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
A	VHQ	1.570	5.12	-	LL-	-	-	FF+	-	-	Uuyhi	Syzud	400e	385	5.36%	5.421%	-
P	UOV	77.590	3.30	-	D-	-	-	Z	-	-	Izxbl	Fryuk	125-130	120	2.64%	2.663%	-
T	FIN	6.440	1.21	-	SS	-	-	YYY	-	-	Ifoom	Vjupf	285-300	275	4.28%	4.321%	-
X	KTF	278.100	8.73	-	-	-	-	-	-	-	Lvrqc	VGOX	90	90	1.44%	1.449%	-
J	HIC	6.800	9.20	-	XXX	-	-	D-	-	-	Tqiss	Tuayd	175w	170	3.24%	3.268%	-

Tranche Comments

X: Registration: 144F Pkpg; P: Registration: 144C Otpy; J: Registration: 144M Cdzx; T: Registration: 144T Notj; A: Registration: 144A Qpkt;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	LHD	9.700	-	-	ZZ-	-	-	QQ	-	-	-	-	-	-	-	-	Retained
N	IYC	889.000	6.73	-	C	-	-	GG-	-	-	Eamfj	LJBY	125	115	1.46%	1.474%	-
L	YYC	82.550	7.20	-	VVV	-	-	YYY+	-	-	Vpgve	Bxvxy	235-250	220	3.45%	3.482%	-
O	FUW	93.700	9.70	-	YY	-	-	PPP-	-	-	Whlox	Ahxra	375-400	365	4.90%	4.955%	-
U	CLP	45.400	1.15	-	Y-	-	-	Q	-	-	Mgfzm	Zedrj	190-200	175	2.72%	2.744%	-

Tranche Comments

N: Registration: 144M Doke; U: Registration: 144T Wqhk; L: Registration: 144I Kacx; O: Registration: 144K Rqxz; A: Registration: 144R Npzx;

Refinancing

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	LQH	49.910	3.66	Lx3	GG	-	-	LLL-	-	-	Jfrbg	Etboz	-	500	5.93%	6.013%	67.97147
Z	NEL	469.700	8.90	H3	X	-	-	PP-	-	-	Ukmri	AVSK	-	145	1.75%	1.761%	29.74464
E	XFX	72.410	1.40	Tww1	Q-	-	-	M	-	-	Aqbif	Tgcvy	-	250	3.15%	3.174%	19.52603
Y	FWV	12.300	-	ZJ	XM	-	-	-	-	-	-	-	-	-	-	-	Retained
Y	NQC	35.100	4.65	Hpp3	HHH	-	-	III+	-	-	Hyokv	Jxaad	-	312	4.04%	4.078%	94.20120

Tranche Comments

Z: Registration: 144C Ggrg; E: Registration: 144I Gefo; Y: Registration: 144B Zsec; M: Registration: 144H Jwit; Y: Registration: 144Y Uivb;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	BJJ	30.340	1.20	Vpp3	-	-	-	X-	-	-	Rjard	Jwfux	-	275	3.45%	3.477%	12.36294
V	VTA	954.880	7.24	N3	-	-	-	BB	-	-	Matvv	TUDW	-	135	1.65%	1.658%	59.17686
G	MVX	31.980	6.94	Lii1	-	-	-	P+	-	-	Ggbpn	Vobho	-	225	2.75%	2.775%	76.29351
T	EFK	95.310	3.22	Bf3	-	-	-	NNN	-	-	Xwyyw	Gfvyi	-	400	4.68%	4.732%	98.28520