----

| Caterpillar      Financial Asset Trust 2008-A                                                                                      |                                                                                                                                                                                                                                                                            |
|------------------------------------------------------------------------------------------------------------------------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| SERVICING      REPORT                                                                                                              | Exhibit      99                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Record      Date                                                                                                                   |                                                                                                                                                                                                                                                                            |   | 2008      YEAR END |
| Distribution      Date                                                                                                             |                                                                                                                                                                                                                                                                            |   |
| Transaction      Month                                                                                                             |                                                                                                                                                                                                                                                                            | 9 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Collection      Period Month Begin                                                                                                 | YEAR      END STATEMENT                                                                                                                                                                                                                                                         |
| Collection      Period Month End                                                                                                   | AS      OF 12/31/2008                                                                                                                                                                                                                                                           |
| Previous      Payment Date (or Closing Date)                                                                                       |                                                                                                                                                                                                                                                                            |
| Actual      Days in Accrual Period                                                                                                 |                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| ORIGINAL      DEAL PARAMETERS                                                                                                      |                                                                                                                                                                                                                                                                            |
| Initial      Note Value                                                                                                            |                                                                                                                                                                                                                                                                            | $642,058,348.88 |
| Initial      Aggregate Contract Balance                                                                                            | $648,365,307.55                                                                                                                                                                                                                                                                 |
| Number      of Contracts                                                                                                           | 6,315                                                                                                                                                                                                                                                                           |
| Wtd.      Avg. APR                                                                                                                 |                                                                                                                                                                                                                                                                            |   | 6.85% |
| Wtd.      Avg. Remaining Term                                                                                                      | 40                                                                                                                                                                                                                                                                              |
| Annual      Servicing Fee Rate                                                                                                     | 1.00%                                                                                                                                                                                                                                                                           |
| Reserve      Account Initial Deposit                                                                                               | $8,025,729.36                                                                                                                                                                                                                                                                   |
| Specified      Reserve Account Balance                                                                                             | $10,593,962.76                                                                                                                                                                                                                                                                  |
| Class      A-1 Note Original Principal Balance                                                                                     | $182,000,000.00                                                                                                                                                                                                                                                                 |
| Class      A-1 Note Rate                                                                                                           | 3.00500%                                                                                                                                                                                                                                                                        |
| Class      A-1 Note Final Scheduled Distribution Date                                                                              | April      27, 2009                                                                                                                                                                                                                                                             |
| Class      A-1 CUSIP Number                                                                                                        | 14911T      AA3                                                                                                                                                                                                                                                                 |
| Class      A-2a Note Original Principal Balance                                                                                    | $105,000,000.00                                                                                                                                                                                                                                                                 |
| Class      A-2b Note Original Principal Balance                                                                                    | $122,000,000.00                                                                                                                                                                                                                                                                 |
| Class      A-2a Note Rate                                                                                                          | 4.09%                                                                                                                                                                                                                                                                           |
| Class      A-2b Note Rate                                                                                                          | One-month      LIBOR + 1.15%                                                                                                                                                                                                                                                    |
| Class      A-2 Note Final Scheduled Distribution Date                                                                              | December      27, 2010                                                                                                                                                                                                                                                          |
| Class      A-2a CUSIP Number                                                                                                       | 14911T      AB1                                                                                                                                                                                                                                                                 |
| Class      A-2b CUSIP Number                                                                                                       | 14911T      AE5                                                                                                                                                                                                                                                                 |
| Class      A-3 Note Original Principal Balance                                                                                     | $199,671,000.00                                                                                                                                                                                                                                                                 |
| Class      A-3 Note Rate                                                                                                           | 4.94%                                                                                                                                                                                                                                                                           |
| Class      A-3 Note Final Scheduled Distribution Date                                                                              | April      25, 2014                                                                                                                                                                                                                                                             |
| Class      A-3 CUSIP Number                                                                                                        | 14911T      AC9                                                                                                                                                                                                                                                                 |
| Certificate      Balance                                                                                                           |                                                                                                                                                                                                                                                                            | $33,387,348.88 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| INPUTS      FROM PREVIOUS PERIOD SERVICER REPORT                                                                                   |                                                                                                                                                                                                                                                                            |
| Note      Value                                                                                                                    |                                                                                                                                                                                                                                                                            |   | $642,058,348.88 |
| Aggregate      Contract Balance                                                                                                    | $648,365,307.55                                                                                                                                                                                                                                                                 |
| Number      of Contracts                                                                                                           |                                       6,315                                       |
| Wtd.      Avg. APR                                                                                                                 |                                                                                                                                                                                                                                                                            |   | 6.85% |
| Wtd.      Avg. Remaining Term                                                                                                      | 40                                                                                                                                                                                                                                                                              |
| Reserve      Account Balance                                                                                                       | $8,025,729.36                                                                                                                                                                                                                                                                   |
| Class      A-1 Note Outstanding Principal Balance                                                                                  | $182,000,000.00                                                                                                                                                                                                                                                                 |
| Class      A-1 Note Interest Shortfall                                                                                             | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-2a Note Outstanding Principal Balance                                                                                 | $105,000,000.00                                                                                                                                                                                                                                                                 |
| Class      A-2a Note Interest Shortfall                                                                                            | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-2b Note Outstanding Principal Balance                                                                                 | $122,000,000.00                                                                                                                                                                                                                                                                 |
| Class      A-2b Note Interest Shortfall                                                                                            | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-3 Note Outstanding Principal Balance                                                                                  | $199,671,000.00                                                                                                                                                                                                                                                                 |
| Class      A-3 Note Interest Shortfall                                                                                             | $0.00                                                                                                                                                                                                                                                                           |
| Servicing      Fee Shortfall                                                                                                       | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| CURRENT      COLLECTION PERIOD ACTIVITY                                                                                            |                                                                                                                                                                                                                                                                            |
| Class      A-2b Interest rate                                                                                                      | 1.62125%                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Total      Interest Collections                                                                                                    | $29,675,840.50                                                                                                                                                                                                                                                                  |
| Total      Principal Collections                                                                                                   | $203,206,562.55                                                                                                                                                                                                                                                                 |
| Residual      Collections                                                                                                          | $42.00                                                                                                                                                                                                                                                                          |
| Warranty      Repurchases Contracts                                                                                                | $922,558.41                                                                                                                                                                                                                                                                     |
| Administrative      Repurchases                                                                                                    | $0.00                                                                                                                                                                                                                                                                           |
| Liquidation      Proceeds                                                                                                          | $14,599.42                                                                                                                                                                                                                                                                      |
| Investment      Earnings on the Trust Accounts                                                                                     | $162,717.04                                                                                                                                                                                                                                                                     |
| Net      Swap Receipt, if any                                                                                                      | $63,598.97                                                                                                                                                                                                                                                                      |
| Total      Available Amount                                                                                                        | $234,045,918.89                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Beginning      Note Value                                                                                                          | $642,058,348.88                                                                                                                                                                                                                                                                 |
| Ending      Note Value                                                                                                             |                                                                                                                                                                                                                                                                            | $434,431,736.30 |
| Beginning      Aggregate Contract Balance                                                                                          | $648,365,307.55                                                                                                                                                                                                                                                                 |
| Ending      Aggregate Contract Balance                                                                                             | $438,007,718.11                                                                                                                                                                                                                                                                 |
| Number      of Contracts at Beginning of Period                                                                                    |                                       6,315                                       |
| Number      of Contracts at End of Period                                                                                          |                                       5,474                                       |
| Wtd.      Avg. APR                                                                                                                 |                                                                                                                                                                                                                                                                            |   | 6.86% |
| Wtd.      Avg. Remaining Term                                                                                                      |                                             33      |
| Cumulative      Prepayment Rate                                                                                                    | 15.16%                                                                                                                                                                                                                                                                          |
| Aggregate      Scheduled Amounts 31-60 days past due                                                                               | $16,445,769.51                                                                                                                                                                                                                                                                  |
| Aggregate      Scheduled Amounts 61- 90 days past due                                                                              | $11,506,244.86                                                                                                                                                                                                                                                                  |
| Aggregate      Scheduled Amounts 91-120 days past due                                                                              | $3,522,541.25                                                                                                                                                                                                                                                                   |
| Aggregate      Scheduled Amounts 121days or more past due                                                                          | $4,553,083.94                                                                                                                                                                                                                                                                   |
| Net      Losses on Liquidated Receivables this Period                                                                              | $3,299,276.68                                                                                                                                                                                                                                                                   |
| Repossessed      Equipment not Sold or Reassigned (Beginning)                                                                      | $0.00                                                                                                                                                                                                                                                                           |
| Repossessed      Equipment not Sold or Reassigned (End)                                                                            | $10,944,369.96                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| CALCULATION      OF DISTRIBUTABLE AMOUNTS                                                                                          |                                                                                                                                                                                                                                                                            |
| Servicing      Fee Due                                                                                                             |                                                                                                                                                                                                                                                                            | $4,072,447.77 |
| Is      CFSC or Affiliate Servicer (Yes / No)?                                                                                     | Yes                                                                                                                                                                                                                                                                             |
| Has      Reserve Account Reached the Specified Reserve Account Balance (Yes /      No)?                                            | Yes                                                                                                                                                                                                                                                                             |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Administration      Fee                                                                                                            |                                                                                                                                                                                                                                                                            | $4,500.00 |
| Amount      of Net Swap Payment, if any,                                                                                           | $628,788.69                                                                                                                                                                                                                                                                     |
| Amount      of Senior Swap Termination Payment paid by issuing Entity                                                              | $0.00                                                                                                                                                                                                                                                                           |
| Amount      of Subordinated Swap Termination Payment paid by Issuing      Entity                                                   | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-1 Noteholders' Monthly Interest Distributable Amount                                                                  | $1,865,552.08                                                                                                                                                                                                                                                                   |
| Class      A-1 Noteholders' Interest Carryover Shortfall                                                                           | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-1 Noteholders' Interest Distributable Amount                                                                          | $1,865,552.08                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-2a Noteholders' Monthly Interest Distributable Amount                                                                 | $3,163,815.86                                                                                                                                                                                                                                                                   |
| Class      A-2a Noteholders' Interest Carryover Shortfall                                                                          | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-2a Noteholders' Interest Distributable Amount                                                                         | $3,163,815.86                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-2b Noteholders' Monthly Interest Distributable Amount                                                                 | $3,198,857.50                                                                                                                                                                                                                                                                   |
| Class      A-2b Noteholders' Interest Carryover Shortfall                                                                          | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-2b Noteholders' Interest Distributable Amount                                                                         | $3,198,857.50                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-3 Noteholders' Monthly Interest Distributable Amount                                                                  | $7,288,213.36                                                                                                                                                                                                                                                                   |
| Class      A-3 Noteholders' Interest Carryover Shortfall                                                                           | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-3 Noteholders' Interest Distributable Amount                                                                          | $7,288,213.36                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A Noteholders' Monthly Interest Distributable Amount                                                                    | $15,516,438.81                                                                                                                                                                                                                                                                  |
| Class      A Noteholders' Interest Carryover Shortfall                                                                             | $0.00                                                                                                                                                                                                                                                                           |
| Class      A Noteholders' Interest Distributable Amount                                                                            | $15,516,438.81                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| First      Priority Principal Distribution Amount                                                                                  | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Regular      Principal Distribution Amount                                                                                         | $208,483,222.08                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Net      Excess Spread Amount                                                                                                      | $2,903,174.81                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Total      Required Payment                                                                                                        | $20,222,175.26                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Draw      from Reserve Account                                                                                                     | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Total      Distribution Amount                                                                                                     | $234,045,918.89                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Excess      Cash flow deposited to Certificate Distribution Account                                                                | $4,536,242.12                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| DISTRIBUTIONS      FROM COLLECTION ACCOUNT                                                                                         |                                                                                                                                                                                                                                                                            |
| 1.   Servicing      Fee                                                                                             |                                                                                                                                                                                                                                                                            | $4,072,447.77 |
| 2.   Administration      Fee                                                                                        | $4,500.00                                                                                                                                                                                                                                                                       |
| 3.   Net      Swap Payment, if any                                                                                  | $628,788.69                                                                                                                                                                                                                                                                     |
| 4a.      Pro Rata Class A Noteholders' Interest Distributable Amount to Class A      Noteholders                                   | $15,516,438.81                                                                                                                                                                                                                                                                  |
| 4b.      Senior Swap Termination Payment to Swap Counterparty                                                                      | $0.00                                                                                                                                                                                                                                                                           |
| 5.   First      Priority Principal Distribution Amount to Principal Distribution      Account                       | $0.00                                                                                                                                                                                                                                                                           |
| 6.   Deposit      to Reserve Account                                                                                | $2,568,233.40                                                                                                                                                                                                                                                                   |
| 7.   Regular      Principal Distribution Amount to Principal Distribution      Account                              | $206,719,268.11                                                                                                                                                                                                                                                                 |
| 8.   Pro      rata, (a) Indenture Trustee Fees and (b) State Taxes                                                  | $0.00                                                                                                                                                                                                                                                                           |
| 9.      Subordinated Swap Termination Payment, if any                                                                              | $0.00                                                                                                                                                                                                                                                                           |
| 10.      Deposit to Certificate Distribution Account                                                                               | $4,536,242.12                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| DISTRIBUTIONS      FROM PRINCIPAL DISTRIBUTION ACCOUNT                                                                             |                                                                                                                                                                                                                                                                            |
| 1.   Principal      to Class A-1 Noteholders                                                                        | $182,000,000.00                                                                                                                                                                                                                                                                 |
| 2a.   Principal      to Class A-2a Noteholders                                                                      | $11,434,022.69                                                                                                                                                                                                                                                                  |
| b.   Principal      to Class A-2b Noteholders                                                                       | $13,285,245.42                                                                                                                                                                                                                                                                  |
| 3.   Principal      to Class A-3 Noteholders                                                                        | $0.00                                                                                                                                                                                                                                                                           |
| 4.   Deposit      to Certificate Distribution Account                                                               | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| RECONCILIATION      OF RESERVE ACCOUNT                                                                                             |                                                                                                                                                                                                                                                                            |
| Beginning      Reserve Account Balance                                                                                             | $8,025,729.36                                                                                                                                                                                                                                                                   |
| Draw      from Reserve Account to cover shortfalls                                                                                 | $0.00                                                                                                                                                                                                                                                                           |
| Interim      Specified Reserve Account Balance                                                                                     | $10,593,962.76                                                                                                                                                                                                                                                                  |
| Deposit      to Reserve Account Needed                                                                                             | $2,568,233.40                                                                                                                                                                                                                                                                   |
| Deposit      to Reserve Account from Collection Account                                                                            | $2,568,233.40                                                                                                                                                                                                                                                                   |
| Specified      Reserve Account Balance                                                                                             | $10,593,962.76                                                                                                                                                                                                                                                                  |
| Reserve      Account Release deposited into Certificate Distribution      Account                                                  | $0.00                                                                                                                                                                                                                                                                           |
| Ending      Reserve Account Balance                                                                                                | $10,593,962.76                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| SUMMARY      OF DISTRIBUTIONS                                                                                                      |                                                                                                                                                                                                                                                                            |
| Servicing      Fee Paid to Servicer                                                                                                | $4,072,447.77                                                                                                                                                                                                                                                                   |
| Servicing      Fee Shortfall                                                                                                       | $0.00                                                                                                                                                                                                                                                                           |
| Administration      Fee                                                                                                            |                                                                                                                                                                                                                                                                            | $4,500.00 |
| Net      Swap Payment, if any                                                                                                      | $628,788.69                                                                                                                                                                                                                                                                     |
| Senior      Swap Termination Payment, if any                                                                                       | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-1 Interest Paid                                                                                                       | $1,865,552.08                                                                                                                                                                                                                                                                   |
| Class      A-1 Interest Shortfall                                                                                                  | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-1 Principal Paid                                                                                                      | $182,000,000.00                                                                                                                                                                                                                                                                 |
| Ending      Class A-1 Principal Balance                                                                                            | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-2a Interest Paid                                                                                                      | $3,163,815.86                                                                                                                                                                                                                                                                   |
| Class      A-2a Interest Shortfall                                                                                                 | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-2a Principal Paid                                                                                                     | $11,434,022.69                                                                                                                                                                                                                                                                  |
| Ending      Class A-2a Principal Balance                                                                                           | $93,565,977.31                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-2b Interest Paid                                                                                                      | $3,198,857.50                                                                                                                                                                                                                                                                   |
| Class      A-2b Interest Shortfall                                                                                                 | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-2b Principal Paid                                                                                                     | $13,285,245.42                                                                                                                                                                                                                                                                  |
| Ending      Class A-2b Principal Balance                                                                                           | $108,714,754.58                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Class      A-3 Interest Paid                                                                                                       | $7,288,213.36                                                                                                                                                                                                                                                                   |
| Class      A-3 Interest Shortfall                                                                                                  | $0.00                                                                                                                                                                                                                                                                           |
| Class      A-3 Principal Paid                                                                                                      | $0.00                                                                                                                                                                                                                                                                           |
| Ending      Class A-3 Principal Balance                                                                                            | $199,671,000.00                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Subordinated      Swap Termination Payment, if any                                                                                 | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Deposit      to Certificate Distribution Account                                                                                   | $4,536,242.12                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| CERTIFICATEHOLDER      INFORMATION                                                                                                 |                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| ORIGINAL      DEAL PARAMETERS                                                                                                      |                                                                                                                                                                                                                                                                            |
| Certificate      Balance                                                                                                           | $33,387,348.88                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| INPUTS      FROM PREVIOUS PERIOD STATEMENT TO CERTIFICATEHOLDER                                                                    |                                                                                                                                                                                                                                                                            |
| Certificate      Balance                                                                                                           | $33,387,348.88                                                                                                                                                                                                                                                                  |
| Certificate      Pool Factor                                                                                                       | 1.00                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| CALCULATION      OF DISTRIBUTABLE AMOUNTS                                                                                          |                                                                                                                                                                                                                                                                            |
| Deposit      to Certificate Distribution Account from CollectionAccount                                                            | $4,536,242.12                                                                                                                                                                                                                                                                   |
| Deposit      to Certificate Distribution Account from Principal Distribution      Account                                          | $0.00                                                                                                                                                                                                                                                                           |
| Deposit      to Certificate Distribution Account from Reserve Account                                                              | $0.00                                                                                                                                                                                                                                                                           |
| Total      Deposit to Certificate Distribution Account                                                                             | $4,536,242.12                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| DISTRIBUTIONS      FROM CERTIFICATE DISTRIBUTION ACCOUNT                                                                           |                                                                                                                                                                                                                                                                            |
| 1.  Amount      of Principal being paid on Certificate                                                                   | $0.00                                                                                                                                                                                                                                                                           |
|      per      $1,000 original principal balance                                                           | $0.00                                                                                                                                                                                                                                                                           |
| 2.  Remaining      amounts Paid to Certificateholders                                                                    | $4,536,242.12                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| SUMMARY      OF DISTRIBUTIONS                                                                                                      |                                                                                                                                                                                                                                                                            |
| Certificates      Principal Paid                                                                                                   | $0.00                                                                                                                                                                                                                                                                           |
| Ending      Certificates Principal Balance                                                                                         | $33,387,348.88                                                                                                                                                                                                                                                                  |
| Certificate      Pool Factor                                                                                                       | 1.00                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| Remaining      amounts to the Certificateholder                                                                                    | $4,536,242.12                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| NOTEHOLDER      INFORMATION                                                                                                        |                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (i)      Amount of principal being paid on Notes                                                                                   |                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (a)      Class A-1 Notes (CUSIP No. 14911T AA 3)                                                           | $182,000,000.00                                                                                                                                                                                                                                                                 |
|           per      $1,000 original principal balance                             | $1,000.00                                                                                                                                                                                                                                                                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (b)      Class A-2a Notes (CUSIP No. 14911T AB 1)                                                          | $11,434,022.69                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $108.90                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (c)      Class A-2b Notes (CUSIP No. 14911T AE 5)                                                          | $13,285,245.42                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $108.90                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (d)      Class A-3 Notes (CUSIP No. 14911T AC 9)                                                           | $0.00                                                                                                                                                                                                                                                                           |
|           per      $1,000 original principal balance                             | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (e)      Total                                                                                             |                                                                                                                                                                                                                                                                            |   | $206,719,268.11 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (ii) Amount of interest      being paid on Notes                                                                              |                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (a)      Class A-1 Notes (CUSIP No. 14911T AA 3)                                                           | $1,865,552.08                                                                                                                                                                                                                                                                   |
|           per      $1,000 original principal balance                             | $10.25                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (b)      Class A-2a Notes (CUSIP No. 14911T AB 1)                                                          | $3,163,815.86                                                                                                                                                                                                                                                                   |
|           per      $1,000 original principal balance                             | $30.13                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (c)      Class A-2b Notes (CUSIP No. 14911T AE 5)                                                          | $3,198,857.50                                                                                                                                                                                                                                                                   |
|           per      $1,000 original principal balance                             | $26.22                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (d)      Class A-3 Notes (CUSIP No. 14911T AC 9)                                                           | $7,288,213.36                                                                                                                                                                                                                                                                   |
|           per      $1,000 original principal balance                             | $36.50                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|     (e)      Total                                                                                             |                                                                                                                                                                                                                                                                            |   | $15,516,438.81 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (iii)      (a) Aggregate Contract Balance at beginning of related collection      period                                           | $648,365,307.55                                                                                                                                                                                                                                                                 |
|       (b)      Aggregate Contract Balance at end of related collection    period                     | $438,007,718.11                                                                                                                                                                                                                                                                 |
|       (c)      Note Value at beginning of related collection period                                  | $642,058,348.88                                                                                                                                                                                                                                                                 |
|       (d)      Note Value at end of related collection period                                        | $434,431,736.30                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (iv)      Before and after giving effect to distributions on this Distribution      Date                                           |                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|       (a)      (1) outstanding principal amount of Class A-1 Notes                                   | $182,000,000.00                                                                                                                                                                                                                                                                 |
|             (2)      outstanding principal amount of Class A-1 Notes   | $0.00                                                                                                                                                                                                                                                                           |
|             (3)      Class A-1 Note Pool Factor                        |                                         1.00                            |
|             (4)      Class A-1 Note Pool Factor                        |                                              - |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|       (b)      (1) outstanding principal amount of Class A-2 Notes                                   | $227,000,000.00                                                                                                                                                                                                                                                                 |
|             (2)      outstanding principal amount of Class A-2 Notes   | $202,280,731.89                                                                                                                                                                                                                                                                 |
|             (3)      outstanding principal amount of Class A-2a Notes  | $105,000,000.00                                                                                                                                                                                                                                                                 |
|             (4)      outstanding principal amount of Class A-2a Notes  | $93,565,977.31                                                                                                                                                                                                                                                                  |
|             (5)      Class A-2a Note Pool Factor                       |                                         1.00                            |
|             (6)      Class A-2a Note Pool Factor                       |                                         0.89                            |
|             (7)      outstanding principal amount of Class A-2b Notes  | $122,000,000.00                                                                                                                                                                                                                                                                 |
|             (8)      outstanding principal amount of Class A-2b Notes  | $108,714,754.58                                                                                                                                                                                                                                                                 |
|             (9)      Class A-2b Note Pool Factor                       |                                         1.00                            |
|             (10)      Class A-2b Note Pool Factor                      |                                         0.89                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
|        (c)      (1) outstanding principal amount of Class A-3 Notes                             | $199,671,000.00                                                                                                                                                                                                                                                                 |
|             (2)      outstanding principal amount of Class A-3 Notes   | $199,671,000.00                                                                                                                                                                                                                                                                 |
|             (3)      Class A-3 Note Pool Factor                        |                                         1.00                            |
|             (4)      Class A-3 Note Pool Factor                        |                                         1.00                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (v)      Amount of Servicing Fee paid                                                                                              | $4,072,447.77                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (vi)      Amount of Administration fee being paid                                                                                  | $4,500.00                                                                                                                                                                                                                                                                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (vii)      Amount of Net Swap Payment                                                                                              | $628,788.69                                                                                                                                                                                                                                                                     |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (viii)      Amount of Swap Termination Payments paid by the Issuing    Entity                                                      | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (ix)      Other expenses being paid                                                                                                | $0.00                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (x)      Cumulative Prepayment Rate for the related Collection    Period                                                           | 15.16%                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (xi)      Three-Month Rolling Over 60-day deliquency Percentage                                                                    | 3.16%                                                                                                                                                                                                                                                                           |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (xii)      Aggregate Amount of Realized Losses for the related Collection      Period                                              | $3,299,276.68                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (xiii)      Aggregate amount of Cumulative Realized Losses through the      related                                                |                                                                                                                                                                                                                                                                            |
|         Collection      period                                                             | $3,299,276.68                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (xiv)      Aggregate Purchase Amounts for related Collection Period                                                                | $922,558.41                                                                                                                                                                                                                                                                     |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (xv)      (a)  Balance of Reserve Account at beginning of related      Collection Period                                 | $8,025,729.36                                                                                                                                                                                                                                                                   |
|         (b)  Balance      of Reserve Account at end of related Collection Period | $10,593,962.76                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                            |   |   |
| (xvi)      Specified Reserve Account Balance at end of related Collection      Period                                              | $10,593,962.76                                                                                                                                                                                                                                                                  |

----