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
R	MBC	92.680	9.20	-	K-	-	-	W	-	-	Ypykb	Skiyc	125-130	120	2.64%	2.663%	-
W	NUD	9.260	9.80	-	AAA	-	-	G-	-	-	Vvbxw	Lzlya	175e	170	3.24%	3.268%	-
D	YHO	7.890	4.39	-	WW-	-	-	LL+	-	-	Onysd	Fgjal	400l	385	5.36%	5.421%	-
Y	QJN	7.340	6.19	-	DD	-	-	EEE	-	-	Jpaub	Yvnhy	285-300	275	4.28%	4.321%	-
X	QEM	330.500	4.64	-	-	-	-	-	-	-	Vsuaq	BTYF	90	90	1.44%	1.449%	-

Tranche Comments

X: Registration: 144Y Vhaz; R: Registration: 144L Vktc; W: Registration: 144F Nkaa; Y: Registration: 144I Lzcm; D: Registration: 144S Mbvy;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	PEK	17.100	9.10	-	FF	-	-	ZZZ-	-	-	Xygqu	Xgqgb	375-400	365	4.90%	4.955%	-
U	LRE	8.700	-	-	YY-	-	-	MM	-	-	-	-	-	-	-	-	Retained
V	CPA	94.320	9.66	-	OOO	-	-	NNN+	-	-	Lyfvv	Izvlj	235-250	220	3.45%	3.482%	-
J	NKH	199.000	4.67	-	L	-	-	DD-	-	-	Zhjzl	QZGK	125	115	1.46%	1.474%	-
I	HVE	84.500	8.49	-	R-	-	-	U	-	-	Kmzfq	Dliza	190-200	175	2.72%	2.744%	-

Tranche Comments

J: Registration: 144G Dmwz; I: Registration: 144S Echx; V: Registration: 144G Deur; K: Registration: 144X Iaeu; U: Registration: 144K Wauk;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	QEA	31.160	8.69	Aq3	MM	-	-	AAA-	-	-	Ayqih	Dleat	-	500	5.93%	6.013%	63.19147
B	MEU	973.100	8.10	F3	P	-	-	WW-	-	-	Ubjmp	ZITM	-	145	1.75%	1.761%	32.37233
K	YZD	97.700	-	KG	YO	-	-	-	-	-	-	-	-	-	-	-	Retained
S	JUE	10.220	3.40	Yss1	J-	-	-	E	-	-	Qjrgs	Dwhcy	-	250	3.15%	3.174%	84.91975
C	VCJ	36.400	1.61	Dkk3	DDD	-	-	OOO+	-	-	Sjcja	Yvdpe	-	312	4.04%	4.078%	21.97860

Tranche Comments

B: Registration: 144I Pmex; S: Registration: 144Z Heua; C: Registration: 144E Vgaa; Y: Registration: 144K Jabz; K: Registration: 144P Dhwc;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	PGI	99.300	6.86	Smm1	-	-	-	V+	-	-	Jasvd	Exrda	-	225	2.75%	2.775%	34.60214
N	NPO	42.690	4.40	Iii3	-	-	-	H-	-	-	Emwjr	Vwunv	-	275	3.45%	3.477%	77.95232
P	ZTI	621.660	5.27	L3	-	-	-	MM	-	-	Ycfaf	KEET	-	135	1.65%	1.658%	92.37297
P	NAS	10.870	7.53	Cp3	-	-	-	VVV	-	-	Ynkpc	Lzxus	-	400	4.68%	4.732%	18.75400