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
Y	WHN	56.536	3.30	-	-	-	VVV	-	-	-	Wpqln	Dwiov	300x	275	5.55%	5.617%	90.14715
Z-1	CAC	231.520	6.11	Zww	-	-	AAA	-	-	-	Eqwzcxeh	1xM	53-55	50	1kF+50	-	493.00000
E	LEW	46.263	9.15	Yg2	-	-	WW (F)	-	-	-	Ticah	Obhuk	85w	82	3.64%	3.673%	78.58040
V	LSO	69.661	6.41	L2	-	-	A (P)	-	-	-	Ctump	Uodfn	100u	95	3.77%	3.809%	74.82833
S	OYY	93.182	6.17	Pmm2	-	-	XXX (N)	-	-	-	Ebakr	Zkjul	140r	135	4.17%	4.214%	56.90086
J-2	RLQ	337.980	7.62	Pzz	-	-	UUU	-	-	-	Xvvzq	WKAY	53-55	50	3.23%	3.260%	14.84482

More Details

Filings

ABS-EE

Tranche Comments

Z-1: First Pay: 2018-06-11; Registration: 144X Avlh; J-2: First Pay: 2018-06-11; Registration: 144L Irwy; E: First Pay: 2018-06-11; Registration: 144Z Aqst; V: First Pay: 2018-06-11; Registration: 144E Wafx; S: First Pay: 2018-06-11; Registration: 144S Eunr; Y: First Pay: 2018-06-11; Registration: 144B Durs;

Pricing Speed

100% PPX

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	FZR	43.128	5.33	P2	-	-	O (N)	-	-	-	Ofzyn	Tyorm	170-180	155	3.14%	3.164%	52.15539
H	FLZ	30.160	8.98	Yi2	-	-	KK (Q)	-	-	-	Inzpl	Lmjfp	140-150	130	2.88%	2.907%	44.11700
S	VNJ	57.109	9.90	DY	-	-	VVV	-	-	-	Turgc	Tmdqt	400l	425	5.80%	5.877%	30.94757
W-1	WIE	659.860	4.64	Bxx	-	-	HHH	-	-	-	Ihcaeuhe	1lC	70-75	65	1oG+65	-	116.00000
B-2	IIK	936.320	3.44	Ngg	-	-	WWW	-	-	-	Ycloh	HIXT	70-75	65	2.13%	2.146%	22.79774
T	RRB	38.434	9.91	Gaa2	-	-	XXX (R)	-	-	-	Mvytw	Effge	225-250	210	3.69%	3.722%	45.98370

More Details

Filings

ABS-15G

Tranche Comments

W-1: Registration: 144F Mhaf; B-2: Registration: 144V Hnqk; H: Registration: 144W Xfjo; S: Registration: 144Z Rimf; T: Registration: 144C Qvvo; S: Registration: 144M Dros;

Pricing Speed

100% GGG eg Rdenolea

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
O	TEN	64.500	3.75	Po2	-	-	EE (U)	-	-	-	Dklqtiei	1qL	220n	220	1pC+220	-	315.00000
M1	TBU	941.700	3.89	Ann	-	-	WWW	-	-	-	Realdxca	1qD	115e	110	1dT+110	-	730.00000
Q2	HWP	583.000	2.23	Rww	-	-	NNN	-	-	-	Hrjkn	KWBJ	115t	110	1.96%	1.969%	10.80167
S	KUU	5.800	7.84	D2	-	-	P (C)	-	-	-	Fpbypdel	1fO	250p	250	1dV+250	-	102.00000
P	ONA	19.900	7.81	DB	-	-	WWW	-	-	-	-	-	-	-	-	-	Retained
N	OWP	9.800	4.28	Aaa2	-	-	UUU (G)	-	-	-	Pvzxhyzp	1sT	325c	335	1qE+335	-	373.00000

More Details

Filings

EX-103

Tranche Comments

M1: Registration: 144P Dnzt; Q2: Registration: 144M Ytze; O: Registration: 144A Emgn; S: Registration: 144T Xrfo; N: Registration: 144X Ixbv; P: Registration: 144F Vewq;

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	LZO	762.300	8.78	Yll	-	-	DDD	-	-	-	Tszacpry	1yW	-	57	1iT+57	-	346.00000
J	YIJ	8.440	1.47	Ox2	-	-	AA (L)	-	-	-	Epcolans	1wG	-	105	1eB+105	-	905.00000
T	KBK	4.370	8.70	V2	-	-	E (V)	-	-	-	Crusqsuq	1mJ	-	150	1kW+150	-	114.00000
B	QQD	7.940	2.25	Duu2	-	-	FFF (G)	-	-	-	Vqrydpsz	1vD	-	190	1oD+190	-	805.00000
U	AQI	91.290	6.95	BL	-	-	ZZZ	-	-	-	-	-	-	-	-	-	Retained

More Details

Tranche Comments

U: Registration: 144H Rwdt; J: Registration: 144V Jtgc; T: Registration: 144L Ffzj; B: Registration: 144D Jjzg; U: Registration: 144R Wwln;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C2C	TYQ	13.770	3.27	Fa2	-	-	NN (U)	-	-	-	Orffdixw	1tG	80-90	75	1lL+75	-	336.00000
Z4	QKI	86.200	1.14	TU	-	-	PPP	-	-	-	Dscdcssc	1xP	200-210	195	1xJ+195	-	270.00000
C2U	XLX	8.900	3.15	V2	-	-	X (S)	-	-	-	Pzwuazhn	1wC	120-130	115	1aJ+115	-	645.00000
G1	AWZ	575.400	3.63	Xpp	-	-	VVV	-	-	-	Oxvfqxbd	1oV	42-44	40	1hO+40	-	970.00000
J3	CIG	6.100	9.63	Ngg2	-	-	NNN (F)	-	-	-	Ekvstfit	1iA	155-165	150	1cV+150	-	725.00000

More Details

Tranche Comments

G1: Registration: 144R Xiep; C2C: Registration: 144Y Uwxy; C2U: Registration: 144H Qgwl; J3: Registration: 144L Hdiz; Z4: Registration: 144C Hsaf;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E	JGY	14.400	1.74	Tg2	-	-	UU	-	-	-	Lfekzuuu	1qO	-	105	1qL+105	-	353.00000
B	ZQP	82.900	1.31	A2	-	-	P	-	-	-	Tsfbqyra	1yV	-	145	1zU+145	-	327.00000
S	HFI	46.100	9.62	Ccc2	-	-	KKK	-	-	-	Kskedpox	1aJ	-	200	1cS+200	-	446.00000
H	VEQ	785.400	5.64	Hff	-	-	LLL	-	-	-	Xvmcepqm	1rJ	-	55	1oG+55	-	595.00000