| Collection Period                        |              | 59                                       |          |                                |              |            |            |                  |              |            |   | 30/360 Days     |   |   | 41  |
|------------------------------------------|-------------------|-----------------------------------------------|---------------|-------------------------------------|-------------------|-----------------|-----------------|-----------------------|-------------------|-----------------|--------|-----------------|--------|--------|----------|
| Interest Accrual Period                  |              | 42                                       |          |                                |              |            |            |                  |              |            |   | Actual/360 Days |   |   | 42  |
|                                     |              |                                          |          |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              | Initial Principal                             | Final         | Beginning                           | Beginning         | First Priority  | Second Priority | Regular Principal     | Ending            | Ending          |
| Class                                    | Balance           | Scheduled                                     | Principal     | Principal                           | Principal         | Principal       | Distribution    | Principal             | Principal         |
|                                     |              |                                          |          |  Payment Date                  | Balance           | Factor          | Distribution    | Distribution          | Amount            | Balance         | Factor |
|                                     |              |                                          |          |                                |              |            |  Amount    | Amount                |              |            |   |
| A-1                                      |              | $420,000,000.00                               | 3/15/16       | $420,000,000.00                     | 1.0000000    | $66,231,706.74  | $37,500,000.00  | $10,780,496.04        | $305,487,797.22   | 0.7273519  |
| A-2                                      |              | $445,000,000.00                               | 7/17/17       | $445,000,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $445,000,000.00   | 1.0000000  |
| A-3                                      |              | $476,500,000.00                               | 2/15/19       | $476,500,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $476,500,000.00   | 1.0000000  |
| A-4                                      |              | $121,000,000.00                               | 6/15/20       | $121,000,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $121,000,000.00   | 1.0000000  |
| B                                        |              | $37,500,000.00                                | 4/15/21       | $37,500,000.00                      | 1.0000000    | $0.00           | $0.00           | $0.00                 | $37,500,000.00    | 1.0000000  |
| Total                                    | $1,500,000,000.00 |                                          |          | $1,500,000,000.00                   |              | $66,231,706.74  | $37,500,000.00  | $10,780,496.04        | $1,385,487,797.22 | 0.9236585  |
|                                     |              |                                          |          |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |          | Interest                            | Prior             | Interest        | Current         | Total                 |              |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest      | Distribution                        | Interest          | Principal & |            |                  |              |            |   |
|                                     |              |                                          |          |  Amount                        | Carryover         | Amount          | Carryover       | Interest Distribution |              |            |   |            |   |
| A-1                                      |              | 0.23000%                                      |          | $112,700.00                         | $0.00             | $112,700.00     | $0.00           | $114,624,902.78       |              |            |   |            |   |
| A-2                                      |              | 0.71000%                                      |          | $359,831.94                         | $0.00             | $359,831.94     | $0.00           | $359,831.94           |              |            |   |            |   |
| A-3                                      |              | 1.12000%                                      |          | $607,802.22                         | $0.00             | $607,802.22     | $0.00           | $607,802.22           |              |            |   |            |   |
| A-4                                      |              | 1.52000%                                      |          | $209,464.44                         | $0.00             | $209,464.44     | $0.00           | $209,464.44           |              |            |   |            |   |
| B                                        |              |                                          |          | $0.00                               | $0.00             | $0.00           | $0.00           | $0.00                 |              |            |   |            |   |
| Total                                    |              |                                          | $1,289,798.60 | $0.00                               | $1,289,798.60     | $0.00           | $115,802,001.38 |                  |              |            |   |            |
|                                     |              |                                          |          |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |          |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |          |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,750,003.15                                 |          | Beginning Period Amount             | $98,309,031.77    |
| Specified Reserve Account Amount         |              | $3,750,003.15                                 |          | Increase/(Decrease)                 | $(9,740,769.37)   |
| Beginning Balance                        |              | $3,750,003.15                                 |          | Ending Period Amount                | $88,568,262.40    |
| Withdrawals                              |              | $0.00                                         |          |                                |              |            |            |                  |              |            |   |            |   |   |
| Amount Available for Deposit             |              | $10,780,496.04                                |          | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |          | Adjusted Pool Balance               | $1,396,268,293.26 |
| Reserve Account Balance Prior to Release |              | $3,750,003.15                                 |          | Total Note Balance                  | $1,385,487,797.22 |
| Reserve Account Required Amount          |              | $3,750,003.15                                 |          | Ending Overcollateralization Amount | $10,780,496.04    |
| Reserve Account Release to Seller        |              | $0.00                                         |          | Overcollateralization Target Amount | $12,750,010.72    |
| Ending Reserve Account Balance           |              | $3,750,003.15                                 |          |                                |              |            |            |                  |              |            |   |            |   |   |
|                                     |              |                                          |          |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Page 1 of 4                              |

----

| Collection Period                                              |              | 59  |              |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 41  |
|----------------------------------------------------------------|-------------------|----------|-------------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 42  |              |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 42  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 3   |              | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |     |              |     |                                            |   | $79,434.32          |   |
| Principal of Repurchased Contracts, previously charged-off     |              |     |              |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |     |              |     |                                            |   | $(42,126.86)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |     |              |     |                                            |   | $0.00               |   |
| Net Credit Losses for the Collection Period                    |              |     |              |     |                                            |   | $37,307.46          |   |
| Cumulative Credit Losses for all Periods                       |              | 3   |              | vehicles | $37,307.46                                      |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |     |              |     |                                            |   | 0.00233%            |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 7   |              | vehicles |                                            |   |                |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Delinquent and Repossessed Contracts                           |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
|                                                           |              |     |              |     | Percentage of Current Month Number of Contracts |   |                |   |          |                | Percentage of Current Month Receivables Pool Balance |   |   |     |
|                                                           |              |     |              |     |                                            | Units  |                |   | Balance       |                |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| 30-59 Days Delinquent                                          | 0.23%             |     | 216          |     | 0.22%                                           |   | $3,276,678.09  |   |
| 60-89 Days Delinquent                                          | 0.03%             |     | 28           |     | 0.04%                                           |   | $622,825.80    |   |
| 90-119 Days Delinquent                                         | 0.00%             |     | 1            |     | 0.00%                                           |   | $2,059.97      |   |
| 120 or more Days Delinquent                                    | 0.00%             |     | 0            |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |     |              |     | 245                                        |   |                |   |          | $3,901,563.86  |                                                 |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |     |              |     | 7                                          |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |     |              |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,598,310,293.48 |     | $1,598,310,293.48 |     | $1,484,836,555.66                               |   |                |   |
| Number of Contracts                                            | 96,067       |     | 96,067       |     | 93,384                                     |   |                |   |
| Weighted Average APR                                           | 1.97%             |     | 1.97%             |     | 1.96%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.03        |     | 46.03        |     | 44.42                                      |   |                |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 59    |        |            |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 41  |
|------------------------------------------------------|-------------|------------|-------------|-----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 42    |        |            |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 42  |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |       |        |            |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |       |        | $82,362,925.51  |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |       |        | $30,999,911.67  |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |       |        | $5,029,404.24   |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $42,126.86 |        |            |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $17.26     |        |            |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |       |        | $118,434,385.54 |             |           |        |              |             |        |        |            |             |   |   |   |
| Principal of Repurchased Contracts                   |        | $31,466.32 |        |            |             |           |        |              |             |        |        |            |             |   |
| Principal of Repurchased Contracts, prev charged-off | $0.00       |       |        |            |             |           |        |              |             |        |        |            |             |
| Adjustment on Repurchased Contracts                  |        | $0.00      |        |            |             |           |        |              |             |        |        |            |             |   |
| Total Repurchased Amount                             |        |       |        | $31,466.32      |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Total Available Collections                          |        |       |        | $118,465,851.86 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |       |        |            |             |           |        |              |             |        |        |            |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |       |        |            |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |       |        |            |             | $2,663,850.48  |        | $2,663,850.48     |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |       |        |            |             | $112,700.00    |        | $112,700.00       |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |       |        |            |             | $359,831.94    |        | $359,831.94       |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |       |        |            |             | $607,802.22    |        | $607,802.22       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |       |        |            |             | $209,464.44    |        | $209,464.44       |             | $0.00       |        |
| First Priority Principal Distribution Amount         |        |       |        | $66,231,706.74  |             | $66,231,706.74 |        | $0.00             |             |
| Interest - Class B Notes                             |        |       |        |            |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Second Priority Principal Distribution Amount        |        |       |        | $37,500,000.00  |             | $37,500,000.00 |        | $0.00             |             |
| Reserve Account Deposit                              |        |       |        |            |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |       |        | $12,750,010.72  |             | $10,780,496.04 |        | $1,969,514.68     |             |
| Excess Amounts to the Certificateholder              |        |       |        | $0.00           |             | $0.00          |        | N/A               |             |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Noteholder Distributions                             |
|                                                 |        |       | Interest    |            | Per $1000 of     |           | Principal   |              | Per $1000 of     |        | Amount      |            | Per $1000 of     |
|                                                 |        |       | Distributed |            | Original Balance |           | Distributed |              | Original Balance |        | Distributed |            | Original Balance |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Class A-1 Notes                                      | $112,700.00 |       | $0.27       |            | $114,512,202.78  |           | $272.65     |              | $114,624,902.78  |        | $272.92     |
| Class A-2 Notes                                      | $359,831.94 |       | $0.81       |            | $0.00            |           | $0.00       |              | $359,831.94      |        | $0.81       |
| Class A-3 Notes                                      | $607,802.22 |       | $1.28       |            | $0.00            |           | $0.00       |              | $607,802.22      |        | $1.28       |
| Class A-4 Notes                                      | $209,464.44 |       | $1.73       |            | $0.00            |           | $0.00       |              | $209,464.44      |        | $1.73       |
| Class B Notes                                        | $0.00       |       | $0.00       |            | $0.00            |           | $0.00       |              | $0.00            |        | $0.00       |
|                                                 |        |       |        |            |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Page 3 of 4                                          |

----

|                                              |                             |   |   |   |
|---------------------------------------------------|----------------------------------|--------|--------|--------|
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
| I hereby certify to the best of my knowledge that |                             |
| the report provided is true and correct.          |                             |
|                                              |                             |   |   |   |
| /s/                                               | Cindy Wang                       |   |   |   |
| Name:                                             | Cindy Wang                       |   |
| Title:                                            | Vice President, Head of Treasury |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
|                                              |                             |   |   |   |
| Page 4 of 4                                       |