| 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                                      |              | $354,000,000.00                               | 10/15/15    | $49,892,675.60                      | 0.1409398  | $0.00           | $29,660,873.55  | $10,625,001.77        | $9,606,800.28   | 0.0271379  |
| 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 |                                          |        | $945,892,675.60                     |            | $0.00           | $29,660,873.55  | $10,625,001.77        | $905,606,800.28 | 0.7244854  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.17000%                                      |        | $7,068.13                           | $0.00           | $7,068.13       | $0.00           | $40,292,943.45        |            |            |   |            |   |
| 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                                    |              |                                          | $604,093.13 | $0.00                               | $604,093.13     | $0.00           | $40,889,968.45  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,125,000.52                                 |        | Beginning Period Amount             | $48,728,671.12  |
| Specified Reserve Account Amount         |              | $3,125,000.52                                 |        | Increase/(Decrease)                 | $(2,872,748.22) |
| Beginning Balance                        |              | $3,125,000.52                                 |        | Ending Period Amount                | $45,855,922.90  |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $13,511,922.70                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $916,231,802.05 |
| Reserve Account Balance Prior to Release |              | $3,125,000.52                                 |        | Total Note Balance                  | $905,606,800.28 |
| 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                                        |              | 30   |              |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 30  |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 21   |              | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |              |     |                                            |   | $379,617.04         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |              |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |              |     |                                            |   | $(85,387.61)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |              |     |                                            |   | $(131,046.23)       |   |
| Net Credit Losses for the Collection Period                    |              |      |              |     |                                            |   | $163,183.20         |   |
| Cumulative Credit Losses for all Periods                       |              | 135  |              | vehicles | $1,188,175.63                                   |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |              |     |                                            |   | 0.08992%            |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 8    |              | 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                                          | 0.36%             |      | 250          |     | 0.41%                                           |   | $3,906,493.33  |   |
| 60-89 Days Delinquent                                          | 0.07%             |      | 45           |     | 0.08%                                           |   | $733,161.47    |   |
| 90-119 Days Delinquent                                         | 0.03%             |      | 21           |     | 0.04%                                           |   | $371,030.05    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0            |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |              |     | 316                                        |   |                |   |          | $5,010,684.85  |                                                 |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |              |     | 15                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |              |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,321,305,070.93 |      | $1,005,246,348.49 |     | $962,087,724.95                                 |   |                |   |
| Number of Contracts                                            | 80,419       |      | 70,713       |     | 68,784                                     |   |                |   |
| Weighted Average APR                                           | 2.01%             |      | 1.95%             |     | 1.94%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.07        |      | 40.51        |     | 39.72                                      |   |                |   |
|                                                           |              |      |              |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30     |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|-------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 30     |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 30  |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |        |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |        |        | $30,067,585.60 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |        |        | $12,711,420.90 |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |        |        | $1,619,154.33  |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $216,433.84 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |        |        | $44,614,594.67 |             |           |        |              |             |        |        |            |             |   |   |   |
| 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                          |        |        |        | $44,614,594.67 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |        |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |        |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |        |        |           |             | $837,705.29    |        | $837,705.29       |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |        |        |           |             | $7,068.13      |        | $7,068.13         |             | $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        |        |        |        | $29,660,873.55 |             | $29,660,873.55 |        | $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              |        |        |        | $2,886,920.93  |             | $2,886,920.93  |        | 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                                      | $7,068.13   |        | $0.02       |           | $40,285,875.32   |           | $113.80     |              | $40,292,943.45   |        | $113.82     |
| 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                                       |