| Collection Period                        |              | 30                                       |        |                                |              |            |            |                  |              |            |   | 30/360 Days     |   |   | 30  |
|------------------------------------------|-------------------|-----------------------------------------------|-------------|-------------------------------------|-------------------|-----------------|-----------------|-----------------------|-------------------|-----------------|--------|-----------------|--------|--------|----------|
| Interest Accrual Period                  |              | 28                                       |        |                                |              |            |            |                  |              |            |   | Actual/360 Days |   |   | 28  |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              | 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                                      |              | $354,000,000.00                               | 10/15/15    | $258,179,371.34                     | 0.7293203    | $0.00           | $30,246,145.50  | $10,625,001.77        | $217,308,224.07   | 0.6138650  |
| A-2                                      |              | $352,000,000.00                               | 2/15/17     | $352,000,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $352,000,000.00   | 1.0000000  |
| A-3                                      |              | $395,000,000.00                               | 7/16/18     | $395,000,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $395,000,000.00   | 1.0000000  |
| A-4                                      |              | $117,750,000.00                               | 4/15/20     | $117,750,000.00                     | 1.0000000    | $0.00           | $0.00           | $0.00                 | $117,750,000.00   | 1.0000000  |
| B                                        |              | $31,250,000.00                                | 11/16/20    | $31,250,000.00                      | 1.0000000    | $0.00           | $0.00           | $0.00                 | $31,250,000.00    | 1.0000000  |
| Total                                    | $1,250,000,000.00 |                                          |        | $1,154,179,371.34                   |              | $0.00           | $30,246,145.50  | $10,625,001.77        | $1,113,308,224.07 | 0.8906466  |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior             | Interest        | Current         | Total                 |              |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest          | Principal & |            |                  |              |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover         | Amount          | Carryover       | Interest Distribution |              |            |   |            |   |
| A-1                                      |              | 0.17000%                                      |        | $34,137.05                          | $0.00             | $34,137.05      | $0.00           | $40,905,284.32        |              |            |   |            |   |
| A-2                                      |              | 0.51000%                                      |        | $149,600.00                         | $0.00             | $149,600.00     | $0.00           | $149,600.00           |              |            |   |            |   |
| A-3                                      |              | 0.93000%                                      |        | $306,125.00                         | $0.00             | $306,125.00     | $0.00           | $306,125.00           |              |            |   |            |   |
| A-4                                      |              | 1.44000%                                      |        | $141,300.00                         | $0.00             | $141,300.00     | $0.00           | $141,300.00           |              |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00             | $0.00           | $0.00           | $0.00                 |              |            |   |            |   |
| Total                                    |              |                                          | $631,162.05 | $0.00                               | $631,162.05       | $0.00           | $41,502,309.32  |                  |              |            |   |            |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,125,000.52                                 |        | Beginning Period Amount             | $64,278,492.03    |
| Specified Reserve Account Amount         |              | $3,125,000.52                                 |        | Increase/(Decrease)                 | $(3,163,581.77)   |
| Beginning Balance                        |              | $3,125,000.52                                 |        | Ending Period Amount                | $61,114,910.26    |
| Withdrawals                              |              | $0.00                                         |        |                                |              |            |            |                  |              |            |   |            |   |   |
| Amount Available for Deposit             |              | $11,931,008.95                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $1,123,933,225.84 |
| Reserve Account Balance Prior to Release |              | $3,125,000.52                                 |        | Total Note Balance                  | $1,113,308,224.07 |
| Reserve Account Required Amount          |              | $3,125,000.52                                 |        | Ending Overcollateralization Amount | $10,625,001.77    |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $10,625,001.77    |
| Ending Reserve Account Balance           |              | $3,125,000.52                                 |        |                                |              |            |            |                  |              |            |   |            |   |   |
|                                     |              |                                          |        |                                |              |            |            |                  |              |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Page 1 of 4                              |

----

| Collection Period                                              |              | 30  |              |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 30  |
|----------------------------------------------------------------|-------------------|----------|-------------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 28  |              |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 28  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 10  |              | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |     |              |     |                                            |   | $175,400.97         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |     |              |     |                                            |   | $(19,725.21)        |   |
| Net Liquidation Proceeds Received During the Collection Period |              |     |              |     |                                            |   | $(95,687.54)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |     |              |     |                                            |   | $19,811.61          |   |
| Net Credit Losses for the Collection Period                    |              |     |              |     |                                            |   | $79,799.83          |   |
| Cumulative Credit Losses for all Periods                       |              | 11  |              | vehicles | $79,713.43                                      |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |     |              |     |                                            |   | 0.00603%            |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 14  |              | 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                                          | 0.42%             |     | 322          |     | 0.41%                                           |   | $4,849,191.61  |   |
| 60-89 Days Delinquent                                          | 0.07%             |     | 54           |     | 0.09%                                           |   | $1,037,569.80  |   |
| 90-119 Days Delinquent                                         | 0.02%             |     | 18           |     | 0.03%                                           |   | $310,048.89    |   |
| 120 or more Days Delinquent                                    | 0.00%             |     | 0            |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |     |              |     | 394                                        |   |                |   |          | $6,196,810.30  |                                                 |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |     |              |     | 16                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |     |              |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,321,305,070.93 |     | $1,227,044,118.01 |     | $1,185,048,136.10                               |   |                |   |
| Number of Contracts                                            | 80,419       |     | 78,296       |     | 77,245                                     |   |                |   |
| Weighted Average APR                                           | 2.01%             |     | 2.00%             |     | 1.99%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.07        |     | 44.46        |     | 43.65                                      |   |                |   |
|                                                           |              |     |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30    |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 28    |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 28  |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |       |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |       |        | $31,080,143.39 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |       |        | $10,712,015.25 |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |       |        | $1,914,196.84  |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $75,875.93 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $474.35    |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |       |        | $43,782,705.76 |             |           |        |              |             |        |        |            |             |   |   |   |
| Principal of Repurchased Contracts                   |        | $28,422.30 |        |           |             |           |        |              |             |        |        |            |             |   |
| Principal of Repurchased Contracts, prev charged-off | $19,725.21  |       |        |           |             |           |        |              |             |        |        |            |             |
| Adjustment on Repurchased Contracts                  |        | $0.00      |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Repurchased Amount                             |        |       |        | $48,147.51     |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Total Available Collections                          |        |       |        | $43,830,853.27 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |       |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |       |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |       |        |           |             | $1,022,536.77  |        | $1,022,536.77     |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |       |        |           |             | $34,137.05     |        | $34,137.05        |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |       |        |           |             | $149,600.00    |        | $149,600.00       |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |       |        |           |             | $306,125.00    |        | $306,125.00       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |       |        |           |             | $141,300.00    |        | $141,300.00       |             | $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        |        |       |        | $30,246,145.50 |             | $30,246,145.50 |        | $0.00             |             |
| Reserve Account Deposit                              |        |       |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |       |        | $10,625,001.77 |             | $10,625,001.77 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |       |        | $1,306,007.18  |             | $1,306,007.18  |        | 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                                      | $34,137.05  |       | $0.10       |           | $40,871,147.27   |           | $115.46     |              | $40,905,284.32   |        | $115.56     |
| Class A-2 Notes                                      | $149,600.00 |       | $0.43       |           | $0.00            |           | $0.00       |              | $149,600.00      |        | $0.43       |
| Class A-3 Notes                                      | $306,125.00 |       | $0.78       |           | $0.00            |           | $0.00       |              | $306,125.00      |        | $0.78       |
| Class A-4 Notes                                      | $141,300.00 |       | $1.20       |           | $0.00            |           | $0.00       |              | $141,300.00      |        | $1.20       |
| 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                                       |

----