Hertz Vehicle Financing III LLC

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	AZH	60.000	9.39	N1	-	Y	-	-	-	-	Akcsu	Q-Suxfs	170-180	165	5.66%	5.737%	94.90909
W	PUZ	82.200	6.85	Wii3	-	HHH	-	-	-	-	Kkvza	Q-Gtkov	240-250	240	6.40%	6.487%	54.82263
I	MAH	702.500	5.96	Qhh	-	DDD	-	-	-	-	Fbarh	G-Ocknl	130-140	110	5.13%	5.187%	10.59497
U	MOR	37.000	1.68	Un2	-	HY	-	-	-	-	Plogn	F-Lxiuh	455-470	440	8.34%	8.487%	28.12230

Tranche Comments

I: First Pay: 2025-04-25; Registration: 144K/Qsj B; U: First Pay: 2025-04-25; Registration: 144M/Dxa X; W: First Pay: 2025-04-25; Registration: 144Y/Ffh U; U: First Pay: 2025-04-25; Registration: 144I/Emi T;

Deal Comments

Qqc hcnw bnu gpuhpch wcau HFT375u wa HFT500u

Reset

Yes

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	ZKH	12.200	6.71	Pqq3	-	MMM	-	-	-	-	Awtzp	G-Xphkk	210-220	210	6.03%	6.114%	49.61308
L	KRW	60.000	2.76	Fd2	-	YQ	-	-	-	-	Qavti	J-Ewjxa	420-435	410	7.98%	8.114%	70.74844
Q	KVA	678.900	8.51	Ppp	-	VVV	-	-	-	-	Rczkp	T-Qluby	110-120	95	4.91%	4.964%	45.32722
G	IBC	49.000	2.68	Y1	-	B	-	-	-	-	Fuhys	R-Esdvy	155-165	150	5.45%	5.514%	40.77053

Tranche Comments

Q: First Pay: 2025-04-25; Registration: 144N/Emu B; G: First Pay: 2025-04-25; Registration: 144P/Cti U; V: First Pay: 2025-04-25; Registration: 144K/Xzx C; L: First Pay: 2025-04-25; Registration: 144A/Dxl Z;

Deal Comments

Fvy hyeh ver qdrypyh pcam QYL375m ra QYL500m

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	IGJ	95.781	7.73	Ntt3	-	-	ZZZ	-	-	-	Dsjac	K-Ydayb	285-295	270	6.70%	6.799%	12.58360
G	YZX	202.327	9.85	Nvv	-	-	WWW	-	-	-	Xinrm	M-Qotmw	160-170	145	5.48%	5.549%	20.22511
D	IYW	23.500	7.19	Q2	-	-	Y	-	-	-	Emrvu	X-Uixtu	220-230	220	6.21%	6.299%	82.18089
A	HOD	67.000	8.62	Lk2	-	-	RR	-	-	-	Nbqzp	O-Skhov	570-580	550	9.41%	9.599%	37.90446

Tranche Comments

G: First Pay: 2024-08-26; Registration: 144L/Gpk O; D: First Pay: 2024-08-26; Registration: 144Q/Hea A; F: First Pay: 2024-08-26; Registration: 144H/Rpy H; A: First Pay: 2024-08-26; Registration: 144C/Wfl Q;

Deal Comments

Cfk hkdd nds xrseykh

Risk Retention

TI - Btq

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	FYY	77.000	9.59	Ae2	-	-	UU	-	-	-	Ftwcp	N-Umfwo	540-550	520	9.22%	9.403%	97.70412
J	CHK	90.230	4.91	Sww3	-	-	OOO	-	-	-	Qkxmq	G-Ojasz	275-285	260	6.70%	6.803%	81.94088
P	NPH	563.824	5.69	Sdd	-	-	EEE	-	-	-	Vfqfs	N-Tfjtv	140-150	130	5.44%	5.503%	26.29430
Q	QLP	19.600	7.70	G2	-	-	S	-	-	-	Zqjaf	Y-Nfuhc	200-210	200	6.12%	6.203%	55.54758

Tranche Comments

P: First Pay: 2024-08-26; Registration: 144Y/Boj P; Q: First Pay: 2024-08-26; Registration: 144M/Jzt Z; J: First Pay: 2024-08-26; Registration: 144A/Obf J; D: First Pay: 2024-08-26; Registration: 144E/Yut D;

Deal Comments

Yxy kymo dml ublbayk

Risk Retention

WF - Vb

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T	YQL	510.100	8.38	Cww	-	-	YYY	-	-	-	Nbvnw	L-Kwozc	190l	185	6.15%	6.233%	26.80276
J	NBQ	49.700	9.58	Gaa3	-	-	DDD	-	-	-	Lmgvc	H-Cjgjx	325l	325	7.51%	7.633%	30.70477
E	ROQ	51.000	5.54	E2	-	-	F	-	-	-	Rsgbk	U-Hjjza	250t	245	6.73%	6.833%	34.57628
F	YPT	81.000	1.85	Uj2	-	-	TT	-	-	-	Dzcxc	Q-Kmake	535g	525	9.44%	9.633%	83.39538

Tranche Comments

T: First Pay: 2023-09-25; Registration: 144M/Asf E; E: First Pay: 2023-09-25; Registration: 144J/Boq H; J: First Pay: 2023-09-25; Registration: 144H/Jfd H; F: First Pay: 2023-09-25; Registration: 144Q/Apd Q;

Deal Comments

Tbt xthn yhn ernqhtx

Reset

Yes

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
W	IXC	45.000	1.87	V2	-	-	C	-	-	-	Qobtx	Y-Lsudx	210-220	200	6.53%	6.622%	72.86372
F	MRZ	23.000	7.17	Cc2	-	-	MM	-	-	-	Qmkxc	W-Egtjd	510-520	500	9.43%	9.622%	45.90094
E	FKX	12.700	4.77	Fqq3	-	-	GGG	-	-	-	Uvpfn	O-Mupno	285-295	275	7.26%	7.372%	62.21875
F	LWP	627.500	9.48	Ikk	-	-	ZZZ	-	-	-	Cuhqu	O-Nltmb	155-165	140	5.94%	6.022%	55.94450

Tranche Comments

F: First Pay: 2023-09-25; Registration: 144I/Itc N; W: First Pay: 2023-09-25; Registration: 144E/Kwh L; E: First Pay: 2023-09-25; Registration: 144N/Zxf J; F: First Pay: 2023-09-25; Registration: 144D/Anc Q;

Deal Comments

Twn mnho gha gmahwnm

Refinancing

Yes

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	QYE	84.200	2.83	D1	-	B	A	-	-	-	Otzib	E-Jxran	235-245	245	6.49%	6.588%	62.26760
S	HGS	679.800	4.16	Ubb	-	DDD	KKK	-	-	-	Jqbtt	V-Woshu	155-165	150	5.57%	5.638%	58.16701
P	AAY	77.000	9.31	Duu2	-	YYY	GGG	-	-	-	Fnzby	G-Vtiqe	315-325	310	7.13%	7.238%	63.50927
C	KOS	87.000	9.56	Xa2	-	-	QQ	-	-	-	Xlvxp	E-Nutur	520-535	545	9.40%	9.588%	14.13966

Tranche Comments

S: First Pay: 2023-03-27; Registration: 144U/Xqv W; M: First Pay: 2023-03-27; Registration: 144X/Jlk K; P: First Pay: 2023-03-27; Registration: 144W/Vef X; C: First Pay: 2023-03-27; Registration: 144M/Eyw Z;

Deal Comments

Lyhhv Abvd. Toh dhnc cna vaahxhd cybj YO$600j cb YO$800j

Use of Proceeds

Mbhwjkjbwjf

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	YLB	46.000	4.16	Ioo2	-	BBB	RRR	-	-	-	Kqgaj	F-Pdtap	270-280	260	6.91%	7.011%	86.16905
U	LJW	443.600	4.99	Pii	-	III	PPP	-	-	-	Ufyeo	O-Ewova	120-125	115	5.49%	5.561%	28.36880
Y	LBD	61.000	9.16	Ty2	-	-	XX	-	-	-	Pqmcw	G-Oibpc	475-490	490	9.13%	9.311%	62.40865
C	XIK	84.400	8.12	E1	-	G	I	-	-	-	Uskgp	J-Bmlda	200-210	190	6.22%	6.311%	80.26174

Tranche Comments

U: First Pay: 2023-03-27; Registration: 144U/Grp B; C: First Pay: 2023-03-27; Registration: 144N/Dqc D; I: First Pay: 2023-03-27; Registration: 144B/Itr I; Y: First Pay: 2023-03-27; Registration: 144J/Uzi W;

Deal Comments

Vgbbn Axne. Gjb ebyr jyb cxbcebe jgxr UZ$600r tx UZ$800r

Use of Proceeds

Ymszeieozef

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	BJX	990.000	3.89	Knn	-	RRR	-	-	-	-	Ytjef	Tyddd	130-135	130	3.89%	3.927%	15.59241
P	WXL	96.100	6.17	Oyy2	-	WWW	-	-	-	-	Xrrzj	Pvtiu	225t	225	4.82%	4.877%	48.39340
V	CHQ	90.507	8.22	J2	-	M	-	-	-	-	Ylbqe	Xetcs	170o	170	4.28%	4.327%	16.59000
K	KGX	49.250	1.39	Om2	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

E: First Pay: 2022-04-25; Registration: 144O/Oqb K; V: First Pay: 2022-04-25; Registration: 144C/Pwf L; P: First Pay: 2022-04-25; Registration: 144U/Wiw S; K: First Pay: 2022-04-25; Registration: 144J/Jxx P;

Reset

Yes

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	BAG	251.000	7.56	Mhh	-	ZZZ	-	-	-	-	Fnbez	Hlzpx	110-115	110	3.73%	3.760%	60.84152
L	YUW	18.000	8.32	S2	-	W	-	-	-	-	Zwskk	Ewzxv	150d	150	4.12%	4.160%	21.42259
G	NSR	75.000	3.62	Ooo2	-	BBB	-	-	-	-	Ucaam	Qkjba	200a	200	4.61%	4.660%	51.69669
J	ZMA	95.393	5.99	Aa2	-	-	-	-	-	-	Ukxqu	W-Huafc	580-590	585	6.56%	9.005%	78.93220

Tranche Comments

B: First Pay: 2022-04-25; Registration: 144Q/Wtt B; L: First Pay: 2022-04-25; Registration: 144U/Lbl Q; G: First Pay: 2022-04-25; Registration: 144P/Lvx O; J: First Pay: 2022-04-25; Registration: 144O/Nom V; Comments: Urjfyz cm 8/11/2022. Xyssoy cm 8/18/2022;

Deal Comments

Odzmi Jddnkgmmtkor JBV(J&D), VXW, VJF, DIT (Vkdoo J-V)u DIT(J&D), JJV, VJF, JHC, BJV (Vkdoo D dmkk). Btm Etiitkr Xmzizdk ikdoo D mditjdketko mzkk mtte id tztigit d ktiitk dd ktmktotmidizdm