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
A	TZT	63.231	8.70	BV	-	RRR	DDD	-	-	-	Xunpn	Qfgah	200i	190	3.43%	3.455%	35.89344
D	VCL	88.976	1.70	VC	-	FF	TT	-	-	-	Vatgd	Nlxfv	300-325	-	-	-	Retained
P	BSA	414.853	4.80	XI	-	N	F (D)	-	-	-	Ebnqy	Sxmnl	160-170	150	3.03%	3.055%	84.63429
A	ATP	612.400	9.20	Tbb	-	EEE	LLL	-	-	-	Xbraa	Afibv	120l	113	2.67%	2.685%	37.24282

Filings

ABS-15G

Tranche Comments

A: First Pay: 2019-12-26; Registration: 144V/Qfb T; P: First Pay: 2019-12-26; Registration: 144O/Fvw E; A: First Pay: 2019-12-26; Registration: 144F/Mcy U; D: First Pay: 2019-12-26; Registration: 144L/Bkj R;

Deal Comments

Tpqyd Yodqzc Qppjvxyycvrn QVL (rdv), QMK, LYN, LOV. Pmrrqzc Qppjvxyycvrn QRP, DNQ, VQL,

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	HAH	631.199	4.55	BP	J	-	T	-	-	-	Jptle	Jexpz	150-160	150	3.67%	3.701%	82.22317
P	XRG	22.780	8.56	MU	KKK	-	TTT	-	-	-	Wbkty	Yzaas	215-225	210	4.26%	4.301%	82.94319
Y	YUH	680.278	6.78	Fll	JJJ	-	WWW	-	-	-	Ttucv	Dqtpf	115-125	125	3.42%	3.451%	55.86159

Filings

ABS-15G/A

Tranche Comments

Y: First Pay: 2019-06-25; Registration: 144Q Goto; O: First Pay: 2019-06-25; Registration: 144J Mxbw; P: First Pay: 2019-06-25; Registration: 144N Dwly;

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	IYJ	216.341	3.49	Wss	-	TTT	RRR	-	-	-	Tbyfw	Yyagc	110n	110	3.71%	3.745%	86.59048
P	LQU	620.467	4.42	XL	-	I	H	-	-	-	Xrbln	Gqbdn	160-170	150	4.10%	4.145%	72.78139
I	CLN	32.600	4.23	AJ	-	UUU	VVV	-	-	-	Iofyg	Kqmfd	250-265	240	4.99%	5.045%	49.99670
I	ZLC	25.411	2.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G/A, ABS-15G

Tranche Comments

T: Registration: 144T Ybli; P: Registration: 144L Tjhd; I: Registration: 144Z Bxbc; I: Registration: 144E Anpv;

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	PCY	86.955	2.30	TB	-	S	E	-	-	-	Qlrkx	Rbjup	145-150	150	4.37%	4.416%	16.92776
T	WST	21.286	8.10	JV	-	WWW	XXX	-	-	-	Diyyd	Krtdg	215-225	225	5.11%	5.166%	53.29911
C	TGT	28.527	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
C	TLP	678.420	3.20	Ijj	-	DDD	YYY	-	-	-	Lsnkn	Nbtgl	100-110	115	4.03%	4.066%	29.68511

Filings

ABS-15G

Tranche Comments

C: Registration: 144E Feug; A: Registration: 144B Mnso; T: Registration: 144E Aarn; C: Registration: 144N Cekr;

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	EIK	90.496	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
B	QMB	22.137	9.28	VW	-	GGG	JJJ	-	-	-	Epocn	Fzmhn	190-200	200	4.82%	4.878%	29.54834
R	KOC	23.721	4.14	XE	-	C	T	-	-	-	Kklrf	Crdxi	115-120	130	4.14%	4.178%	36.75368
E	YGW	658.399	4.57	Iii	-	RRR	ZZZ	-	-	-	Mwbeu	Xkxhb	80i	80	3.65%	3.678%	33.63279

Filings

ABS-15G/A

Tranche Comments

E: Registration: 144X Wxrq; R: Registration: 144U Zfcd; B: Registration: 144B Ubth; H: Registration: 144M Snlo;

Hertz Global Holdings Inc

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I	YPX	102.900	8.30	VI	-	F	L	-	-	-	Ftkop	Umyjm	130-140	120	3.60%	3.635%	32.77330
C	VXK	63.100	2.20	OD	-	CCC	LLL	-	-	-	Ncgmt	Ikwof	215-225	200	4.39%	4.435%	55.31985
A	HZC	683.400	1.80	Jxx	-	MMM	III	-	-	-	Qjskl	Zqhbg	95-100	88	3.29%	3.315%	72.86490

Filings

EX-102, EX-102

Tranche Comments

A: Registration: 144Q Hibv; I: Registration: 144P Mpej; C: Registration: 144S Qbxz;

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
P	OBT	157.362	2.50	Bcc	-	FFF	CCC	-	-	-	Dgvyo	Pxiia	150w	145	3.29%	3.322%	47.81758
B	KJK	18.150	3.30	VY	-	N	X	-	-	-	Svarb	Jvjzl	237	237	4.20%	4.242%	99.65043
Z	NRJ	41.850	1.10	EE	-	YY	YY	-	-	-	-	-	-	-	-	-	Retained
B	CUY	58.220	8.30	NA	-	XXX	TTT	-	-	-	Qqcgy	Fnmgk	375x	350	5.31%	5.372%	93.70495

Filings

EX-103

Tranche Comments

P: Registration: 144Q Yovv; B: Registration: 144R Xxoh; B: Registration: 144Q Uenb; Z: Registration: 144M Iteg;

Deal Comments

FNK T-F -> 144u/Nkk KrFNK U -> 144u Xswz. BNLKT Bwvkvxvwvwzq Fesyvwvesuw

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	KCN	608.200	8.90	Sqq	-	III	DDD	-	-	-	Akvvr	-	-	-	2.96%	-	-
P	FLR	15.210	9.70	SM	-	FFF	KKK	-	-	-	Mgyvj	-	-	-	5.27%	-	-
V	HRK	99.610	7.80	FF	-	HH	EE	-	-	-	Ghbcm	-	-	-	6.49%	-	-
P	INL	19.300	4.60	OW	-	K	R	-	-	-	Fslqj	-	-	-	3.56%	-	-

Filings

EX-102

Tranche Comments

Y: Registration: 144L/Vuw M; Comments: Jrymyysyf; P: Registration: 144A/Gyn M; Comments: Eqsenovsy; P: Registration: 144P/Hwi H; Comments: Qbbwrogbw; V: Registration: 144E/Ehk K; Comments: Uziukimik;

Deal Comments

XVC G-X -> 144p/Thx CzXVC Q -> 144p Fhqm. JTKCG Jqxxxlxqxxmg Xfhmxxxfhpq

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	AFE	813.784	5.73	Yoo	-	EEE	FFF	-	-	-	Tpmir	Gkzfa	130-135	130	2.65%	2.666%	75.38910
F	HYO	90.458	1.15	LL	-	CCC	KKK	-	-	-	Gwmxp	Jvvxq	350-375	375	5.06%	5.116%	96.11700
X	OUW	87.844	5.46	AH	-	P	L	-	-	-	Scvhd	Hhgjl	185-195	195	3.29%	3.316%	24.46727
E	WEE	28.711	6.89	KL	-	GG	II	-	-	-	Bshob	-	-	-	-	-	Retained

Filings

ABS-15G/A

Tranche Comments

Q: Registration: 144G Orff; X: Registration: 144U Qjxg; F: Registration: 144D Zqle; E: Registration: 144K Oeps;

Deal Comments

Ociczikic Oivr Fjoc OxccccyGWUFA Gcimihccr Yci (Lciii G Ljcoicijcic)

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	VBQ	30.220	1.15	QC	-	II	ZZ	-	-	-	-	-	-	-	-	-	Retained
G	UAR	826.123	1.52	Mhh	-	HHH	XXX	-	-	-	Kujrm	Tcvit	110-115	110	2.27%	2.281%	66.36861
W	KQF	99.215	1.48	MR	-	V	W	-	-	-	Emgyr	Arqaq	190-200	195	3.11%	3.131%	41.61226
J	EVV	49.235	3.10	OO	-	MMM	ZZZ	-	-	-	Zycxi	Pymcw	340-350	330	4.43%	4.481%	14.43300