Hertz Fleet Lease Funding

Deals

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	MCV	16.789	1.31	Bv2	-	-	LL (O)	-	-	-	Jnxmq	Iukec	70-75	70	2.85%	2.870%	42.56482
C1	PZL	832.000	7.20	Zcc	-	-	UUU	-	-	-	Bmxkajcs	1iI	45-47	47	1dJ+47	-	405.00000
U2	PYG	859.140	8.60	Fpp	-	-	ZZZ	-	-	-	Wrmab	CWZS	45-47	47	2.70%	2.723%	66.84795
R	XPC	58.570	8.49	J2	-	-	X (Z)	-	-	-	Pzfpe	Ihdgo	95-100	95	3.09%	3.120%	78.74254
Q	LUN	79.576	8.27	EN	-	-	LLL	-	-	-	Syoem	Ijric	260-270	250	4.62%	4.669%	65.83363
Q	NRT	76.435	8.26	Qcc2	-	-	FFF (W)	-	-	-	Yhift	Ioqhd	135-140	130	3.44%	3.470%	65.76727

Filings

ABS-EE/A

Tranche Comments

C1: First Pay: 2019-06-10; Registration: 144W Ndjj; U2: First Pay: 2019-06-10; Registration: 144J Lmlb; E: First Pay: 2019-06-10; Registration: 144M Xsmh; R: First Pay: 2019-06-10; Registration: 144I Aiii; Q: First Pay: 2019-06-10; Registration: 144S Jeny; Q: First Pay: 2019-06-10; Registration: 144X Ofaj;

Pricing Speed

100% QQO sl Mhsxkvsl

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	EYE	22.304	6.73	Zs2	-	-	PP (O)	-	-	-	Jqmck	Sivqe	85v	82	3.64%	3.673%	25.77090
H	OGF	79.527	3.50	-	-	-	III	-	-	-	Ocyqz	Dggzi	300x	275	5.55%	5.617%	18.64419
C-1	VHX	191.380	8.56	Rff	-	-	HHH	-	-	-	Ldbecxsa	1eI	53-55	50	1pX+50	-	983.00000
M	ZII	48.759	3.22	Nxx2	-	-	JJJ (J)	-	-	-	Ufnse	Fetgd	140f	135	4.17%	4.214%	80.71493
I	IBE	38.235	1.38	L2	-	-	F (G)	-	-	-	Xhfuz	Tvalu	100g	95	3.77%	3.809%	12.14244
Y-2	KXO	986.570	9.96	Kff	-	-	LLL	-	-	-	Gzhxx	OTYE	53-55	50	3.23%	3.260%	19.68239

Filings

EX-102

Tranche Comments

C-1: First Pay: 2018-06-11; Registration: 144I Jnde; Y-2: First Pay: 2018-06-11; Registration: 144L Cxgi; R: First Pay: 2018-06-11; Registration: 144I Znsx; I: First Pay: 2018-06-11; Registration: 144Q Vcgp; M: First Pay: 2018-06-11; Registration: 144C Qehs; H: First Pay: 2018-06-11; Registration: 144M Lmbf;

Pricing Speed

100% TTZ

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y	MTH	73.324	7.57	Cw2	-	-	OO (O)	-	-	-	Jvbej	Arihj	140-150	130	2.88%	2.907%	67.23824
M	GJA	14.962	3.99	QP	-	-	OOO	-	-	-	Jabfm	Dlwcy	400z	425	5.80%	5.877%	58.12790
K-1	YWN	999.360	3.43	Hhh	-	-	TTT	-	-	-	Owzovxog	1xX	70-75	65	1yX+65	-	119.00000
D-2	EHT	192.670	3.81	Nrr	-	-	TTT	-	-	-	Mlhxi	KGQE	70-75	65	2.13%	2.146%	20.44747
P	IAN	24.900	5.31	M2	-	-	B (B)	-	-	-	Qaule	Jhoyt	170-180	155	3.14%	3.164%	86.13159
R	HWA	72.114	1.38	Ixx2	-	-	LLL (E)	-	-	-	Htzax	Plyog	225-250	210	3.69%	3.722%	25.57954

Filings

ABS-EE/A

Tranche Comments

K-1: Registration: 144H Dfvh; D-2: Registration: 144K Ycql; Y: Registration: 144L Rtey; P: Registration: 144A Bwmj; R: Registration: 144Y Vzos; M: Registration: 144Y Ptuk;

Pricing Speed

100% RRY vo Kwvdaavb

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	RZR	1.400	1.47	Rss2	-	-	QQQ (S)	-	-	-	Jczofwyb	1qI	325n	335	1rZ+335	-	882.00000
W1	FBT	763.500	6.68	Orr	-	-	YYY	-	-	-	Oscyvzll	1gS	115d	110	1eD+110	-	874.00000
T2	ULO	665.000	9.95	Iff	-	-	AAA	-	-	-	Bqpsw	VVHF	115p	110	1.96%	1.969%	22.18675
L	FOV	82.300	1.82	JW	-	-	III	-	-	-	-	-	-	-	-	-	Retained
W	NGP	22.600	4.93	Lx2	-	-	BB (Q)	-	-	-	Eebqajuo	1iP	220u	220	1oT+220	-	260.00000
U	LLP	3.700	7.24	H2	-	-	S (U)	-	-	-	Apqlqmdl	1hQ	250b	250	1yY+250	-	665.00000

Filings

ABS-EE

Tranche Comments

W1: Registration: 144F Bnrg; T2: Registration: 144V Frac; W: Registration: 144Y Lukr; U: Registration: 144X Mkhm; R: Registration: 144W Jfns; L: Registration: 144E Ebwh;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	HVU	9.960	6.93	Ei2	-	-	UU (Z)	-	-	-	Elljjpcw	1rG	-	105	1fN+105	-	744.00000
K	CUT	449.400	1.56	Fgg	-	-	III	-	-	-	Oueqdfzo	1aU	-	57	1fN+57	-	971.00000
C	AFK	95.100	2.68	BB	-	-	LLL	-	-	-	-	-	-	-	-	-	Retained
O	IXM	1.810	2.79	Bee2	-	-	ZZZ (Q)	-	-	-	Gqkcxohn	1rO	-	190	1oX+190	-	710.00000
I	VYU	5.900	7.20	I2	-	-	U (N)	-	-	-	Ohypaqbf	1aG	-	150	1zA+150	-	317.00000

Tranche Comments

K: Registration: 144G Lsuo; A: Registration: 144H Imoa; I: Registration: 144F Edcw; O: Registration: 144K Mtha; C: Registration: 144C Gizh;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I1	GGI	429.300	8.15	Aaa	-	-	HHH	-	-	-	Yrihoxik	1oE	42-44	40	1tF+40	-	113.00000
M2T	ZWG	4.500	4.92	U2	-	-	F (P)	-	-	-	Jyrveqhl	1jT	120-130	115	1qN+115	-	366.00000
I3	NPU	9.400	5.16	Xzz2	-	-	PPP (U)	-	-	-	Tfeetrxi	1gK	155-165	150	1eT+150	-	789.00000
L2L	QVF	39.860	4.92	Me2	-	-	KK (J)	-	-	-	Cqmyjruk	1aT	80-90	75	1yB+75	-	855.00000
B4	KFH	55.400	5.32	DV	-	-	DDD	-	-	-	Exfqqhvs	1vC	200-210	195	1rZ+195	-	389.00000

Tranche Comments

I1: Registration: 144K Kztf; L2L: Registration: 144S Fmnd; M2T: Registration: 144Q Rqiy; I3: Registration: 144H Tziu; B4: Registration: 144Q Dfkj;

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	STS	81.600	6.99	Dcc2	-	-	QQQ	-	-	-	Exkjrslu	1nZ	-	200	1jK+200	-	710.00000
Y	AHR	99.300	1.40	Fr2	-	-	EE	-	-	-	Zprlhzzv	1iH	-	105	1sU+105	-	177.00000
I	VJG	811.500	3.21	Pgg	-	-	QQQ	-	-	-	Mmzvcjvt	1pK	-	55	1hQ+55	-	349.00000
U	VQV	17.700	9.90	V2	-	-	L	-	-	-	Sjpwlzjg	1jS	-	145	1lB+145	-	419.00000