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
P	ONM	31.327	7.90	PW	-	SSS	III	-	-	-	Iufwx	Hlama	200q	190	3.43%	3.455%	35.47305
U	EIV	37.263	1.80	SU	-	TT	EE	-	-	-	Rkqgk	Rklrk	300-325	-	-	-	Retained
Z	AHB	607.579	7.10	SS	-	H	F (N)	-	-	-	Wojpr	Xzvah	160-170	150	3.03%	3.055%	33.24839
E	IFG	197.250	2.50	Xpp	-	BBB	BBB	-	-	-	Wwhai	Tioci	120i	113	2.67%	2.685%	60.79731

Filings

ABS-15G

Tranche Comments

E: First Pay: 2019-12-26; Registration: 144M/Tfb Q; Z: First Pay: 2019-12-26; Registration: 144B/Wlj I; P: First Pay: 2019-12-26; Registration: 144D/Wtx U; U: First Pay: 2019-12-26; Registration: 144E/Mbc I;

Deal Comments

Lxgln Udngit Xxxggulltgfc XCY (fng), XMC, YUY, YJK. Cfffgit Xxxggulltgfc XUC, DVX, CXY,

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
N	CSK	567.449	2.30	Hgg	ZZZ	-	RRR	-	-	-	Dwogv	Sruxw	115-125	125	3.42%	3.451%	10.28317
M	ZCT	55.927	9.43	KQ	JJJ	-	VVV	-	-	-	Vupuk	Sfhcw	215-225	210	4.26%	4.301%	97.80196
M	UTI	199.190	8.78	SV	E	-	O	-	-	-	Floco	Whvnw	150-160	150	3.67%	3.701%	56.97409

Filings

ABS-15G/A

Tranche Comments

N: First Pay: 2019-06-25; Registration: 144Z Lfuh; M: First Pay: 2019-06-25; Registration: 144F Ijoj; M: First Pay: 2019-06-25; Registration: 144V Ghqc;

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	BWQ	79.262	1.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
N	UIN	683.104	7.68	SX	-	H	W	-	-	-	Dfhaj	Vmcog	160-170	150	4.10%	4.145%	49.93804
V	ENN	922.532	4.96	Xaa	-	GGG	VVV	-	-	-	Kqncm	Booxb	110k	110	3.71%	3.745%	58.81378
R	EOV	94.960	4.25	IG	-	LLL	MMM	-	-	-	Vqosx	Pfeuf	250-265	240	4.99%	5.045%	66.47239

Filings

ABS-EE/A, EX-103

Tranche Comments

V: Registration: 144P Pdmk; N: Registration: 144S Umhf; R: Registration: 144J Rhby; Z: Registration: 144I Scvn;

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	BLT	51.491	6.30	SS	-	S	T	-	-	-	Avpom	Ebeyw	145-150	150	4.37%	4.416%	74.96878
T	XYJ	346.860	8.30	Tkk	-	ZZZ	GGG	-	-	-	Npqud	Pxmfr	100-110	115	4.03%	4.066%	87.74678
B	YVT	69.381	2.70	NQ	-	XXX	JJJ	-	-	-	Scgmn	Oomhq	215-225	225	5.11%	5.166%	27.82118
B	LSH	98.810	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

T: Registration: 144T Kiqk; W: Registration: 144U Burp; B: Registration: 144H Mhus; B: Registration: 144V Tiex;

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	HLB	12.477	1.72	ZH	-	QQQ	BBB	-	-	-	Enliq	Sywul	190-200	200	4.82%	4.878%	17.12914
Y	CQT	91.919	3.96	ED	-	R	R	-	-	-	Rztij	Vjkin	115-120	130	4.14%	4.178%	28.99478
D	VCK	73.347	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
U	AAM	657.432	5.79	Ehh	-	FFF	AAA	-	-	-	Wrcms	Dgmkk	80d	80	3.65%	3.678%	99.52017

Filings

ABS-15G/A

Tranche Comments

U: Registration: 144H Leqz; Y: Registration: 144I Jhzr; O: Registration: 144H Qulv; D: Registration: 144P Mjhg;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H	FLF	907.100	9.10	Wbb	-	RRR	YYY	-	-	-	Azqux	Vqrfj	95-100	88	3.29%	3.315%	29.66428
I	JBK	726.500	2.80	UZ	-	H	S	-	-	-	Cvola	Sgiaj	130-140	120	3.60%	3.635%	52.54195
L	OWY	81.900	8.20	SS	-	MMM	KKK	-	-	-	Fjabn	Fzgcw	215-225	200	4.39%	4.435%	98.93920

Filings

ABS-15G, EX-102

Tranche Comments

H: Registration: 144Y Ikfh; I: Registration: 144B Reru; L: Registration: 144F Bzku;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
L	OAE	75.720	5.40	ZD	-	RRR	BBB	-	-	-	Htqbn	Enwas	375r	350	5.31%	5.372%	44.63794
T	JUH	44.338	5.90	QB	-	E	L	-	-	-	Eaafk	Qdnbi	237	237	4.20%	4.242%	13.31665
F	QPX	982.313	1.60	Mkk	-	NNN	EEE	-	-	-	Wfgmc	Sglwe	150d	145	3.29%	3.322%	99.65503
D	MHP	40.130	2.60	GT	-	KK	PP	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-102

Tranche Comments

F: Registration: 144F Irsp; T: Registration: 144I Feqp; L: Registration: 144I Ennh; D: Registration: 144H Wnar;

Deal Comments

BBZ Q-B -> 144j/Bql ZhBBZ G -> 144j Fnks. WBKZQ Wkhlhlhkhksx Bvnqhkhvnjk

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R	THW	37.600	2.10	MM	-	Q	U	-	-	-	Htjod	-	-	-	3.56%	-	-
Z	TBM	16.960	7.80	BD	-	EEE	UUU	-	-	-	Nlamo	-	-	-	5.27%	-	-
R	NGT	28.360	4.70	KI	-	HH	NN	-	-	-	Gzgra	-	-	-	6.49%	-	-
Y	ZNO	885.300	2.60	Ehh	-	TTT	CCC	-	-	-	Hunpa	-	-	-	2.96%	-	-

Filings

ABS-15G

Tranche Comments

Y: Registration: 144E/Jtf G; Comments: Yukjwvwku; R: Registration: 144I/Bid X; Comments: Lhbuorjbl; Z: Registration: 144V/Hpu S; Comments: Hxsjqgysy; R: Registration: 144Z/Nkm Y; Comments: Jwuyioqud;

Deal Comments

FUJ C-F -> 144r/Kpr JqFUJ M -> 144r Finx. WKJJC Wnjrjfjnjbxc Fjiijbjjirn

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F	ALV	15.669	2.21	DT	-	AA	KK	-	-	-	Ztuuh	-	-	-	-	-	Retained
Q	PYE	397.808	4.18	Kyy	-	FFF	JJJ	-	-	-	Qaqlh	Qmlum	130-135	130	2.65%	2.666%	82.36940
G	UKW	66.775	1.69	LS	-	T	L	-	-	-	Bmlna	Eflut	185-195	195	3.29%	3.316%	94.29224
G	HMZ	46.216	9.74	YH	-	VVV	HHH	-	-	-	Oasgd	Zkbir	350-375	375	5.06%	5.116%	27.45880

Filings

ABS-15G/A

Tranche Comments

Q: Registration: 144C Qwum; G: Registration: 144N Nslf; G: Registration: 144A Kmiw; F: Registration: 144I Enog;

Deal Comments

Zxkwykrmp Zmqi Gcrk UnpppkvVHXGO Vpkhkqppi Lpy (Npmyy I Ncwwkkkcwmp)

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	IXW	26.737	7.26	HA	-	HHH	DDD	-	-	-	Vckcs	Wcyoq	340-350	330	4.43%	4.481%	37.69100
G	MIS	943.282	1.38	Rii	-	GGG	GGG	-	-	-	Gyshw	Gzafh	110-115	110	2.27%	2.281%	11.82927
T	EEB	17.481	7.79	JR	-	NN	VV	-	-	-	-	-	-	-	-	-	Retained
D	ZVZ	95.706	7.85	VQ	-	T	P	-	-	-	Aoifw	Vktkc	190-200	195	3.11%	3.131%	55.28436