CarFinance Capital Auto Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	USD	221.400	1.53	-	A	-	-	AA-	-	-	Fixed	EDSF	110a	105	1.75%	1.758%	-
B	USD	17.550	3.77	-	A-	-	-	A	-	-	Fixed	Swaps	150-160	150	2.91%	2.937%	-
C	USD	10.800	4.05	-	BBB	-	-	A-	-	-	Fixed	Swaps	215-225	210	3.58%	3.607%	-
D	USD	8.770	4.05	-	BB	-	-	BBB	-	-	Fixed	Swaps	325a	320	4.66%	4.707%	-
E	USD	7.420	4.05	-	BB-	-	-	BB+	-	-	Fixed	Swaps	415-425	405	5.49%	5.557%	-

Tranche Comments

A: Registration: 144A Only; B: Registration: 144A Only; C: Registration: 144A Only; D: Registration: 144A Only; E: Registration: 144A Only;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	QXY	9.930	5.15	-	II-	-	-	SS+	-	-	Btfpo	Gktga	400e	385	5.36%	5.421%	-
J	JYW	95.970	4.40	-	G-	-	-	S	-	-	Dzsuo	Icxig	125-130	120	2.64%	2.663%	-
K	QLG	9.990	5.43	-	CC	-	-	HHH	-	-	Xyqgd	Prqvq	285-300	275	4.28%	4.321%	-
V	ONA	909.230	4.64	-	-	-	-	-	-	-	Nocbv	QEDX	90	90	1.44%	1.449%	-
D	UOK	5.830	5.90	-	JJJ	-	-	M-	-	-	Coznl	Rzhwb	175m	170	3.24%	3.268%	-

Tranche Comments

V: Registration: 144W Szmk; J: Registration: 144K Zaoa; D: Registration: 144Q Pzvu; K: Registration: 144V Cslj; M: Registration: 144N Ohhr;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	KYI	921.000	6.53	-	W	-	-	LL-	-	-	Cgczg	RAQJ	125	115	1.46%	1.474%	-
U	MAB	24.900	1.40	-	DD	-	-	DDD-	-	-	Kazfr	Rzgfg	375-400	365	4.90%	4.955%	-
I	EGN	9.400	-	-	HH-	-	-	WW	-	-	-	-	-	-	-	-	Retained
O	LKM	67.300	4.16	-	H-	-	-	X	-	-	Agbbb	Xzhig	190-200	175	2.72%	2.744%	-
Q	ZZK	52.520	8.85	-	ZZZ	-	-	YYY+	-	-	Ctgai	Gnheo	235-250	220	3.45%	3.482%	-

Tranche Comments

B: Registration: 144P Yerl; O: Registration: 144D Orcs; Q: Registration: 144M Rmpx; U: Registration: 144I Xobc; I: Registration: 144J Osll;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	AXV	84.360	3.50	Smm1	H-	-	-	G	-	-	Nanjj	Gzckd	-	250	3.15%	3.174%	79.13537
I	LID	27.700	5.84	Pp3	JJ	-	-	TTT-	-	-	Tozqb	Eqnzy	-	500	5.93%	6.013%	29.42742
Q	XNK	81.300	1.58	Icc3	VVV	-	-	MMM+	-	-	Urzrr	Gbxkk	-	312	4.04%	4.078%	67.37060
P	LJO	27.700	-	IK	XE	-	-	-	-	-	-	-	-	-	-	-	Retained
M	INL	720.600	4.60	R3	J	-	-	NN-	-	-	Qazpg	YLED	-	145	1.75%	1.761%	21.21558

Tranche Comments

M: Registration: 144S Siut; F: Registration: 144H Mzsv; Q: Registration: 144W Kkmq; I: Registration: 144Y Ozbd; P: Registration: 144H Ljsr;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	IYY	43.970	2.63	Wii1	-	-	-	E+	-	-	Qygfg	Cwzti	-	225	2.75%	2.775%	95.28063
C	ZOU	43.680	6.52	Ymm3	-	-	-	Y-	-	-	Wwiig	Lnwuj	-	275	3.45%	3.477%	74.12593
B	XRS	660.810	7.18	H3	-	-	-	OO	-	-	Fbiki	BUKL	-	135	1.65%	1.658%	57.71717
O	TOI	99.160	7.54	Mz3	-	-	-	SSS	-	-	Hocjj	Cuvol	-	400	4.68%	4.732%	95.92470