| Collection Period                        |              | 31                                       |        |                                |              |            |            |                  |              |            |   | 30/360 Days     |   |   | 30  |
|------------------------------------------|-------------------|-----------------------------------------------|-------------|-------------------------------------|-------------------|-----------------|-----------------|-----------------------|-------------------|-----------------|--------|-----------------|--------|--------|----------|
| Interest Accrual Period                  |              | 33                                       |        |                                |              |            |            |                  |              |            |   | Actual/360 Days |   |   | 33  |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              | 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                                      |              | $427,000,000.00                               | 6/15/15     | $147,772,985.00                     | 0.3460726    | $0.00           | $35,901,905.65  | $12,750,000.85        | $99,121,078.50    | 0.2321337  |
| A-2                                      |              | $485,000,000.00                               | 12/15/16    | $485,000,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $485,000,000.00   | 1.0000000  |
| A-3                                      |              | $401,000,000.00                               | 3/15/18     | $401,000,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $401,000,000.00   | 1.0000000  |
| A-4                                      |              | $149,500,000.00                               | 9/16/19     | $149,500,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $149,500,000.00   | 1.0000000  |
| B                                        |              | $37,500,000.00                                | 7/15/20     | $37,500,000.00                      | 1.0000000    | $0.00           | $0.00           | $0.00                 | $37,500,000.00    | 1.0000000  |
| Total                                    | $1,500,000,000.00 |                                          |        | $1,220,772,985.00                   |              | $0.00           | $35,901,905.65  | $12,750,000.85        | $1,172,121,078.50 | 0.7814141  |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior             | Interest        | Current         | Total                 |              |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest          | Principal & |            |                  |              |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover         | Amount          | Carryover       | Interest Distribution |              |            |   |            |   |
| A-1                                      |              | 0.17000%                                      |        | $23,027.96                          | $0.00             | $23,027.96      | $0.00           | $48,674,934.46        |              |            |   |            |   |
| A-2                                      |              | 0.40000%                                      |        | $161,666.67                         | $0.00             | $161,666.67     | $0.00           | $161,666.67           |              |            |   |            |   |
| A-3                                      |              | 0.76000%                                      |        | $253,966.67                         | $0.00             | $253,966.67     | $0.00           | $253,966.67           |              |            |   |            |   |
| A-4                                      |              | 1.31000%                                      |        | $163,204.17                         | $0.00             | $163,204.17     | $0.00           | $163,204.17           |              |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00             | $0.00           | $0.00           | $0.00                 |              |            |   |            |   |
| Total                                    |              |                                          | $601,865.47 | $0.00                               | $601,865.47       | $0.00           | $49,253,771.97  |                  |              |            |   |            |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,750,000.25                                 |        | Beginning Period Amount             | $63,233,953.96    |
| Specified Reserve Account Amount         |              | $3,750,000.25                                 |        | Increase/(Decrease)                 | $(3,527,669.34)   |
| Beginning Balance                        |              | $3,750,000.25                                 |        | Ending Period Amount                | $59,706,284.62    |
| Withdrawals                              |              | $0.00                                         |        |                                |              |            |            |                  |              |            |   |            |   |   |
| Amount Available for Deposit             |              | $16,688,849.46                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $1,184,871,079.35 |
| Reserve Account Balance Prior to Release |              | $3,750,000.25                                 |        | Total Note Balance                  | $1,172,121,078.50 |
| Reserve Account Required Amount          |              | $3,750,000.25                                 |        | Ending Overcollateralization Amount | $12,750,000.85    |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $12,750,000.85    |
| Ending Reserve Account Balance           |              | $3,750,000.25                                 |        |                                |              |            |            |                  |              |            |   |            |   |   |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Page 1 of 4                              |

----

| Collection Period                                              |              | 31  |              |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 30  |
|----------------------------------------------------------------|-------------------|----------|-------------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 33  |              |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 33  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 22  |              | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |     |              |     |                                            |   | $463,243.80         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |     |              |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |     |              |     |                                            |   | $(146,159.94)       |   |
| Recoveries on Previously Liquidated Contracts                  |              |     |              |     |                                            |   | $(182,416.13)       |   |
| Net Credit Losses for the Collection Period                    |              |     |              |     |                                            |   | $134,667.73         |   |
| Cumulative Credit Losses for all Periods                       |              | 79  |              | vehicles | $809,744.65                                     |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |     |              |     |                                            |   | 0.05115%            |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 20  |              | 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                                          | 0.50%             |     | 435          |     | 0.55%                                           |   | $6,843,349.59  |   |
| 60-89 Days Delinquent                                          | 0.07%             |     | 62           |     | 0.08%                                           |   | $1,016,240.28  |   |
| 90-119 Days Delinquent                                         | 0.03%             |     | 29           |     | 0.04%                                           |   | $482,506.97    |   |
| 120 or more Days Delinquent                                    | 0.00%             |     | 0            |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |     |              |     | 526                                        |   |                |   |          | $8,342,096.84  |                                                 |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |     |              |     | 23                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |     |              |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,583,044,329.52 |     | $1,296,756,939.81 |     | $1,244,577,363.97                               |   |                |   |
| Number of Contracts                                            | 98,798       |     | 89,398       |     | 87,500                                     |   |                |   |
| Weighted Average APR                                           | 2.09%             |     | 2.04%             |     | 2.04%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 45.69        |     | 41.73        |     | 40.94                                      |   |                |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 31     |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|-------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 33     |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 33  |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |        |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |        |        | $38,034,242.54 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |        |        | $13,682,089.50 |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |        |        | $2,228,343.25  |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $328,576.07 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |        |        | $54,273,251.36 |             |           |        |              |             |        |        |            |             |   |   |   |
| Principal of Repurchased Contracts                   |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Principal of Repurchased Contracts, prev charged-off | $0.00       |        |        |           |             |           |        |              |             |        |        |            |             |
| Adjustment on Repurchased Contracts                  |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Repurchased Amount                             |        |        |        | $0.00          |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Total Available Collections                          |        |        |        | $54,273,251.36 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |        |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |        |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |        |        |           |             | $1,080,630.78  |        | $1,080,630.78     |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |        |        |           |             | $23,027.96     |        | $23,027.96        |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |        |        |           |             | $161,666.67    |        | $161,666.67       |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |        |        |           |             | $253,966.67    |        | $253,966.67       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |        |        |           |             | $163,204.17    |        | $163,204.17       |             | $0.00       |        |
| First Priority Principal Distribution Amount         |        |        |        | $0.00          |             | $0.00          |        | $0.00             |             |
| Interest - Class B Notes                             |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Second Priority Principal Distribution Amount        |        |        |        | $35,901,905.65 |             | $35,901,905.65 |        | $0.00             |             |
| Reserve Account Deposit                              |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |        |        | $12,750,000.85 |             | $12,750,000.85 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |        |        | $3,938,848.61  |             | $3,938,848.61  |        | 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                                      | $23,027.96  |        | $0.05       |           | $48,651,906.50   |           | $113.94     |              | $48,674,934.46   |        | $113.99     |
| Class A-2 Notes                                      | $161,666.67 |        | $0.33       |           | $0.00            |           | $0.00       |              | $161,666.67      |        | $0.33       |
| Class A-3 Notes                                      | $253,966.67 |        | $0.63       |           | $0.00            |           | $0.00       |              | $253,966.67      |        | $0.63       |
| Class A-4 Notes                                      | $163,204.17 |        | $1.09       |           | $0.00            |           | $0.00       |              | $163,204.17      |        | $1.09       |
| 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                                       |

----