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
L	CYE	23.920	2.30	-	S-	-	-	G	-	-	Yixek	Tvaxt	125-130	120	2.64%	2.663%	-
K	MMV	6.900	1.20	-	NNN	-	-	D-	-	-	Hocwi	Llrhp	175x	170	3.24%	3.268%	-
Q	KYM	6.500	4.26	-	DD-	-	-	NN+	-	-	Dhsyd	Rqbdx	400a	385	5.36%	5.421%	-
U	JYH	3.110	8.22	-	YY	-	-	PPP	-	-	Lykvg	Ffytb	285-300	275	4.28%	4.321%	-
O	GYB	927.150	9.69	-	-	-	-	-	-	-	Ziwsk	IOHR	90	90	1.44%	1.449%	-

Tranche Comments

O: Registration: 144Y Bmvh; L: Registration: 144I Vzdr; K: Registration: 144T Ewno; U: Registration: 144F Ptgr; Q: Registration: 144T Gkkx;

Reset

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	JKE	701.000	9.68	-	O	-	-	NN-	-	-	Ciyfr	EIRP	125	115	1.46%	1.474%	-
P	ZMC	85.400	8.50	-	PP	-	-	AAA-	-	-	Acjrf	Iudpo	375-400	365	4.90%	4.955%	-
I	UHM	7.200	-	-	LL-	-	-	SS	-	-	-	-	-	-	-	-	Retained
E	MKN	53.300	9.21	-	G-	-	-	B	-	-	Ylrpt	Frvpg	190-200	175	2.72%	2.744%	-
Q	GXT	82.520	6.15	-	GGG	-	-	BBB+	-	-	Oqcax	Ovitf	235-250	220	3.45%	3.482%	-

Tranche Comments

Q: Registration: 144N Zvma; E: Registration: 144P Aala; Q: Registration: 144U Yxva; P: Registration: 144K Bqix; I: Registration: 144J Ozlv;

Reset

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	VAO	73.400	5.90	Ill1	O-	-	-	B	-	-	Kvfqc	Dknih	-	250	3.15%	3.174%	56.77439
X	RYK	43.800	8.98	Add3	PPP	-	-	NNN+	-	-	Wilha	Ebegl	-	312	4.04%	4.078%	93.64990
W	FSD	29.800	-	AP	IX	-	-	-	-	-	-	-	-	-	-	-	Retained
J	HYA	553.200	5.40	W3	R	-	-	FF-	-	-	Scgig	LQOX	-	145	1.75%	1.761%	60.85834
F	KMV	80.230	2.54	Qz3	RR	-	-	VVV-	-	-	Ttysp	Ihqox	-	500	5.93%	6.013%	70.59312

Tranche Comments

J: Registration: 144S Nrzt; W: Registration: 144E Anjc; X: Registration: 144G Hhrc; F: Registration: 144C Ngxt; W: Registration: 144T Ivxe;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	MEI	136.740	7.17	A3	-	-	-	HH	-	-	Trvit	ZHZK	-	135	1.65%	1.658%	73.70701
V	OCT	61.460	2.78	Rc3	-	-	-	LLL	-	-	Jpcgn	Mfget	-	400	4.68%	4.732%	92.71860
H	YZP	33.480	4.63	Ycc1	-	-	-	G+	-	-	Gmszf	Shiwi	-	225	2.75%	2.775%	34.97176
S	VCT	64.470	9.72	Fzz3	-	-	-	Y-	-	-	Snhbp	Zgkot	-	275	3.45%	3.477%	29.20626