| 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                                      |              | $260,000,000.00                               | 10/15/13    | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000       |
| A-2                                      |              | $310,000,000.00                               | 2/17/15     | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000       |
| A-3                                      |              | $323,000,000.00                               | 7/15/16     | $159,007,794.49                     | 0.4922842  | $0.00           | $8,613,233.75   | $8,500,000.10         | $141,894,560.64 | 0.4393020  |
| A-4                                      |              | $82,000,000.00                                | 1/16/18     | $82,000,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $82,000,000.00  | 1.0000000  |
| B                                        |              | $25,000,000.00                                | 10/15/18    | $25,000,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $25,000,000.00  | 1.0000000  |
| Total                                    | $1,000,000,000.00 |                                          |        | $266,007,794.49                     |            | $0.00           | $8,613,233.75   | $8,500,000.10         | $248,894,560.64 | 0.2488946  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.16000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-2                                      |              | 0.36000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-3                                      |              | 0.46000%                                      |        | $60,952.99                          | $0.00           | $60,952.99      | $0.00           | $17,174,186.84        |            |            |   |            |   |
| A-4                                      |              | 0.61000%                                      |        | $41,683.33                          | $0.00           | $41,683.33      | $0.00           | $41,683.33            |            |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| Total                                    |              |                                          | $102,636.32 | $0.00                               | $102,636.32     | $0.00           | $17,215,870.17  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $2,500,000.03                                 |        | Beginning Period Amount             | $4,866,437.99   |
| Specified Reserve Account Amount         |              | $2,500,000.03                                 |        | Increase/(Decrease)                 | $(468,168.70)   |
| Beginning Balance                        |              | $2,500,000.03                                 |        | Ending Period Amount                | $4,398,269.29   |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $9,215,704.00                                 |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $257,394,560.74 |
| Reserve Account Balance Prior to Release |              | $2,500,000.03                                 |        | Total Note Balance                  | $248,894,560.64 |
| Reserve Account Required Amount          |              | $2,500,000.03                                 |        | Ending Overcollateralization Amount | $8,500,000.10   |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $8,500,000.10   |
| Ending Reserve Account Balance           |              | $2,500,000.03                                 |        |                                |            |            |            |                  |            |            |   |            |   |   |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| 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                                           |              | 12   |            | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |            |     |                                            |   | $100,786.94         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |            |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |            |     |                                            |   | $(5,525.25)         |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |            |     |                                            |   | $(54,159.29)        |   |
| Net Credit Losses for the Collection Period                    |              |      |            |     |                                            |   | $41,102.40          |   |
| Cumulative Credit Losses for all Periods                       |              | 416  |            | vehicles | $2,383,128.11                                   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |            |     |                                            |   | 0.23040%            |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 7    |            | 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                                          | 1.00%             |      | 340        |     | 1.26%                                           |   | $3,295,853.62  |   |
| 60-89 Days Delinquent                                          | 0.18%             |      | 62         |     | 0.22%                                           |   | $585,151.21    |   |
| 90-119 Days Delinquent                                         | 0.06%             |      | 20         |     | 0.08%                                           |   | $212,835.27    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0          |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |            |     | 422                                        |   |                |   |          | $4,093,840.10  |                                                 |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |            |     | 9                                          |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |            |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,034,333,677.88 |      | $279,374,232.58 |     | $261,792,830.03                                 |   |                |   |
| Number of Contracts                                            | 62,985       |      | 34,958     |     | 33,975                                     |   |                |   |
| Weighted Average APR                                           | 2.85%             |      | 2.84%           |     | 2.85%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.03        |      | 24.46      |     | 23.68                                      |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |       | 30    |        |           |             |          |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|------------|------------|-------------|----------------|------------------|---------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |       | 28    |        |           |             |          |        |              |             |        |        | Actual/360 Days |             |   |   |   | 28  |
|                                                 |       |       |        |           |             |          |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |       |       |        |           |             |          |        |              |             |        |        |            |
| Principal Payments Received                          |       |       |        | $13,168,772.09 |             |          |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |       |       |        | $4,311,843.52  |             |          |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |       |       |        | $624,085.78    |             |          |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |       | $59,684.54 |        |           |             |          |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |       | $0.00      |        |           |             |          |        |              |             |        |        |            |             |   |
| Total Collections                                    |       |       |        | $18,164,385.93 |             |          |        |              |             |        |        |            |             |   |   |   |
| 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                          |       |       |        | $18,164,385.93 |             |          |        |              |             |        |        |            |             |   |   |   |
|                                                 |       |       |        |           |             |          |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |       |       |        |           |             |          |        |              |             |        |        |            |
|                                                 |       |       |        |           |             |          |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |       |       |        |           |             |          |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |       |       |        |           |             |          |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |       |       |        |           |             | $232,811.86   |        | $232,811.86       |             | $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                           |       |       |        |           |             | $60,952.99    |        | $60,952.99        |             | $0.00       |        |
| Interest - Class A-4 Notes                           |       |       |        |           |             | $41,683.33    |        | $41,683.33        |             | $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        |       |       |        | $8,613,233.75  |             | $8,613,233.75 |        | $0.00             |             |
| Reserve Account Deposit                              |       |       |        |           |             | $0.00         |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |       |       |        | $8,500,000.10  |             | $8,500,000.10 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |       |       |        | $715,703.90    |             | $715,703.90   |        | 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                                      | $60,952.99 |       | $0.19       |           | $17,113,233.85   |          | $52.98      |              | $17,174,186.84   |        | $53.17      |
| Class A-4 Notes                                      | $41,683.33 |       | $0.51       |           | $0.00            |          | $0.00       |              | $41,683.33       |        | $0.51       |
| 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                                       |

----