| Collection Period                        |              | 30                                       |        |                                |              |            |            |                  |              |            |   | 30/360 Days     |   |   | 30  |
|------------------------------------------|-------------------|-----------------------------------------------|-------------|-------------------------------------|-------------------|-----------------|-----------------|-----------------------|-------------------|-----------------|--------|-----------------|--------|--------|----------|
| Interest Accrual Period                  |              | 30                                       |        |                                |              |            |            |                  |              |            |   | Actual/360 Days |   |   | 30  |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              | 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     | $305,487,797.22                     | 0.7273519    | $3,647,167.68   | $37,500,000.00  | $12,750,010.72        | $251,590,618.82   | 0.5990253  |
| 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 |                                          |        | $1,385,487,797.22                   |              | $3,647,167.68   | $37,500,000.00  | $12,750,010.72        | $1,331,590,618.82 | 0.8877271  |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior             | Interest        | Current         | Total                 |              |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest          | Principal & |            |                  |              |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover         | Amount          | Carryover       | Interest Distribution |              |            |   |            |   |
| A-1                                      |              | 0.23000%                                      |        | $58,551.83                          | $0.00             | $58,551.83      | $0.00           | $53,955,730.23        |              |            |   |            |   |
| A-2                                      |              | 0.71000%                                      |        | $263,291.67                         | $0.00             | $263,291.67     | $0.00           | $263,291.67           |              |            |   |            |   |
| A-3                                      |              | 1.12000%                                      |        | $444,733.33                         | $0.00             | $444,733.33     | $0.00           | $444,733.33           |              |            |   |            |   |
| A-4                                      |              | 1.52000%                                      |        | $153,266.67                         | $0.00             | $153,266.67     | $0.00           | $153,266.67           |              |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00             | $0.00           | $0.00           | $0.00                 |              |            |   |            |   |
| Total                                    |              |                                          | $919,843.50 | $0.00                               | $919,843.50       | $0.00           | $54,817,021.90  |                  |              |            |   |            |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,750,003.15                                 |        | Beginning Period Amount             | $88,568,262.40    |
| Specified Reserve Account Amount         |              | $3,750,003.15                                 |        | Increase/(Decrease)                 | $(4,685,831.02)   |
| Beginning Balance                        |              | $3,750,003.15                                 |        | Ending Period Amount                | $83,882,431.38    |
| Withdrawals                              |              | $0.00                                         |        |                                |              |            |            |                  |              |            |   |            |   |   |
| Amount Available for Deposit             |              | $15,671,716.83                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $1,344,340,629.54 |
| Reserve Account Balance Prior to Release |              | $3,750,003.15                                 |        | Total Note Balance                  | $1,331,590,618.82 |
| Reserve Account Required Amount          |              | $3,750,003.15                                 |        | Ending Overcollateralization Amount | $12,750,010.72    |
| 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                                              |              | 30  |              |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 30  |
|----------------------------------------------------------------|-------------------|----------|-------------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 30  |              |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 30  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 5   |              | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |     |              |     |                                            |   | $82,178.04          |   |
| Principal of Repurchased Contracts, previously charged-off     |              |     |              |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |     |              |     |                                            |   | $(48,170.60)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |     |              |     |                                            |   | $605.05             |   |
| Net Credit Losses for the Collection Period                    |              |     |              |     |                                            |   | $34,612.49          |   |
| Cumulative Credit Losses for all Periods                       |              | 8   |              | vehicles | $71,919.95                                      |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |     |              |     |                                            |   | 0.00450%            |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 12  |              | 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                                          | 0.29%             |     | 267          |     | 0.32%                                           |   | $4,579,906.01  |   |
| 60-89 Days Delinquent                                          | 0.03%             |     | 30           |     | 0.04%                                           |   | $563,235.53    |   |
| 90-119 Days Delinquent                                         | 0.02%             |     | 16           |     | 0.03%                                           |   | $365,360.38    |   |
| 120 or more Days Delinquent                                    | 0.00%             |     | 0            |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |     |              |     | 313                                        |   |                |   |          | $5,508,501.92  |                                                 |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |     |              |     | 16                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |     |              |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,598,310,293.48 |     | $1,484,836,555.66 |     | $1,428,223,060.92                               |   |                |   |
| Number of Contracts                                            | 96,067       |     | 93,384       |     | 91,776                                     |   |                |   |
| Weighted Average APR                                           | 1.97%             |     | 1.96%             |     | 1.95%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.03        |     | 44.42        |     | 43.62                                      |   |                |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30    |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 30    |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 30  |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |       |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |       |        | $39,998,487.64 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |       |        | $16,532,829.06 |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |       |        | $2,397,209.56  |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $47,565.55 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $0.00      |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |       |        | $58,976,091.81 |             |           |        |              |             |        |        |            |             |   |   |   |
| 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                          |        |       |        | $58,976,091.81 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |       |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |       |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |       |        |           |             | $1,237,363.80  |        | $1,237,363.80     |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |       |        |           |             | $58,551.83     |        | $58,551.83        |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |       |        |           |             | $263,291.67    |        | $263,291.67       |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |       |        |           |             | $444,733.33    |        | $444,733.33       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |       |        |           |             | $153,266.67    |        | $153,266.67       |             | $0.00       |        |
| First Priority Principal Distribution Amount         |        |       |        | $3,647,167.68  |             | $3,647,167.68  |        | $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 |             | $12,750,010.72 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |       |        | $2,921,706.11  |             | $2,921,706.11  |        | 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                                      | $58,551.83  |       | $0.14       |           | $53,897,178.40   |           | $128.33     |              | $53,955,730.23   |        | $128.47     |
| Class A-2 Notes                                      | $263,291.67 |       | $0.59       |           | $0.00            |           | $0.00       |              | $263,291.67      |        | $0.59       |
| Class A-3 Notes                                      | $444,733.33 |       | $0.93       |           | $0.00            |           | $0.00       |              | $444,733.33      |        | $0.93       |
| Class A-4 Notes                                      | $153,266.67 |       | $1.27       |           | $0.00            |           | $0.00       |              | $153,266.67      |        | $1.27       |
| 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                                       |