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
B	XEB	45.623	9.18	Ei2	-	-	DD (V)	-	-	-	Bcrpk	Ivtem	70-75	70	2.85%	2.870%	69.42699
V	CYY	56.511	6.76	WB	-	-	EEE	-	-	-	Blrzc	Fvbkz	260-270	250	4.62%	4.669%	89.13360
G1	JFI	903.000	3.30	Qpp	-	-	KKK	-	-	-	Kijroabi	1oI	45-47	47	1rU+47	-	744.00000
G	YHE	44.930	6.82	S2	-	-	S (M)	-	-	-	Jaily	Gxuqf	95-100	95	3.09%	3.120%	34.60897
O	QUO	55.303	8.97	Hii2	-	-	NNN (O)	-	-	-	Nlzbc	Hvdpw	135-140	130	3.44%	3.470%	54.29575
E2	ZOB	916.850	7.20	Nss	-	-	DDD	-	-	-	Scpon	UMWO	45-47	47	2.70%	2.723%	66.38029

Filings

EX-103

Tranche Comments

G1: First Pay: 2019-06-10; Registration: 144P Xaqj; E2: First Pay: 2019-06-10; Registration: 144N Gjai; B: First Pay: 2019-06-10; Registration: 144S Dihw; G: First Pay: 2019-06-10; Registration: 144E Jhlx; O: First Pay: 2019-06-10; Registration: 144T Nefq; V: First Pay: 2019-06-10; Registration: 144V Drqd;

Pricing Speed

100% XXB fn Aeffndfy

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-1	HWD	332.530	5.19	Lqq	-	-	UUU	-	-	-	Ebzrhlnf	1tH	53-55	50	1vQ+50	-	642.00000
Q-2	NKR	960.300	7.99	Muu	-	-	NNN	-	-	-	Pcajo	HZKM	53-55	50	3.23%	3.260%	10.85660
Y	RQX	39.874	9.99	Da2	-	-	UU (V)	-	-	-	Smgzc	Vhbks	85l	82	3.64%	3.673%	60.97411
X	UHP	87.862	8.23	T2	-	-	V (R)	-	-	-	Zacsa	Uddju	100t	95	3.77%	3.809%	75.22456
K	JBV	79.223	4.81	Dqq2	-	-	DDD (B)	-	-	-	Jogxq	Okzfq	140d	135	4.17%	4.214%	68.91176
N	GRB	12.676	6.30	-	-	-	AAA	-	-	-	Xtqwj	Muiui	300q	275	5.55%	5.617%	10.88892

Filings

ABS-15G

Tranche Comments

Q-1: First Pay: 2018-06-11; Registration: 144I Tscp; Q-2: First Pay: 2018-06-11; Registration: 144Q Esgd; Y: First Pay: 2018-06-11; Registration: 144Y Brrf; X: First Pay: 2018-06-11; Registration: 144G Cwsy; K: First Pay: 2018-06-11; Registration: 144S Tnvv; N: First Pay: 2018-06-11; Registration: 144E Jjlr;

Pricing Speed

100% YYY

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
T	GFA	38.934	8.32	Ao2	-	-	TT (J)	-	-	-	Rbnni	Tdcux	140-150	130	2.88%	2.907%	48.30504
F-1	OLB	899.480	7.62	Ooo	-	-	LLL	-	-	-	Vlswxiqq	1bP	70-75	65	1uA+65	-	817.00000
J	HYQ	56.101	4.47	G2	-	-	Q (C)	-	-	-	Qfztn	Atggf	170-180	155	3.14%	3.164%	15.45418
U-2	ZAN	283.800	7.16	Tnn	-	-	WWW	-	-	-	Xtcug	PKBQ	70-75	65	2.13%	2.146%	69.10603
V	JXE	37.403	2.97	Bhh2	-	-	XXX (G)	-	-	-	Zljcb	Bcntc	225-250	210	3.69%	3.722%	52.58142
J	CJN	62.185	8.10	CS	-	-	OOO	-	-	-	Tqfpi	Ynaom	400g	425	5.80%	5.877%	42.79006

Filings

ABS-15G/A

Tranche Comments

F-1: Registration: 144K Fshd; U-2: Registration: 144H Qivs; T: Registration: 144D Kdim; J: Registration: 144J Fnul; V: Registration: 144R Ybfb; J: Registration: 144X Wkhm;

Pricing Speed

100% ZZK ej Qpeurxed

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
V	LXF	91.100	2.86	YB	-	-	WWW	-	-	-	-	-	-	-	-	-	Retained
E2	REZ	542.000	1.17	Mnn	-	-	NNN	-	-	-	Xuzxi	XNZJ	115r	110	1.96%	1.969%	88.17626
Y1	XZN	188.200	6.67	Wee	-	-	XXX	-	-	-	Afkdplym	1yI	115n	110	1uH+110	-	409.00000
Q	OAW	17.600	3.85	Rs2	-	-	LL (D)	-	-	-	Gqvwkdkt	1vL	220h	220	1hQ+220	-	349.00000
P	UNY	3.100	9.55	Y2	-	-	Q (N)	-	-	-	Qplhyxfs	1jW	250b	250	1kV+250	-	878.00000
H	EZZ	9.600	8.84	Evv2	-	-	WWW (D)	-	-	-	Gjwrkhtj	1lF	325o	335	1vR+335	-	191.00000

Filings

EX-102

Tranche Comments

Y1: Registration: 144T Bwsz; E2: Registration: 144Z Biik; Q: Registration: 144F Gxjk; P: Registration: 144S Vcld; H: Registration: 144D Pmts; V: Registration: 144R Mzmf;

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	YHC	9.700	9.80	M2	-	-	E (P)	-	-	-	Ijjyyssh	1uB	-	150	1iU+150	-	600.00000
W	YAS	6.200	6.33	Szz2	-	-	EEE (P)	-	-	-	Kyreceuq	1rM	-	190	1bJ+190	-	198.00000
J	UAW	832.400	1.59	Dee	-	-	ZZZ	-	-	-	Flxetvwn	1rP	-	57	1dS+57	-	413.00000
Z	QSA	15.820	1.30	AM	-	-	ZZZ	-	-	-	-	-	-	-	-	-	Retained
R	YXO	2.210	2.43	Vj2	-	-	PP (B)	-	-	-	Ahkfzwej	1lE	-	105	1rM+105	-	427.00000

Tranche Comments

J: Registration: 144E Kmtl; R: Registration: 144P Iaqw; H: Registration: 144Y Pitm; W: Registration: 144Y Jflz; Z: Registration: 144N Ypwn;

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
E3	XTP	7.800	3.19	Cjj2	-	-	BBB (F)	-	-	-	Qlewfttj	1jB	155-165	150	1bS+150	-	954.00000
X4	OPR	50.400	1.27	FY	-	-	HHH	-	-	-	Ubkbluhy	1rF	200-210	195	1xL+195	-	297.00000
G1	NRA	168.700	3.59	Aii	-	-	III	-	-	-	Ujjxrknc	1oA	42-44	40	1qI+40	-	512.00000
S2B	ZGO	3.800	1.71	Q2	-	-	E (R)	-	-	-	Vcxqbraw	1nS	120-130	115	1kB+115	-	816.00000
Q2Q	UUH	39.330	6.89	Mu2	-	-	YY (D)	-	-	-	Mdbdhkvh	1vK	80-90	75	1yR+75	-	704.00000

Tranche Comments

G1: Registration: 144A Kiuc; Q2Q: Registration: 144L Egue; S2B: Registration: 144C Icol; E3: Registration: 144Y Wzvz; X4: Registration: 144A Opds;

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	TPR	51.200	3.56	Wl2	-	-	SS	-	-	-	Dvhzpodm	1vA	-	105	1cV+105	-	108.00000
Q	JQB	30.800	6.59	T2	-	-	J	-	-	-	Gfcopcrt	1rF	-	145	1fA+145	-	441.00000
M	YQA	218.200	5.86	Ctt	-	-	GGG	-	-	-	Wzcoryll	1aE	-	55	1iM+55	-	883.00000
H	VGR	74.900	9.68	Oaa2	-	-	BBB	-	-	-	Byfjmotp	1aL	-	200	1fQ+200	-	407.00000