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
X	GON	23.200	6.20	Ztt3	-	XXX	-	-	-	-	Rantv	J-Jbbbg	240-250	240	6.40%	6.487%	69.92279
S	BNI	27.000	6.65	Z1	-	N	-	-	-	-	Xwgej	R-Xcfck	170-180	165	5.66%	5.737%	65.25208
N	ALW	18.000	9.14	Ao2	-	NN	-	-	-	-	Unayb	T-Tltky	455-470	440	8.34%	8.487%	85.53174
Z	LTQ	657.900	8.90	Ass	-	RRR	-	-	-	-	Nhnze	N-Npist	130-140	110	5.13%	5.187%	49.84354

Tranche Comments

Z: First Pay: 2025-04-25; Registration: 144B/Bki A; S: First Pay: 2025-04-25; Registration: 144J/Hip I; X: First Pay: 2025-04-25; Registration: 144E/Hye Y; N: First Pay: 2025-04-25; Registration: 144I/Jtu G;

Deal Comments

Rey vyer peb ysbxpyv cwvr BAV375r gv BAV500r

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	KGD	89.300	5.83	Kvv3	-	CCC	-	-	-	-	Llvad	W-Cdupt	210-220	210	6.03%	6.114%	75.87292
W	GEC	98.000	4.84	K1	-	T	-	-	-	-	Syvna	H-Hmzar	155-165	150	5.45%	5.514%	90.75024
G	XVU	46.000	6.72	Gh2	-	ZT	-	-	-	-	Cjrbi	N-Nxruv	420-435	410	7.98%	8.114%	52.56745
R	TCJ	453.800	1.80	Wii	-	UUU	-	-	-	-	Blucg	V-Udybj	110-120	95	4.91%	4.964%	23.59362

Tranche Comments

R: First Pay: 2025-04-25; Registration: 144A/Jcw S; W: First Pay: 2025-04-25; Registration: 144T/Eyq P; D: First Pay: 2025-04-25; Registration: 144Z/Gml T; G: First Pay: 2025-04-25; Registration: 144E/Nkw G;

Deal Comments

Rxc dcxq zxl jqlxbcd hybz WMV375z qb WMV500z

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
O	PHH	38.875	7.74	Tww3	-	-	GGG	-	-	-	Bkyfw	Y-Lpjta	285-295	270	6.70%	6.799%	39.21640
T	NRQ	556.364	1.23	Hqq	-	-	NNN	-	-	-	Ttuyw	H-Pfaie	160-170	145	5.48%	5.549%	84.97463
F	URV	44.000	9.57	Ar2	-	-	PP	-	-	-	Uhwka	N-Upswb	570-580	550	9.41%	9.599%	67.27277
H	VLD	81.900	5.78	C2	-	-	Y	-	-	-	Stgtk	W-Qllki	220-230	220	6.21%	6.299%	36.32493

Tranche Comments

T: First Pay: 2024-08-26; Registration: 144P/Npb K; H: First Pay: 2024-08-26; Registration: 144G/Ver I; O: First Pay: 2024-08-26; Registration: 144J/Poh G; F: First Pay: 2024-08-26; Registration: 144U/Quz L;

Deal Comments

Hmn mnoa gof wvfcunm

Risk Retention

ON - Zbv

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	HMJ	784.506	5.75	Dzz	-	-	CCC	-	-	-	Akccc	Z-Oaiod	140-150	130	5.44%	5.503%	82.56649
X	OKT	24.000	7.71	An2	-	-	OO	-	-	-	Bijzi	B-Mjdro	540-550	520	9.22%	9.403%	87.88958
D	YWT	40.531	5.13	Bbb3	-	-	GGG	-	-	-	Dofxa	L-Iumig	275-285	260	6.70%	6.803%	36.75119
S	FKD	84.800	1.27	I2	-	-	D	-	-	-	Yvrjb	W-Rmqbo	200-210	200	6.12%	6.203%	89.69111

Tranche Comments

C: First Pay: 2024-08-26; Registration: 144F/Lqg G; S: First Pay: 2024-08-26; Registration: 144D/Okh O; D: First Pay: 2024-08-26; Registration: 144T/Wop Z; X: First Pay: 2024-08-26; Registration: 144Q/Gxf E;

Deal Comments

Qjr grte ctc qrccwrg

Risk Retention

XS - Lk

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	OBS	60.000	6.33	L2	-	-	N	-	-	-	Hfpgk	Z-Nhrov	250r	245	6.73%	6.833%	15.29085
Z	FCZ	53.300	3.94	Sww3	-	-	EEE	-	-	-	Bhiga	Y-Mhcwd	325k	325	7.51%	7.633%	55.61033
O	UZR	417.100	4.50	Aoo	-	-	QQQ	-	-	-	Ymtzj	P-Qiuxw	190g	185	6.15%	6.233%	91.20744
R	WAQ	88.000	6.39	Jv2	-	-	LL	-	-	-	Msquf	H-Gcqrl	535j	525	9.44%	9.633%	52.25720

Tranche Comments

O: First Pay: 2023-09-25; Registration: 144P/Gkm N; L: First Pay: 2023-09-25; Registration: 144N/Mjp N; Z: First Pay: 2023-09-25; Registration: 144B/Ouo R; R: First Pay: 2023-09-25; Registration: 144C/Bdf F;

Deal Comments

Yqv svjd cjy jsyknvs

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P	OMK	93.000	8.99	F2	-	-	B	-	-	-	Ezcbk	M-Btksp	210-220	200	6.53%	6.622%	99.21504
O	ONL	29.300	1.85	Edd3	-	-	FFF	-	-	-	Ayxth	R-Bhtvu	285-295	275	7.26%	7.372%	94.50767
W	VFV	99.000	1.62	Jt2	-	-	GG	-	-	-	Tlapm	J-Azyvh	510-520	500	9.43%	9.622%	97.16238
N	YVF	606.200	2.37	Wee	-	-	LLL	-	-	-	Cifur	E-Obbwh	155-165	140	5.94%	6.022%	15.61746

Tranche Comments

N: First Pay: 2023-09-25; Registration: 144A/Qpi U; P: First Pay: 2023-09-25; Registration: 144I/Ckx E; O: First Pay: 2023-09-25; Registration: 144O/Bqs D; W: First Pay: 2023-09-25; Registration: 144H/Dpw B;

Deal Comments

Top cpnq xns odslppc

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	QKE	54.100	8.54	G1	-	D	A	-	-	-	Cyqbi	V-Fdaap	235-245	245	6.49%	6.588%	69.59987
S	EGT	70.000	1.92	Soo2	-	MMM	III	-	-	-	Yrwbq	U-Sympy	315-325	310	7.13%	7.238%	19.93012
U	JHQ	78.000	9.27	Pz2	-	-	QQ	-	-	-	Bwwjs	R-Olllj	520-535	545	9.40%	9.588%	86.47270
J	WAR	479.900	8.26	Pkk	-	PPP	YYY	-	-	-	Hwulw	T-Poxjx	155-165	150	5.57%	5.638%	96.66850

Tranche Comments

J: First Pay: 2023-03-27; Registration: 144Q/Jnc J; N: First Pay: 2023-03-27; Registration: 144C/Mmj Z; S: First Pay: 2023-03-27; Registration: 144J/Ntm I; U: First Pay: 2023-03-27; Registration: 144K/Vfm F;

Deal Comments

Zgllw Xcwd. Fkl dlxr bxe cpeylld fgcw OU$600w qc OU$800w

Use of Proceeds

Dboprirwprp

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
U	PQH	62.000	3.24	Zr2	-	-	TT	-	-	-	Zhmmo	T-Zibqb	475-490	490	9.13%	9.311%	98.15722
K	PRZ	88.700	1.46	H1	-	L	P	-	-	-	Gnvpi	Y-Yqbnk	200-210	190	6.22%	6.311%	94.59752
V	KSU	337.900	5.65	Lmm	-	WWW	TTT	-	-	-	Avxaa	X-Kitbb	120-125	115	5.49%	5.561%	42.64480
G	BWQ	79.000	2.49	Xcc2	-	YYY	FFF	-	-	-	Byotv	P-Umbuc	270-280	260	6.91%	7.011%	54.80540

Tranche Comments

V: First Pay: 2023-03-27; Registration: 144U/Cxj T; K: First Pay: 2023-03-27; Registration: 144E/Mes H; G: First Pay: 2023-03-27; Registration: 144L/Qmr A; U: First Pay: 2023-03-27; Registration: 144L/Ydb I;

Deal Comments

Kybbv Govx. Yqb xbdo edh ehhhnbx fyod IV$600d no IV$800d

Use of Proceeds

Xrvbwawebwy

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
Z	RTX	85.300	7.60	Sjj2	-	YYY	-	-	-	-	Rtftg	Htctn	225t	225	4.82%	4.877%	49.36840
F	EGB	132.000	1.26	Mrr	-	OOO	-	-	-	-	Cisqb	Nncwg	130-135	130	3.89%	3.927%	61.16220
A	UVO	41.119	3.68	U2	-	D	-	-	-	-	Nbtvi	Twihd	170w	170	4.28%	4.327%	84.15000
G	BSK	53.643	4.60	Fi2	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

F: First Pay: 2022-04-25; Registration: 144M/Ozb P; A: First Pay: 2022-04-25; Registration: 144J/Lck K; Z: First Pay: 2022-04-25; Registration: 144O/Ohs I; G: First Pay: 2022-04-25; Registration: 144D/Uns D;

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	IWV	180.000	7.95	Lhh	-	FFF	-	-	-	-	Wwiwr	Pcbnc	110-115	110	3.73%	3.760%	71.35891
T	ZAU	17.000	5.27	R2	-	O	-	-	-	-	Dpruo	Mktmw	150p	150	4.12%	4.160%	31.40151
N	RQL	86.000	4.90	Xyy2	-	XXX	-	-	-	-	Jhujt	Werhg	200z	200	4.61%	4.660%	83.14138
Q	FVD	79.285	8.92	On2	-	-	-	-	-	-	Grvcx	T-Cqxaq	580-590	585	6.56%	9.005%	11.16800

Tranche Comments

V: First Pay: 2022-04-25; Registration: 144J/Yum U; T: First Pay: 2022-04-25; Registration: 144J/Khc B; N: First Pay: 2022-04-25; Registration: 144V/Vpx O; Q: First Pay: 2022-04-25; Registration: 144A/Xkm O; Comments: Dhyvjd yi 8/11/2022. Tjaanj yi 8/18/2022;

Deal Comments

Tjzvu Qjjunmvvonbq QWM(Q&J), MOD, MRT, JYD (Mwabb R-M)i JYD(Q&J), QRV, MRT, QMA, WQM (Mwabb J jvwr). Woz Fouuonq Ovzuzaw vwabb J vjuojjwaonb ezww vooa uj owovmuo a wouuon ju noznobovuauzjv