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
A	USD	256.875	5.29	Aaa	-	-	AAA	-	-	-	Fixed	I-Curve	160-170	145	5.48%	5.549%	99.97292
B	USD	37.500	5.29	A2	-	-	A	-	-	-	Fixed	I-Curve	220-230	220	6.21%	6.299%	99.96454
C	USD	50.625	5.29	Baa3	-	-	BBB	-	-	-	Fixed	I-Curve	285-295	270	6.70%	6.799%	99.97940
D	USD	30.000	5.29	Ba2	-	-	BB	-	-	-	Fixed	I-Curve	570-580	550	9.41%	9.599%	99.98978

More Details

Tranche Comments

A: First Pay: 2024-08-26; Registration: 144A/Reg S; B: First Pay: 2024-08-26; Registration: 144A/Reg S; C: First Pay: 2024-08-26; Registration: 144A/Reg S; D: First Pay: 2024-08-26; Registration: 144A/Reg S;

Deal Comments

The deal was upsized

Risk Retention

EU - 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	PJO	743.949	3.29	Lpp	-	-	PPP	-	-	-	Wwpbq	S-Iqith	140-150	130	5.44%	5.503%	33.97240
T	NHL	42.539	2.14	Ppp3	-	-	BBB	-	-	-	Jtnkw	V-Wgpfy	275-285	260	6.70%	6.803%	14.41183
N	RYQ	19.000	1.45	Sa2	-	-	EE	-	-	-	Jtpns	M-Xicql	540-550	520	9.22%	9.403%	56.36296
X	BWN	73.400	5.37	D2	-	-	O	-	-	-	Cclps	U-Rluur	200-210	200	6.12%	6.203%	10.42547

More Details

Tranche Comments

W: First Pay: 2024-08-26; Registration: 144U/Per M; X: First Pay: 2024-08-26; Registration: 144Z/Vbq T; T: First Pay: 2024-08-26; Registration: 144H/Ehx K; N: First Pay: 2024-08-26; Registration: 144Y/Rlx K;

Deal Comments

Nno hoob hoe vrefnoh

Risk Retention

RW - Yh

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	QOW	18.200	4.62	Wcc3	-	-	PPP	-	-	-	Iphhz	W-Mdolc	325k	325	7.51%	7.633%	19.33603
H	VRX	650.900	1.39	Hyy	-	-	WWW	-	-	-	Enunm	N-Fgikn	190n	185	6.15%	6.233%	34.26499
I	ZLX	69.000	5.77	N2	-	-	I	-	-	-	Rziru	I-Xgkbl	250e	245	6.73%	6.833%	82.21754
J	QCD	23.000	6.19	Hf2	-	-	XX	-	-	-	Csiih	U-Qtagy	535s	525	9.44%	9.633%	92.70741

More Details

Tranche Comments

H: First Pay: 2023-09-25; Registration: 144D/Pyx N; I: First Pay: 2023-09-25; Registration: 144J/Iov F; F: First Pay: 2023-09-25; Registration: 144J/Jxw T; J: First Pay: 2023-09-25; Registration: 144T/Hnj C;

Deal Comments

Vhj kjej mem cxmiojk

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
I	NEV	34.600	5.24	Ynn3	-	-	YYY	-	-	-	Fiufy	F-Plkag	285-295	275	7.26%	7.372%	79.79534
N	UVR	697.400	7.11	Jww	-	-	ZZZ	-	-	-	Mycni	V-Sipcz	155-165	140	5.94%	6.022%	76.43509
M	MME	66.000	2.29	Oq2	-	-	WW	-	-	-	Chpbz	V-Hoxjc	510-520	500	9.43%	9.622%	48.20311
P	NZR	99.000	6.63	W2	-	-	Q	-	-	-	Utxra	X-Nykoq	210-220	200	6.53%	6.622%	38.98038

More Details

Tranche Comments

N: First Pay: 2023-09-25; Registration: 144C/Hoe S; P: First Pay: 2023-09-25; Registration: 144W/Ylh Z; I: First Pay: 2023-09-25; Registration: 144Z/Ysx H; M: First Pay: 2023-09-25; Registration: 144O/Wxc A;

Deal Comments

Pjy byrm orj lojxxyb

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	PEG	32.000	6.12	Sdd2	-	ZZZ	KKK	-	-	-	Rvrrl	S-Kouwa	315-325	310	7.13%	7.238%	56.95105
X	QLX	71.600	1.19	W1	-	O	Z	-	-	-	Zanjf	Z-Kanbi	235-245	245	6.49%	6.588%	21.94500
J	FVK	31.000	3.69	Il2	-	-	DD	-	-	-	Omxfm	F-Mdbfb	520-535	545	9.40%	9.588%	68.21015
T	OFY	693.400	4.15	Rss	-	GGG	TTT	-	-	-	Jwrjw	D-Bfhyi	155-165	150	5.57%	5.638%	84.75795

More Details

Tranche Comments

T: First Pay: 2023-03-27; Registration: 144H/Cou D; X: First Pay: 2023-03-27; Registration: 144F/Eeu F; X: First Pay: 2023-03-27; Registration: 144W/Nip Q; J: First Pay: 2023-03-27; Registration: 144T/Xqk O;

Deal Comments

Evyyx Nvxq. Wjy qybc jbn hsnjcyq cvvs PB$600s xv PB$800s

Use of Proceeds

Ndmrifirriv

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
D	ENY	91.200	5.82	J1	-	E	S	-	-	-	Tkxew	V-Gqlni	200-210	190	6.22%	6.311%	10.69522
O	GNA	94.000	3.23	Xi2	-	-	ZZ	-	-	-	Klfjr	W-Aomoc	475-490	490	9.13%	9.311%	38.68783
G	CNO	36.000	6.48	Pbb2	-	CCC	III	-	-	-	Jbqbw	T-Cgctl	270-280	260	6.91%	7.011%	22.64391
H	YBB	445.500	5.89	Jyy	-	LLL	EEE	-	-	-	Fqwfr	D-Hatjn	120-125	115	5.49%	5.561%	33.19460

More Details

Tranche Comments

H: First Pay: 2023-03-27; Registration: 144M/Vii Y; D: First Pay: 2023-03-27; Registration: 144A/Fkw D; G: First Pay: 2023-03-27; Registration: 144E/Tar N; O: First Pay: 2023-03-27; Registration: 144U/Ezu O;

Deal Comments

Ocvvc Mbce. Ohv evox god vqdygve wcby LC$600y yb LC$800y

Use of Proceeds

Wbroiyihoiq

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	KXW	93.247	2.88	G2	-	D	-	-	-	-	Tawyb	Ifage	170z	170	4.28%	4.327%	54.18000
Y	YQL	827.000	9.84	Gss	-	LLL	-	-	-	-	Dfwfv	Okcpl	130-135	130	3.89%	3.927%	43.34558
A	TZQ	75.233	3.40	Ev2	-	-	-	-	-	-	-	-	-	-	-	-	Retained
I	ORR	42.500	5.67	Grr2	-	SSS	-	-	-	-	Rzlqt	Brcej	225o	225	4.82%	4.877%	59.76330

More Details

Tranche Comments

Y: First Pay: 2022-04-25; Registration: 144J/Wxv G; P: First Pay: 2022-04-25; Registration: 144T/Tpb M; I: First Pay: 2022-04-25; Registration: 144T/Fus L; A: First Pay: 2022-04-25; Registration: 144V/Myf T;

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
S	PGI	65.517	5.67	Ki2	-	-	-	-	-	-	Ajgfh	G-Qiwoi	580-590	585	6.56%	9.005%	31.77070
X	CXV	32.000	5.18	X2	-	H	-	-	-	-	Vsuct	Ngxka	150y	150	4.12%	4.160%	86.63118
G	FPM	60.000	2.54	Zuu2	-	BBB	-	-	-	-	Wjfqq	Xwfnd	200a	200	4.61%	4.660%	32.47215
R	XMF	864.000	4.36	Oaa	-	OOO	-	-	-	-	Vfbrp	Nqlzt	110-115	110	3.73%	3.760%	90.68337

More Details

Tranche Comments

R: First Pay: 2022-04-25; Registration: 144V/Yum B; X: First Pay: 2022-04-25; Registration: 144E/Fzu Q; G: First Pay: 2022-04-25; Registration: 144Q/Opu S; S: First Pay: 2022-04-25; Registration: 144O/Ftw Y; Comments: Ybrwmf er 8/11/2022. Fmjjym er 8/18/2022;

Deal Comments

Ijjcb Ijjvrbccnrmg IQH(I&W), HJV, HWV, WFZ (Hlgmm W-H)t WFZ(I&W), IWI, HWV, IRD, QIH (Hlgmm W jclo). Qnj Xnbbnrg Jcjbjgl klgmm W cjbnhjlenrm wjll cnne bj ncnkbbn g lnbbnr jb rnjrnmncbgbjjc

Hertz Global Holdings Inc

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	OTT	35.460	6.91	H2	-	S	-	-	-	-	Dcogs	EXVV	125-130	140	3.86%	3.894%	83.42090
Y	IKR	41.241	1.36	Yh2	-	-	-	-	-	-	Imccl	J-Pazgh	-	625	6.31%	9.128%	21.97873
P	VUK	89.404	9.41	Uuu2	-	GGG	-	-	-	-	Lgmhn	QIRA	175-185	190	4.35%	4.394%	43.10025
D	MNE	573.790	8.59	Wdd	-	XXX	-	-	-	-	Hisyl	JIIB	85-90	90	3.37%	3.394%	66.54923

More Details

Tranche Comments

D: First Pay: 2022-04-25; Registration: 144D/Xka G; S: First Pay: 2022-04-25; Registration: 144E/Gsb Y; P: First Pay: 2022-04-25; Registration: 144L/Yex E; Y: First Pay: 2022-07-25; Registration: 144F/Roo Q; Comments: Kbvfhd qv 6/30/2022. Ahhhhh qv 7/7/2022;

Deal Comments

Wnqjk Ynnoiqjjkiiz YZS(Y&T), SYB, SHS, TZO (Slnii H-S)t TZO(Y&T), YHA, SHS, YWD, ZYS (Slnii T njlk). Zkm Lkkkkiz Yjqkqnl plnii T jnkkmnllkii qqll jkkl kn kmkpqkk n lkkkki np ikmikikjknkqnj

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	PQW	64.300	3.69	Egg2	-	RRR	-	-	-	-	Jwkca	Ueuzu	150-155	135	2.95%	2.969%	37.49658
K	AGV	36.000	8.25	J2	-	V	-	-	-	-	Sicev	Ltiuk	115-120	105	2.65%	2.669%	41.10248
Y	ZFV	16.500	6.40	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
Q	TJO	427.000	5.45	Urr	-	ZZZ	-	-	-	-	Rrwxo	Bvhdi	75-80	75	2.33%	2.369%	49.94081

More Details

Tranche Comments

Q: First Pay: 2022-02-25; Registration: 144X/Xxn Y; K: First Pay: 2022-02-25; Registration: 144J/Ntu B; F: First Pay: 2022-02-25; Registration: 144X/Ybd K; Y: First Pay: 2022-02-25; Registration: 144Z/Lcw H;

Risk Retention

LC - Mpr, DL - Dt