| 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                                      |              | $393,000,000.00                               | 4/15/13     | $0.00                               | 0.0000000  | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000  |
| A-2                                      |              | $468,000,000.00                               | 10/15/14    | $0.00                               | 0.0000000  | $0.00           | $0.00           | $0.00                 | $0.00           | 0.0000000  |
| A-3                                      |              | $467,000,000.00                               | 2/16/16     | $5,529,403.89                       | 0.0118403  | $0.00           | $5,529,403.89   | $0.00                 | $0.00           | 0.0000000  |
| A-4                                      |              | $134,590,000.00                               | 8/15/17     | $134,590,000.00                     | 1.0000000  | $0.00           | $124,088.21     | $12,750,838.64        | $121,715,073.15 | 0.9043396  |
| B                                        |              | $37,500,000.00                                | 6/15/18     | $37,500,000.00                      | 1.0000000  | $0.00           | $0.00           | $0.00                 | $37,500,000.00  | 1.0000000  |
| Total                                    | $1,500,090,000.00 |                                          |        | $177,619,403.89                     |            | $0.00           | $5,653,492.10   | $12,750,838.64        | $159,215,073.15 | 0.1061370  |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
|                                     |              |                                          |        | Interest                            | Prior           | Interest        | Current         | Total                 |            |            |   |            |   |
| Class                                    | Interest Rate     | Distributable                                 | Interest    | Distribution                        | Interest        | Principal & |            |                  |            |            |   |
|                                     |              |                                          |        |  Amount                        | Carryover       | Amount          | Carryover       | Interest Distribution |            |            |   |            |   |
| A-1                                      |              | 0.23989%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-2                                      |              | 0.57000%                                      |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| A-3                                      |              | 0.75000%                                      |        | $3,455.88                           | $0.00           | $3,455.88       | $0.00           | $5,532,859.77         |            |            |   |            |   |
| A-4                                      |              | 0.99000%                                      |        | $111,036.75                         | $0.00           | $111,036.75     | $0.00           | $12,985,963.60        |            |            |   |            |   |
| B                                        |              |                                          |        | $0.00                               | $0.00           | $0.00           | $0.00           | $0.00                 |            |            |   |            |   |
| Total                                    |              |                                          | $114,492.63 | $0.00                               | $114,492.63     | $0.00           | $18,518,823.37  |                  |            |            |   |            |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Credit Enhancement                       |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Reserve Account                          |              | Yield Supplement Overcollateralization Amount |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Initial Deposit Amount                   |              | $3,750,246.22                                 |        | Beginning Period Amount             | $2,486,506.74   |
| Specified Reserve Account Amount         |              | $3,750,246.22                                 |        | Increase/(Decrease)                 | $(363,760.30)   |
| Beginning Balance                        |              | $3,750,246.22                                 |        | Ending Period Amount                | $2,122,746.44   |
| Withdrawals                              |              | $0.00                                         |        |                                |            |            |            |                  |            |            |   |            |   |   |
| Amount Available for Deposit             |              | $13,314,207.76                                |        | Overcollateralization               |
| Amount Deposited to the Reserve Account  |              | $0.00                                         |        | Adjusted Pool Balance               | $171,965,911.79 |
| Reserve Account Balance Prior to Release |              | $3,750,246.22                                 |        | Total Note Balance                  | $159,215,073.15 |
| Reserve Account Required Amount          |              | $3,750,246.22                                 |        | Ending Overcollateralization Amount | $12,750,838.64  |
| Reserve Account Release to Seller        |              | $0.00                                         |        | Overcollateralization Target Amount | $12,750,838.64  |
| Ending Reserve Account Balance           |              | $3,750,246.22                                 |        |                                |            |            |            |                  |            |            |   |            |   |   |
|                                     |              |                                          |        |                                |            |            |            |                  |            |            |   |            |   |   |     |   |   |   |   |   |   |   |
| Page 1 of 4                              |

----

| Collection Period                                              |              | 30   |            |     |                                            |   |                |   |          |                | 30/360 Days                                          |   |   | 30  |
|----------------------------------------------------------------|-------------------|-----------|-----------------|----------|-------------------------------------------------|--------|---------------------|--------|---------------|---------------------|------------------------------------------------------|--------|--------|----------|
| Interest Accrual Period                                        |              | 30   |            |     |                                            |   |                |   |          |                | Actual/360 Days                                      |   |   | 30  |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Liquidations of Charge-offs and Repossessions                  |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   | Amount   |   |
| Liquidated Contracts                                           |              | 8    |            | vehicles |                                            |   |                |   |
| Gross Principal of Liquidated Receivables                      |              |      |            |     |                                            |   | $70,644.08          |   |
| Principal of Repurchased Contracts, previously charged-off     |              |      |            |     |                                            |   | $0.00               |   |
| Net Liquidation Proceeds Received During the Collection Period |              |      |            |     |                                            |   | $(10,639.84)        |   |
| Recoveries on Previously Liquidated Contracts                  |              |      |            |     |                                            |   | $(67,267.45)        |   |
| Net Credit Losses for the Collection Period                    |              |      |            |     |                                            |   | $(7,263.21)         |   |
| Cumulative Credit Losses for all Periods                       |              | 870  |            | vehicles | $4,326,993.71                                   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Cumulative Net Loss Ratio                                      |              |      |            |     |                                            |   | 0.27759%            |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| 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                                          | 0.93%             |      | 321        |     | 1.30%                                           |   | $2,255,330.81  |   |
| 60-89 Days Delinquent                                          | 0.17%             |      | 60         |     | 0.27%                                           |   | $469,857.80    |   |
| 90-119 Days Delinquent                                         | 0.04%             |      | 14         |     | 0.06%                                           |   | $111,157.29    |   |
| 120 or more Days Delinquent                                    | 0.00%             |      | 0          |     | 0.00%                                           |   | $0.00               |   |
| Total Delinquencies                                            |              |      |            |     | 395                                        |   |                |   |          | $2,836,345.90  |                                                 |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Repossessed Vehicle Inventory                                  |              |      |            |     | 12                                         |   |                |   |          |                |                                                 |
| * Included with Delinquencies Above                            |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Pool Data                                                      |
|                                                           |              |      |            |     | Original                                        |   | Prior Month         |   | Current Month |                |                                                 |   |
| Receivables Pool Balance                                       | $1,558,792,743.09 |      | $192,856,749.27 |     | $174,088,658.23                                 |   |                |   |
| Number of Contracts                                            | 95,915       |      | 36,693     |     | 34,496                                     |   |                |   |
| Weighted Average APR                                           | 2.89%             |      | 2.94%           |     | 2.97%                                           |   |                |   |
| Weighted Average Remaining Term (Months)                       | 46.20        |      | 16.78      |     | 16.07                                      |   |                |   |
|                                                           |              |      |            |     |                                            |   |                |   |          |                |                                                 |   |   |     |   |   |   |
| Page 2 of 4                                                    |

----

| Collection Period                                    |        | 30    |        |           |             |           |        |              |             |        |        | 30/360 Days     |             |   |   |   | 30  |
|------------------------------------------------------|-------------|------------|-------------|----------------|------------------|----------------|-------------|-------------------|------------------|-------------|-------------|-----------------|------------------|--------|--------|--------|----------|
| Interest Accrual Period                              |        | 30    |        |           |             |           |        |              |             |        |        | Actual/360 Days |             |   |   |   | 30  |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Collections                                          |        |       |        |           |             |           |        |              |             |        |        |            |
| Principal Payments Received                          |        |       |        | $14,429,102.48 |             |           |        |              |             |        |        |            |             |   |   |   |
| Prepayments in Full                                  |        |       |        | $4,268,344.48  |             |           |        |              |             |        |        |            |             |   |   |   |
| Interest Payments Received                           |        |       |        | $467,552.20    |             |           |        |              |             |        |        |            |             |   |   |   |
| Aggregate Net Liquidation Proceeds                   |        | $77,907.29 |        |           |             |           |        |              |             |        |        |            |             |   |
| Interest on Repurchased Contracts                    |        | $0.00      |        |           |             |           |        |              |             |        |        |            |             |   |
| Total Collections                                    |        |       |        | $19,242,906.45 |             |           |        |              |             |        |        |            |             |   |   |   |
| 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                          |        |       |        | $19,242,906.45 |             |           |        |              |             |        |        |            |             |   |   |   |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Distributions                                        |        |       |        |           |             |           |        |              |             |        |        |            |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
|                                                 |        |       |        |           |             |           |        | Calculated Amount |             | Amount Paid |        | Shortfall       |             |
|                                                 |        |       |        |           |             |           |        |              |             |        |        |            |             |   |   |   |     |   |   |   |   |
| Servicing Fee                                        |        |       |        |           |             | $160,713.96    |        | $160,713.96       |             | $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                           |        |       |        |           |             | $3,455.88      |        | $3,455.88         |             | $0.00       |        |
| Interest - Class A-4 Notes                           |        |       |        |           |             | $111,036.75    |        | $111,036.75       |             | $0.00       |        |
| First Priority Principal Distribution Amount         |        |       |        | $0.00          |             | $0.00          |        | $0.00             |             |
| Interest - Class B Notes                             |        |       |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Second Priority Principal Distribution Amount        |        |       |        | $5,653,492.10  |             | $5,653,492.10  |        | $0.00             |             |
| Reserve Account Deposit                              |        |       |        |           |             | $0.00          |        | $0.00             |             | $0.00       |        |
| Regular Principal Distribution Amount                |        |       |        | $12,750,838.64 |             | $12,750,838.64 |        | $0.00             |             |
| Excess Amounts to the Certificateholder              |        |       |        | $563,369.12    |             | $563,369.12    |        | 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                                      | $3,455.88   |       | $0.01       |           | $5,529,403.89    |           | $11.84      |              | $5,532,859.77    |        | $11.85      |
| Class A-4 Notes                                      | $111,036.75 |       | $0.83       |           | $12,874,926.85   |           | $95.66      |              | $12,985,963.60   |        | $96.49      |
| 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                                       |