CarFinance Capital Auto Trust

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	APK	1.440	6.70	-	XX-	-	-	LL+	-	-	Okyhg	Kbayi	415-425	405	5.49%	5.557%	-
Z	XUR	98.500	1.80	-	WWW	-	-	V-	-	-	Gscxi	Vxivt	215-225	210	3.58%	3.607%	-
X	TCT	18.530	4.37	-	S-	-	-	J	-	-	Iacxq	Vzqvc	150-160	150	2.91%	2.937%	-
H	MNU	3.140	8.50	-	EE	-	-	LLL	-	-	Akrxj	Ifvwh	325l	320	4.66%	4.707%	-
P	QII	151.900	7.27	-	T	-	-	LL-	-	-	Rszfz	WKYI	110w	105	1.75%	1.758%	-

Tranche Comments

P: Registration: 144S Joet; X: Registration: 144D Ibdz; Z: Registration: 144M Wsal; H: Registration: 144P Mtoe; I: Registration: 144W Iblc;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	PAV	246.600	1.97	-	-	-	-	-	-	-	Ozvpx	RAZU	90	90	1.44%	1.449%	-
R	VAT	2.710	5.29	-	MM-	-	-	NN+	-	-	Borqn	Txfzh	400w	385	5.36%	5.421%	-
J	EVA	91.210	7.90	-	M-	-	-	M	-	-	Kvisx	Qybhq	125-130	120	2.64%	2.663%	-
Z	QYC	6.950	3.51	-	II	-	-	NNN	-	-	Hhvhk	Fqnau	285-300	275	4.28%	4.321%	-
D	LYL	5.780	4.40	-	PPP	-	-	P-	-	-	Xsqsy	Qlikz	175c	170	3.24%	3.268%	-

Tranche Comments

E: Registration: 144V Ufjf; J: Registration: 144X Dhml; D: Registration: 144X Nonl; Z: Registration: 144I Vxco; R: Registration: 144W Aipd;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	RFN	88.800	9.19	-	B-	-	-	X	-	-	Pwhkg	Xljum	190-200	175	2.72%	2.744%	-
I	CNY	22.480	5.28	-	DDD	-	-	OOO+	-	-	Abykv	Feyuu	235-250	220	3.45%	3.482%	-
H	ZCN	16.800	5.30	-	II	-	-	CCC-	-	-	Ustwd	Hynzb	375-400	365	4.90%	4.955%	-
T	POG	5.600	-	-	FF-	-	-	KK	-	-	-	-	-	-	-	-	Retained
L	FEV	847.000	4.91	-	A	-	-	YY-	-	-	Oqfep	KRSU	125	115	1.46%	1.474%	-

Tranche Comments

L: Registration: 144X Cqfm; F: Registration: 144G Enuy; I: Registration: 144C Lkuo; H: Registration: 144Y Kdwc; T: Registration: 144F Txvv;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	TEJ	81.900	7.85	Eqq3	WWW	-	-	DDD+	-	-	Vqtor	Anmic	-	312	4.04%	4.078%	11.81060
I	QFJ	59.800	-	WA	YX	-	-	-	-	-	-	-	-	-	-	-	Retained
D	PYW	517.800	1.70	J3	H	-	-	CC-	-	-	Momqg	AXCC	-	145	1.75%	1.761%	28.30891
Z	HGA	54.520	8.50	Uvv1	W-	-	-	W	-	-	Jzqfa	Eiioi	-	250	3.15%	3.174%	87.43062
T	YRY	46.540	3.57	Ve3	EE	-	-	WWW-	-	-	Pyrir	Iewye	-	500	5.93%	6.013%	50.13177

Tranche Comments

D: Registration: 144K Bzax; Z: Registration: 144J Cbmh; O: Registration: 144S Qudc; T: Registration: 144S Naow; I: Registration: 144D Hnph;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	IJO	94.140	3.90	Fxx1	-	-	-	I+	-	-	Zqnma	Zxokm	-	225	2.75%	2.775%	43.64311
K	BHW	278.610	5.36	F3	-	-	-	TT	-	-	Bifjg	UGAY	-	135	1.65%	1.658%	86.33383
P	MIQ	13.580	6.49	Oi3	-	-	-	BBB	-	-	Gplxu	Xcibt	-	400	4.68%	4.732%	85.65760
Q	ZIC	83.690	9.76	Sii3	-	-	-	V-	-	-	Qjkjs	Blioa	-	275	3.45%	3.477%	24.64832