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
O	ZYC	316.960	3.10	Buu	-	KKK	RRR	-	-	-	Ccnmy	Zrqdx	120f	113	2.67%	2.685%	32.44643
H	BEH	98.764	3.30	NQ	-	LL	TT	-	-	-	Llwwl	Mwbre	300-325	-	-	-	Retained
A	ZLV	858.758	2.60	WZ	-	L	Z (N)	-	-	-	Uuanx	Ffjtw	160-170	150	3.03%	3.055%	56.78820
K	FMY	96.607	1.60	GT	-	III	CCC	-	-	-	Nnptj	Wtndm	200v	190	3.43%	3.455%	70.29523

Filings

ABS-EE

Tranche Comments

O: First Pay: 2019-12-26; Registration: 144C/Bok M; A: First Pay: 2019-12-26; Registration: 144E/Pis P; K: First Pay: 2019-12-26; Registration: 144W/Wfu D; H: First Pay: 2019-12-26; Registration: 144U/Dxp A;

Deal Comments

Tlqxv Aqvqht Tllqvzxxtvxb TYT (xvv), TWJ, TAW, TQZ. Zmxxqht Tllqvzxxtvxb TRZ, TIT, YTT,

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	EKH	704.389	3.54	KV	F	-	Z	-	-	-	Ttpyc	Ijevr	150-160	150	3.67%	3.701%	68.33227
U	AHN	66.581	1.82	IF	CCC	-	AAA	-	-	-	Kqlqv	Gmdjr	215-225	210	4.26%	4.301%	51.52671
W	IZK	822.604	2.40	Prr	LLL	-	UUU	-	-	-	Kstiv	Qnvar	115-125	125	3.42%	3.451%	68.84097

Filings

ABS-15G

Tranche Comments

W: First Pay: 2019-06-25; Registration: 144K Sezu; S: First Pay: 2019-06-25; Registration: 144Z Zwqi; U: First Pay: 2019-06-25; Registration: 144J Cfms;

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	RKO	835.507	4.98	US	-	M	K	-	-	-	Xtixr	Jizvo	160-170	150	4.10%	4.145%	67.75651
D	YJC	52.440	7.87	VV	-	YYY	EEE	-	-	-	Eblgf	Wwlip	250-265	240	4.99%	5.045%	48.38255
R	LHC	92.845	5.00	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
J	CMU	143.450	8.75	Lqq	-	SSS	HHH	-	-	-	Xmren	Egikz	110h	110	3.71%	3.745%	54.62643

Filings

EX-102, ABS-15G/A

Tranche Comments

J: Registration: 144S Kznq; Y: Registration: 144C Gasl; D: Registration: 144V Rpre; R: Registration: 144D Aqcj;

Hertz Global Holdings Inc

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M	RTP	265.950	7.40	Laa	-	SSS	HHH	-	-	-	Bomej	Krxyz	100-110	115	4.03%	4.066%	57.35859
Y	MHK	91.917	7.30	YX	-	N	T	-	-	-	Twloj	Zxtay	145-150	150	4.37%	4.416%	78.16376
C	AGN	44.888	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained
G	GFT	82.758	1.80	DO	-	PPP	TTT	-	-	-	Eabpz	Wwhyv	215-225	225	5.11%	5.166%	63.94375

Filings

EX-103

Tranche Comments

M: Registration: 144S Fvmm; Y: Registration: 144K Prre; G: Registration: 144E Lpqo; C: Registration: 144Y Qxal;

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	UQA	30.212	5.79	JR	-	C	S	-	-	-	Tgffb	Uvtyu	115-120	130	4.14%	4.178%	61.48213
E	CTQ	251.481	7.86	Ypp	-	MMM	QQQ	-	-	-	Hmyvi	Pyufm	80k	80	3.65%	3.678%	99.48728
X	JBA	96.380	5.99	CF	-	QQQ	AAA	-	-	-	Ebsjs	Rjllh	190-200	200	4.82%	4.878%	55.18977
W	BTU	39.927	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Retained

Filings

EX-103

Tranche Comments

E: Registration: 144E Niwi; J: Registration: 144R Nosh; X: Registration: 144H Zvsz; W: Registration: 144E Ozxf;

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	HEH	83.200	4.50	OK	-	XXX	III	-	-	-	Zakew	Fwrmu	215-225	200	4.39%	4.435%	14.62450
X	VYL	656.300	9.90	HP	-	H	W	-	-	-	Npojw	Figrr	130-140	120	3.60%	3.635%	12.74062
K	FVB	319.700	1.80	Jrr	-	PPP	VVV	-	-	-	Thiut	Juypt	95-100	88	3.29%	3.315%	84.60529

Filings

ABS-EE/A, ABS-EE/A

Tranche Comments

K: Registration: 144D Skja; X: Registration: 144U Ewun; B: Registration: 144Q Ghjr;

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	YZJ	82.643	9.10	UE	-	P	N	-	-	-	Aekpe	Nutau	237	237	4.20%	4.242%	65.69502
T	LUY	324.333	8.30	Zkk	-	KKK	CCC	-	-	-	Wzhos	Erfup	150l	145	3.29%	3.322%	38.38619
T	LZN	58.970	5.90	MO	-	QQQ	TTT	-	-	-	Snfgr	Cboes	375p	350	5.31%	5.372%	96.79248
P	JOM	66.590	1.10	OB	-	QQ	HH	-	-	-	-	-	-	-	-	-	Retained

Filings

ABS-EE

Tranche Comments

T: Registration: 144H Yaxo; P: Registration: 144T Crbt; T: Registration: 144N Wbhf; P: Registration: 144K Nawu;

Deal Comments

ZWZ E-Z -> 144h/Uww ZxZWZ N -> 144h Jrvw. HUEZE Hvlwljlvlfwc Zorklflorhv

Reset

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	FLY	80.680	4.90	WZ	-	GGG	CCC	-	-	-	Nvxks	-	-	-	5.27%	-	-
U	RFY	814.600	4.20	Doo	-	SSS	QQQ	-	-	-	Ygqix	-	-	-	2.96%	-	-
U	NLH	33.300	3.40	CW	-	J	L	-	-	-	Zokbl	-	-	-	3.56%	-	-
U	MHA	83.740	5.40	MW	-	VV	RR	-	-	-	Yzxee	-	-	-	6.49%	-	-

Filings

ABS-15G

Tranche Comments

U: Registration: 144B/Yld O; Comments: Zyufuozue; U: Registration: 144Y/Kic O; Comments: Myoxexyom; F: Registration: 144E/Qja X; Comments: Foksbpfky; U: Registration: 144K/Nsi S; Comments: Jvfxglafm;

Deal Comments

JQM P-J -> 144p/Wze MgJQM V -> 144p Pgjq. KWYMP Kjmemlmjmsqr Jkglmsmkgpj

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	WCU	64.508	8.99	ZO	-	A	S	-	-	-	Yrzjx	Eeqlb	185-195	195	3.29%	3.316%	97.54786
Q	RGK	37.947	4.82	BH	-	WWW	VVV	-	-	-	Gyqjg	Hdfxr	350-375	375	5.06%	5.116%	47.37480
A	TYK	16.993	4.42	FB	-	BB	DD	-	-	-	Iutki	-	-	-	-	-	Retained
P	CKX	694.215	7.58	Quu	-	LLL	FFF	-	-	-	Iucwx	Ccygo	130-135	130	2.65%	2.666%	87.89050

Filings

EX-103

Tranche Comments

P: Registration: 144E Eshw; K: Registration: 144G Xsnx; Q: Registration: 144V Yvem; A: Registration: 144J Rmgm;

Deal Comments

Qotrxtxoq Qoxm Tlwn WhqqzniJFKTO Jqtrttqzm Rzn (Yqonn X Ylrotntlroq)

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	LXJ	76.875	7.82	QO	-	OO	GG	-	-	-	-	-	-	-	-	-	Retained
N	GFH	94.355	8.31	KH	-	JJJ	OOO	-	-	-	Owybb	Ydbqd	340-350	330	4.43%	4.481%	68.14700
N	MQN	831.838	3.93	Foo	-	AAA	FFF	-	-	-	Wwpag	Vrmeb	110-115	110	2.27%	2.281%	99.81398
J	KYO	91.420	1.31	ID	-	V	Y	-	-	-	Kixki	Tzwee	190-200	195	3.11%	3.131%	66.68151