CarFinance Capital Auto Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	UJL	8.650	3.20	-	YY-	-	-	QQ+	-	-	Zlruh	Xwtdp	415-425	405	5.49%	5.557%	-
T	OPQ	66.300	9.50	-	TTT	-	-	T-	-	-	Bmtzm	Wrfdm	215-225	210	3.58%	3.607%	-
P	EHY	879.400	2.73	-	T	-	-	II-	-	-	Bhzqy	HJXN	110f	105	1.75%	1.758%	-
B	VTA	90.970	6.27	-	F-	-	-	O	-	-	Jklwd	Byqob	150-160	150	2.91%	2.937%	-
J	CIN	5.530	6.90	-	WW	-	-	FFF	-	-	Pakre	Btowa	325u	320	4.66%	4.707%	-

Tranche Comments

P: Registration: 144K Xuse; B: Registration: 144H Ntxw; T: Registration: 144G Nadx; J: Registration: 144J Nkkv; Y: Registration: 144E Hove;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	FSS	849.910	5.19	-	-	-	-	-	-	-	Zctjs	ICBL	90	90	1.44%	1.449%	-
F	MTU	7.700	9.58	-	OO	-	-	RRR	-	-	Ggmrm	Qgwkp	285-300	275	4.28%	4.321%	-
T	QLA	9.740	3.57	-	DD-	-	-	HH+	-	-	Yiciu	Bhnjy	400z	385	5.36%	5.421%	-
P	EHS	3.360	9.20	-	ZZZ	-	-	I-	-	-	Vukpx	Oyrca	175b	170	3.24%	3.268%	-
X	YAK	63.570	8.50	-	J-	-	-	N	-	-	Shbwg	Qbqxi	125-130	120	2.64%	2.663%	-

Tranche Comments

Q: Registration: 144F Dtrs; X: Registration: 144S Cnof; P: Registration: 144N Exde; F: Registration: 144F Hsbu; T: Registration: 144F Jjnf;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	FZE	8.400	-	-	AA-	-	-	ZZ	-	-	-	-	-	-	-	-	Retained
F	WQU	56.700	8.90	-	OO	-	-	HHH-	-	-	Yiofe	Fugly	375-400	365	4.90%	4.955%	-
R	ZFB	82.150	7.91	-	PPP	-	-	OOO+	-	-	Lglpp	Cfuuw	235-250	220	3.45%	3.482%	-
T	UWJ	557.000	2.44	-	G	-	-	DD-	-	-	Qmuof	YGQN	125	115	1.46%	1.474%	-
D	XQI	78.200	3.93	-	X-	-	-	I	-	-	Qnhip	Cncef	190-200	175	2.72%	2.744%	-

Tranche Comments

T: Registration: 144Q Tobv; D: Registration: 144B Xgvq; R: Registration: 144C Enph; F: Registration: 144U Lqkv; C: Registration: 144K Sbam;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	ZBY	23.400	3.98	Uuu3	GGG	-	-	PPP+	-	-	Lsqhc	Ejoin	-	312	4.04%	4.078%	39.47950
W	UQX	89.400	1.87	Lp3	DD	-	-	KKK-	-	-	Pcphk	Rcoqd	-	500	5.93%	6.013%	84.60514
S	AUK	16.600	-	EF	CJ	-	-	-	-	-	-	-	-	-	-	-	Retained
G	JJB	15.820	3.70	Acc1	H-	-	-	D	-	-	Fcqab	Rewas	-	250	3.15%	3.174%	15.21681
H	JQH	262.900	3.40	K3	D	-	-	AA-	-	-	Vpbsa	JDYI	-	145	1.75%	1.761%	37.25963

Tranche Comments

H: Registration: 144Z Negg; G: Registration: 144I Xjfm; X: Registration: 144P Hqab; W: Registration: 144Z Ssgh; S: Registration: 144R Zrvg;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z	ZOY	68.850	5.32	Xii3	-	-	-	C-	-	-	Ztnli	Kbrns	-	275	3.45%	3.477%	83.37500
Z	BQK	383.130	3.95	N3	-	-	-	ZZ	-	-	Myraq	LGEH	-	135	1.65%	1.658%	99.71420
N	NES	39.790	1.70	Gpp1	-	-	-	N+	-	-	Gthoi	Oxqru	-	225	2.75%	2.775%	78.24497
Q	AOV	59.620	3.44	Uy3	-	-	-	SSS	-	-	Szhls	Lcgnu	-	400	4.68%	4.732%	14.22010