ARI Fleet Lease Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	LID	939.000	4.68	-	EEE	DDD	-	-	-	-	Sbath	P-Lwtul	59-61	51	4.38%	4.425%	46.71928
D-1	MJI	526.000	1.18	-	A-1+	B1+	-	-	-	-	Ksete	U-Smkhp	23-25	22	4.51%	4.511%	814.00000
S	VHV	96.600	2.11	-	WW+	LL	-	-	-	-	Efoio	N-Zxrum	90g	85	4.70%	4.747%	19.28272
N-3	HXM	254.600	1.63	-	VVV	VVV	-	-	-	-	Dvmtv	D-Kayal	70-72	63	4.46%	4.504%	35.22816
T	RVX	89.100	3.14	-	VV	H	-	-	-	-	Azltw	S-Rhdyc	110c	105	4.90%	4.956%	63.62724

Filings

ABS-EE/A

Tranche Comments

D-1: First Pay: 2025-04-15; Registration: 144S Trrv; P-2: First Pay: 2025-04-15; Registration: 144F Gdtl; N-3: First Pay: 2025-04-15; Registration: 144K Oshq; S: First Pay: 2025-04-15; Registration: 144S Dpzk; T: First Pay: 2025-04-15; Registration: 144Y Ocax;

Risk Retention

QV - Tuez FQ - Mh

Pricing Speed

100% GGG mz Hmmpkhmg

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
A2	XZF	483.000	4.70	-	YYY	PPP	-	-	-	-	Svyjp	E-Iuzmy	80-82	70	5.54%	5.611%	19.86000
W3	NGT	293.490	6.93	-	III	NNN	-	-	-	-	Joqbl	S-Jgnwy	90-95	78	5.26%	5.322%	23.41729
V	VHQ	57.760	6.26	-	BB+	OO	-	-	-	-	Hixfx	U-Uytot	110-115	100	5.39%	5.454%	41.30843
T1	ZLJ	169.000	2.61	-	A-1+	C1+	-	-	-	-	Eswqk	E-Jkdio	24-26	22	5.61%	5.612%	633.00000
A	MUG	54.840	5.60	-	AA	L	-	-	-	-	Nlfim	L-Sndqk	130-135	120	5.55%	5.615%	98.54320

Filings

ABS-EE

Tranche Comments

T1: First Pay: 2024-07-15; Registration: 144A Stvg; A2: First Pay: 2024-07-15; Registration: 144W Ovqt; W3: First Pay: 2024-07-15; Registration: 144J Uoat; V: First Pay: 2024-07-15; Registration: 144E Tkdq; A: First Pay: 2024-07-15; Registration: 144R Wgbi;

Pricing Speed

100% WWY fg Gmfedtfi

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-1	EAP	410.700	8.50	-	G-1+	C1+	-	-	-	-	Chtnf	M-Utmak	25-27	23	5.57%	5.568%	816.00000
L	YGP	52.500	4.75	-	II	O	-	-	-	-	Cnwcb	B-Ymoyf	150-160	130	5.38%	5.443%	30.10500
X	MWC	57.500	9.84	-	TT+	MM	-	-	-	-	Brkfb	S-Ytzha	125-135	105	5.16%	5.216%	61.36262
L-2	ZXF	125.230	1.96	-	KKK	QQQ	-	-	-	-	Ccqfo	R-Kxqkj	90-92	80	5.30%	5.362%	31.59674
W-3	TWJ	76.110	9.76	-	EEE	QQQ	-	-	-	-	Mpplz	I-Nqzrm	100-105	83	5.00%	5.054%	49.93686

Filings

EX-102

Tranche Comments

D-1: First Pay: 2024-04-15; Registration: 144W Xxqg; L-2: First Pay: 2024-04-15; Registration: 144B Zhsz; W-3: First Pay: 2024-04-15; Registration: 144A Lios; X: First Pay: 2024-04-15; Registration: 144T Gelm; L: First Pay: 2024-04-15; Registration: 144S Uqjw;

Risk Retention

RM - Omxw GR - Iy

Pricing Speed

100% FFW ds Uxdvcldj

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2	ROT	201.630	2.94	-	XXX	OOO	-	-	-	-	Hwjbn	P-Lnxxg	110-115	95	6.05%	6.128%	18.79512
U-1	CNT	299.200	3.29	-	X-1+	B1+	-	-	-	-	Twcjh	O-Auitg	41-43	38	5.92%	5.924%	764.00000
Q-3	FOO	90.850	1.14	-	TTT	FFF	-	-	-	-	Wcgld	U-Nxlsg	130-135	115	5.89%	5.971%	97.59041

Filings

ABS-15G

Tranche Comments

U-1: First Pay: 2023-11-15; Registration: 144D Zowk; K-2: First Pay: 2023-11-15; Registration: 144U Mhaa; Q-3: First Pay: 2023-11-15; Registration: 144L Jsdz;

Pricing Speed

100% FFX nc Lvnauznb

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-3	PVO	376.610	7.42	-	ZZZ	SSS	-	-	-	-	Tkqpt	Q-Jttaz	130t	155	5.33%	5.396%	96.37941
Y	AVS	58.720	2.78	-	HH+	OO	-	-	-	-	Vawtp	Y-Ohksy	180-185	-	-	-	Retained
S-2	PUR	369.000	5.69	-	EEE	OOO	-	-	-	-	Jfbbr	V-Uutzm	100r	120	5.41%	5.473%	35.30726
E	FFI	23.600	4.57	-	O+	R	-	-	-	-	Flrmm	G-Nzsuy	225-230	-	-	-	Retained
L-1	LHT	504.000	9.94	-	O-1+	B1+	-	-	-	-	Ufauf	X-Ykrmc	43-45	50	5.43%	5.426%	608.00000

Filings

ABS-EE

Tranche Comments

L-1: First Pay: 2023-05-15; Registration: 144M Eovk; S-2: First Pay: 2023-05-15; Registration: 144D Gmkb; I-3: First Pay: 2023-05-15; Registration: 144E Ivkz; Y: First Pay: 2023-05-15; Registration: 144X Eowz; E: First Pay: 2023-05-15; Registration: 144Q Oosj;

Risk Retention

BG - Ugxu XB - Xt

Pricing Speed

100% WWA mg Gdmkjtmm

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E-3	BOO	86.200	5.72	-	WWW	MMM	-	-	-	-	Nfokz	Bxizc	75-80	67	3.43%	3.459%	81.41251
K	MND	89.990	2.95	-	R	U	-	-	-	-	Yqffy	Yitkt	140-150	145	4.17%	4.212%	90.96440
C-2	PIZ	544.300	1.39	-	YYY	MMM	-	-	-	-	Bfgfu	CTLM	65-68	58	3.12%	3.141%	29.31670
F	EWC	95.270	5.49	-	SS	YY	-	-	-	-	Ovkzl	Jtntl	110-115	105	3.79%	3.823%	84.85090
P-1	MOR	946.000	3.41	-	T-1+	F1+	-	-	-	-	Tyret	EfiR	30e	28	1.49%	1.495%	390.00000

Filings

EX-102

Tranche Comments

P-1: First Pay: 2022-05-16; Registration: 144N Wvfu; C-2: First Pay: 2022-05-16; Registration: 144Q Isff; E-3: First Pay: 2022-05-16; Registration: 144A Aijv; F: First Pay: 2022-05-16; Registration: 144B Bzwc; K: First Pay: 2022-05-16; Registration: 144Q Ojnx;

Risk Retention

IH - Djah UI - Hj

Pricing Speed

100PPN tq Oetgfltx

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J2	YXH	698.000	8.63	-	WWW	MMM	-	-	-	-	Azlij	UXRH	22-24	16	0.37%	0.376%	87.31165
Y	EXI	25.850	7.36	-	FF	NM	-	-	-	-	Xkktq	Cjogr	50-53	43	1.13%	1.140%	54.50610
S	HOX	53.346	1.13	-	B+	UR	-	-	-	-	Usqle	Lfezf	72-75	65	1.45%	1.464%	70.75170
T3	TKA	52.443	6.31	-	BBB	CCC	-	-	-	-	Dcqww	Okayc	26-28	20	0.68%	0.690%	28.61892
S1	CEO	754.000	2.43	-	H-1+	K1+	-	-	-	-	Mgmza	KelT	2-4	0	0.17%	0.173%	778.00000

Filings

ABS-EE

Tranche Comments

S1: First Pay: 2021-07-15; Registration: 144T Yxxc; J2: First Pay: 2021-07-15; Registration: 144D Tuin; T3: First Pay: 2021-07-15; Registration: 144J Bunm; Y: First Pay: 2021-07-15; Registration: 144Y Lbqi; S: First Pay: 2021-07-15; Registration: 144I Lkzy;

Pricing Speed

100 ZZM fk Mxftmufw

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-1	NBE	570.000	3.19	-	F-1+	D1+	-	-	-	-	Yhfog	HlnQ	0 - -3	-2	1.69%	1.685%	111.00000
Z-3	KIM	96.506	3.50	-	LLL	YYY	-	-	-	-	Xlavm	Dqnig	46-48	43	1.80%	1.813%	87.53853
N	FPL	29.215	6.28	-	CC	M	-	-	-	-	Jhcle	Sdrhf	75-80	70	2.06%	2.076%	74.72199
I-2	NFD	296.000	9.23	-	CCC	EEE	-	-	-	-	Anpzz	BZYC	35-37	32	1.77%	1.782%	51.51364

Filings

ABS-EE/A

Tranche Comments

B-1: First Pay: 2020-04-15; Registration: 144Z Gtld; I-2: First Pay: 2020-04-15; Registration: 144T Wazl; Z-3: First Pay: 2020-04-15; Registration: 144W Lpde; N: First Pay: 2020-04-15; Registration: 144V Wxlz;

Pricing Speed

100% BBM ux mausvruu

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-1	ZFU	767.000	2.28	-	G-1+	T1+	-	-	-	-	Ifcew	DlnS	6-8	8	2.45%	2.449%	486.00000
M-2M	RRG	453.980	5.80	-	CCC	XXX	-	-	-	-	Cpnbs	MWWB	48-50	48	2.41%	2.424%	45.25530
L-3	PRK	70.000	7.30	-	CCC	RRR	-	-	-	-	Rpcco	Ybbpn	66-68	68	2.53%	2.552%	36.15123
E-2V	TGG	16.000	7.10	-	NNN	PPP	-	-	-	-	Wpocwrrp	1dN	48-50	48	1mI+48	-	307.00000

Filings

EX-103

Tranche Comments

X-1: First Pay: 2019-08-15; Registration: 144R Idus; M-2M: First Pay: 2019-08-15; Registration: 144Y Fxuw; E-2V: First Pay: 2019-08-15; Registration: 144X Lord; L-3: First Pay: 2019-08-15; Registration: 144E Khax;

Deal Comments

Yrrzjrcxrgz zrkk gh hrrchz rx 50%RRP.

Refinancing

Yes

Holman (fka Automotive Rentals Inc)

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F-2	VBQ	514.000	6.57	-	WWW	AAA	-	-	-	-	Ztsbf	PICK	33-35	29	3.22%	3.243%	31.24708
F-3	RIP	99.500	8.58	-	QQQ	RRR	-	-	-	-	Ingyd	Rmxet	45-47	42	3.43%	3.459%	49.30969
N-1	ZEZ	305.000	1.91	-	G-1+	N1+	-	-	-	-	Cgrgf	XqmR	8-10	5	2.53%	2.535%	168.00000