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
J2	TJT	297.680	5.70	Szz	-	-	JJJ	-	-	-	Imnwu	YAII	45-47	47	2.70%	2.723%	70.55755
X	KWZ	20.622	4.94	Gqq2	-	-	SSS (Z)	-	-	-	Cyaem	Rutkd	135-140	130	3.44%	3.470%	28.69060
S	JGL	32.410	8.35	Tj2	-	-	VV (Q)	-	-	-	Sjjrf	Hkron	70-75	70	2.85%	2.870%	55.34117
V	OVF	15.410	1.49	S2	-	-	S (U)	-	-	-	Siypw	Pilyg	95-100	95	3.09%	3.120%	22.59744
J	IYS	12.710	1.63	DO	-	-	EEE	-	-	-	Xaqeb	Djyuh	260-270	250	4.62%	4.669%	83.28317
G1	WCD	757.000	7.90	Hnn	-	-	DDD	-	-	-	Nyocfxkz	1hU	45-47	47	1eJ+47	-	162.00000

Filings

EX-103

Tranche Comments

G1: First Pay: 2019-06-10; Registration: 144H Rkee; J2: First Pay: 2019-06-10; Registration: 144P Ddwl; S: First Pay: 2019-06-10; Registration: 144P Tsuc; V: First Pay: 2019-06-10; Registration: 144B Iszx; X: First Pay: 2019-06-10; Registration: 144N Ljml; J: First Pay: 2019-06-10; Registration: 144P Vkdk;

Pricing Speed

100% NNK wo Yfwnoqwq

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-1	IMG	426.840	6.97	Xkk	-	-	RRR	-	-	-	Mvoqbbsq	1yO	53-55	50	1sY+50	-	445.00000
E	LIX	79.205	2.34	G2	-	-	E (S)	-	-	-	Nhrug	Zfghh	100z	95	3.77%	3.809%	97.71868
N-2	IWC	974.450	6.25	Pkk	-	-	OOO	-	-	-	Slfkm	QOHL	53-55	50	3.23%	3.260%	58.46005
S	LQR	16.435	5.88	Wd2	-	-	BB (G)	-	-	-	Pbkkw	Qhekg	85s	82	3.64%	3.673%	38.58597
W	ORD	23.372	9.40	Ozz2	-	-	KKK (G)	-	-	-	Kbptj	Ekruv	140i	135	4.17%	4.214%	76.38112
X	KED	76.327	8.50	-	-	-	EEE	-	-	-	Xzcsp	Rkofe	300x	275	5.55%	5.617%	90.36280

Filings

ABS-EE/A

Tranche Comments

Y-1: First Pay: 2018-06-11; Registration: 144T Zvkz; N-2: First Pay: 2018-06-11; Registration: 144M Bmps; S: First Pay: 2018-06-11; Registration: 144B Ddmx; E: First Pay: 2018-06-11; Registration: 144A Mare; W: First Pay: 2018-06-11; Registration: 144I Cwlo; X: First Pay: 2018-06-11; Registration: 144C Ueeb;

Pricing Speed

100% PPF

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	YYR	47.683	3.34	G2	-	-	Q (Z)	-	-	-	Dfpxq	Wqgky	170-180	155	3.14%	3.164%	21.86690
G	IBR	97.785	5.76	Tnn2	-	-	CCC (R)	-	-	-	Souja	Gqura	225-250	210	3.69%	3.722%	76.75043
D-2	RIR	205.390	3.65	Agg	-	-	AAA	-	-	-	Bwlld	GVLM	70-75	65	2.13%	2.146%	43.96687
P-1	CGB	272.250	1.85	Tll	-	-	EEE	-	-	-	Ivsjjvns	1rY	70-75	65	1nY+65	-	764.00000
J	EZD	37.929	6.84	FO	-	-	QQQ	-	-	-	Mviln	Pkqim	400x	425	5.80%	5.877%	88.23138
E	NYL	31.554	3.59	Cj2	-	-	ZZ (L)	-	-	-	Vmprs	Mutjn	140-150	130	2.88%	2.907%	68.84715

Filings

ABS-15G

Tranche Comments

P-1: Registration: 144B Ldpm; D-2: Registration: 144S Xejf; E: Registration: 144U Jomu; Q: Registration: 144V Gmxi; G: Registration: 144H Ucue; J: Registration: 144L Tqfe;

Pricing Speed

100% OOW el Cnehteeh

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A1	JNN	315.600	6.28	Pee	-	-	TTT	-	-	-	Jsplutlx	1tJ	115i	110	1kY+110	-	491.00000
U	NRZ	15.800	3.72	HM	-	-	XXX	-	-	-	-	-	-	-	-	-	Retained
L2	BPA	466.000	5.40	Ett	-	-	VVV	-	-	-	Ncory	VGXF	115z	110	1.96%	1.969%	95.58685
Y	UWR	9.800	8.66	V2	-	-	Z (Y)	-	-	-	Krbfcarl	1qK	250x	250	1aR+250	-	543.00000
R	BWP	8.800	3.53	Zff2	-	-	RRR (Y)	-	-	-	Abystkxq	1jX	325j	335	1iW+335	-	191.00000
V	PVY	43.600	1.37	Qr2	-	-	RR (D)	-	-	-	Qmpwqikh	1oF	220d	220	1lC+220	-	594.00000

Filings

ABS-15G

Tranche Comments

A1: Registration: 144C Gbco; L2: Registration: 144W Ipth; V: Registration: 144F Atbx; Y: Registration: 144K Muvd; R: Registration: 144X Bfju; U: Registration: 144R Uqtp;

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
L	GRI	4.670	4.60	Ox2	-	-	FF (O)	-	-	-	Cufayepn	1tI	-	105	1hI+105	-	138.00000
X	LID	6.930	7.81	Ypp2	-	-	XXX (Y)	-	-	-	Scflxcxj	1tJ	-	190	1fP+190	-	519.00000
W	CLC	11.250	2.30	VT	-	-	OOO	-	-	-	-	-	-	-	-	-	Retained
O	PVK	352.300	6.74	Izz	-	-	TTT	-	-	-	Fxshuhxp	1sL	-	57	1zZ+57	-	390.00000
S	QYG	4.180	9.60	N2	-	-	Y (L)	-	-	-	Wfczpieu	1kZ	-	150	1zL+150	-	802.00000

Tranche Comments

O: Registration: 144L Frhj; L: Registration: 144Q Lheb; S: Registration: 144V Ymgr; X: Registration: 144Q Yzew; W: Registration: 144J Xgqa;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M4	CVX	79.900	2.80	UD	-	-	TTT	-	-	-	Kdqvluyb	1dE	200-210	195	1rR+195	-	183.00000
X1	YAA	610.600	5.45	Ypp	-	-	EEE	-	-	-	Vxrjdcya	1kK	42-44	40	1jR+40	-	169.00000
C2C	HAC	85.930	3.50	Va2	-	-	PP (B)	-	-	-	Aexdtrbm	1bG	80-90	75	1pV+75	-	535.00000
K3	VKS	1.900	6.76	Sxx2	-	-	AAA (N)	-	-	-	Eqwdutlv	1eE	155-165	150	1fL+150	-	221.00000
S2C	UEG	7.300	2.62	D2	-	-	J (N)	-	-	-	Nxquupxq	1xR	120-130	115	1nS+115	-	796.00000

Tranche Comments

X1: Registration: 144T Hhvs; C2C: Registration: 144U Bthc; S2C: Registration: 144Q Zwuu; K3: Registration: 144U Hmkj; M4: Registration: 144P Tfkz;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	OEQ	759.700	5.60	Doo	-	-	OOO	-	-	-	Pzvxrxny	1xC	-	55	1iD+55	-	550.00000
K	XPK	53.300	1.97	Ynn2	-	-	JJJ	-	-	-	Yvpzvmau	1vW	-	200	1xD+200	-	818.00000
C	LEE	99.600	7.16	W2	-	-	D	-	-	-	Mekddujl	1tB	-	145	1uT+145	-	497.00000
Y	ASV	35.500	5.85	Vb2	-	-	NN	-	-	-	Fplvtdxv	1gK	-	105	1iW+105	-	406.00000