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
C	RGC	2.140	3.56	-	MM	-	-	OOO	-	-	Zpott	Nxeur	285-300	275	4.28%	4.321%	-
R	HYR	3.770	9.70	-	PPP	-	-	U-	-	-	Bbwgi	Myffy	175g	170	3.24%	3.268%	-
J	XNS	6.340	5.99	-	SS-	-	-	YY+	-	-	Krolu	Berme	400o	385	5.36%	5.421%	-
Z	XJF	951.950	3.67	-	-	-	-	-	-	-	Ygjum	QKYU	90	90	1.44%	1.449%	-
G	VNK	19.900	5.30	-	W-	-	-	U	-	-	Shyoh	Wrdpm	125-130	120	2.64%	2.663%	-

Tranche Comments

Z: Registration: 144T Amnr; G: Registration: 144D Qpgd; R: Registration: 144F Sesx; C: Registration: 144F Cask; J: Registration: 144G Ptwn;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	ONB	265.000	7.19	-	C	-	-	BB-	-	-	Juzxt	IGSB	125	115	1.46%	1.474%	-
P	RJX	18.600	4.53	-	W-	-	-	J	-	-	Xqaww	Onuez	190-200	175	2.72%	2.744%	-
B	FYF	29.400	4.56	-	MMM	-	-	WWW+	-	-	Nogkf	Hvrzr	235-250	220	3.45%	3.482%	-
U	GLQ	19.800	7.30	-	FF	-	-	BBB-	-	-	Uyqej	Ztwbq	375-400	365	4.90%	4.955%	-
L	YIZ	1.600	-	-	SS-	-	-	ZZ	-	-	-	-	-	-	-	-	Retained

Tranche Comments

P: Registration: 144D Hwaw; P: Registration: 144T Azen; B: Registration: 144G Omwx; U: Registration: 144K Gwik; L: Registration: 144P Vege;

Reset

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	JVO	571.800	6.30	L3	T	-	-	JJ-	-	-	Acqjm	PBEE	-	145	1.75%	1.761%	84.77041
E	JCG	75.600	-	BM	CK	-	-	-	-	-	-	-	-	-	-	-	Retained
S	HYS	73.370	9.10	Fss1	R-	-	-	I	-	-	Ekzgz	Gvnau	-	250	3.15%	3.174%	83.93822
L	YTU	18.300	5.75	Fkk3	XXX	-	-	BBB+	-	-	Wsmgx	Cceyf	-	312	4.04%	4.078%	75.79620
C	IVD	84.640	1.94	Ef3	SS	-	-	DDD-	-	-	Yzjro	Tkquk	-	500	5.93%	6.013%	84.37488

Tranche Comments

T: Registration: 144R Xzbj; S: Registration: 144Q Dqze; L: Registration: 144Z Bozs; C: Registration: 144R Bwdg; E: Registration: 144P Xcxc;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	HVL	575.430	8.19	X3	-	-	-	OO	-	-	Jkxpi	BELW	-	135	1.65%	1.658%	84.66942
R	LST	90.950	1.87	Gmm1	-	-	-	K+	-	-	Emrck	Owvyu	-	225	2.75%	2.775%	27.35851
S	ZCW	17.700	6.96	Hl3	-	-	-	FFF	-	-	Lgsan	Xcnwe	-	400	4.68%	4.732%	62.42610
T	TFB	14.630	8.23	Pww3	-	-	-	I-	-	-	Kyycy	Wymul	-	275	3.45%	3.477%	27.47885