| 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                                      |              | $480,000,000.00                               | 10/15/12   | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00          | 0.0000000       |
| A-2                                      |              | $510,000,000.00                               | 4/15/14    | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00          | 0.0000000       |
| A-3                                      |              | $368,000,000.00                               | 6/15/15    | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00          | 0.0000000       |
| A-4                                      |              | $98,693,000.00                                | 11/15/16   | $64,995,037.84                      | 0.6585577  | $0.00           | $620,997.87     | $12,751,699.50        | $51,622,340.47 | 0.5230598  |
| B                                        |              | $43,506,000.00                                | 7/17/17    | $43,506,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $43,506,000.00 | 1.0000000  |
| Total                                    | $1,500,199,000.00 |                                          |       | $108,501,037.84                     |            | $0.00           | $620,997.87     | $12,751,699.50        | $95,128,340.47 | 0.0634105  |
|                                     |              |                                          |       |                                |            |            |            |                  |           |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |       | Interest                            | Prior           | Interest        | Current         | Total                 |           |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest   | Distribution                        | Interest        | Principal & |            |                  |           |            |   |
|                                     |              |                                          |       |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |           |            |   |            |   |
| A-1                                      |              | 0.32628%                                      |       | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |           |            |   |            |   |
| A-2                                      |              | 0.53000%                                      |       | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |           |            |   |            |   |
| A-3                                      |              | 0.68000%                                      |       | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |           |            |   |            |   |
| A-4                                      |              | 0.94000%                                      |       | $50,912.78                          | $0.00           | $50,912.78      | $0.00           | $13,423,610.15        |           |            |   |            |   |
| B                                        |              |                                          |       | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |           |            |   |            |   |
| Total                                    |              |                                          | $50,912.78 | $0.00                               | $50,912.78      | $0.00           | $13,423,610.15  |                  |           |            |   |            |
|                                     |              |                                          |       |                                |            |            |            |                  |           |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |       |                                |            |            |            |                  |           |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |       |                                |            |            |            |                  |           |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,750,499.85                                 |       | Beginning Period Amount             | $1,650,169.65   |
| Specified Reserve Account Amount         |              | $3,750,499.85                                 |       | Increase/(Decrease)                 | $(300,176.87)   |
| Beginning Balance                        |              | $3,750,499.85                                 |       | Ending Period Amount                | $1,349,992.78   |
| Withdrawals                              |              | $0.00                                         |       |                                |            |            |            |                  |           |            |   |            |   |   |
| Amount Available for Deposit             |              | $13,232,528.22                                |       | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |       | Adjusted Pool Balance               | $107,880,039.97 |
| Reserve Account Balance Prior to Release |              | $3,750,499.85                                 |       | Total Note Balance                  | $95,128,340.47  |
| Reserve Account Required Amount          |              | $3,750,499.85                                 |       | Ending Overcollateralization Amount | $12,751,699.50  |
| Reserve Account Release to Seller        |              | $0.00                                         |       | Overcollateralization Target Amount | $12,751,699.50  |
| Ending Reserve Account Balance           |              | $3,750,499.85                                 |       |                                |            |            |            |                  |           |            |   |            |   |   |
|                                     |              |                                          |       |                                |            |            |            |                  |           |            |   |            |   |   |     |   |   |   |   |   |   |   |
| 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                                           |              | 11   |            | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |            |     |                                            |   | $42,419.58          |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |            |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |            |     |                                            |   | $1,420.00      |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |            |     |                                            |   | $(89,601.99)        |   |
| Net Credit Losses for the Collection Period                    |              |      |            |     |                                            |   | $(45,762.41)        |   |
| Cumulative Credit Losses for all Periods                       |              | 772  |            | vehicles | $2,597,914.62                                   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |            |     |                                            |   | 0.16507%            |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| 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                                          | 1.34%             |      | 405        |     | 1.84%                                           |   | $2,006,475.87  |   |
| 60-89 Days Delinquent                                          | 0.28%             |      | 84         |     | 0.37%                                           |   | $400,852.50    |   |
| 90-119 Days Delinquent                                         | 0.08%             |      | 24         |     | 0.10%                                           |   | $111,647.84    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0          |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |            |     | 513                                        |   |                |   |          | $2,518,976.21  |                                                 |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |            |     | 10                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |            |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,573,816,681.42 |      | $122,902,906.99 |     | $109,230,032.75                                 |   |                |   |
| Number of Contracts                                            | 111,163      |      | 31,684     |     | 30,266                                     |   |                |   |
| Weighted Average APR                                           | 2.99%             |      | 2.99%           |     | 3.04%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 42.05        |      | 12.47      |     | 11.72                                      |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |       | 30    |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|------------|------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |       | 28    |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 28  |
|                                                 |       |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |       |       |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |       |       |        | $11,398,323.32 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |       |       |        | $2,232,131.34  |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |       |       |        | $288,221.31    |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |       | $88,181.99 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |       | $0.00      |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |       |       |        | $14,006,857.96 |             |           |        |              |             |        |        |            |             |   |   |   |
| 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                          |       |       |        | $14,006,857.96 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |       |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |       |       |        |           |             |           |        |              |             |        |        |            |
|                                                 |       |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |       |       |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |       |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |       |       |        |           |             | $102,419.09    |        | $102,419.09       |             | $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                           |       |       |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Interest - Class A-4 Notes                           |       |       |        |           |             | $50,912.78     |        | $50,912.78        |             | $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        |       |       |        | $620,997.87    |             | $620,997.87    |        | $0.00             |             |
| Reserve Account Deposit                              |       |       |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |       |       |        | $12,751,699.50 |             | $12,751,699.50 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |       |       |        | $480,828.72    |             | $480,828.72    |        | 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                                      | $0.00      |       | $0.00       |           | $0.00            |           | $0.00       |              | $0.00            |        | $0.00       |
| Class A-4 Notes                                      | $50,912.78 |       | $0.52       |           | $13,372,697.37   |           | $135.50     |              | $13,423,610.15   |        | $136.02     |
| 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                                       |

----