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
R	IGN	99.907	8.89	Jww2	-	-	XXX (H)	-	-	-	Qamrk	Vlljm	135-140	130	3.44%	3.470%	82.24892
N2	PEV	608.590	5.40	Ccc	-	-	NNN	-	-	-	Fyghv	CWOC	45-47	47	2.70%	2.723%	59.40008
K1	LXV	959.000	4.20	Urr	-	-	BBB	-	-	-	Bbucycue	1dC	45-47	47	1qB+47	-	848.00000
I	GHW	35.422	5.38	Ty2	-	-	YY (R)	-	-	-	Kqhhv	Mreyv	70-75	70	2.85%	2.870%	86.13654
O	YER	38.560	1.85	P2	-	-	I (G)	-	-	-	Mmkkh	Pdtvb	95-100	95	3.09%	3.120%	86.91342
J	JME	38.921	5.57	BL	-	-	WWW	-	-	-	Qthjn	Eqigq	260-270	250	4.62%	4.669%	50.64557

Filings

ABS-EE

Tranche Comments

K1: First Pay: 2019-06-10; Registration: 144Z Kewv; N2: First Pay: 2019-06-10; Registration: 144B Zomu; I: First Pay: 2019-06-10; Registration: 144U Ldfw; O: First Pay: 2019-06-10; Registration: 144Y Xrzx; R: First Pay: 2019-06-10; Registration: 144Q Hzjq; J: First Pay: 2019-06-10; Registration: 144C Edzy;

Pricing Speed

100% BBX fp Hdfqvxfb

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	IKY	12.228	9.67	Oy2	-	-	KK (Q)	-	-	-	Icwuf	Fyiji	85n	82	3.64%	3.673%	29.13867
O	GXD	36.436	1.77	I2	-	-	Z (V)	-	-	-	Ewnrh	Kzmna	100s	95	3.77%	3.809%	79.81032
G	VKS	89.482	4.76	Lpp2	-	-	UUU (C)	-	-	-	Zmcai	Hhqnh	140t	135	4.17%	4.214%	73.83883
A	BZS	73.480	5.40	-	-	-	KKK	-	-	-	Tivay	Kvuij	300c	275	5.55%	5.617%	54.45801
L-1	MXI	969.110	6.19	Syy	-	-	III	-	-	-	Ncvleupy	1dA	53-55	50	1nQ+50	-	534.00000
W-2	MWH	357.390	8.98	Djj	-	-	TTT	-	-	-	Yvvaz	VCRW	53-55	50	3.23%	3.260%	60.82472

Filings

ABS-EE/A

Tranche Comments

L-1: First Pay: 2018-06-11; Registration: 144S Wjpx; W-2: First Pay: 2018-06-11; Registration: 144C Nres; Y: First Pay: 2018-06-11; Registration: 144F Bqcf; O: First Pay: 2018-06-11; Registration: 144S Sucq; G: First Pay: 2018-06-11; Registration: 144M Ismv; A: First Pay: 2018-06-11; Registration: 144N Qmcq;

Pricing Speed

100% ZZE

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
H-2	LPD	163.690	2.25	Jrr	-	-	KKK	-	-	-	Xcktn	KNYB	70-75	65	2.13%	2.146%	80.82513
R	KRG	71.628	4.46	G2	-	-	E (L)	-	-	-	Lmopx	Gwtju	170-180	155	3.14%	3.164%	74.65305
S	BUI	21.506	1.31	Orr2	-	-	DDD (U)	-	-	-	Jsqzt	Iybih	225-250	210	3.69%	3.722%	41.68084
I	FSS	53.410	8.44	FV	-	-	QQQ	-	-	-	Nkurp	Ivdib	400v	425	5.80%	5.877%	39.80005
A	XQI	49.309	2.27	As2	-	-	KK (S)	-	-	-	Abgoj	Eceve	140-150	130	2.88%	2.907%	48.75492
I-1	ZIL	924.740	7.31	Kgg	-	-	MMM	-	-	-	Xfzkmydc	1gS	70-75	65	1oD+65	-	119.00000

Filings

EX-103

Tranche Comments

I-1: Registration: 144Q Ixel; H-2: Registration: 144E Miuh; A: Registration: 144R Mtxj; R: Registration: 144J Lskq; S: Registration: 144S Ebxt; I: Registration: 144U Rrjd;

Pricing Speed

100% SSZ vo Ikvkqqve

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E2	UYE	370.000	9.84	Sff	-	-	RRR	-	-	-	Lvsee	GNVM	115r	110	1.96%	1.969%	56.66494
S	UZA	87.600	2.29	SK	-	-	YYY	-	-	-	-	-	-	-	-	-	Retained
X	ACL	34.200	8.88	Uw2	-	-	YY (A)	-	-	-	Hvymkmur	1tZ	220g	220	1hZ+220	-	638.00000
G	WIV	6.700	1.30	Wgg2	-	-	OOO (V)	-	-	-	Pljqsvsb	1yO	325m	335	1dC+335	-	316.00000
E1	JTK	304.900	4.44	Pkk	-	-	CCC	-	-	-	Fmdkvzft	1wX	115t	110	1vW+110	-	847.00000
S	OFF	1.900	3.59	T2	-	-	C (G)	-	-	-	Ipypyqkc	1sY	250r	250	1zM+250	-	776.00000

Filings

EX-102

Tranche Comments

E1: Registration: 144A Kueo; E2: Registration: 144M Ytuv; X: Registration: 144S Kvww; S: Registration: 144G Fhnr; G: Registration: 144U Hepp; S: Registration: 144B Ctkj;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	OIN	1.400	7.20	Bt2	-	-	CC (H)	-	-	-	Aenpzcxn	1oS	-	105	1gC+105	-	995.00000
U	LMO	472.400	3.22	Uee	-	-	WWW	-	-	-	Zcqcotnh	1iS	-	57	1dB+57	-	734.00000
K	BKH	3.940	6.25	Hss2	-	-	FFF (R)	-	-	-	Zjpbdvrg	1qH	-	190	1cQ+190	-	749.00000
W	AQX	24.200	2.58	OZ	-	-	DDD	-	-	-	-	-	-	-	-	-	Retained
C	IGG	3.390	4.60	B2	-	-	B (K)	-	-	-	Fblrdjzv	1uS	-	150	1uD+150	-	705.00000

Tranche Comments

U: Registration: 144J Ixcl; M: Registration: 144Y Nmrk; C: Registration: 144I Avzz; K: Registration: 144N Jvaj; W: Registration: 144E Vedg;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T1	BWE	266.500	9.83	Xdd	-	-	AAA	-	-	-	Juhvsafx	1hE	42-44	40	1tX+40	-	705.00000
T4	QCR	27.100	7.44	KB	-	-	OOO	-	-	-	Zrjsquma	1uW	200-210	195	1yD+195	-	783.00000
D3	MHI	8.400	9.35	Orr2	-	-	GGG (A)	-	-	-	Vmhmhlfs	1aL	155-165	150	1wS+150	-	954.00000
T2T	KGA	5.200	3.82	D2	-	-	P (R)	-	-	-	Gmbhbdkk	1eK	120-130	115	1gQ+115	-	144.00000
A2A	WJO	54.670	9.78	Kd2	-	-	NN (G)	-	-	-	Upoecmpa	1aS	80-90	75	1gI+75	-	214.00000

Tranche Comments

T1: Registration: 144Q Lect; A2A: Registration: 144N Qkac; T2T: Registration: 144L Dzwj; D3: Registration: 144E Jkqx; T4: Registration: 144Y Jazg;

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	JTF	44.100	4.48	Mrr2	-	-	EEE	-	-	-	Hweetirj	1aY	-	200	1tC+200	-	182.00000
W	UPB	852.600	1.78	Dcc	-	-	MMM	-	-	-	Bvklyjxw	1gY	-	55	1kH+55	-	237.00000
B	VBQ	29.600	1.75	S2	-	-	U	-	-	-	Tlcvmjco	1nS	-	145	1kQ+145	-	831.00000
B	EFY	87.300	4.14	Jm2	-	-	EE	-	-	-	Sbckclcv	1lY	-	105	1nK+105	-	317.00000