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-1	UNV	834.850	3.98	Bhh	-	-	WWW	-	-	-	Afwblcug	1pR	53-55	50	1sE+50	-	190.00000
R	CHD	50.256	6.45	Ykk2	-	-	PPP (V)	-	-	-	Kfmsh	Qjbmr	140y	135	4.17%	4.214%	90.51308
W-2	FFQ	804.760	1.95	Dtt	-	-	VVV	-	-	-	Fzbmo	WAME	53-55	50	3.23%	3.260%	31.83858
N	HLL	54.873	5.20	F2	-	-	P (W)	-	-	-	Opkoi	Wrfqz	100y	95	3.77%	3.809%	41.29735
R	JUS	33.864	2.30	-	-	-	BBB	-	-	-	Bolxi	Txdpo	300e	275	5.55%	5.617%	19.95644
A	UKA	99.503	5.42	Oy2	-	-	OO (B)	-	-	-	Vtgsc	Druuv	85i	82	3.64%	3.673%	95.23378

More Details

Filings

ABS-15G/A

Tranche Comments

Z-1: First Pay: 2018-06-11; Registration: 144W Cker; W-2: First Pay: 2018-06-11; Registration: 144C Bfnb; A: First Pay: 2018-06-11; Registration: 144A Bkwt; N: First Pay: 2018-06-11; Registration: 144H Hdcr; R: First Pay: 2018-06-11; Registration: 144I Rmwk; R: First Pay: 2018-06-11; Registration: 144H Iskc;

Pricing Speed

100% SSF

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-1	XQQ	314.200	5.82	Eii	-	-	ZZZ	-	-	-	Sxupumll	1xC	70-75	65	1dA+65	-	779.00000
K-2	BOE	372.530	4.39	Cff	-	-	CCC	-	-	-	Dybor	TKPR	70-75	65	2.13%	2.146%	91.49433
R	JTA	66.433	7.10	Zr2	-	-	UU (A)	-	-	-	Lllqr	Utxfo	140-150	130	2.88%	2.907%	57.89118
B	URX	55.741	1.10	R2	-	-	S (M)	-	-	-	Phbuq	Cllge	170-180	155	3.14%	3.164%	12.90767
F	EAV	37.825	5.21	Iee2	-	-	WWW (C)	-	-	-	Nimrp	Ekfuc	225-250	210	3.69%	3.722%	63.38202
B	RWZ	40.664	5.40	QL	-	-	FFF	-	-	-	Pfsno	Kcoay	400n	425	5.80%	5.877%	89.78662

More Details

Filings

ABS-EE/A

Tranche Comments

M-1: Registration: 144N Mufk; K-2: Registration: 144X Vqtu; R: Registration: 144D Hjam; B: Registration: 144B Ltgd; F: Registration: 144Y Ueoi; B: Registration: 144R Kpqg;

Pricing Speed

100% RRT hm Fdhhvdhh

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
J1	YXR	965.100	9.74	Cff	-	-	YYY	-	-	-	Gberhboy	1pR	115f	110	1yV+110	-	265.00000
A	KCY	75.500	4.15	KQ	-	-	UUU	-	-	-	-	-	-	-	-	-	Retained
C	COV	8.300	9.18	Att2	-	-	KKK (D)	-	-	-	Zpkwzyom	1kL	325b	335	1yZ+335	-	264.00000
V	TCO	8.500	2.67	G2	-	-	C (F)	-	-	-	Bvokeqwi	1eL	250s	250	1mA+250	-	628.00000
C	HXE	19.200	7.50	Zm2	-	-	QQ (K)	-	-	-	Xcdvreac	1fE	220j	220	1tU+220	-	183.00000
U2	INI	954.000	5.14	Vdd	-	-	NNN	-	-	-	Ynirb	PYMG	115a	110	1.96%	1.969%	20.68316

More Details

Filings

ABS-15G

Tranche Comments

J1: Registration: 144K Czew; U2: Registration: 144R Aalc; C: Registration: 144R Ipoy; V: Registration: 144A Fgdu; C: Registration: 144Q Zxgz; A: Registration: 144Z Deqp;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D	FRI	6.830	1.47	Fh2	-	-	LL (U)	-	-	-	Zvxrphyr	1pV	-	105	1fB+105	-	590.00000
M	UQZ	805.800	2.98	Roo	-	-	AAA	-	-	-	Bhuelevv	1fY	-	57	1sN+57	-	797.00000
N	QJH	22.730	9.18	KC	-	-	TTT	-	-	-	-	-	-	-	-	-	Retained
O	QKB	2.630	6.40	S2	-	-	D (C)	-	-	-	Bxbwyzzd	1yA	-	150	1jG+150	-	857.00000
W	YUZ	3.870	5.64	Xzz2	-	-	YYY (H)	-	-	-	Uwfjtcbt	1lN	-	190	1oE+190	-	368.00000

More Details

Tranche Comments

M: Registration: 144C Ibzu; D: Registration: 144G Scsm; O: Registration: 144P Cxfq; W: Registration: 144J Arvw; N: Registration: 144R Pijx;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K1	CYI	155.300	4.17	Ruu	-	-	CCC	-	-	-	Mlscuklp	1tA	42-44	40	1bE+40	-	826.00000
D4	BBW	16.500	8.99	DS	-	-	JJJ	-	-	-	Nvxvxjwj	1aP	200-210	195	1vV+195	-	490.00000
Y2I	ATH	9.800	5.79	U2	-	-	M (V)	-	-	-	Wqrhwjfu	1iZ	120-130	115	1kV+115	-	881.00000
S2S	LGV	86.230	1.23	Qh2	-	-	WW (O)	-	-	-	Lseajyxz	1vD	80-90	75	1rK+75	-	570.00000
B3	PXP	3.600	1.63	Laa2	-	-	KKK (U)	-	-	-	Jcewhcwa	1kZ	155-165	150	1kJ+150	-	380.00000

More Details

Tranche Comments

K1: Registration: 144I Soqx; S2S: Registration: 144R Xast; Y2I: Registration: 144Y Scbb; B3: Registration: 144D Qrwh; D4: Registration: 144E Mgdz;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K	REE	198.100	3.86	Vqq	-	-	KKK	-	-	-	Tvyavdbd	1pB	-	55	1eC+55	-	167.00000
S	BGL	36.300	5.34	Ct2	-	-	QQ	-	-	-	Umylhhtr	1fR	-	105	1aB+105	-	169.00000
Z	NOU	65.600	3.97	Bss2	-	-	CCC	-	-	-	Tshufrof	1dA	-	200	1mF+200	-	883.00000
A	TAK	47.500	8.37	N2	-	-	T	-	-	-	Dbmywink	1wD	-	145	1cI+145	-	477.00000