Asset-Backed Issuer Distribution Report (Form 10-D)

Collection Period Beginning:

Collection Period Ending:

Previous Payment/Close Date:

Payment Date

Days of Interest for Period:

Days in Collection Period:

Months Seasoned:

Purchases

Initial Purchase

Total

I. PRINCIPAL BALANCE CALCULATION

{1} Beginning of period aggregate Principal Balance

{2} Payments Received

{3} Repurchased Receivables

{4} Defaulted Receivables

{5} Cram Down Losses and Other Principal Adjustments

{6} Other Receivables adjustments

{7} Total Principal distributable amount

{8} End of period aggregate Principal Balance

{9} Pool Factor

II. NOTE BALANCE CALCULATION

{10} Original Note Balance

{11} Beginning of period Note Balance

{12} First Allocation of Principal

{13} Second Allocation of Principal

{14} Third Allocation of Principal

{15} Fourth Allocation of Principal

{16} Fifth Allocation of Principal

{17} Regular Allocation of Principal

{18} Optional Purchase payment

{19} End of period Note Balance

{20} Note Pool Factors

{21} Principal payment per $1,000

III. RECONCILIATION OF COLLECTION ACCOUNT

Available Funds

{22} Principal Payments Received

{23} Net Liquidation Proceeds

{24} Principal on Repurchased Receivables

{25} Interest on Repurchased Receivables

{26} Interest collected on Receivables

{27} Other amounts received

{28} Optional Purchase Price

{29} Reserve Account Excess Amount

{30} Reserve Account Draw Amount

{31} Total Available Funds

Distributions

{32} Indenture Trustee Fee

{33} Owner Trustee Fee

{34} Asset Representations Reviewer Fee

Servicing Fee

{35}

Class A Accrued Note Interest

{36}

{37}

{38}

Class A Accrued Note Interest

{39}

{40}

{41}

{42} First Allocation of Principal

Class B Accrued Note Interest

{43}

Class B Accrued Note Interest

{44}

{45} Second Allocation of Principal

Class C Accrued Note Interest

{46}

Class C Accrued Note Interest

{47}

{48} Third Allocation of Principal

Class D Accrued Note Interest

{49}

Class D Accrued Note Interest

{50}

{51} Fourth Allocation of Principal

Class E Accrued Note Interest

{52}

Class E Accrued Note Interest

{53}

{54} Fifth Allocation of Principal

{55} Reserve Account deposit

{56} Regular Allocation of Principal

{57} Optional Purchase Amount

{58} Distribution to Residual Interestholder

{59} Total Distribution Amount

IV. RECONCILIATION OF RESERVE ACCOUNT

{60} Beginning of period Reserve Account balance

{61} Deposit to Reserve Account

{62} Release from Reserve Account

{63} End of period Reserve Account balance

{64} Specified Reserve Account Balance (2.00% of the Pool Balance as of the Cut-Off Date)

{65} Change in Reserve Account balance from prior period

V. OVERCOLLATERALIZATION

{66} Targeted Overcollateralization equal to the sum of:

{67} (a) Prior to the Class A-2 Notes being paid in full, 12.25% of the Principal Balance of the Receivables at the end of the Collection Period

{68} (a) Following the Class A-2 Notes having been paid in full, 11.25% of the Principal Balance of the Receivables at the end of the Collection Period and

{69} (b) 1.50% of the Principal Balance of the Receivables as of the Cut-off Date

{70} End of period Principal Balance of the Receivables

{71} End of period Note Balance

{72} Overcollateralization amount at the end of the Collection Period

{73} Overcollateralization % at the end of the Collection Period

VI. STATISTICAL DATA

{74} Principal Balance of the Receivables

{75} Weighted average coupon of the Receivables

{76} Weighted average original term of the Receivables

{77} Weighted average remaining term of the Receivables

{78} Number of Receivables

VII. DELINQUENCY

Receivables with Scheduled Payment Delinquent

{79} 31-60 days

{80} 61-90 days

{81} 91-120 days

{82} 121 + days delinquent

{83} Total

{84} Aggregate Principal Balance of 60 Day Delinquent Receivables (all Receivables that are 60 or more days delinquent as of End of Collection Period)

{85} Delinquency Percentage as of the End of the Collection Period

{86} Delinquency Trigger

{87} Delinquency Trigger Occurred

VIII. REPOSSESSION INVENTORY

{88} Beginning of period Repossessed Inventory

{89} Vehicles Repossessed in current period

{90} Repossessed vehicles sold in current period

{91} Repossessed vehicles reinstated in current period

{92} Repossessed vehicle adjustment in current period

{93} End of period Repossessed Inventory

IX. CUMULATIVE NET LOSS RATIO

{94} Receivables becoming Defaulted Receivables during period

{95} Cram Down Losses occurring during period

{96} Net Liquidation Proceeds collected during period

{97} Net losses during period

(a) Unit count represents # instances in period per loan per line item

{98} Current Period Net Loss Ratio

{99} Prior Period Net Loss Ratio

{100} Second Prior Period Net Loss Ratio

{101} Third Prior Period Net Loss Ratio

{102} Rolling 3 prior month average Net Loss Ratio

(b) Average Portfolio Balance calculated using (Beginning of Period Aggregate Balance + End of Period Aggregate Balance)/2

(c) Net Loss Ratio calculated using Net Loss for Period/Average Portfolio Balance for Period

{103} Cumulative Net losses since Cut-off Date (beginning of period)

{104} Net losses during period

{105} Other Adjustments

{106} Cumulative Net losses since Cut-off Date (end of period)

{107} Cumulative Net Loss Ratio (Net losses since the Cut-off Date / Pool Balance as of the Cut-off Date)

/s/ Craig Shmoldas