| 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                                      |              | $393,000,000.00                               | 4/15/13     | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000       |
| A-2                                      |              | $468,000,000.00                               | 10/15/14    | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000       |
| A-3                                      |              | $467,000,000.00                               | 2/16/16     | $108,966,327.27                     | 0.2333326  | $0.00           | $7,725,243.86   | $12,750,838.64        | $88,490,244.77  | 0.1894866  |
| A-4                                      |              | $134,590,000.00                               | 8/15/17     | $134,590,000.00                     | 1.0000000  | $0.00           | $0.00           | $0.00                 | $134,590,000.00 | 1.0000000  |
| B                                        |              | $37,500,000.00                                | 6/15/18     | $37,500,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $37,500,000.00  | 1.0000000  |
| Total                                    | $1,500,090,000.00 |                                          |        | $281,056,327.27                     |            | $0.00           | $7,725,243.86   | $12,750,838.64        | $260,580,244.77 | 0.1737097  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.23989%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-2                                      |              | 0.57000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-3                                      |              | 0.75000%                                      |        | $68,103.95                          | $0.00           | $68,103.95      | $0.00           | $20,544,186.45        |            |            |   |            |   |
| A-4                                      |              | 0.99000%                                      |        | $111,036.75                         | $0.00           | $111,036.75     | $0.00           | $111,036.75           |            |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| Total                                    |              |                                          | $179,140.70 | $0.00                               | $179,140.70     | $0.00           | $20,655,223.20  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,750,246.22                                 |        | Beginning Period Amount             | $4,931,422.87   |
| Specified Reserve Account Amount         |              | $3,750,246.22                                 |        | Increase/(Decrease)                 | $(550,649.65)   |
| Beginning Balance                        |              | $3,750,246.22                                 |        | Ending Period Amount                | $4,380,773.22   |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $13,449,149.21                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $273,331,083.41 |
| Reserve Account Balance Prior to Release |              | $3,750,246.22                                 |        | Total Note Balance                  | $260,580,244.77 |
| Reserve Account Required Amount          |              | $3,750,246.22                                 |        | Ending Overcollateralization Amount | $12,750,838.64  |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $12,750,838.64  |
| Ending Reserve Account Balance           |              | $3,750,246.22                                 |        |                                |            |            |            |                  |            |            |   |            |   |   |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| 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                                           |              | 19   |            | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |            |     |                                            |   | $196,116.18         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |            |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |            |     |                                            |   | $(12,713.84)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |            |     |                                            |   | $(88,731.23)        |   |
| Net Credit Losses for the Collection Period                    |              |      |            |     |                                            |   | $94,671.11          |   |
| Cumulative Credit Losses for all Periods                       |              | 794  |            | vehicles | $4,426,765.35                                   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |            |     |                                            |   | 0.28399%            |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 9    |            | 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                                          | 1.07%             |      | 463        |     | 1.38%                                           |   | $3,842,531.43  |   |
| 60-89 Days Delinquent                                          | 0.25%             |      | 108        |     | 0.37%                                           |   | $1,026,898.45  |   |
| 90-119 Days Delinquent                                         | 0.06%             |      | 26         |     | 0.07%                                           |   | $203,698.95    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0          |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |            |     | 597                                        |   |                |   |          | $5,073,128.83  |                                                 |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |            |     | 10                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |            |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,558,792,743.09 |      | $298,738,588.78 |     | $277,711,856.63                                 |   |                |   |
| Number of Contracts                                            | 95,915       |      | 44,391     |     | 43,093                                     |   |                |   |
| Weighted Average APR                                           | 2.89%             |      | 2.85%           |     | 2.86%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.20        |      | 20.50      |     | 19.69                                      |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30     |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|-------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 28     |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 28  |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |        |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |        |        | $16,376,586.97 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |        |        | $4,446,223.82  |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |        |        | $670,338.55    |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $101,445.07 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $83.00      |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |        |        | $21,594,677.41 |             |           |        |              |             |        |        |            |             |   |   |   |
| Principal of Repurchased Contracts                   |        | $7,805.18   |        |           |             |           |        |              |             |        |        |            |             |   |
| Principal of Repurchased Contracts, prev charged-off | $0.00       |        |        |           |             |           |        |              |             |        |        |            |             |
| Adjustment on Repurchased Contracts                  |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Repurchased Amount                             |        |        |        | $7,805.18      |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Total Available Collections                          |        |        |        | $21,602,482.59 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |        |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |        |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |        |        |           |             | $248,948.82    |        | $248,948.82       |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |        |        |           |             | $68,103.95     |        | $68,103.95        |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |        |        |           |             | $111,036.75    |        | $111,036.75       |             | $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        |        |        |        | $7,725,243.86  |             | $7,725,243.86  |        | $0.00             |             |
| Reserve Account Deposit                              |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |        |        | $12,750,838.64 |             | $12,750,838.64 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |        |        | $698,310.57    |             | $698,310.57    |        | 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                                      | $0.00       |        | $0.00       |           | $0.00            |           | $0.00       |              | $0.00            |        | $0.00       |
| Class A-3 Notes                                      | $68,103.95  |        | $0.15       |           | $20,476,082.50   |           | $43.85      |              | $20,544,186.45   |        | $44.00      |
| Class A-4 Notes                                      | $111,036.75 |        | $0.83       |           | $0.00            |           | $0.00       |              | $111,036.75      |        | $0.83       |
| 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                                       |

----