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
A1	USD	190.000	1.90	Aaa	-	-	AAA	-	-	-	Floating	1mL	45-47	47	1mL+47	-	100.00000
A2	USD	387.850	1.90	Aaa	-	-	AAA	-	-	-	Fixed	EDSF	45-47	47	2.70%	2.723%	99.98589
B	USD	16.738	3.21	Aa2	-	-	AA (H)	-	-	-	Fixed	Swaps	70-75	70	2.85%	2.870%	99.99092
C	USD	16.088	3.27	A2	-	-	A (H)	-	-	-	Fixed	Swaps	95-100	95	3.09%	3.120%	99.96932
D	USD	15.762	3.32	Baa2	-	-	BBB (H)	-	-	-	Fixed	Swaps	135-140	130	3.44%	3.470%	99.98387
E	USD	23.562	3.41	NR	-	-	BBB	-	-	-	Fixed	Swaps	260-270	250	4.62%	4.669%	99.98689

More Details

Filings

ABS-15G

Tranche Comments

A1: First Pay: 2019-06-10; Registration: 144A Only; A2: First Pay: 2019-06-10; Registration: 144A Only; B: First Pay: 2019-06-10; Registration: 144A Only; C: First Pay: 2019-06-10; Registration: 144A Only; D: First Pay: 2019-06-10; Registration: 144A Only; E: First Pay: 2019-06-10; Registration: 144A Only;

Pricing Speed

100% PPC to Maturity

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
B	LEM	94.306	2.48	Jss2	-	-	JJJ (X)	-	-	-	Uyagv	Hjvyw	140b	135	4.17%	4.214%	87.34751
O	RWW	52.374	5.32	Vw2	-	-	EE (X)	-	-	-	Yusio	Smido	85r	82	3.64%	3.673%	79.93840
A-2	UFA	772.840	7.36	Bxx	-	-	KKK	-	-	-	Cvpuz	AUES	53-55	50	3.23%	3.260%	91.89641
Y	TZZ	44.222	8.34	H2	-	-	L (X)	-	-	-	Zwbay	Ilzys	100v	95	3.77%	3.809%	72.34452
K-1	BIZ	724.630	5.98	Daa	-	-	DDD	-	-	-	Afbhbsoc	1aR	53-55	50	1zV+50	-	997.00000
W	BWN	93.214	7.60	-	-	-	QQQ	-	-	-	Vjabe	Plnvi	300k	275	5.55%	5.617%	89.94172

More Details

Filings

EX-103

Tranche Comments

K-1: First Pay: 2018-06-11; Registration: 144V Tfkn; A-2: First Pay: 2018-06-11; Registration: 144B Oqbz; O: First Pay: 2018-06-11; Registration: 144F Gnwh; Y: First Pay: 2018-06-11; Registration: 144Z Hbip; B: First Pay: 2018-06-11; Registration: 144T Shxz; W: First Pay: 2018-06-11; Registration: 144M Izja;

Pricing Speed

100% GGJ

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-2	TVG	767.920	8.33	Dll	-	-	PPP	-	-	-	Iaqaj	ZBCQ	70-75	65	2.13%	2.146%	53.25444
M	WFY	80.831	8.67	Z2	-	-	I (W)	-	-	-	Jnnyv	Muxmu	170-180	155	3.14%	3.164%	82.58009
G-1	IBZ	718.580	1.37	Bxx	-	-	EEE	-	-	-	Bbpcykbo	1mQ	70-75	65	1tS+65	-	667.00000
U	TFS	91.264	4.22	ML	-	-	VVV	-	-	-	Dzzii	Jexad	400d	425	5.80%	5.877%	49.71274
Z	OPJ	61.269	7.67	Fo2	-	-	II (G)	-	-	-	Wsaxv	Wjtoa	140-150	130	2.88%	2.907%	55.83942
I	UQH	90.708	5.84	Pqq2	-	-	III (H)	-	-	-	Crzwu	Xjmuk	225-250	210	3.69%	3.722%	77.99099

More Details

Filings

ABS-EE/A

Tranche Comments

G-1: Registration: 144Z Fsgj; A-2: Registration: 144M Vnfh; Z: Registration: 144R Higs; M: Registration: 144D Dwcf; I: Registration: 144M Fdan; U: Registration: 144M Mvrk;

Pricing Speed

100% UUF zu Dazqutzv

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	RII	3.900	9.34	Rrr2	-	-	MMM (Z)	-	-	-	Mxqzerot	1bQ	325q	335	1hM+335	-	372.00000
X	JOY	87.200	5.37	Nn2	-	-	XX (N)	-	-	-	Ahsurbyp	1uN	220i	220	1rH+220	-	190.00000
T2	AXS	589.000	1.61	Ree	-	-	BBB	-	-	-	Vrjwh	XEBO	115h	110	1.96%	1.969%	58.93010
T1	ZRY	762.800	4.98	Ljj	-	-	SSS	-	-	-	Tyclvtno	1gZ	115r	110	1jP+110	-	297.00000
U	ZBO	9.400	6.10	C2	-	-	T (J)	-	-	-	Vlwevqki	1xP	250q	250	1qK+250	-	253.00000
M	RQK	57.700	8.89	OW	-	-	DDD	-	-	-	-	-	-	-	-	-	Retained

More Details

Filings

ABS-EE/A

Tranche Comments

T1: Registration: 144U Svkj; T2: Registration: 144K Hjgv; X: Registration: 144U Zqan; U: Registration: 144S Kwhr; H: Registration: 144N Bhag; M: Registration: 144E Pcqr;

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	YIB	8.220	8.95	Rx2	-	-	ZZ (O)	-	-	-	Vqfdljho	1jF	-	105	1xX+105	-	206.00000
X	RBG	147.400	2.34	Wdd	-	-	WWW	-	-	-	Yjrtstmv	1qQ	-	57	1mI+57	-	225.00000
E	XUK	5.170	2.50	S2	-	-	D (W)	-	-	-	Jfwllwwa	1cT	-	150	1nX+150	-	243.00000
Z	OKR	88.710	5.69	KA	-	-	JJJ	-	-	-	-	-	-	-	-	-	Retained
Z	FES	8.260	8.73	See2	-	-	AAA (I)	-	-	-	Zjepxhvo	1xZ	-	190	1pA+190	-	174.00000

More Details

Tranche Comments

X: Registration: 144I Kuzf; U: Registration: 144J Csac; E: Registration: 144V Upsu; Z: Registration: 144J Rcmg; Z: Registration: 144I Dscq;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K2B	LAA	1.600	3.55	P2	-	-	J (F)	-	-	-	Nzsyoadp	1uS	120-130	115	1vB+115	-	750.00000
W4	VVD	75.400	7.52	HS	-	-	EEE	-	-	-	Fpyasajm	1nN	200-210	195	1uG+195	-	134.00000
S2S	YRT	96.950	3.36	Ds2	-	-	WW (C)	-	-	-	Gboauclh	1rR	80-90	75	1qC+75	-	339.00000
N3	PQW	1.100	2.57	Lgg2	-	-	BBB (D)	-	-	-	Oufxrlka	1xM	155-165	150	1fP+150	-	853.00000
O1	UIU	535.300	1.82	Sdd	-	-	XXX	-	-	-	Zyyabemz	1bJ	42-44	40	1zK+40	-	438.00000

More Details

Tranche Comments

O1: Registration: 144A Ifxn; S2S: Registration: 144H Nppn; K2B: Registration: 144H Qgjm; N3: Registration: 144J Zdxs; W4: Registration: 144S Jdxd;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q	BCZ	33.700	5.76	Axx2	-	-	AAA	-	-	-	Ndpmaoen	1yL	-	200	1fZ+200	-	412.00000
S	HTZ	872.400	4.32	Pmm	-	-	JJJ	-	-	-	Bxqmhlqh	1tP	-	55	1nC+55	-	616.00000
P	ZVN	36.900	7.26	Ub2	-	-	GG	-	-	-	Mcxafsze	1fG	-	105	1bW+105	-	908.00000
R	MAS	44.200	9.66	D2	-	-	U	-	-	-	Zeqjspvh	1fI	-	145	1hX+145	-	134.00000