| Collection Period                        |              | 30                                       |        |                                |            |            |            |                  |            |            |   | 30/360 Days     |   |   | 30  |
|------------------------------------------|-------------------|-----------------------------------------------|-------------|-------------------------------------|-----------------|-----------------|-----------------|-----------------------|-----------------|-----------------|--------|-----------------|--------|--------|----------|
| Interest Accrual Period                  |              | 30                                       |        |                                |            |            |            |                  |            |            |   | Actual/360 Days |   |   | 30  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              | Initial Principal                             | Final       | Beginning                           | Beginning       | First Priority  | Second Priority | Regular Principal     | Ending          | Ending          |
| Class                                    | Balance           | Scheduled                                     | Principal   | Principal                           | Principal       | Principal       | Distribution    | Principal             | Principal       |
|                                     |              |                                          |        |  Payment Date                  | Balance         | Factor          | Distribution    | Distribution          | Amount          | Balance         | Factor |
|                                     |              |                                          |        |                                |            |            |  Amount    | Amount                |            |            |   |
| A-1                                      |              | $263,000,000.00                               | 9/15/14     | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000  |
| A-2                                      |              | $306,000,000.00                               | 2/16/16     | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000  |
| A-3                                      |              | $306,000,000.00                               | 7/17/17     | $290,391,659.82                     | 0.9489924  | $0.00           | $15,145,296.47  | $8,500,006.13         | $266,746,357.22 | 0.8717201  |
| A-4                                      |              | $100,000,000.00                               | 1/15/19     | $100,000,000.00                     | 1.0000000  | $0.00           | $0.00           | $0.00                 | $100,000,000.00 | 1.0000000  |
| B                                        |              | $25,000,000.00                                | 11/15/19    | $25,000,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $25,000,000.00  | 1.0000000  |
| Total                                    | $1,000,000,000.00 |                                          |        | $415,391,659.82                     |            | $0.00           | $15,145,296.47  | $8,500,006.13         | $391,746,357.22 | 0.3917464  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.20000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-2                                      |              | 0.48000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-3                                      |              | 0.89000%                                      |        | $215,373.81                         | $0.00           | $215,373.81     | $0.00           | $23,860,676.41        |            |            |   |            |   |
| A-4                                      |              | 1.46000%                                      |        | $121,666.67                         | $0.00           | $121,666.67     | $0.00           | $121,666.67           |            |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| Total                                    |              |                                          | $337,040.48 | $0.00                               | $337,040.48     | $0.00           | $23,982,343.08  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $2,500,001.80                                 |        | Beginning Period Amount             | $16,474,886.76  |
| Specified Reserve Account Amount         |              | $2,500,001.80                                 |        | Increase/(Decrease)                 | $(1,261,070.41) |
| Beginning Balance                        |              | $2,500,001.80                                 |        | Ending Period Amount                | $15,213,816.35  |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $9,752,733.44                                 |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $400,246,363.35 |
| Reserve Account Balance Prior to Release |              | $2,500,001.80                                 |        | Total Note Balance                  | $391,746,357.22 |
| Reserve Account Required Amount          |              | $2,500,001.80                                 |        | Ending Overcollateralization Amount | $8,500,006.13   |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $8,500,006.13   |
| Ending Reserve Account Balance           |              | $2,500,001.80                                 |        |                                |            |            |            |                  |            |            |   |            |   |   |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Page 1 of 4                              |

----

| Collection Period                                              |              | 30   |            |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 30  |
|----------------------------------------------------------------|-------------------|-----------|-----------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 30   |            |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 30  |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 15   |            | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |            |     |                                            |   | $245,630.06         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |            |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |            |     |                                            |   | $(103,057.48)       |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |            |     |                                            |   | $(94,386.83)        |   |
| Net Credit Losses for the Collection Period                    |              |      |            |     |                                            |   | $48,185.75          |   |
| Cumulative Credit Losses for all Periods                       |              | 306  |            | vehicles | $1,990,249.91                                   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |            |     |                                            |   | 0.18875%            |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed in Current Period                                  |              | 10   |            | vehicles |                                            |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Delinquent and Repossessed Contracts                           |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
|                                                           |              |      |            |     | Percentage of Current Month Number of Contracts |   |                |   |          |                | Percentage of Current Month Receivables Pool Balance |   |   |     |
|                                                           |              |      |            |     |                                            | Units  |                |   | Balance       |                |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| 30-59 Days Delinquent                                          | 0.58%             |      | 234        |     | 0.65%                                           |   | $2,706,433.46  |   |
| 60-89 Days Delinquent                                          | 0.11%             |      | 43         |     | 0.12%                                           |   | $478,387.19    |   |
| 90-119 Days Delinquent                                         | 0.04%             |      | 15         |     | 0.06%                                           |   | $250,874.24    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0          |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |            |     | 292                                        |   |                |   |          | $3,435,694.89  |                                                 |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |            |     | 14                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |            |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,054,454,800.94 |      | $440,366,552.71 |     | $415,460,179.70                                 |   |                |   |
| Number of Contracts                                            | 66,096       |      | 42,218     |     | 40,541                                     |   |                |   |
| Weighted Average APR                                           | 2.24%             |      | 2.04%           |     | 2.03%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 45.58        |      | 30.75      |     | 29.98                                      |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30     |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|-------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 30     |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 30  |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |        |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |        |        | $17,536,214.55 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |        |        | $7,124,528.40  |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |        |        | $743,855.26    |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $197,444.31 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |        |        | $25,602,042.52 |             |           |        |              |             |        |        |            |             |   |   |   |
| 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                          |        |        |        | $25,602,042.52 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |        |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |        |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |        |        |           |             | $366,972.13    |        | $366,972.13       |             | $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                           |        |        |        |           |             | $215,373.81    |        | $215,373.81       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |        |        |           |             | $121,666.67    |        | $121,666.67       |             | $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        |        |        |        | $15,145,296.47 |             | $15,145,296.47 |        | $0.00             |             |
| Reserve Account Deposit                              |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |        |        | $8,500,006.13  |             | $8,500,006.13  |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |        |        | $1,252,727.31  |             | $1,252,727.31  |        | 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                                      | $215,373.81 |        | $0.70       |           | $23,645,302.60   |           | $77.27      |              | $23,860,676.41   |        | $77.97      |
| Class A-4 Notes                                      | $121,666.67 |        | $1.22       |           | $0.00            |           | $0.00       |              | $121,666.67      |        | $1.22       |
| 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                                       |