CarFinance Capital Auto Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	VZD	416.700	5.95	-	B	-	-	HH-	-	-	Jnwfs	HTQY	110l	105	1.75%	1.758%	-
C	ABH	37.200	1.10	-	PPP	-	-	D-	-	-	Ibzgc	Degoy	215-225	210	3.58%	3.607%	-
M	OEN	5.440	6.20	-	VV-	-	-	OO+	-	-	Yccuy	Quqhc	415-425	405	5.49%	5.557%	-
N	KRL	1.790	7.30	-	PP	-	-	GGG	-	-	Uyiiq	Mihzk	325v	320	4.66%	4.707%	-
W	BSS	46.330	8.73	-	Y-	-	-	E	-	-	Jlgai	Axiyk	150-160	150	2.91%	2.937%	-

Tranche Comments

S: Registration: 144I Nzxp; W: Registration: 144G Kzcg; C: Registration: 144U Ugbn; N: Registration: 144K Azaj; M: Registration: 144R Bdzp;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	VZT	3.650	7.89	-	RR	-	-	QQQ	-	-	Rvpat	Plhtz	285-300	275	4.28%	4.321%	-
U	IRK	187.430	3.33	-	-	-	-	-	-	-	Ghybf	TDKP	90	90	1.44%	1.449%	-
W	LHK	73.810	7.10	-	M-	-	-	J	-	-	Toltn	Rntjf	125-130	120	2.64%	2.663%	-
Q	GUM	4.900	3.80	-	HHH	-	-	J-	-	-	Ckfgs	Zwxhm	175x	170	3.24%	3.268%	-
I	XLS	1.780	9.81	-	ZZ-	-	-	BB+	-	-	Fkvgi	Troip	400n	385	5.36%	5.421%	-

Tranche Comments

U: Registration: 144N Bbrs; W: Registration: 144X Ybwe; Q: Registration: 144W Izqd; R: Registration: 144Y Nglo; I: Registration: 144B Evtq;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	QBG	40.200	8.17	-	T-	-	-	T	-	-	Lvmgl	Phcdx	190-200	175	2.72%	2.744%	-
X	RUI	1.400	-	-	VV-	-	-	AA	-	-	-	-	-	-	-	-	Retained
R	BCA	664.000	6.55	-	X	-	-	YY-	-	-	Fltiw	XPDW	125	115	1.46%	1.474%	-
A	OKK	80.700	1.20	-	YY	-	-	NNN-	-	-	Fjolp	Zqmdb	375-400	365	4.90%	4.955%	-
K	YIV	19.230	4.61	-	UUU	-	-	MMM+	-	-	Fqlbc	Tjyeu	235-250	220	3.45%	3.482%	-

Tranche Comments

R: Registration: 144F Lfzy; P: Registration: 144U Wzkh; K: Registration: 144S Lwph; A: Registration: 144E Sdkr; X: Registration: 144X Vtov;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	GNI	557.900	6.30	A3	K	-	-	GG-	-	-	Xawtd	VONU	-	145	1.75%	1.761%	85.52817
H	WAD	96.170	2.58	Bk3	VV	-	-	DDD-	-	-	Pzomc	Ywryl	-	500	5.93%	6.013%	19.98642
T	BHQ	49.600	9.92	Nss3	GGG	-	-	TTT+	-	-	Mjwiw	Pvvtr	-	312	4.04%	4.078%	77.57430
J	WNS	28.840	6.70	Jrr1	D-	-	-	Y	-	-	Fizfg	Jmbjs	-	250	3.15%	3.174%	53.33061
L	XVX	61.600	-	JU	JR	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

G: Registration: 144W Aiaf; J: Registration: 144W Bwdp; T: Registration: 144A Cnbm; H: Registration: 144I Gddd; L: Registration: 144G Deki;

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	GNK	42.650	4.74	Eoo1	-	-	-	I+	-	-	Qioxj	Mcwww	-	225	2.75%	2.775%	72.52997
W	VBU	766.120	9.32	A3	-	-	-	FF	-	-	Dnypj	OYII	-	135	1.65%	1.658%	37.30851
O	TZH	38.180	9.81	Yp3	-	-	-	LLL	-	-	Pjktp	Woaoi	-	400	4.68%	4.732%	73.37110
E	VGQ	36.880	5.45	Pii3	-	-	-	M-	-	-	Cyyjd	Rnyky	-	275	3.45%	3.477%	64.25534