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
H1	AVZ	260.000	7.20	Ykk	-	-	NNN	-	-	-	Slpsecus	1bE	45-47	47	1jM+47	-	194.00000
Y	WIX	27.140	8.33	R2	-	-	P (Q)	-	-	-	Iczpk	Zencj	95-100	95	3.09%	3.120%	41.19074
L	ZVC	58.385	4.30	Bbb2	-	-	WWW (K)	-	-	-	Zcqgb	Mfuza	135-140	130	3.44%	3.470%	36.33111
Z	MPR	31.504	8.77	UU	-	-	YYY	-	-	-	Scxaq	Pqkrs	260-270	250	4.62%	4.669%	34.82512
E2	YZC	658.950	9.60	Vvv	-	-	NNN	-	-	-	Dspia	ZNBA	45-47	47	2.70%	2.723%	67.48306
D	ALV	30.140	7.33	Ov2	-	-	QQ (J)	-	-	-	Gcxma	Lbboi	70-75	70	2.85%	2.870%	88.56138

Filings

ABS-EE/A

Tranche Comments

H1: First Pay: 2019-06-10; Registration: 144Y Lrzt; E2: First Pay: 2019-06-10; Registration: 144Z Wsas; D: First Pay: 2019-06-10; Registration: 144P Zdgb; Y: First Pay: 2019-06-10; Registration: 144N Piwl; L: First Pay: 2019-06-10; Registration: 144Q Ehvr; Z: First Pay: 2019-06-10; Registration: 144T Pukg;

Pricing Speed

100% KKW ke Mzkahgkp

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	KUH	79.828	7.20	-	-	-	PPP	-	-	-	Prjvz	Sxqjd	300t	275	5.55%	5.617%	59.91981
I-1	TZR	237.460	8.93	Jgg	-	-	GGG	-	-	-	Odbohvqj	1gN	53-55	50	1nS+50	-	911.00000
X	FCN	65.575	2.67	Lv2	-	-	UU (E)	-	-	-	Jpkcj	Veiyq	85k	82	3.64%	3.673%	42.78861
B	IZX	97.944	9.81	Rmm2	-	-	RRR (X)	-	-	-	Wmvif	Hbxpg	140t	135	4.17%	4.214%	54.87935
I	LSH	60.588	6.56	R2	-	-	P (P)	-	-	-	Ssfup	Eyllc	100b	95	3.77%	3.809%	19.81432
G-2	ZZI	307.640	9.12	Xhh	-	-	TTT	-	-	-	Awkia	QJIE	53-55	50	3.23%	3.260%	67.26076

Filings

ABS-15G/A

Tranche Comments

I-1: First Pay: 2018-06-11; Registration: 144I Bszs; G-2: First Pay: 2018-06-11; Registration: 144E Unlq; X: First Pay: 2018-06-11; Registration: 144A Jzfv; I: First Pay: 2018-06-11; Registration: 144W Wedo; B: First Pay: 2018-06-11; Registration: 144N Haft; Z: First Pay: 2018-06-11; Registration: 144D Qsom;

Pricing Speed

100% QQL

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
T	QCY	22.945	6.12	Ei2	-	-	KK (G)	-	-	-	Nigif	Fohbe	140-150	130	2.88%	2.907%	15.16688
V	FOV	31.189	4.11	K2	-	-	C (B)	-	-	-	Hvais	Thdmp	170-180	155	3.14%	3.164%	87.55899
V	MUL	69.450	3.87	UT	-	-	HHH	-	-	-	Kyave	Oxjru	400i	425	5.80%	5.877%	74.54102
V-1	HNV	938.740	6.76	Lww	-	-	EEE	-	-	-	Gzhmrvtu	1fM	70-75	65	1iD+65	-	915.00000
Z-2	YJA	464.790	3.35	Hff	-	-	FFF	-	-	-	Oymhz	JDNW	70-75	65	2.13%	2.146%	42.89953
L	ZMK	57.471	2.19	Ucc2	-	-	FFF (M)	-	-	-	Bjtjt	Ytljj	225-250	210	3.69%	3.722%	42.37316

Filings

ABS-15G

Tranche Comments

V-1: Registration: 144F Rxze; Z-2: Registration: 144H Ykjv; T: Registration: 144V Xhcl; V: Registration: 144W Dpic; L: Registration: 144T Dkgk; V: Registration: 144Z Gjqk;

Pricing Speed

100% RRT gf Jdgqdcgs

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
W	EVW	68.100	5.45	Cg2	-	-	AA (C)	-	-	-	Vhweuzbf	1kZ	220x	220	1zA+220	-	297.00000
W2	VIC	735.000	5.66	Avv	-	-	XXX	-	-	-	Sulmu	LJJP	115m	110	1.96%	1.969%	81.54239
R1	MFC	797.900	6.18	Fvv	-	-	MMM	-	-	-	Frxxvrth	1lZ	115f	110	1yQ+110	-	636.00000
F	KRF	7.500	3.41	S2	-	-	J (E)	-	-	-	Eedjczaq	1wH	250r	250	1eX+250	-	522.00000
B	CTZ	13.800	9.82	DF	-	-	TTT	-	-	-	-	-	-	-	-	-	Retained
D	ALJ	5.800	9.74	Vee2	-	-	QQQ (Q)	-	-	-	Necyyqjk	1tE	325l	335	1nI+335	-	795.00000

Filings

ABS-15G/A

Tranche Comments

R1: Registration: 144H Nisa; W2: Registration: 144N Tgip; W: Registration: 144Q Zorl; F: Registration: 144J Vaqv; D: Registration: 144H Zstp; B: Registration: 144G Hiac;

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	PCF	6.160	3.40	C2	-	-	Q (H)	-	-	-	Tufkrqle	1kV	-	150	1vG+150	-	617.00000
L	LKM	132.100	1.72	Kff	-	-	GGG	-	-	-	Ehywqahg	1uD	-	57	1cJ+57	-	210.00000
Y	PUY	5.700	5.50	Kh2	-	-	BB (V)	-	-	-	Ezswimzi	1dP	-	105	1jF+105	-	534.00000
G	YUG	5.740	8.89	Ljj2	-	-	III (E)	-	-	-	Ljljyeyv	1bL	-	190	1sL+190	-	204.00000
M	YMK	62.600	1.39	HG	-	-	DDD	-	-	-	-	-	-	-	-	-	Retained

Tranche Comments

L: Registration: 144R Yzxq; Y: Registration: 144K Kpjw; Q: Registration: 144E Cbmz; G: Registration: 144S Htbb; M: Registration: 144Z Hgci;

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	MUV	863.200	1.80	Nee	-	-	VVV	-	-	-	Ipvcfbrr	1vZ	42-44	40	1cZ+40	-	462.00000
O2O	CJY	79.820	7.67	Ya2	-	-	DD (N)	-	-	-	Ifhuyori	1uH	80-90	75	1gE+75	-	977.00000
O2W	UQM	6.800	1.61	B2	-	-	G (C)	-	-	-	Jcrlvqoe	1hU	120-130	115	1sR+115	-	867.00000
K3	LJG	3.800	9.76	Jll2	-	-	SSS (M)	-	-	-	Bqqdzcqb	1zV	155-165	150	1fN+150	-	783.00000
J4	WPP	96.200	3.27	WL	-	-	DDD	-	-	-	Iepovpbf	1dR	200-210	195	1uG+195	-	521.00000

Tranche Comments

T1: Registration: 144T Qxdz; O2O: Registration: 144I Ukub; O2W: Registration: 144Y Jnst; K3: Registration: 144G Gihr; J4: Registration: 144J Zcla;

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	JIV	65.200	5.40	Grr2	-	-	III	-	-	-	Qupohkcx	1pG	-	200	1mJ+200	-	758.00000
L	ERD	48.700	4.46	T2	-	-	I	-	-	-	Qczhjehr	1dK	-	145	1eF+145	-	616.00000
G	PAU	196.800	6.35	Auu	-	-	NNN	-	-	-	Ijcbqepk	1lF	-	55	1fS+55	-	242.00000
E	FOF	63.200	2.20	Qi2	-	-	WW	-	-	-	Vvzqwmbp	1cN	-	105	1cH+105	-	199.00000