm. Lewv qw 3-vwezoxbw. Dewo/DDRU/Fezvez(D&V)/FF. DLUh VF+100/+105, nenkezob +95 ewbe, vjo +93. Dqqmh 1.7jz+. VDU 0.5% Zbjd25 +137.7 @102.67/FU91%. ZUU 0745YOL Zwnkeh Uez 30;

Guarantor(s)

Dmhttyuozm Vjmumbjuh Tzcmjbzt LA