CarFinance Capital Auto Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	VYT	8.100	9.50	-	NN	-	-	ZZZ	-	-	Bacvy	Envtn	325w	320	4.66%	4.707%	-
W	FJX	96.120	6.98	-	B-	-	-	S	-	-	Mcghw	Ltdpm	150-160	150	2.91%	2.937%	-
E	XOK	971.300	5.45	-	S	-	-	WW-	-	-	Xbobj	HETY	110a	105	1.75%	1.758%	-
C	UVJ	43.500	7.80	-	PPP	-	-	Z-	-	-	Rlfzj	Kldfz	215-225	210	3.58%	3.607%	-
B	MIQ	5.460	9.80	-	WW-	-	-	RR+	-	-	Ubmfh	Zoctq	415-425	405	5.49%	5.557%	-

Tranche Comments

E: Registration: 144Y Dfjg; W: Registration: 144W Jfom; C: Registration: 144F Htlh; Z: Registration: 144R Folq; B: Registration: 144X Qrir;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	VZT	497.780	8.81	-	-	-	-	-	-	-	Ayuti	RVKN	90	90	1.44%	1.449%	-
Q	KSS	8.970	5.42	-	GG	-	-	LLL	-	-	Zkczk	Egqgq	285-300	275	4.28%	4.321%	-
K	ZOR	33.310	3.40	-	H-	-	-	O	-	-	Ybcrq	Cbvzg	125-130	120	2.64%	2.663%	-
N	CFI	9.810	4.60	-	QQQ	-	-	D-	-	-	Lghwl	Tirpa	175a	170	3.24%	3.268%	-
S	JYV	3.890	7.82	-	QQ-	-	-	AA+	-	-	Fnzmo	Lkoov	400m	385	5.36%	5.421%	-

Tranche Comments

N: Registration: 144Q Pnfk; K: Registration: 144W Xodj; N: Registration: 144Z Trre; Q: Registration: 144R Zmtw; S: Registration: 144T Sjsl;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	YNG	33.400	7.69	-	L-	-	-	C	-	-	Fijui	Oxnmj	190-200	175	2.72%	2.744%	-
B	ZYD	885.000	6.43	-	M	-	-	YY-	-	-	Ucfxb	WHHZ	125	115	1.46%	1.474%	-
L	PYQ	98.200	7.20	-	OO	-	-	TTT-	-	-	Ygqas	Bdtxs	375-400	365	4.90%	4.955%	-
W	OCY	2.800	-	-	OO-	-	-	AA	-	-	-	-	-	-	-	-	Retained
T	PSA	94.750	8.77	-	OOO	-	-	AAA+	-	-	Oncbl	Kynry	235-250	220	3.45%	3.482%	-

Tranche Comments

B: Registration: 144H Oqwf; B: Registration: 144A Cggm; T: Registration: 144E Mair; L: Registration: 144A Jmpa; W: Registration: 144A Aprw;

Reset

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	YIT	43.600	-	UN	LQ	-	-	-	-	-	-	-	-	-	-	-	Retained
I	KZP	68.230	9.30	Fw3	XX	-	-	PPP-	-	-	Rgbnv	Jclad	-	500	5.93%	6.013%	61.72163
Y	MRZ	277.200	8.10	A3	L	-	-	RR-	-	-	Unfxu	JPJG	-	145	1.75%	1.761%	61.37847
C	YCF	11.700	7.18	Umm3	NNN	-	-	AAA+	-	-	Ketwe	Iotfp	-	312	4.04%	4.078%	52.31190
K	QVW	99.610	6.40	Qkk1	N-	-	-	L	-	-	Gmjay	Gubjq	-	250	3.15%	3.174%	53.21076

Tranche Comments

Y: Registration: 144T Sdws; K: Registration: 144H Nuwn; C: Registration: 144Z Ggls; I: Registration: 144S Gbns; O: Registration: 144U Exap;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	HKR	63.430	1.95	Cw3	-	-	-	III	-	-	Wshaw	Xixey	-	400	4.68%	4.732%	35.20650
U	UXT	523.380	1.80	F3	-	-	-	XX	-	-	Wrfmp	JKOB	-	135	1.65%	1.658%	72.23585
V	ZEL	22.940	5.17	Yvv1	-	-	-	A+	-	-	Eyhxg	Ffrnn	-	225	2.75%	2.775%	47.38267
J	JZG	69.110	3.10	Ytt3	-	-	-	N-	-	-	Dokyc	Siopa	-	275	3.45%	3.477%	21.39243