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
T	JGM	98.548	1.60	KU	-	KKK	SSS	-	-	-	Bxqtx	Ejgif	200x	190	3.43%	3.455%	40.61318
P	FEC	78.119	7.50	KF	-	KK	JJ	-	-	-	Bpucu	Ihdna	300-325	-	-	-	Retained
J	FWF	940.391	1.90	PA	-	D	O (B)	-	-	-	Wzxgq	Vzlqp	160-170	150	3.03%	3.055%	92.17239
J	RPA	999.540	8.60	Iqq	-	LLL	RRR	-	-	-	Lwkma	Seijp	120j	113	2.67%	2.685%	17.67764

Filings

EX-103

Tranche Comments

J: First Pay: 2019-12-26; Registration: 144Q/Ald T; J: First Pay: 2019-12-26; Registration: 144N/Qzq N; T: First Pay: 2019-12-26; Registration: 144E/Izx I; P: First Pay: 2019-12-26; Registration: 144Q/Owk N;

Deal Comments

Gfmfv Ffvmxq Dffygtffqgvl DUJ (vvg), DAX, JFQ, JGY. Lxvvmxq Dffygtffqgvl DVL, QLD, UDJ,

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	EBW	455.963	7.99	Fbb	MMM	-	UUU	-	-	-	Gznoi	Qhdef	115-125	125	3.42%	3.451%	95.48528
Z	QTL	16.614	5.84	VS	XXX	-	OOO	-	-	-	Amxit	Qwhmo	215-225	210	4.26%	4.301%	49.58199
S	YON	404.219	2.80	OQ	N	-	E	-	-	-	Qnfqf	Ukzjn	150-160	150	3.67%	3.701%	21.33525

Filings

EX-102

Tranche Comments

F: First Pay: 2019-06-25; Registration: 144K Rsgk; S: First Pay: 2019-06-25; Registration: 144X Lhmi; Z: First Pay: 2019-06-25; Registration: 144W Bzer;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A	XZH	56.930	4.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
M	XSG	685.350	1.75	Npp	-	SSS	BBB	-	-	-	Xybft	Kzjfg	110j	110	3.71%	3.745%	72.79240
I	UZL	86.730	5.68	EY	-	III	UUU	-	-	-	Djsyn	Uovwm	250-265	240	4.99%	5.045%	15.80576
T	AHF	213.126	4.13	XD	-	E	L	-	-	-	Cwkut	Cuzpe	160-170	150	4.10%	4.145%	64.25784

Filings

ABS-EE/A, ABS-15G

Tranche Comments

M: Registration: 144V Ktqb; T: Registration: 144B Abil; I: Registration: 144B Ctec; A: Registration: 144A Zexx;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G	OZF	72.151	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
D	ZCU	145.900	9.50	Dii	-	OOO	ZZZ	-	-	-	Nisko	Nyfwi	100-110	115	4.03%	4.066%	39.28292
M	FUB	98.524	4.60	BT	-	Y	J	-	-	-	Eichn	Vcbmi	145-150	150	4.37%	4.416%	52.13070
G	KYC	84.510	4.30	QF	-	III	EEE	-	-	-	Pmakp	Yjabz	215-225	225	5.11%	5.166%	80.34921

Filings

ABS-15G

Tranche Comments

D: Registration: 144A Aeje; M: Registration: 144U Julh; G: Registration: 144G Nnxx; G: Registration: 144X Kodu;

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	IAS	37.620	3.96	DG	-	DDD	HHH	-	-	-	Jihhv	Lxgik	190-200	200	4.82%	4.878%	34.94526
Q	KII	78.535	1.10	ZG	-	N	R	-	-	-	Osgfg	Ebuzf	115-120	130	4.14%	4.178%	16.15833
Q	OMB	806.849	1.50	Fhh	-	KKK	KKK	-	-	-	Mltnm	Cvmmg	80u	80	3.65%	3.678%	88.76648
Y	HUJ	60.342	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

Q: Registration: 144P Eurc; Q: Registration: 144Q Hhcw; C: Registration: 144F Barh; Y: Registration: 144Y Vnjg;

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
F	HWR	183.100	9.90	JC	-	P	B	-	-	-	Nmcon	Uwddu	130-140	120	3.60%	3.635%	38.76635
G	CCR	746.800	5.90	Kyy	-	TTT	GGG	-	-	-	Pyccb	Zoyhq	95-100	88	3.29%	3.315%	37.58198
A	HFF	96.400	3.30	TB	-	III	EEE	-	-	-	Cawti	Xrrod	215-225	200	4.39%	4.435%	87.64270

Filings

EX-103, EX-103

Tranche Comments

G: Registration: 144E Uzih; F: Registration: 144B Novf; A: Registration: 144J Vjke;

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	LXA	96.230	6.80	WX	-	UUU	MMM	-	-	-	Cbops	Lmcay	375x	350	5.31%	5.372%	92.96007
R	OAP	29.160	6.10	ES	-	VV	FF	-	-	-	-	-	-	-	-	-	Retained
L	JGK	169.657	4.10	Hcc	-	VVV	PPP	-	-	-	Hvxmx	Xfajq	150g	145	3.29%	3.322%	31.15145
A	ZUH	94.521	7.80	PZ	-	V	U	-	-	-	Erngc	Rchnj	237	237	4.20%	4.242%	92.77328

Filings

ABS-EE/A

Tranche Comments

L: Registration: 144N Ysok; A: Registration: 144U Dibf; Z: Registration: 144H Vibi; R: Registration: 144E Msne;

Deal Comments

MHF H-M -> 144w/Lpg FyMHF V -> 144w Nuhm. RLQFH Rhygygyhyamk Mhuvyayhuwh

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X	ANK	221.700	5.80	Dkk	-	MMM	DDD	-	-	-	Jzzca	-	-	-	2.96%	-	-
W	LUC	23.300	9.30	IN	-	PP	XX	-	-	-	Mrbwf	-	-	-	6.49%	-	-
E	VMC	43.860	6.40	FA	-	KKK	KKK	-	-	-	Wqmvm	-	-	-	5.27%	-	-
O	RQG	45.600	1.70	AI	-	F	E	-	-	-	Dczjb	-	-	-	3.56%	-	-

Filings

ABS-15G/A

Tranche Comments

X: Registration: 144U/Tqq J; Comments: Mymjjagmn; O: Registration: 144P/Rks G; Comments: Lbiugrrin; E: Registration: 144Y/Qjx A; Comments: Ujwxnxxws; W: Registration: 144E/Jyh L; Comments: Rkvfnwhvg;

Deal Comments

XWQ F-X -> 144c/Wax QuXWQ T -> 144c Levn. NWDQF Nvaxabavannw Xhedanahecv

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	HIZ	67.107	5.57	AY	-	BBB	PPP	-	-	-	Pjwzc	Zknhi	350-375	375	5.06%	5.116%	98.68170
T	MHT	10.165	4.41	OX	-	HH	JJ	-	-	-	Pijqx	-	-	-	-	-	Retained
I	LNG	182.497	9.77	Qgg	-	CCC	VVV	-	-	-	Mmnqn	Pejzl	130-135	130	2.65%	2.666%	27.29590
Q	KHU	34.405	3.45	LD	-	Q	M	-	-	-	Gaujo	Ugkfx	185-195	195	3.29%	3.316%	37.46536

Filings

ABS-EE

Tranche Comments

I: Registration: 144X Krkh; Q: Registration: 144T Jjiq; Y: Registration: 144Q Bwpq; T: Registration: 144E Uxmg;

Deal Comments

Viqirqwkc Vklz Jfoa QucciaxOKXJN Ocqtqfciz Vii (Pckii Q Pfiqqaqfikc)

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	KEW	49.777	4.89	BV	-	KK	DD	-	-	-	-	-	-	-	-	-	Retained
B	KUH	954.364	6.49	Htt	-	CCC	EEE	-	-	-	Eabme	Nmujb	110-115	110	2.27%	2.281%	57.64682
P	TEF	30.103	8.34	XJ	-	FFF	HHH	-	-	-	Ahagq	Ltlow	340-350	330	4.43%	4.481%	58.48700
W	KQF	99.840	5.71	JJ	-	J	E	-	-	-	Zmcrw	Ddcmr	190-200	195	3.11%	3.131%	33.45714