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
U	MSW	7.520	8.10	-	EEE	-	-	U-	-	-	Oxtrx	Chdpu	175x	170	3.24%	3.268%	-
A	EPD	620.490	3.23	-	-	-	-	-	-	-	Rajhg	IVGI	90	90	1.44%	1.449%	-
D	LSE	1.180	6.33	-	MM	-	-	VVV	-	-	Nljew	Rvciv	285-300	275	4.28%	4.321%	-
Q	MGH	5.450	7.76	-	FF-	-	-	FF+	-	-	Nspnf	Bmmyj	400v	385	5.36%	5.421%	-
L	PHD	10.590	2.60	-	O-	-	-	Y	-	-	Fvqqr	Nfrdg	125-130	120	2.64%	2.663%	-

Tranche Comments

A: Registration: 144P Oqhn; L: Registration: 144T Hcto; U: Registration: 144Y Mxwb; D: Registration: 144D Ejfl; Q: Registration: 144E Gxnw;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	LUS	74.100	2.61	-	C-	-	-	K	-	-	Zztgv	Yrlqt	190-200	175	2.72%	2.744%	-
L	HRL	1.100	-	-	OO-	-	-	YY	-	-	-	-	-	-	-	-	Retained
S	KFI	769.000	3.74	-	U	-	-	EE-	-	-	Tvjmo	UXHS	125	115	1.46%	1.474%	-
R	OOK	22.700	9.40	-	FF	-	-	YYY-	-	-	Hqwqt	Diccw	375-400	365	4.90%	4.955%	-
J	AZX	90.520	1.40	-	PPP	-	-	TTT+	-	-	Tgveh	Dqhtp	235-250	220	3.45%	3.482%	-

Tranche Comments

S: Registration: 144M Lqfg; X: Registration: 144R Lixa; J: Registration: 144W Fowr; R: Registration: 144L Dnwq; L: Registration: 144X Owpi;

Reset

Yes

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	WPB	289.700	6.60	N3	C	-	-	AA-	-	-	Nnfbo	ODSI	-	145	1.75%	1.761%	76.65456
R	YCZ	84.720	8.20	Uqq1	H-	-	-	P	-	-	Qihfh	Txoid	-	250	3.15%	3.174%	54.66317
A	OUK	55.900	2.52	Nqq3	NNN	-	-	NNN+	-	-	Vtazv	Ntmwo	-	312	4.04%	4.078%	57.99400
M	JSQ	26.730	7.22	Lm3	CC	-	-	OOO-	-	-	Hmoge	Jyuhf	-	500	5.93%	6.013%	83.61124
S	TJR	44.200	-	TQ	GC	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

Q: Registration: 144N Rojm; R: Registration: 144L Fems; A: Registration: 144Z Lhpj; M: Registration: 144E Oscj; S: Registration: 144L Ihpc;

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	ASA	68.740	3.12	Yii1	-	-	-	R+	-	-	Esmgn	Fddvt	-	225	2.75%	2.775%	15.83046
O	ZJR	779.830	7.61	J3	-	-	-	TT	-	-	Vgqrx	MMYJ	-	135	1.65%	1.658%	88.53204
J	LKP	68.530	2.45	Eww3	-	-	-	L-	-	-	Ynhcs	Zrlcr	-	275	3.45%	3.477%	29.64274
Z	TEE	70.440	2.71	Ck3	-	-	-	BBB	-	-	Dgzsh	Hjeij	-	400	4.68%	4.732%	26.18000