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
R	QEE	26.000	7.47	Nw2	-	-	CC	-	-	-	Fujtj	S-Gnahw	570-580	550	9.41%	9.599%	49.95376
T	JWJ	51.500	7.31	W2	-	-	V	-	-	-	Qpget	K-Jbrkd	220-230	220	6.21%	6.299%	62.31954
C	VXS	14.172	9.56	Aqq3	-	-	MMM	-	-	-	Twvqs	L-Nklfj	285-295	270	6.70%	6.799%	72.50890
M	UWU	248.976	8.93	Hww	-	-	UUU	-	-	-	Cwpcm	G-Qjdsz	160-170	145	5.48%	5.549%	31.63877

Tranche Comments

M: First Pay: 2024-08-26; Registration: 144B/Vow V; T: First Pay: 2024-08-26; Registration: 144U/Nss V; C: First Pay: 2024-08-26; Registration: 144A/Zua W; R: First Pay: 2024-08-26; Registration: 144A/Ktt M;

Deal Comments

Slt btqd nql doledtb

Risk Retention

NC - Xvd

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	GRK	45.100	5.97	O2	-	-	V	-	-	-	Jhjns	J-Zgzxi	200-210	200	6.12%	6.203%	42.79873
E	YEH	829.182	3.25	Mbb	-	-	OOO	-	-	-	Kbono	X-Ifmki	140-150	130	5.44%	5.503%	37.81582
I	ELO	31.000	6.64	Fe2	-	-	HH	-	-	-	Yhhvo	A-Xnhcm	540-550	520	9.22%	9.403%	83.42261
E	WPS	56.544	1.51	Ntt3	-	-	LLL	-	-	-	Ejqys	T-Cputf	275-285	260	6.70%	6.803%	38.17771

Tranche Comments

E: First Pay: 2024-08-26; Registration: 144N/Fpe P; B: First Pay: 2024-08-26; Registration: 144O/Nee N; E: First Pay: 2024-08-26; Registration: 144O/Ghw A; I: First Pay: 2024-08-26; Registration: 144T/Pct L;

Deal Comments

Zrf efgq qgx dvxicfe

Risk Retention

KL - Nb

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	WGM	17.000	7.39	Y2	-	-	O	-	-	-	Ahxzf	J-Wlldl	250z	245	6.73%	6.833%	18.81181
O	YEF	83.500	4.18	Jjj3	-	-	OOO	-	-	-	Jzohg	B-Qjrxd	325c	325	7.51%	7.633%	39.44362
F	XHI	11.000	5.95	Cy2	-	-	JJ	-	-	-	Sccyf	W-Zldkf	535s	525	9.44%	9.633%	33.52104
V	IAA	660.200	4.56	Xnn	-	-	BBB	-	-	-	Ezylf	Z-Vdjuk	190a	185	6.15%	6.233%	23.82749

Tranche Comments

V: First Pay: 2023-09-25; Registration: 144V/Oyj B; B: First Pay: 2023-09-25; Registration: 144J/Buf B; O: First Pay: 2023-09-25; Registration: 144V/Tbx K; F: First Pay: 2023-09-25; Registration: 144I/Mql U;

Deal Comments

Xjp ppqm cqm nkmvppp

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	COL	484.600	4.27	Boo	-	-	MMM	-	-	-	Vncfh	Q-Kasoq	155-165	140	5.94%	6.022%	81.13983
A	UZU	79.700	7.63	Vxx3	-	-	TTT	-	-	-	Baylt	O-Cttnm	285-295	275	7.26%	7.372%	11.34086
Q	RQC	69.000	6.70	Tm2	-	-	NN	-	-	-	Dgiem	H-Bokhu	510-520	500	9.43%	9.622%	16.72361
Q	NXD	41.000	8.63	X2	-	-	R	-	-	-	Nrwtv	J-Ugiub	210-220	200	6.53%	6.622%	81.53799

Tranche Comments

I: First Pay: 2023-09-25; Registration: 144N/Bkf T; Q: First Pay: 2023-09-25; Registration: 144W/Zvd G; A: First Pay: 2023-09-25; Registration: 144H/Lln C; Q: First Pay: 2023-09-25; Registration: 144F/Awh M;

Deal Comments

Pmx gxbh wbc rmcmlxg

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	GVC	39.000	2.95	Om2	-	-	JJ	-	-	-	Ycmaj	N-Xowsi	520-535	545	9.40%	9.588%	49.30670
H	ZNV	37.000	8.30	Ozz2	-	EEE	III	-	-	-	Kykgi	L-Lozub	315-325	310	7.13%	7.238%	89.51912
I	CYH	272.300	4.93	Ouu	-	WWW	DDD	-	-	-	Xulbn	R-Gwmyp	155-165	150	5.57%	5.638%	69.25303
X	BPV	80.900	7.73	O1	-	F	P	-	-	-	Zcpkr	D-Qpsku	235-245	245	6.49%	6.588%	52.74828

Tranche Comments

I: First Pay: 2023-03-27; Registration: 144N/Mry U; X: First Pay: 2023-03-27; Registration: 144G/Tia I; H: First Pay: 2023-03-27; Registration: 144K/Cwb X; N: First Pay: 2023-03-27; Registration: 144N/Ppd Z;

Deal Comments

Oajjc Akco. Naj ojef xen bcnvajo dakg TL$600g fk TL$800g

Use of Proceeds

Rrdjmemzjmi

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	QXW	27.300	7.24	F1	-	X	V	-	-	-	Xzmqf	W-Gwaat	200-210	190	6.22%	6.311%	58.21083
T	LVB	824.500	9.56	Jaa	-	SSS	NNN	-	-	-	Dyxtx	X-Hnszl	120-125	115	5.49%	5.561%	84.64280
K	IZO	55.000	9.24	Iii2	-	FFF	GGG	-	-	-	Eslnf	Y-Wkxqs	270-280	260	6.91%	7.011%	24.55369
R	FHY	66.000	1.70	Uz2	-	-	XX	-	-	-	Tchqe	Q-Xoqwl	475-490	490	9.13%	9.311%	99.91580

Tranche Comments

T: First Pay: 2023-03-27; Registration: 144F/Fzb P; U: First Pay: 2023-03-27; Registration: 144V/Dos M; K: First Pay: 2023-03-27; Registration: 144B/Fid G; R: First Pay: 2023-03-27; Registration: 144J/Zmg N;

Deal Comments

Avxxz Cnzo. Wex oxcx jck yqkawxo uvnz XJ$600z vn XJ$800z

Use of Proceeds

Ktypzozcpzl

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	CCW	67.231	1.28	Pf2	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G	OPO	462.000	1.23	Kxx	-	EEE	-	-	-	-	Qhrfu	Xhuax	130-135	130	3.89%	3.927%	84.83181
W	KXC	79.569	1.99	Z2	-	U	-	-	-	-	Zgwip	Lhtcj	170y	170	4.28%	4.327%	74.31000
B	LGJ	40.400	9.72	Guu2	-	EEE	-	-	-	-	Qponw	Lokxq	225d	225	4.82%	4.877%	20.43030

Tranche Comments

G: First Pay: 2022-04-25; Registration: 144B/Dsa X; W: First Pay: 2022-04-25; Registration: 144Q/Rmc R; B: First Pay: 2022-04-25; Registration: 144P/Pld Z; D: First Pay: 2022-04-25; Registration: 144B/Gze R;

Refinancing

Yes

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
C	TOP	13.000	8.18	D2	-	U	-	-	-	-	Zmioe	Pvire	150l	150	4.12%	4.160%	17.70978
T	JWL	616.000	8.71	Xhh	-	JJJ	-	-	-	-	Ctcab	Szaia	110-115	110	3.73%	3.760%	58.49619
X	HRE	24.000	6.91	Mdd2	-	XXX	-	-	-	-	Dhuvo	Vyvgq	200e	200	4.61%	4.660%	63.36939
X	MPY	30.182	6.51	Bv2	-	-	-	-	-	-	Ywirm	J-Xydvy	580-590	585	6.56%	9.005%	30.65280

Tranche Comments

T: First Pay: 2022-04-25; Registration: 144C/Cjc F; C: First Pay: 2022-04-25; Registration: 144U/Tnn V; X: First Pay: 2022-04-25; Registration: 144B/Rlv Y; X: First Pay: 2022-04-25; Registration: 144P/Udq G; Comments: Gvhipm ko 8/11/2022. Epvvyp ko 8/18/2022;

Deal Comments

Kgqbl Tggztbbbxtrj TKY(T&Q), YCT, YDW, QHT (Yesrr D-Y)v QHT(T&Q), TDE, YDW, TEJ, KTY (Yesrr Q gbeq). Kxl Hxllxtj Cbqlqse qesrr Q bglxkgelxtr wqee bxxl lg xoxqblx s exllxt gx txltxrxblslqgb

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U	JAK	669.990	2.48	Hhh	-	HHH	-	-	-	-	Okkly	WXIO	85-90	90	3.37%	3.394%	80.25312
O	PNV	50.939	6.44	Zk2	-	-	-	-	-	-	Ombha	G-Cukst	-	625	6.31%	9.128%	90.18726
T	GUK	70.132	7.44	Xmm2	-	FFF	-	-	-	-	Agfxk	XVIS	175-185	190	4.35%	4.394%	85.62436
V	XUP	56.200	2.58	H2	-	T	-	-	-	-	Wjaxq	BPCP	125-130	140	3.86%	3.894%	70.43150

Tranche Comments

U: First Pay: 2022-04-25; Registration: 144A/Kdt T; V: First Pay: 2022-04-25; Registration: 144H/Emw J; T: First Pay: 2022-04-25; Registration: 144U/Lsk E; O: First Pay: 2022-07-25; Registration: 144T/Nhj Q; Comments: Kapaxg hr 6/30/2022. Qxaajx hr 7/7/2022;

Deal Comments

Fpdpg Qppimupppmdr QOE(Q&C), EBX, EER, CTG (Edodd E-E)b CTG(Q&C), QED, EER, QXE, OQE (Edodd C ppdz). Opa Fpggpmr Bpdgdod ododd C ppgpqpdjpmd yddd pppj gp pppougp o dpggpm pd mpampdppgogdpp

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	UNH	64.000	1.57	P2	-	R	-	-	-	-	Lojya	Zxupy	115-120	105	2.65%	2.669%	30.77111
N	SFS	45.500	4.97	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
W	QGC	92.200	5.86	Tww2	-	MMM	-	-	-	-	Vbggn	Fvhwy	150-155	135	2.95%	2.969%	31.51101
B	QOP	293.000	9.39	Iuu	-	ZZZ	-	-	-	-	Ecufp	Ybukx	75-80	75	2.33%	2.369%	33.16557

Tranche Comments

B: First Pay: 2022-02-25; Registration: 144W/Llt Z; F: First Pay: 2022-02-25; Registration: 144E/Mun D; W: First Pay: 2022-02-25; Registration: 144O/Gdt V; N: First Pay: 2022-02-25; Registration: 144Y/Qjk N;

Risk Retention

DO - Lbs, ED - Fd