| Collection Period                        |              | 31                                       |        |                                |            |            |            |                  |            |            |   | 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                                      |              | $501,000,000.00                               | 3/16/15     | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000  |
| A-2                                      |              | $560,000,000.00                               | 8/15/16     | $317,903,633.40                     | 0.5676851  | $0.00           | $36,636,207.04  | $14,875,000.05        | $266,392,426.31 | 0.4757008  |
| A-3                                      |              | $480,000,000.00                               | 12/15/17    | $480,000,000.00                     | 1.0000000  | $0.00           | $0.00           | $0.00                 | $480,000,000.00 | 1.0000000  |
| A-4                                      |              | $165,250,000.00                               | 6/17/19     | $165,250,000.00                     | 1.0000000  | $0.00           | $0.00           | $0.00                 | $165,250,000.00 | 1.0000000  |
| B                                        |              | $43,750,000.00                                | 4/15/20     | $43,750,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $43,750,000.00  | 1.0000000  |
| Total                                    | $1,750,000,000.00 |                                          |        | $1,006,903,633.40                   |            | $0.00           | $36,636,207.04  | $14,875,000.05        | $955,392,426.31 | 0.5459385  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.19000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-2                                      |              | 0.41000%                                      |        | $108,617.07                         | $0.00           | $108,617.07     | $0.00           | $51,619,824.16        |            |            |   |            |   |
| A-3                                      |              | 0.67000%                                      |        | $268,000.00                         | $0.00           | $268,000.00     | $0.00           | $268,000.00           |            |            |   |            |   |
| A-4                                      |              | 1.18000%                                      |        | $162,495.83                         | $0.00           | $162,495.83     | $0.00           | $162,495.83           |            |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| Total                                    |              |                                          | $539,112.90 | $0.00                               | $539,112.90     | $0.00           | $52,050,319.99  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $4,375,000.01                                 |        | Beginning Period Amount             | $44,663,791.55  |
| Specified Reserve Account Amount         |              | $4,375,000.01                                 |        | Increase/(Decrease)                 | $(3,051,383.94) |
| Beginning Balance                        |              | $4,375,000.01                                 |        | Ending Period Amount                | $41,612,407.61  |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $18,186,864.27                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $970,267,426.36 |
| Reserve Account Balance Prior to Release |              | $4,375,000.01                                 |        | Total Note Balance                  | $955,392,426.31 |
| Reserve Account Required Amount          |              | $4,375,000.01                                 |        | Ending Overcollateralization Amount | $14,875,000.05  |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $14,875,000.05  |
| Ending Reserve Account Balance           |              | $4,375,000.01                                 |        |                                |            |            |            |                  |            |            |   |            |   |   |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Page 1 of 4                              |

----

| Collection Period                                              |              | 31   |              |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 30  |
|----------------------------------------------------------------|-------------------|-----------|-------------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 30   |              |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 30  |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 26   |              | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |              |     |                                            |   | $411,280.51         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |              |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |              |     |                                            |   | $(128,076.62)       |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |              |     |                                            |   | $(249,557.91)       |   |
| Net Credit Losses for the Collection Period                    |              |      |              |     |                                            |   | $33,645.98          |   |
| Cumulative Credit Losses for all Periods                       |              | 370  |              | vehicles | $2,973,755.89                                   |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |              |     |                                            |   | 0.16117%            |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| 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                                          | 0.48%             |      | 405          |     | 0.55%                                           |   | $5,538,467.68  |   |
| 60-89 Days Delinquent                                          | 0.06%             |      | 53           |     | 0.07%                                           |   | $756,386.40    |   |
| 90-119 Days Delinquent                                         | 0.04%             |      | 33           |     | 0.05%                                           |   | $539,730.51    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0            |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |              |     | 491                                        |   |                |   |          | $6,834,584.59  |                                                 |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |              |     | 23                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |              |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,845,073,346.03 |      | $1,066,442,425.00 |     | $1,011,879,833.97                               |   |                |   |
| Number of Contracts                                            | 115,093      |      | 87,159       |     | 84,370                                     |   |                |   |
| Weighted Average APR                                           | 2.10%             |      | 1.97%             |     | 1.96%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 45.80        |      | 35.57        |     | 34.81                                      |   |                |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 31     |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|-------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 30     |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 30  |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |        |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |        |        | $38,489,930.90 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |        |        | $15,651,607.14 |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |        |        | $1,721,912.45  |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $377,634.53 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $28.73      |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |        |        | $56,241,113.75 |             |           |        |              |             |        |        |            |             |   |   |   |
| Principal of Repurchased Contracts                   |        | $9,772.48   |        |           |             |           |        |              |             |        |        |            |             |   |
| Principal of Repurchased Contracts, prev charged-off | $0.00       |        |        |           |             |           |        |              |             |        |        |            |             |
| Adjustment on Repurchased Contracts                  |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Repurchased Amount                             |        |        |        | $9,772.48      |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Total Available Collections                          |        |        |        | $56,250,886.23 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |        |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |        |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |        |        |           |             | $888,702.02    |        | $888,702.02       |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |        |        |           |             | $108,617.07    |        | $108,617.07       |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |        |        |           |             | $268,000.00    |        | $268,000.00       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |        |        |           |             | $162,495.83    |        | $162,495.83       |             | $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        |        |        |        | $36,636,207.04 |             | $36,636,207.04 |        | $0.00             |             |
| Reserve Account Deposit                              |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |        |        | $14,875,000.05 |             | $14,875,000.05 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |        |        | $3,311,864.22  |             | $3,311,864.22  |        | 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                                      | $0.00       |        | $0.00       |           | $0.00            |           | $0.00       |              | $0.00            |        | $0.00       |
| Class A-2 Notes                                      | $108,617.07 |        | $0.19       |           | $51,511,207.09   |           | $91.98      |              | $51,619,824.16   |        | $92.17      |
| Class A-3 Notes                                      | $268,000.00 |        | $0.56       |           | $0.00            |           | $0.00       |              | $268,000.00      |        | $0.56       |
| Class A-4 Notes                                      | $162,495.83 |        | $0.98       |           | $0.00            |           | $0.00       |              | $162,495.83      |        | $0.98       |
| 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                                       |