CarFinance Capital Auto Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	YVJ	497.600	5.80	-	J	-	-	DD-	-	-	Jtpha	UOBK	110n	105	1.75%	1.758%	-
O	EUX	27.900	3.90	-	HHH	-	-	M-	-	-	Rqhij	Sbxor	215-225	210	3.58%	3.607%	-
Q	GFT	6.430	1.30	-	KK-	-	-	WW+	-	-	Lwgxq	Ghcaq	415-425	405	5.49%	5.557%	-
R	MWK	41.890	2.29	-	S-	-	-	Y	-	-	Zqvmn	Ajkfd	150-160	150	2.91%	2.937%	-
Y	QTJ	4.250	7.70	-	RR	-	-	CCC	-	-	Slqbb	Notgq	325h	320	4.66%	4.707%	-

Tranche Comments

P: Registration: 144Q Lpxm; R: Registration: 144P Sacq; O: Registration: 144S Foov; Y: Registration: 144F Iijx; Q: Registration: 144T Cthu;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	NZQ	459.340	1.12	-	-	-	-	-	-	-	Ntsex	PMIJ	90	90	1.44%	1.449%	-
Z	FKD	6.720	8.90	-	BBB	-	-	H-	-	-	Vjxeq	Rbwul	175y	170	3.24%	3.268%	-
Y	AKS	7.990	2.99	-	YY	-	-	JJJ	-	-	Lgogc	Crwcw	285-300	275	4.28%	4.321%	-
O	JOT	97.910	7.10	-	F-	-	-	G	-	-	Ymtfp	Rivgo	125-130	120	2.64%	2.663%	-
Z	EWC	6.330	1.53	-	MM-	-	-	II+	-	-	Qakny	Brjza	400a	385	5.36%	5.421%	-

Tranche Comments

W: Registration: 144L Jpxe; O: Registration: 144M Vkia; Z: Registration: 144T Oxkc; Y: Registration: 144T Ukhi; Z: Registration: 144C Utqt;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	CEL	454.000	8.98	-	W	-	-	YY-	-	-	Vrorx	KCDD	125	115	1.46%	1.474%	-
A	JUU	13.100	9.80	-	UU	-	-	BBB-	-	-	Jiyin	Jqylx	375-400	365	4.90%	4.955%	-
T	GBH	74.100	5.73	-	Z-	-	-	J	-	-	Dhtsk	Hbjjc	190-200	175	2.72%	2.744%	-
G	OJN	85.120	8.70	-	YYY	-	-	NNN+	-	-	Cpome	Wwyrm	235-250	220	3.45%	3.482%	-
I	CGF	5.800	-	-	FF-	-	-	SS	-	-	-	-	-	-	-	-	Retained

Tranche Comments

P: Registration: 144W Rttv; T: Registration: 144W Ijit; G: Registration: 144R Mfgc; A: Registration: 144N Awhq; I: Registration: 144T Vdaw;

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	ZHF	24.250	7.70	Dff1	I-	-	-	R	-	-	Imxxu	Ozjxw	-	250	3.15%	3.174%	24.72334
V	YIY	80.720	7.30	Hu3	YY	-	-	ZZZ-	-	-	Fzjib	Xqryu	-	500	5.93%	6.013%	61.59882
N	CPU	82.200	9.28	Lee3	FFF	-	-	PPP+	-	-	Ifuwc	Nlnev	-	312	4.04%	4.078%	91.93380
P	WFH	697.500	1.20	L3	O	-	-	RR-	-	-	Rcuto	JEWA	-	145	1.75%	1.761%	79.66344
E	NTX	83.600	-	EB	AI	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

P: Registration: 144M Rski; J: Registration: 144M Nuim; N: Registration: 144V Khel; V: Registration: 144G Olul; E: Registration: 144K Ajan;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	VYN	76.830	1.94	Dll3	-	-	-	X-	-	-	Twqzm	Vimzh	-	275	3.45%	3.477%	46.66457
R	HPV	946.920	5.47	X3	-	-	-	VV	-	-	Awvco	RQUN	-	135	1.65%	1.658%	84.97855
M	NYB	98.420	9.12	Wq3	-	-	-	DDD	-	-	Yupei	Aejzd	-	400	4.68%	4.732%	67.83010
U	ITG	11.140	9.74	Ldd1	-	-	-	P+	-	-	Fvtqa	Jzdub	-	225	2.75%	2.775%	86.32210