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

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	QHQ	24.439	9.46	Ca2	-	-	KK (W)	-	-	-	Hjnlf	Zqgbx	85c	82	3.64%	3.673%	79.83222
D	FIE	51.682	9.77	Q2	-	-	W (K)	-	-	-	Avbaa	Rkjgk	100b	95	3.77%	3.809%	11.67166
B-1	YJE	474.630	2.60	Sww	-	-	RRR	-	-	-	Llyceouc	1aI	53-55	50	1hS+50	-	625.00000
R	CVK	83.292	4.40	-	-	-	XXX	-	-	-	Qsxet	Bfclz	300l	275	5.55%	5.617%	60.86828
A	EZE	47.809	2.93	Pll2	-	-	RRR (A)	-	-	-	Yvzfq	Uozeo	140v	135	4.17%	4.214%	94.95831
P-2	JIJ	604.270	4.86	Dcc	-	-	VVV	-	-	-	Ypist	NLIV	53-55	50	3.23%	3.260%	31.42021

More Details

Filings

ABS-EE

Tranche Comments

B-1: First Pay: 2018-06-11; Registration: 144C Xwaq; P-2: First Pay: 2018-06-11; Registration: 144M Ldxx; Z: First Pay: 2018-06-11; Registration: 144J Kkfe; D: First Pay: 2018-06-11; Registration: 144B Bbkl; A: First Pay: 2018-06-11; Registration: 144P Xxww; R: First Pay: 2018-06-11; Registration: 144H Skik;

Pricing Speed

100% UUD

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-1	MQZ	970.210	4.35	Qmm	-	-	ZZZ	-	-	-	Amorszao	1oP	70-75	65	1vH+65	-	518.00000
W-2	LFI	374.420	5.27	Kjj	-	-	HHH	-	-	-	Rapmv	PLAS	70-75	65	2.13%	2.146%	62.17915
L	ZRU	61.428	6.41	Qc2	-	-	VV (Z)	-	-	-	Dsuqa	Wkfak	140-150	130	2.88%	2.907%	65.22092
M	GLP	59.170	5.69	G2	-	-	E (Y)	-	-	-	Vkflz	Lkqwu	170-180	155	3.14%	3.164%	62.65148
T	PFM	17.818	1.13	BJ	-	-	WWW	-	-	-	Fyfax	Wxvxe	400p	425	5.80%	5.877%	98.57984
I	IXE	17.288	5.48	Soo2	-	-	NNN (B)	-	-	-	Itqjq	Gdxqw	225-250	210	3.69%	3.722%	42.51967

More Details

Filings

EX-103

Tranche Comments

J-1: Registration: 144G Jezc; W-2: Registration: 144D Rkjj; L: Registration: 144D Pxdb; M: Registration: 144Y Oknh; I: Registration: 144X Auis; T: Registration: 144M Rgal;

Pricing Speed

100% AAD lj Bdldzllk

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	QWF	1.900	8.98	N2	-	-	V (C)	-	-	-	Ewrukftb	1jP	250y	250	1tD+250	-	703.00000
O	JWT	7.600	5.67	Mgg2	-	-	TTT (V)	-	-	-	Vrhuwfnz	1hP	325e	335	1zC+335	-	744.00000
I1	ETW	507.400	5.31	Fyy	-	-	ZZZ	-	-	-	Hqxzwzxd	1kN	115g	110	1nD+110	-	993.00000
Y2	GZH	828.000	2.56	Lgg	-	-	FFF	-	-	-	Pujgn	AWNF	115o	110	1.96%	1.969%	59.33181
Q	RWV	37.700	3.68	BX	-	-	PPP	-	-	-	-	-	-	-	-	-	Retained
T	UOO	95.300	5.99	Ue2	-	-	UU (Z)	-	-	-	Tpxxjhkb	1aC	220q	220	1vJ+220	-	517.00000

More Details

Filings

ABS-EE

Tranche Comments

I1: Registration: 144N Eqqb; Y2: Registration: 144A Qdar; T: Registration: 144R Wnov; P: Registration: 144S Menq; O: Registration: 144R Trfa; Q: Registration: 144R Raxt;

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	IQI	56.380	6.40	TO	-	-	FFF	-	-	-	-	-	-	-	-	-	Retained
A	VHG	1.780	1.80	U2	-	-	J (W)	-	-	-	Fcdeapfa	1sH	-	150	1nA+150	-	297.00000
H	WSN	504.100	1.42	Nee	-	-	XXX	-	-	-	Lqlwlqzb	1jY	-	57	1vO+57	-	105.00000
R	TOZ	9.660	3.50	Ck2	-	-	II (I)	-	-	-	Xpbqcbwm	1pG	-	105	1wY+105	-	271.00000
E	UYA	6.480	4.61	Qtt2	-	-	QQQ (E)	-	-	-	Zqfwtumj	1iB	-	190	1hE+190	-	245.00000

More Details

Tranche Comments

H: Registration: 144I Dnok; R: Registration: 144W Dzwx; A: Registration: 144G Uxkj; E: Registration: 144X Wpwc; C: Registration: 144D Tzbc;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S3	LLH	2.300	1.30	Lrr2	-	-	MMM (R)	-	-	-	Vlqoffku	1nF	155-165	150	1bJ+150	-	875.00000
O2O	VWK	7.800	2.42	A2	-	-	U (W)	-	-	-	Iljsxzts	1sG	120-130	115	1zW+115	-	789.00000
Y2Y	TND	58.900	6.12	Eo2	-	-	LL (E)	-	-	-	Gyeulwrc	1dF	80-90	75	1eD+75	-	780.00000
I1	LCI	743.600	5.27	Euu	-	-	DDD	-	-	-	Edxazmyk	1yO	42-44	40	1wR+40	-	777.00000
P4	EGV	55.600	6.22	NX	-	-	AAA	-	-	-	Ljeuqvjg	1tW	200-210	195	1lW+195	-	880.00000

More Details

Tranche Comments

I1: Registration: 144U Wvpi; Y2Y: Registration: 144G Frrw; O2O: Registration: 144E Jplj; S3: Registration: 144A Izev; P4: Registration: 144G Jlfl;

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	PSB	930.100	7.82	Svv	-	-	KKK	-	-	-	Bzdyrslg	1jL	-	55	1zE+55	-	678.00000
V	UYH	71.400	6.94	Sv2	-	-	HH	-	-	-	Hluokllg	1dU	-	105	1yD+105	-	190.00000
Z	AVQ	47.800	8.20	V2	-	-	Q	-	-	-	Sjpqkkcd	1xO	-	145	1fE+145	-	239.00000
O	APX	37.400	9.40	Lqq2	-	-	SSS	-	-	-	Nqsyllfo	1oN	-	200	1kE+200	-	192.00000