| 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                                      |              | $342,000,000.00                               | 4/15/14     | $0.00                               | 0.0000000       | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000       |
| A-2                                      |              | $416,600,000.00                               | 9/15/15     | $3,363,389.54                       | 0.0080734  | $0.00           | $3,363,389.54   | $0.00                 | $0.00           | 0.0000000       |
| A-3                                      |              | $342,200,000.00                               | 1/17/17     | $342,200,000.00                     | 1.0000000  | $0.00           | $12,069,599.69  | $10,625,008.69        | $319,505,391.62 | 0.9336803  |
| A-4                                      |              | $117,950,000.00                               | 11/15/18    | $117,950,000.00                     | 1.0000000  | $0.00           | $0.00           | $0.00                 | $117,950,000.00 | 1.0000000  |
| B                                        |              | $31,251,000.00                                | 6/17/19     | $31,251,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $31,251,000.00  | 1.0000000  |
| Total                                    | $1,250,001,000.00 |                                          |        | $494,764,389.54                     |            | $0.00           | $15,432,989.23  | $10,625,008.69        | $468,706,391.62 | 0.3749648  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.22000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-2                                      |              | 0.37000%                                      |        | $1,037.05                           | $0.00           | $1,037.05       | $0.00           | $3,364,426.59         |            |            |   |            |   |
| A-3                                      |              | 0.55000%                                      |        | $156,841.67                         | $0.00           | $156,841.67     | $0.00           | $22,851,450.05        |            |            |   |            |   |
| A-4                                      |              | 0.69000%                                      |        | $67,821.25                          | $0.00           | $67,821.25      | $0.00           | $67,821.25            |            |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| Total                                    |              |                                          | $225,699.97 | $0.00                               | $225,699.97     | $0.00           | $26,283,697.89  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,125,002.56                                 |        | Beginning Period Amount             | $14,574,965.50  |
| Specified Reserve Account Amount         |              | $3,125,002.56                                 |        | Increase/(Decrease)                 | $(1,096,755.90) |
| Beginning Balance                        |              | $3,125,002.56                                 |        | Ending Period Amount                | $13,478,209.60  |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $11,910,221.10                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $479,331,400.31 |
| Reserve Account Balance Prior to Release |              | $3,125,002.56                                 |        | Total Note Balance                  | $468,706,391.62 |
| Reserve Account Required Amount          |              | $3,125,002.56                                 |        | Ending Overcollateralization Amount | $10,625,008.69  |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $10,625,008.69  |
| Ending Reserve Account Balance           |              | $3,125,002.56                                 |        |                                |            |            |            |                  |            |            |   |            |   |   |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| 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                                           |              | 21   |            | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |            |     |                                            |   | $301,652.60         |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |            |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |            |     |                                            |   | $(39,315.09)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |            |     |                                            |   | $(135,897.56)       |   |
| Net Credit Losses for the Collection Period                    |              |      |            |     |                                            |   | $126,439.95         |   |
| Cumulative Credit Losses for all Periods                       |              | 375  |            | vehicles | $2,529,082.86                                   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |            |     |                                            |   | 0.19431%            |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| 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                                          | 0.90%             |      | 465        |     | 1.06%                                           |   | $5,247,384.59  |   |
| 60-89 Days Delinquent                                          | 0.14%             |      | 74         |     | 0.17%                                           |   | $829,621.65    |   |
| 90-119 Days Delinquent                                         | 0.06%             |      | 30         |     | 0.08%                                           |   | $370,322.19    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0          |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |            |     | 569                                        |   |                |   |          | $6,447,328.43  |                                                 |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |            |     | 11                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |            |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,301,545,574.10 |      | $519,964,363.73 |     | $492,809,609.91                                 |   |                |   |
| Number of Contracts                                            | 84,513       |      | 52,806     |     | 51,429                                     |   |                |   |
| Weighted Average APR                                           | 2.56%             |      | 2.39%           |     | 2.39%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 44.55        |      | 29.86      |     | 29.11                                      |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30     |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|-------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 28     |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 28  |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |        |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |        |        | $20,472,641.36 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |        |        | $6,380,459.86  |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |        |        | $973,900.07    |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $175,212.65 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $0.00       |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |        |        | $28,002,213.94 |             |           |        |              |             |        |        |            |             |   |   |   |
| 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                          |        |        |        | $28,002,213.94 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |        |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |        |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |        |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |        |        |           |             | $433,303.64    |        | $433,303.64       |             | $0.00       |        |
| Interest - Class A-1 Notes                           |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Interest - Class A-2 Notes                           |        |        |        |           |             | $1,037.05      |        | $1,037.05         |             | $0.00       |        |
| Interest - Class A-3 Notes                           |        |        |        |           |             | $156,841.67    |        | $156,841.67       |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |        |        |           |             | $67,821.25     |        | $67,821.25        |             | $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        |        |        |        | $15,432,989.23 |             | $15,432,989.23 |        | $0.00             |             |
| Reserve Account Deposit                              |        |        |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |        |        | $10,625,008.69 |             | $10,625,008.69 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |        |        | $1,285,212.41  |             | $1,285,212.41  |        | 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                                      | $1,037.05   |        | $0.00       |           | $3,363,389.54    |           | $8.07       |              | $3,364,426.59    |        | $8.07       |
| Class A-3 Notes                                      | $156,841.67 |        | $0.46       |           | $22,694,608.38   |           | $66.32      |              | $22,851,450.05   |        | $66.78      |
| Class A-4 Notes                                      | $67,821.25  |        | $0.58       |           | $0.00            |           | $0.00       |              | $67,821.25       |        | $0.58       |
| 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                                       |

----