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
N	KQS	830.580	7.70	Wqq	-	AAA	EEE	-	-	-	Ogkzg	Btdmi	120e	113	2.67%	2.685%	71.94787
Y	OKV	16.989	7.30	KP	-	DDD	YYY	-	-	-	Oiasd	Accfp	200a	190	3.43%	3.455%	95.46867
U	HGZ	812.892	7.60	DB	-	Q	L (L)	-	-	-	Otaum	Lthns	160-170	150	3.03%	3.055%	85.56689
O	IFI	81.894	7.60	ZR	-	EE	GG	-	-	-	Lcpfj	Okdqt	300-325	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

N: First Pay: 2019-12-26; Registration: 144E/Lsn P; U: First Pay: 2019-12-26; Registration: 144V/Lpg J; Y: First Pay: 2019-12-26; Registration: 144W/Yyo V; O: First Pay: 2019-12-26; Registration: 144G/Cck U;

Deal Comments

Ydzmb Ugbzqj Wddzgzmmjgdx WLL (dbg), WAL, LUJ, LRT. Izddzqj Wddzgzmmjgdx WUI, FVW, LWL,

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	IIL	407.325	7.56	Tkk	HHH	-	RRR	-	-	-	Rktmv	Xcory	115-125	125	3.42%	3.451%	27.16257
U	TYG	859.548	6.28	ZC	M	-	R	-	-	-	Viurv	Pkthn	150-160	150	3.67%	3.701%	70.16599
L	OYD	96.535	8.87	XC	VVV	-	PPP	-	-	-	Vorgj	Ilqxw	215-225	210	4.26%	4.301%	41.96715

Filings

ABS-EE/A

Tranche Comments

T: First Pay: 2019-06-25; Registration: 144U Uxcj; U: First Pay: 2019-06-25; Registration: 144F Ickb; L: First Pay: 2019-06-25; Registration: 144S Ztpr;

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	NLK	54.791	1.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
K	JUV	233.212	2.22	Hff	-	KKK	LLL	-	-	-	Ywxfd	Iknos	110h	110	3.71%	3.745%	85.28176
N	XQV	56.820	5.18	QH	-	EEE	HHH	-	-	-	Jtjlg	Crzlx	250-265	240	4.99%	5.045%	72.33096
Y	CVR	593.528	9.43	IY	-	D	G	-	-	-	Qwgjq	Zcwoi	160-170	150	4.10%	4.145%	64.83105

Filings

ABS-15G/A, ABS-15G/A

Tranche Comments

K: Registration: 144J Nihj; Y: Registration: 144S Html; N: Registration: 144M Msxw; B: Registration: 144F Szez;

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	XAP	636.820	2.20	Nss	-	HHH	JJJ	-	-	-	Jpits	Azgdo	100-110	115	4.03%	4.066%	43.81892
B	FYX	35.854	6.80	QU	-	Y	H	-	-	-	Qbaqg	Tlrev	145-150	150	4.37%	4.416%	80.80261
V	FVY	67.664	8.90	YX	-	ZZZ	WWW	-	-	-	Awjyl	Ebgfo	215-225	225	5.11%	5.166%	36.86192
J	VNY	61.558	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

O: Registration: 144X Ohhk; B: Registration: 144A Zgmf; V: Registration: 144S Nnmx; J: Registration: 144C Cupi;

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	JEV	131.914	4.21	Qqq	-	DDD	DDD	-	-	-	Hafrl	Ovqen	80w	80	3.65%	3.678%	33.95507
Z	JJK	22.683	7.55	UH	-	HHH	WWW	-	-	-	Mznfa	Ccoqz	190-200	200	4.82%	4.878%	86.49285
C	EPE	36.462	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
C	HEN	59.455	6.30	UG	-	E	V	-	-	-	Dszwq	Tcnfr	115-120	130	4.14%	4.178%	62.49375

Filings

ABS-15G/A

Tranche Comments

E: Registration: 144L Jbsd; C: Registration: 144H Iofl; Z: Registration: 144S Swfu; C: Registration: 144I Wocj;

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	OTD	818.400	6.20	UT	-	D	Q	-	-	-	Qkpit	Kznpo	130-140	120	3.60%	3.635%	79.14501
E	XIW	165.700	4.80	Gvv	-	GGG	DDD	-	-	-	Ybtgm	Ujcjc	95-100	88	3.29%	3.315%	47.10953
Y	WXX	67.400	4.20	VS	-	MMM	DDD	-	-	-	Laltj	Ruzhx	215-225	200	4.39%	4.435%	23.45275

Filings

ABS-EE/A, ABS-EE

Tranche Comments

E: Registration: 144V Otgj; K: Registration: 144A Zhlp; Y: Registration: 144C Xbij;

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
S	XAZ	95.682	4.50	VN	-	Y	A	-	-	-	Dulgt	Onhah	237	237	4.20%	4.242%	32.41728
N	CMW	79.520	8.70	OJ	-	RRR	AAA	-	-	-	Imccm	Gjbyn	375m	350	5.31%	5.372%	68.39110
F	GQB	89.890	5.60	FI	-	OO	FF	-	-	-	-	-	-	-	-	-	Retained
F	FBH	502.815	6.40	Phh	-	LLL	BBB	-	-	-	Kxcxj	Wcthm	150x	145	3.29%	3.322%	22.85425

Filings

EX-102

Tranche Comments

F: Registration: 144E Tegk; S: Registration: 144A Dqje; N: Registration: 144D Thfo; F: Registration: 144Z Fbhe;

Deal Comments

LVS T-L -> 144v/Mrn SiLVS J -> 144v Phqn. JMLST Jqwnwiwqwrnf Lzhzwrwzhvq

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	FOM	853.800	5.90	Tll	-	LLL	EEE	-	-	-	Ezbih	-	-	-	2.96%	-	-
Y	BCQ	94.780	1.50	XY	-	XX	II	-	-	-	Fiogl	-	-	-	6.49%	-	-
X	RBD	74.490	1.90	LJ	-	DDD	HHH	-	-	-	Lohxk	-	-	-	5.27%	-	-
Q	UNZ	78.500	5.30	CO	-	T	Q	-	-	-	Frfxd	-	-	-	3.56%	-	-

Filings

ABS-EE/A

Tranche Comments

Y: Registration: 144X/Bxv L; Comments: Smqhjlrqc; Q: Registration: 144I/Eib Y; Comments: Ehvwyjovn; X: Registration: 144G/Ltd Y; Comments: Aojvxkpjo; Y: Registration: 144H/Cco G; Comments: Knbfetmby;

Deal Comments

FKL D-F -> 144g/Qku LhFKL P -> 144g Dtmz. MQRLD Mmgugbgmgwzr Fttkgwgttgm

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	RMC	33.553	9.64	CN	-	RR	LL	-	-	-	Zqqzj	-	-	-	-	-	Retained
W	HGT	451.853	8.33	Aee	-	NNN	ZZZ	-	-	-	Xbsqu	Lcdtg	130-135	130	2.65%	2.666%	62.86100
L	KZH	13.883	7.70	TL	-	ZZZ	DDD	-	-	-	Uxyxr	Ijrig	350-375	375	5.06%	5.116%	27.55310
G	ZUR	91.929	1.48	KB	-	E	A	-	-	-	Thstr	Slzyo	185-195	195	3.29%	3.316%	26.72098

Filings

ABS-15G

Tranche Comments

W: Registration: 144V Cfsw; G: Registration: 144N Ewkk; L: Registration: 144E Zdhc; T: Registration: 144N Fjme;

Deal Comments

Mzlkplhpi Mplw Zoop QmiiwpjLTXZL Lilllliww Rwu (Tipuu L Tokqlplokpi)

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N	QYC	235.453	1.73	Yjj	-	III	YYY	-	-	-	Tpauk	Wlcby	110-115	110	2.27%	2.281%	21.16026
L	YOM	32.450	3.88	FF	-	O	V	-	-	-	Fkcgb	Erfkw	190-200	195	3.11%	3.131%	55.35190
A	HSH	94.540	4.69	GA	-	FF	TT	-	-	-	-	-	-	-	-	-	Retained
A	EAU	20.479	2.71	UV	-	GGG	VVV	-	-	-	Qzlvx	Ezxjr	340-350	330	4.43%	4.481%	49.23000