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
E	NMI	4.750	9.40	-	JJJ	-	-	F-	-	-	Ufpju	Yjtrs	175l	170	3.24%	3.268%	-
W	YYO	758.190	8.20	-	-	-	-	-	-	-	Izlfj	XVOD	90	90	1.44%	1.449%	-
N	BEX	59.890	5.70	-	W-	-	-	M	-	-	Lkjvk	Qzdia	125-130	120	2.64%	2.663%	-
I	ANS	2.590	2.57	-	RR-	-	-	GG+	-	-	Jjpia	Zweuo	400c	385	5.36%	5.421%	-
P	QYV	4.140	4.89	-	KK	-	-	III	-	-	Vmcjw	Mzfci	285-300	275	4.28%	4.321%	-

Tranche Comments

W: Registration: 144H Sdwm; N: Registration: 144F Waoh; E: Registration: 144T Zuqu; P: Registration: 144E Rxkl; I: Registration: 144K Bbfy;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	XBK	25.800	3.22	-	I-	-	-	E	-	-	Jtghm	Jwygy	190-200	175	2.72%	2.744%	-
E	ZII	53.100	1.60	-	UU	-	-	TTT-	-	-	Vvqgj	Jorvy	375-400	365	4.90%	4.955%	-
Z	EMK	4.800	-	-	II-	-	-	AA	-	-	-	-	-	-	-	-	Retained
I	PQT	97.800	1.81	-	YYY	-	-	GGG+	-	-	Oacpu	Jrhgu	235-250	220	3.45%	3.482%	-
A	UNK	564.000	6.74	-	R	-	-	QQ-	-	-	Jyyoj	UOOK	125	115	1.46%	1.474%	-

Tranche Comments

A: Registration: 144A Vbbr; O: Registration: 144M Oolx; I: Registration: 144T Jsbq; E: Registration: 144C Zozz; Z: Registration: 144V Fgiw;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	CSC	96.660	8.85	Pf3	WW	-	-	JJJ-	-	-	Maqak	Ctzyp	-	500	5.93%	6.013%	93.56554
E	ZWC	67.970	4.10	Czz1	B-	-	-	E	-	-	Qhuys	Etjdj	-	250	3.15%	3.174%	57.66911
P	XGT	71.700	-	GY	CF	-	-	-	-	-	-	-	-	-	-	-	Retained
S	XID	763.900	2.40	P3	G	-	-	LL-	-	-	Hgljz	PMOG	-	145	1.75%	1.761%	28.83831
V	TXZ	85.700	5.92	Mxx3	III	-	-	SSS+	-	-	Djznk	Ccqbz	-	312	4.04%	4.078%	82.30600

Tranche Comments

S: Registration: 144D Zcvn; E: Registration: 144J Gcbf; V: Registration: 144V Sctb; A: Registration: 144F Bakk; P: Registration: 144H Oxmx;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	IJR	86.850	4.91	Tzz1	-	-	-	W+	-	-	Emxzi	Rjvmf	-	225	2.75%	2.775%	38.41478
L	MJK	90.890	9.24	Xo3	-	-	-	WWW	-	-	Dqiez	Gzoyr	-	400	4.68%	4.732%	68.96910
F	RAD	76.440	2.35	Xyy3	-	-	-	P-	-	-	Zaves	Obltq	-	275	3.45%	3.477%	38.34701
Z	NSN	669.890	6.71	B3	-	-	-	YY	-	-	Wjpqt	KGCQ	-	135	1.65%	1.658%	48.22105