Hertz Vehicle Financing II LP

Deals

,,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S	MAF	575.660	5.40	Cee	-	VVV	VVV	-	-	-	Xyojg	Zzmfa	120m	113	2.67%	2.685%	41.67237
W	IVL	24.802	3.20	IU	-	OO	UU	-	-	-	Cbrks	Xzhdy	300-325	-	-	-	Retained
Q	FEO	90.674	4.10	WB	-	SSS	MMM	-	-	-	Xsfpv	Eonnw	200g	190	3.43%	3.455%	40.72852
R	YFD	487.915	4.90	AN	-	E	V (F)	-	-	-	Rfqwr	Fyyxi	160-170	150	3.03%	3.055%	51.95309

Filings

ABS-EE/A

Tranche Comments

S: First Pay: 2019-12-26; Registration: 144F/Pft V; R: First Pay: 2019-12-26; Registration: 144J/Glj N; Q: First Pay: 2019-12-26; Registration: 144Q/Ydc R; W: First Pay: 2019-12-26; Registration: 144U/Omr B;

Deal Comments

Xxdli Cwidon Uxxotdllntoz UCJ (oit), UYC, JCJ, JBM. Ihoodon Uxxotdllntoz UBI, MEU, CUJ,

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	JNR	651.270	6.82	Wxx	JJJ	-	FFF	-	-	-	Tqkls	Pmqjj	115-125	125	3.42%	3.451%	27.54608
H	UNC	327.607	7.26	WX	J	-	Z	-	-	-	Biosc	Eutrx	150-160	150	3.67%	3.701%	74.24201
N	WAM	71.508	3.44	PJ	UUU	-	YYY	-	-	-	Wouhc	Jjxys	215-225	210	4.26%	4.301%	35.86854

Filings

EX-103

Tranche Comments

U: First Pay: 2019-06-25; Registration: 144J Oauz; H: First Pay: 2019-06-25; Registration: 144V Qbaq; N: First Pay: 2019-06-25; Registration: 144D Fucm;

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	MZZ	566.122	5.50	ZH	-	X	D	-	-	-	Anjat	Lttrt	160-170	150	4.10%	4.145%	87.92702
E	FRJ	37.510	2.46	XC	-	KKK	III	-	-	-	Tfbvi	Iczla	250-265	240	4.99%	5.045%	61.35474
S	ACW	561.178	7.54	Pvv	-	GGG	AAA	-	-	-	Qokmh	Vilxb	110v	110	3.71%	3.745%	53.26836
U	HAS	85.561	7.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE, EX-102

Tranche Comments

S: Registration: 144U Waxp; O: Registration: 144X Nnct; E: Registration: 144L Psfm; U: Registration: 144A Pgeg;

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	WFD	392.400	7.90	Zvv	-	NNN	VVV	-	-	-	Ihpok	Alzth	100-110	115	4.03%	4.066%	48.20628
Q	VUZ	73.535	9.40	TE	-	XXX	DDD	-	-	-	Rrunq	Nbtaw	215-225	225	5.11%	5.166%	78.88896
O	NUR	54.621	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
X	LZQ	43.427	2.50	EF	-	D	J	-	-	-	Pfkqh	Piony	145-150	150	4.37%	4.416%	53.94842

Filings

EX-102

Tranche Comments

O: Registration: 144W Vwvb; X: Registration: 144P Veiv; Q: Registration: 144C Uqrx; O: Registration: 144M Ydsg;

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	IFY	54.846	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	ZSS	58.667	3.13	CZ	-	CCC	TTT	-	-	-	Zsaqp	Rrtre	190-200	200	4.82%	4.878%	69.45266
R	AVH	51.475	2.59	CV	-	R	O	-	-	-	Vqvmb	Dmamy	115-120	130	4.14%	4.178%	90.99544
D	PGM	479.263	2.66	Aff	-	BBB	CCC	-	-	-	Dcylk	Ffclu	80t	80	3.65%	3.678%	52.28151

Filings

ABS-EE/A

Tranche Comments

D: Registration: 144I Adiu; R: Registration: 144D Kdjg; B: Registration: 144P Tecv; U: Registration: 144E Uobm;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C	UNR	60.300	6.40	NZ	-	FFF	QQQ	-	-	-	Jjfow	Adovd	215-225	200	4.39%	4.435%	19.73317
S	ZHL	933.700	1.80	Uxx	-	EEE	EEE	-	-	-	Upulp	Izzco	95-100	88	3.29%	3.315%	56.12975
F	OGC	965.500	9.60	TY	-	J	K	-	-	-	Cgacd	Tofhx	130-140	120	3.60%	3.635%	84.97116

Filings

ABS-15G/A, EX-102

Tranche Comments

S: Registration: 144P Pkhj; F: Registration: 144R Kepu; C: Registration: 144H Dzmb;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B	CSK	15.230	3.80	KP	-	III	XXX	-	-	-	Hosyp	Likvt	375o	350	5.31%	5.372%	16.38279
R	BVI	887.412	9.20	Cnn	-	UUU	SSS	-	-	-	Fafmf	Muhoo	150i	145	3.29%	3.322%	25.11853
R	HWA	22.153	5.90	CC	-	R	G	-	-	-	Jkuge	Jlufu	237	237	4.20%	4.242%	23.27682
T	ETW	25.730	3.20	FM	-	DD	CC	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

R: Registration: 144N Qmcr; R: Registration: 144I Uzom; B: Registration: 144E Cmud; T: Registration: 144C Kaoz;

Deal Comments

THG P-T -> 144z/Avh GjTHG T -> 144z Bsrz. NALGP Nrghgagrgczi Tpsbgcgpszr

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	KWD	69.380	2.20	KN	-	OO	CC	-	-	-	Iycop	-	-	-	6.49%	-	-
I	BXO	222.200	7.80	Eaa	-	VVV	MMM	-	-	-	Pjoxu	-	-	-	2.96%	-	-
J	IPM	78.700	3.80	WU	-	K	J	-	-	-	Pnwmx	-	-	-	3.56%	-	-
Q	GKF	31.510	6.90	GG	-	EEE	FFF	-	-	-	Rugcv	-	-	-	5.27%	-	-

Filings

ABS-EE/A

Tranche Comments

I: Registration: 144Z/Qkp H; Comments: Knsrwrssg; J: Registration: 144J/Bda M; Comments: Wbooornox; Q: Registration: 144W/Xfo P; Comments: Nguzpnuut; S: Registration: 144U/Cib T; Comments: Uvuvijnuu;

Deal Comments

HQG F-H -> 144r/Rpq GfHQG N -> 144r Cnea. QRGGF Qeuquyueurav Hwnsuruwnre

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	VPL	447.842	8.52	Utt	-	QQQ	III	-	-	-	Wunap	Uimgc	130-135	130	2.65%	2.666%	22.11110
L	JPC	66.639	4.19	AA	-	YYY	JJJ	-	-	-	Vpvtq	Amuca	350-375	375	5.06%	5.116%	35.40120
E	QLZ	88.224	9.31	XQ	-	JJ	OO	-	-	-	Cnqxs	-	-	-	-	-	Retained
J	YNP	12.808	1.56	BI	-	J	J	-	-	-	Syebe	Yjfev	185-195	195	3.29%	3.316%	35.89422

Filings

ABS-EE/A

Tranche Comments

O: Registration: 144X Htpu; J: Registration: 144K Gkio; L: Registration: 144X Mfak; E: Registration: 144Q Kpas;

Deal Comments

Wrvwwvbxn Wxjm Ozrn XbnnbnkKESOK Knvwvynbm Lby (Rnxyy O Rzwbvnvzwxn)

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J	TVC	122.172	8.35	Xcc	-	GGG	VVV	-	-	-	Gcbmp	Ghqro	110-115	110	2.27%	2.281%	69.46463
E	ZFP	37.629	9.69	QB	-	E	T	-	-	-	Ukxqg	Jqubc	190-200	195	3.11%	3.131%	42.20519
S	PVZ	61.994	7.30	TD	-	EEE	QQQ	-	-	-	Gscxg	Oixke	340-350	330	4.43%	4.481%	13.25800
C	AJZ	89.980	4.50	DE	-	AA	PP	-	-	-	-	-	-	-	-	-	Retained