----

| Caterpillar      Financial Asset Trust 2007-A                                                                                      |                                                                                                                                                                                                                                                                                   |
|------------------------------------------------------------------------------------------------------------------------------------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
| SERVICING      REPORT                                                                                                              | Exhibit      99                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Record      Date                                                                                                                   |                                                                                                                                                                                                                                                                                   |   | 2007      YEAR END |
| Distribution      Date                                                                                                             |                                                                                                                                                                                                                                                                                   |   |
| Transaction      Month                                                                                                             |                                                                                                                                                                                                                                                                                   |   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Collection      Period Month Begin                                                                                                 | YEAR      END STATEMENT                                                                                                                                                                                                                                                                |
| Collection      Period Month End                                                                                                   | AS      OF 12/31/07                                                                                                                                                                                                                                                                    |
| Previous      Payment Date (or Closing Date)                                                                                       |                                                                                                                                                                                                                                                                                   |
| Actual      Days in Accrual Period                                                                                                 |                                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| ORIGINAL      DEAL PARAMETERS                                                                                                      |                                                                                                                                                                                                                                                                                   |
| Initial      Note Value                                                                                                            |                                                                                                                                                                                                                                                                                   | $659,848,257.38 |
| Initial      Aggregate Contract Balance                                                                                            | $662,424,010.37                                                                                                                                                                                                                                                                        |
| Number      of Contracts                                                                                                           | 7,423                                                                                                                                                                                                                                                                                  |
| Wtd.      Avg. APR                                                                                                                 |                                                                                                                                                                                                                                                                                   |   | 8.01% |
| Wtd.      Avg. Remaining Term                                                                                                      | 40                                                                                                                                                                                                                                                                                     |
| Annual      Servicing Fee Rate                                                                                                     | 1.00%                                                                                                                                                                                                                                                                                  |
| Reserve      Account Initial Deposit                                                                                               | $8,248,103.22                                                                                                                                                                                                                                                                          |
| Specified      Reserve Account Balance                                                                                             | $11,877,268.63                                                                                                                                                                                                                                                                         |
| Class      A-1 Note Original Principal Balance                                                                                     | $150,000,000.00                                                                                                                                                                                                                                                                        |
| Class      A-1 Note Rate                                                                                                           | 5.67225%                                                                                                                                                                                                                                                                               |
| Class      A-1 Note Final Scheduled Distribution Date                                                                              | September      25, 2008                                                                                                                                                                                                                                                                |
| Class      A-1 CUSIP Number                                                                                                        | 14911X      AA 4                                                                                                                                                                                                                                                                       |
| Class      A-2a Note Original Principal Balance                                                                                    | $75,000,000.00                                                                                                                                                                                                                                                                         |
| Class      A-2b Note Original Principal Balance                                                                                    | $126,000,000.00                                                                                                                                                                                                                                                                        |
| Class      A-2a Note Rate                                                                                                          | 5.40%                                                                                                                                                                                                                                                                                  |
| Class      A-2b Note Rate                                                                                                          | One-month      LIBOR + 0.42%                                                                                                                                                                                                                                                           |
| Class      A-2 Note Final Scheduled Distribution Date                                                                              | April      26, 2010                                                                                                                                                                                                                                                                    |
| Class      A-2a CUSIP Number                                                                                                       | 14911X      AB 2                                                                                                                                                                                                                                                                       |
| Class      A-2b CUSIP Number                                                                                                       | 14911X      AE 6                                                                                                                                                                                                                                                                       |
| Class      A-3a Note Original Principal Balance                                                                                    | $134,050,000.00                                                                                                                                                                                                                                                                        |
| Class      A-3b Note Original Principal Balance                                                                                    | $155,000,000.00                                                                                                                                                                                                                                                                        |
| Class      A-3a Note Rate                                                                                                          | 5.34%                                                                                                                                                                                                                                                                                  |
| Class      A-3b Note Rate                                                                                                          | One-month      LIBOR + 0.47%                                                                                                                                                                                                                                                           |
| Class      A-3 Note Final Scheduled Distribution Date                                                                              | June      25, 2012                                                                                                                                                                                                                                                                     |
| Class      A-3a CUSIP Number                                                                                                       | 14911X      AC 0                                                                                                                                                                                                                                                                       |
| Class      A-3b CUSIP Number                                                                                                       | 14911X      AF 3                                                                                                                                                                                                                                                                       |
| Class      B Note Original Principal Balance                                                                                       | $19,798,000.00                                                                                                                                                                                                                                                                         |
| Class      B Note Rate                                                                                                             |                                                                                                                                                                                                                                                                                   | 6.18% |
| Class      B Note Final Scheduled Distribution Date                                                                                | September      25, 2013                                                                                                                                                                                                                                                                |
| Class      B CUSIP Number                                                                                                          | 14911X      AD 8                                                                                                                                                                                                                                                                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| INPUTS      FROM PREVIOUS PERIOD SERVICER REPORT                                                                                   |                                                                                                                                                                                                                                                                                   |
| Note      Value                                                                                                                    |                                                                                                                                                                                                                                                                                   |   | N/A |
| Aggregate      Contract Balance                                                                                                    | N/A                                                                                                                                                                                                                                                                                    |
| Number      of Contracts                                                                                                           | N/A                                                                                                                                                                                                                                                                                    |
| Wtd.      Avg. APR                                                                                                                 |                                                                                                                                                                                                                                                                                   |   | N/A |
| Wtd.      Avg. Remaining Term                                                                                                      | N/A                                                                                                                                                                                                                                                                                    |
| Reserve      Account Balance                                                                                                       | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-1 Note Outstanding Principal Balance                                                                                  | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-1 Note Interest Shortfall                                                                                             | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-2a Note Outstanding Principal Balance                                                                                 | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-2a Note Interest Shortfall                                                                                            | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-2b Note Outstanding Principal Balance                                                                                 | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-2b Note Interest Shortfall                                                                                            | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-3a Note Outstanding Principal Balance                                                                                 | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-3a Note Interest Shortfall                                                                                            | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-3b Note Outstanding Principal Balance                                                                                 | N/A                                                                                                                                                                                                                                                                                    |
| Class      A-3b Note Interest Shortfall                                                                                            | N/A                                                                                                                                                                                                                                                                                    |
| Class      B Note Outstanding Principal Balance                                                                                    | N/A                                                                                                                                                                                                                                                                                    |
| Class      B Note Interest Shortfall                                                                                               | N/A                                                                                                                                                                                                                                                                                    |
| Servicing      Fee Shortfall                                                                                                       | N/A                                                                                                                                                                                                                                                                                    |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| CURRENT      COLLECTION PERIOD ACTIVITY                                                                                            |                                                                                                                                                                                                                                                                                   |
| Class      A-2b Interest rate                                                                                                      | 5.28500%                                                                                                                                                                                                                                                                               |
| Class      A-3b Interest rate                                                                                                      | 5.33500%                                                                                                                                                                                                                                                                               |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Total      Interest Collections                                                                                                    | $16,525,540.41                                                                                                                                                                                                                                                                         |
| Total      Principal Collections                                                                                                   | $82,238,039.47                                                                                                                                                                                                                                                                         |
| Residual      Collections                                                                                                          | $10.00                                                                                                                                                                                                                                                                                 |
| Warranty      Repurchases Contracts                                                                                                | $0.00                                                                                                                                                                                                                                                                                  |
| Administrative      Repurchases                                                                                                    | $0.00                                                                                                                                                                                                                                                                                  |
| Liquidation      Proceeds                                                                                                          | $40,350.85                                                                                                                                                                                                                                                                             |
| Reserve      Account Reinvestment Income                                                                                           | $130,962.36                                                                                                                                                                                                                                                                            |
| Net      Swap Receipt, if any                                                                                                      | $4,596,298.73                                                                                                                                                                                                                                                                          |
| Total      Available Amount                                                                                                        | $103,531,201.82                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Beginning      Note Value                                                                                                          | $659,848,257.38                                                                                                                                                                                                                                                                        |
| Ending      Note Value                                                                                                             |                                                                                                                                                                                                                                                                                   | $577,570,182.21 |
| Beginning      Aggregate Contract Balance                                                                                          | $662,424,010.37                                                                                                                                                                                                                                                                        |
| Ending      Aggregate Contract Balance                                                                                             | $579,827,937.38                                                                                                                                                                                                                                                                        |
| Number      of Contracts at Beginning of Period                                                                                    |                                         7,423                                  |
| Number      of Contracts at End of Period                                                                                          |                                         7,130                                  |
| Wtd.      Avg. APR                                                                                                                 |                                                                                                                                                                                                                                                                                   |   | 8.01% |
| Wtd.      Avg. Remaining Term                                                                                                      |                                               37 |
| Cumulative      Prepayment Rate                                                                                                    | 7.72%                                                                                                                                                                                                                                                                                  |
| Aggregate      Scheduled Amounts 31-60 days past due                                                                               | $20,462,532.36                                                                                                                                                                                                                                                                         |
| Aggregate      Scheduled Amounts 61- 90 days past due                                                                              | $3,984,231.59                                                                                                                                                                                                                                                                          |
| Aggregate      Scheduled Amounts 91-120 days past due                                                                              | $2,364,925.00                                                                                                                                                                                                                                                                          |
| Aggregate      Scheduled Amounts 121days or more past due                                                                          | $1,091,612.37                                                                                                                                                                                                                                                                          |
| Net      Losses on Liquidated Receivables this Period                                                                              | $0.00                                                                                                                                                                                                                                                                                  |
| Repossessed      Equipment not Sold or Reassigned (Beginning)                                                                      | $0.00                                                                                                                                                                                                                                                                                  |
| Repossessed      Equipment not Sold or Reassigned (End)                                                                            | $5,532,747.12                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| CALCULATION      OF DISTRIBUTABLE AMOUNTS                                                                                          |                                                                                                                                                                                                                                                                                   |
| Servicing      Fee Due                                                                                                             |                                                                                                                                                                                                                                                                                   | $2,093,519.50 |
| Is      CFSC or Affiliate Servicer (Yes / No)?                                                                                     | Yes                                                                                                                                                                                                                                                                                    |
| Has      Reserve Account Reached the Specified Reserve Account Balance (Yes /      No)?                                            | No                                                                                                                                                                                                                                                                                     |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Administration      Fee                                                                                                            |                                                                                                                                                                                                                                                                                   | $2,000.00 |
| Amount      of Net Swap Payment, if any,                                                                                           | $4,432,234.07                                                                                                                                                                                                                                                                          |
| 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                                                                  | $2,228,409.50                                                                                                                                                                                                                                                                          |
| Class      A-1 Noteholders' Interest Carryover Shortfall                                                                           | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-1 Noteholders' Interest Distributable Amount                                                                          | $2,228,409.50                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-2a Noteholders' Monthly Interest Distributable Amount                                                                 | $1,327,500.00                                                                                                                                                                                                                                                                          |
| Class      A-2a Noteholders' Interest Carryover Shortfall                                                                          | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-2a Noteholders' Interest Distributable Amount                                                                         | $1,327,500.00                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-2b Noteholders' Monthly Interest Distributable Amount                                                                 | $2,236,783.71                                                                                                                                                                                                                                                                          |
| Class      A-2b Noteholders' Interest Carryover Shortfall                                                                          | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-2b Noteholders' Interest Distributable Amount                                                                         | $2,236,783.71                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-3a Noteholders' Monthly Interest Distributable Amount                                                                 | $2,346,321.83                                                                                                                                                                                                                                                                          |
| Class      A-3a Noteholders' Interest Carryover Shortfall                                                                          | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-3a Noteholders' Interest Distributable Amount                                                                         | $2,346,321.83                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-3b Noteholders' Monthly Interest Distributable Amount                                                                 | $2,777,432.34                                                                                                                                                                                                                                                                          |
| Class      A-3b Noteholders' Interest Carryover Shortfall                                                                          | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-3b Noteholders' Interest Distributable Amount                                                                         | $2,777,432.34                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A Noteholders' Monthly Interest Distributable Amount                                                                    | $10,916,447.38                                                                                                                                                                                                                                                                         |
| Class      A Noteholders' Interest Carryover Shortfall                                                                             | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A Noteholders' Interest Distributable Amount                                                                            | $10,916,447.38                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| First      Priority Principal Distribution Amount                                                                                  | $3,710,723.61                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      B Noteholders' Monthly Interest Distributable Amount                                                                    | $401,041.49                                                                                                                                                                                                                                                                            |
| Class      B Noteholders' Interest Carryover Shortfall                                                                             | $0.00                                                                                                                                                                                                                                                                                  |
| Class      B Noteholders' Interest Distributable Amount                                                                            | $401,041.49                                                                                                                                                                                                                                                                            |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Regular      Principal Distribution Amount                                                                                         | $78,567,094.18                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Net      Excess Spread Amount                                                                                                      | $3,407,884.21                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Total      Required Payment                                                                                                        | $100,123,060.23                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Draw      from Reserve Account                                                                                                     | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Total      Distribution Amount                                                                                                     | $103,531,201.82                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Excess      Cash flow deposited to Certificate Distribution Account                                                                | $257.38                                                                                                                                                                                                                                                                                |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| DISTRIBUTIONS      FROM COLLECTION ACCOUNT                                                                                         |                                                                                                                                                                                                                                                                                   |
| 1.   Servicing      Fee                                                                                             |                                                                                                                                                                                                                                                                                   | $2,093,519.50 |
| 2.   Administration      Fee                                                                                        | $2,000.00                                                                                                                                                                                                                                                                              |
| 3.   Net      Swap Payment, if any                                                                                  | $4,432,234.07                                                                                                                                                                                                                                                                          |
| 4a.      Pro Rata Class A Noteholders' Interest Distributable Amount to Class A      Noteholders                                   | $10,916,447.38                                                                                                                                                                                                                                                                         |
| 4b.      Senior Swap Termination Payment to Swap Counterparty                                                                      | $0.00                                                                                                                                                                                                                                                                                  |
| 5.   First      Priority Principal Distribution Amount to Principal Distribution      Account                       | $3,710,723.61                                                                                                                                                                                                                                                                          |
| 6.   Class      B Noteholders' Interest Distributable Amount to Class B      Noteholders                            | $401,041.49                                                                                                                                                                                                                                                                            |
| 7.   Regular      Principal Distribution Amount to Principal Distribution      Account                              | $78,567,094.18                                                                                                                                                                                                                                                                         |
| 8.   Deposit      to Reserve Account                                                                                | $3,407,884.21                                                                                                                                                                                                                                                                          |
| 9.   Pro      rata, (a) Indenture Trustee Fees and (b) State Taxes                                                  | $0.00                                                                                                                                                                                                                                                                                  |
| 11.      Subordinated Swap Termination Payment, if any                                                                             | $0.00                                                                                                                                                                                                                                                                                  |
| 12.      Deposit to Certificate Distribution Account                                                                               | $257.38                                                                                                                                                                                                                                                                                |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| DISTRIBUTIONS      FROM PRINCIPAL DISTRIBUTION ACCOUNT                                                                             |                                                                                                                                                                                                                                                                                   |
| 1.   Principal      to Class A-1 Noteholders                                                                        | $82,277,817.79                                                                                                                                                                                                                                                                         |
| a.   Principal      to Class A-2a Noteholders                                                                       | $0.00                                                                                                                                                                                                                                                                                  |
| b.   Principal      to Class A-2b Noteholders                                                                       | $0.00                                                                                                                                                                                                                                                                                  |
| a.   Principal      to Class A-3a Noteholders                                                                       | $0.00                                                                                                                                                                                                                                                                                  |
| b.   Principal      to Class A-3b Noteholders                                                                       | $0.00                                                                                                                                                                                                                                                                                  |
| 5.   Principal      to Class B Noteholders                                                                          | $0.00                                                                                                                                                                                                                                                                                  |
| 6.   Deposit      to Certificate Distribution Account                                                               | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| RECONCILIATION      OF RESERVE ACCOUNT                                                                                             |                                                                                                                                                                                                                                                                                   |
| Beginning      Reserve Account Balance                                                                                             | $8,248,103.22                                                                                                                                                                                                                                                                          |
| Draw      from Reserve Account to cover shortfalls                                                                                 | $0.00                                                                                                                                                                                                                                                                                  |
| Interim      Specified Reserve Account Balance                                                                                     | $11,877,268.63                                                                                                                                                                                                                                                                         |
| Deposit      to Reserve Account Needed                                                                                             | $3,407,884.21                                                                                                                                                                                                                                                                          |
| Deposit      to Reserve Account from Collection Account                                                                            | $3,407,884.21                                                                                                                                                                                                                                                                          |
| Specified      Reserve Account Balance                                                                                             | $11,877,268.63                                                                                                                                                                                                                                                                         |
| Reserve      Account Release deposited into Certificate Distribution      Account                                                  | $0.00                                                                                                                                                                                                                                                                                  |
| Ending      Reserve Account Balance                                                                                                | $11,655,987.43                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| SUMMARY      OF DISTRIBUTIONS                                                                                                      |                                                                                                                                                                                                                                                                                   |
| Servicing      Fee Paid to Servicer                                                                                                | $2,093,519.50                                                                                                                                                                                                                                                                          |
| Servicing      Fee Shortfall                                                                                                       | $0.00                                                                                                                                                                                                                                                                                  |
| Administration      Fee                                                                                                            |                                                                                                                                                                                                                                                                                   | $2,000.00 |
| Net      Swap Payment, if any                                                                                                      | $4,432,234.07                                                                                                                                                                                                                                                                          |
| Senior      Swap Termination Payment, if any                                                                                       | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-1 Interest Paid                                                                                                       | $2,228,409.50                                                                                                                                                                                                                                                                          |
| Class      A-1 Interest Shortfall                                                                                                  | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-1 Principal Paid                                                                                                      | $82,277,817.79                                                                                                                                                                                                                                                                         |
| Ending      Class A-1 Principal Balance                                                                                            | $67,722,182.21                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-2a Interest Paid                                                                                                      | $1,327,500.00                                                                                                                                                                                                                                                                          |
| Class      A-2a Interest Shortfall                                                                                                 | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-2a Principal Paid                                                                                                     | $0.00                                                                                                                                                                                                                                                                                  |
| Ending      Class A-2a Principal Balance                                                                                           | $75,000,000.00                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-2b Interest Paid                                                                                                      | $2,236,783.71                                                                                                                                                                                                                                                                          |
| Class      A-2b Interest Shortfall                                                                                                 | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-2b Principal Paid                                                                                                     | $0.00                                                                                                                                                                                                                                                                                  |
| Ending      Class A-2b Principal Balance                                                                                           | $126,000,000.00                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-3a Interest Paid                                                                                                      | $2,346,321.83                                                                                                                                                                                                                                                                          |
| Class      A-3a Interest Shortfall                                                                                                 | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-3a Principal Paid                                                                                                     | $0.00                                                                                                                                                                                                                                                                                  |
| Ending      Class A-3a Principal Balance                                                                                           | $134,050,000.00                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      A-3b Interest Paid                                                                                                      | $2,777,432.34                                                                                                                                                                                                                                                                          |
| Class      A-3b Interest Shortfall                                                                                                 | $0.00                                                                                                                                                                                                                                                                                  |
| Class      A-3b Principal Paid                                                                                                     | $0.00                                                                                                                                                                                                                                                                                  |
| Ending      Class A-3b Principal Balance                                                                                           | $155,000,000.00                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Class      B Interest Paid                                                                                                         | $401,041.49                                                                                                                                                                                                                                                                            |
| Class      B Interest Shortfall                                                                                                    | $0.00                                                                                                                                                                                                                                                                                  |
| Class      B Principal Paid                                                                                                        | $0.00                                                                                                                                                                                                                                                                                  |
| Ending      Class B Principal Balance                                                                                              | $19,798,000.00                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Subordinated      Swap Termination Payment, if any                                                                                 | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| Deposit      to Certificate Distribution Account                                                                                   | $257.38                                                                                                                                                                                                                                                                                |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| CERTIFICATEHOLDER      INFORMATION                                                                                                 |                                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| CALCULATION      OF DISTRIBUTABLE AMOUNTS                                                                                          |                                                                                                                                                                                                                                                                                   |
| Deposit      to Certificate Distribution Account from CollectionAccount                                                            | $257.38                                                                                                                                                                                                                                                                                |
| 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                                                                             | $257.38                                                                                                                                                                                                                                                                                |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| DISTRIBUTIONS      FROM CERTIFICATE DISTRIBUTION ACCOUNT                                                                           |                                                                                                                                                                                                                                                                                   |
| Amounts      Paid to Certificateholders                                                                                            | $257.38                                                                                                                                                                                                                                                                                |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| NOTEHOLDER      INFORMATION                                                                                                        |                                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (i)      Amount of principal being paid on Notes                                                                                   |                                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (a)      Class A-1 Notes (CUSIP No. 14911X AA 4)                                                           | $82,277,817.79                                                                                                                                                                                                                                                                         |
|           per      $1,000 original principal balance                             | $548.52                                                                                                                                                                                                                                                                                |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (b)      Class A-2a Notes (CUSIP No. 14911X AB 2)                                                          | $0.00                                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (c)      Class A-2b Notes (CUSIP No. 14911X AE 6)                                                          | $0.00                                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (d)      Class A-3a Notes (CUSIP No. 14911X AC 0)                                                          | $0.00                                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (e)      Class A-3b Notes (CUSIP No. 14911X AF 3)                                                          | $0.00                                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (f)      Class B Notes (CUSIP No. 14911X AD 8)                                                             | $0.00                                                                                                                                                                                                                                                                                  |
|           per      $1,000 original principal balance                             | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (g)      Total                                                                                             |                                                                                                                                                                                                                                                                                   |   | $82,277,817.79 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (ii) Amount of interest      being paid on Notes                                                                              |                                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (a)      Class A-1 Notes (CUSIP No. 14911X AA 4)                                                           | $2,228,409.50                                                                                                                                                                                                                                                                          |
|           per      $1,000 original principal balance                             | $14.86                                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (b)      Class A-2a Notes (CUSIP No. 14911X AB 2)                                                          | $1,327,500.00                                                                                                                                                                                                                                                                          |
|           per      $1,000 original principal balance                             | $17.70                                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (c)      Class A-2b Notes (CUSIP No. 14911X AE 6)                                                          | $2,236,783.71                                                                                                                                                                                                                                                                          |
|           per      $1,000 original principal balance                             | $17.75                                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (d)      Class A-3a Notes (CUSIP No. 14911X AC 0)                                                          | $2,346,321.83                                                                                                                                                                                                                                                                          |
|           per      $1,000 original principal balance                             | $17.50                                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (e)      Class A-3b Notes (CUSIP No. 14911X AF 3)                                                          | $2,777,432.34                                                                                                                                                                                                                                                                          |
|           per      $1,000 original principal balance                             | $17.92                                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (f)      Class B Notes (CUSIP No. 14911X AD 8)                                                             | $401,041.49                                                                                                                                                                                                                                                                            |
|           per      $1,000 original principal balance                             | $20.26                                                                                                                                                                                                                                                                                 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|     (g)      Total                                                                                             |                                                                                                                                                                                                                                                                                   |   | $11,317,488.87 |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (iii)      (a) Aggregate Contract Balance at beginning of related collection      period                                           | $662,424,010.37                                                                                                                                                                                                                                                                        |
|       (b)      Aggregate Contract Balance at end of related collection    period                     | $579,827,937.38                                                                                                                                                                                                                                                                        |
|       (c)      Note Value at beginning of related collection period                                  | $659,848,257.38                                                                                                                                                                                                                                                                        |
|       (d)      Note Value at end of related collection period                                        | $577,570,182.21                                                                                                                                                                                                                                                                        |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (iv)      Before and after giving effect to distributions on this Distribution      Date                                           |                                                                                                                                                                                                                                                                                   |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|       (a)      (1) outstanding principal amount of Class A-1 Notes                                   | $150,000,000.00                                                                                                                                                                                                                                                                        |
|             (2)      outstanding principal amount of Class A-1 Notes   | $67,722,182.21                                                                                                                                                                                                                                                                         |
|             (3)      Class A-1 Note Pool Factor                        |                                           1.00                       |
|             (4)      Class A-1 Note Pool Factor                        |                                           0.45                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|       (b)      (1) outstanding principal amount of Class A-2 Notes                                   | $201,000,000.00                                                                                                                                                                                                                                                                        |
|             (2)      outstanding principal amount of Class A-2 Notes   | $201,000,000.00                                                                                                                                                                                                                                                                        |
|             (3)      outstanding principal amount of Class A-2a Notes  | $75,000,000.00                                                                                                                                                                                                                                                                         |
|             (4)      outstanding principal amount of Class A-2a Notes  | $75,000,000.00                                                                                                                                                                                                                                                                         |
|             (5)      Class A-2a Note Pool Factor                       |                                           1.00                       |
|             (6)      Class A-2a Note Pool Factor                       |                                           1.00                       |
|             (7)      outstanding principal amount of Class A-2b Notes  | $126,000,000.00                                                                                                                                                                                                                                                                        |
|             (8)      outstanding principal amount of Class A-2b Notes  | $126,000,000.00                                                                                                                                                                                                                                                                        |
|             (9)      Class A-2b Note Pool Factor                       |                                           1.00                       |
|             (10)      Class A-2b Note Pool Factor                      |                                           1.00                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|       (c)      (1) outstanding principal amount of Class A-3 Notes                                   | $289,050,000.00                                                                                                                                                                                                                                                                        |
|             (2)      outstanding principal amount of Class A-3 Notes   | $289,050,000.00                                                                                                                                                                                                                                                                        |
|             (3)      outstanding principal amount of Class A-3a Notes  | $134,050,000.00                                                                                                                                                                                                                                                                        |
|             (4)      outstanding principal amount of Class A-3a Notes  | $134,050,000.00                                                                                                                                                                                                                                                                        |
|             (5)      Class A-3a Note Pool Factor                       |                                           1.00                       |
|             (6)      Class A-3a Note Pool Factor                       |                                           1.00                       |
|             (7)      outstanding principal amount of Class A-3b Notes  | $155,000,000.00                                                                                                                                                                                                                                                                        |
|             (8)      outstanding principal amount of Class A-3b Notes  | $155,000,000.00                                                                                                                                                                                                                                                                        |
|             (9)      Class A-3b Note Pool Factor                       |                                           1.00                       |
|             (10)      Class A-3b Note Pool Factor                      |                                           1.00                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
|       (d)      (1) outstanding principal amount of Class B Notes                                     | $19,798,000.00                                                                                                                                                                                                                                                                         |
|             (2)      outstanding principal amount of Class B Notes     | $19,798,000.00                                                                                                                                                                                                                                                                         |
|             (3)      Class B Note Pool Factor                          |                                           1.00                       |
|             (4)      Class B Note Pool Factor                          |                                           1.00                       |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (v)      Amount of Servicing Fee paid                                                                                              | $2,093,519.50                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (vi)      Amount of Administration fee being paid                                                                                  | $2,000.00                                                                                                                                                                                                                                                                              |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (vii)      Amount of Net Swap Payment                                                                                              | $4,432,234.07                                                                                                                                                                                                                                                                          |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (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                                                           | 7.72%                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (xi)      Three-Month Rolling Over 60-day deliquency Percentage                                                                    | 0.99%                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (xii)      Aggregate Amount of Realized Losses for the related Collection      Period                                              | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (xiii)      Aggregate amount of Cumulative Realized Losses through the      related                                                |                                                                                                                                                                                                                                                                                   |
|         Collection      period                                                             | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (xiv)      Aggregate Purchase Amounts for related Collection Period                                                                | $0.00                                                                                                                                                                                                                                                                                  |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (xv)      (a)  Balance of Reserve Account at beginning of related      Collection Period                                 | $8,248,103.22                                                                                                                                                                                                                                                                          |
|         (b)  Balance      of Reserve Account at end of related Collection Period | $11,655,987.43                                                                                                                                                                                                                                                                         |
|                                                                                                                               |                                                                                                                                                                                                                                                                                   |   |   |
| (xvi)      Specified Reserve Account Balance at end of related Collection      Period                                              | $11,877,268.63                                                                                                                                                                                                                                                                         |

----