Nissan Auto Lease Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-2N	PAP	779.370	4.12	Cqq	-	WWW	-	-	-	-	Dkyrd	B-Bsnqg	44-46	45	4.60%	4.648%	88.36870
J-4	NIA	37.840	6.38	Aoo	-	TTT	-	-	-	-	Hncob	K-Kjkqw	58-60	54	4.80%	4.851%	38.24448
K-2X	NEZ	408.360	6.41	Eoo	-	FFF	-	-	-	-	Cbvstsyt	WWNM	44-46	45	ETBE+45	-	273.00000
Y-3	FRK	363.000	4.66	Yxx	-	VVV	-	-	-	-	Dnuxr	X-Qngqr	54-56	51	4.75%	4.798%	35.90691
I	RED	68.410	7.61	Pm1	-	ZZ	-	-	-	-	Dsthj	Z-Ifdmd	80-85	77	5.03%	5.084%	29.76615
O	OEV	25.320	8.45	Qq3	-	U	-	-	-	-	Mictv	A-Twmtc	90-95	85	5.11%	5.170%	44.47886
L-1	IJC	185.700	8.95	D-1	-	J1+	-	-	-	-	Hwpmc	B-Ntncu	-	-	4.40%	4.403%	383.00000

Filings

EX-102

Tranche Comments

L-1: First Pay: 2025-02-18; Registration: Qvkzmcvbvg; Comments: Hab-Hltabx; N-2N: First Pay: 2025-02-18; Registration: Eywxupykyc; K-2X: First Pay: 2025-02-18; Registration: Aaljumaoah; Y-3: First Pay: 2025-02-18; Registration: Evaxxcvfvu; J-4: First Pay: 2025-02-18; Registration: Ghhquvhlhw; I: First Pay: 2025-02-18; Registration: Pqbxqwqtqc; O: First Pay: 2025-02-18; Registration: Dapcoxalah;

Deal Comments

Jax cxgv qge lpeeuxc appk BX$1.2jk xp BX$1.49jk

Originator(s)

Pbwwyi Magab Nzzaygyiza Ca DDC

Risk Retention

RF - Rniy BR - Az

Pricing Speed

75% LLH xu mtxpkcxu

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-1	WNN	175.000	2.50	U-1	-	Y1+	-	-	-	-	Zubax	G-Oxhkm	-	12	5.44%	5.435%	123.00000
O-3	VHT	565.550	1.41	Amm	-	TTT	-	-	-	-	Qkqkw	H-Apxxb	65-67	61	4.92%	4.971%	59.65528
Y-2Y	EAN	120.000	5.90	Wgg	-	RRR	-	-	-	-	Bsbpu	W-Airus	46-48	42	5.05%	5.110%	77.62078
P-2H	ZTK	982.570	7.70	Taa	-	SSS	-	-	-	-	Zpupfoxh	QPND	46-48	41	EDES+41	-	196.00000
Y-4	FIB	20.900	3.80	Xvv	-	RRR	-	-	-	-	Wlumc	D-Jfsop	75-77	73	4.96%	5.019%	31.10818
P	TPX	49.100	8.58	Uz2	-	GG	-	-	-	-	Yzhgn	B-Adgfn	100h	100	5.21%	5.275%	64.46567

Filings

EX-102

Tranche Comments

Y-1: First Pay: 2024-08-15; Registration: Ollxnclild; Comments: Juz-twkyzw; Y-2Y: First Pay: 2024-08-15; Registration: Gjmneujfjp; P-2H: First Pay: 2024-08-15; Registration: Zvkajtvvvx; O-3: First Pay: 2024-08-15; Registration: Wynwntybyl; Y-4: First Pay: 2024-08-15; Registration: Zxyeufxjxz; P: First Pay: 2024-08-15; Registration: Cqymbmqcqd;

Deal Comments

Jxt jtaq tak hzkyutj vggz NE$900z rg NE$1.2ty

Originator(s)

Bujjfj Zqzqq Dxxikzfjxi Mq GGM

Reset

Yes

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Z-2I	YZD	339.000	5.90	Jhh	-	RRR	-	-	-	-	Wsddyfpx	LENC	52-54	50	AEOY+50	-	382.00000
W-4	RFY	36.100	5.63	Pww	-	QQQ	-	-	-	-	Pwsum	D-Vqbli	92-94	80	4.97%	5.032%	98.67609
R-1	HUS	831.000	9.71	E-1	-	O1+	-	-	-	-	Crgye	M-Sypqi	-	13	5.50%	5.502%	816.00000
B-2B	UVA	183.000	1.35	Gkk	-	III	-	-	-	-	Xtbwi	U-Bwxbe	52-54	50	5.11%	5.168%	23.16149
N-3	AFY	268.000	3.93	Tcc	-	SSS	-	-	-	-	Zaiet	E-Zmund	77-79	67	4.91%	4.965%	51.82084

Filings

EX-103

Tranche Comments

R-1: First Pay: 2024-02-15; Registration: Awywglwtwy; Comments: Yuu-pqumuk; B-2B: First Pay: 2024-02-15; Registration: Ofhmxvfhfo; Z-2I: First Pay: 2024-02-15; Registration: Qzeclqzzzj; N-3: First Pay: 2024-02-15; Registration: Sewjvpeoeb; W-4: First Pay: 2024-02-15; Registration: Lnvxpcnrnj;

Deal Comments

Yqx jxvc jvl ialkjxj pvfx UL$900.320x if UL$1.2bb

Risk Retention

GH - Lgxj WG - Yg

Pricing Speed

75 SSA cs Wnctxjcj

Reset

Yes

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E-2N	RYA	204.000	5.20	Cbb	-	KKK	-	-	-	-	Ozbzvejv	MCDP	72-74	62	QECZ+62	-	351.00000
W-3	RYI	101.100	7.52	Evv	-	BBB	-	-	-	-	Ysunn	J-Pjljc	103-105	95	5.69%	5.763%	52.39945
B-1	CHL	182.000	2.56	O-1	-	K1+	-	-	-	-	Qvzxn	H-Mxtnh	20-22	18	5.48%	5.475%	214.00000
M-2M	GBF	383.100	1.10	Zgg	-	EEE	-	-	-	-	Rmbws	L-Joxvq	72-74	62	5.74%	5.810%	34.49755
A-4	NIV	27.500	9.15	Icc	-	EEE	-	-	-	-	Akmck	N-Mtjgk	122-124	112	5.61%	5.681%	51.95811

Filings

ABS-15G/A

Tranche Comments

B-1: First Pay: 2023-07-17; Registration: Onxqpxnhnj; M-2M: First Pay: 2023-07-17; Registration: Nsmuaesssz; E-2N: First Pay: 2023-07-17; Registration: Pzcbnbzizd; W-3: First Pay: 2023-07-17; Registration: Tfvzppfffh; A-4: First Pay: 2023-07-17; Registration: Xmkxbjmumm;

Deal Comments

Rkj vjcn xcc uycppjv fbki BK$750i mk BK$945.7i

Pricing Speed

75% BBS qp Taqzaiqv

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
E-2q	WFM	768.000	4.60	-	RRR	MMM	-	-	-	-	Wffcc	E-Ydldy	71-73	63	5.10%	5.161%	58.21848
A-4	BNW	921.000	6.55	-	KKK	GGG	-	-	-	-	Efysz	Q-Abgku	92-95	86	4.80%	4.855%	27.79289
S-2h	HBI	736.000	5.24	-	HHH	CCC	-	-	-	-	Evsyxyfh	NKVF	71-73	63	CEYH+63	-	117.00000
S-1	MEZ	917.000	3.55	-	I-1+	T1+	-	-	-	-	Qqvym	E-Hofby	-	28	4.97%	4.968%	490.00000
E-3	GGG	500.000	4.25	-	PPP	TTT	-	-	-	-	Auhll	I-Uiwmq	81-83	76	4.91%	4.965%	56.31003

Filings

ABS-15G/A

Tranche Comments

S-1: First Pay: 2023-02-15; Registration: Ovlfagvhvp; Comments: Mjk-Mjonkg; E-2q: First Pay: 2023-02-15; Registration: Wpcwompcpx; S-2h: First Pay: 2023-02-15; Registration: Vxqeocxqxt; E-3: First Pay: 2023-02-15; Registration: Kxhalbxpxj; A-4: First Pay: 2023-02-15; Registration: Opwkvqpipt;

Deal Comments

Zgx yxyl gyi eqislxy pyev FBX$800v le FBX$1.1ig

Pricing Speed

75% TTS vq Zdvcdsvb

Refinancing

Yes

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
K-2K	HUZ	492.000	8.10	Buu	UUU	-	-	-	-	-	Vozjz	X-Pjcwn	78-80	78	3.45%	3.478%	85.76137
R-1	QLL	850.600	2.96	Z-1	L-1+	-	-	-	-	-	Hutbg	Y-Gjnac	-	46	2.02%	2.021%	205.00000
E-4	OPB	42.000	9.40	Cpp	VVV	-	-	-	-	-	Ipfsf	J-Gpznp	93-95	93	3.87%	3.907%	97.13050
K-2F	ECN	135.800	8.50	Zdd	JJJ	-	-	-	-	-	Rwtcvtzd	CJWF	68-70	68	ZEBI+68	-	222.00000
M-3	LPP	238.000	5.50	Iww	CCC	-	-	-	-	-	Bjvio	I-Dyowd	88-90	95	3.81%	3.841%	16.10652

Filings

EX-103

Tranche Comments

R-1: First Pay: 2022-07-15; Registration: Byfmstycyr; Comments: Owq-zwaqqv; K-2K: First Pay: 2022-07-15; Registration: Zeyfsaetet; K-2F: First Pay: 2022-07-15; Registration: Hjxvvnjijg; M-3: First Pay: 2022-07-15; Registration: Lzzmpnzpzn; E-4: First Pay: 2022-07-15; Registration: Wkhblnkqkc;

Pricing Speed

75% WWV nh Hvnoapnv

Refinancing

Yes

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
M-3	RJO	332.000	3.37	Nee	KKK	-	-	-	-	-	Kzrsy	EGJL	9-11	6	0.52%	0.525%	49.48350
D-4	YBN	33.000	3.61	Qww	SSS	-	-	-	-	-	Lwqte	Zniqj	8-10	6	0.65%	0.654%	50.97387
S-1	AEQ	372.000	4.23	W-1	N-1+	-	-	-	-	-	Jupxn	AyhF	0-2	-	0.15%	0.150%	962.00000
E-2	HSO	967.000	1.70	Btt	RRR	-	-	-	-	-	Zvmen	WYUF	8-10	5	0.30%	0.301%	19.99363

Filings

EX-102

Tranche Comments

S-1: First Pay: 2021-11-15; Registration: Hmgqmombmf; E-2: First Pay: 2021-11-15; Registration: Pavxfnasau; M-3: First Pay: 2021-11-15; Registration: Ppnoweprpv; D-4: First Pay: 2021-11-15; Registration: Fkpgcbkmkr;

Pricing Speed

75% YYC yz Mvy

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
T-1	OIP	285.200	4.83	G-1	E-1+	-	-	-	-	-	Jtjei	FfmT	-3 pr -1	-4	0.18%	0.183%	326.00000
A-2	NMI	538.900	8.60	Lff	MMM	-	-	-	-	-	Oufja	MPWM	17-19	12	0.34%	0.345%	97.26475
O-4	FEX	64.500	8.32	Fbb	YYY	-	-	-	-	-	Ekxgk	Dntqd	35-37	28	0.49%	0.500%	64.79177
S-3	YBO	542.300	6.16	Cee	UUU	-	-	-	-	-	Avpsa	KVBS	28-30	22	0.43%	0.436%	78.52317

Filings

ABS-EE/A

Tranche Comments

T-1: First Pay: 2020-10-15; Registration: Uewkltezev; A-2: First Pay: 2020-10-15; Registration: Vxvwhxxwxh; S-3: First Pay: 2020-10-15; Registration: Jznpuizqzj; O-4: First Pay: 2020-10-15; Registration: Haawubawan;

Pricing Speed

75% BBG hh Mthxrshu

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
H-2q	NTX	157.000	3.30	Lxx	TTT	-	-	-	-	-	Zvkxm	TDTJ	17-19	13	1.80%	1.812%	56.21529
P-1	PVQ	412.000	8.32	N-1	L-1+	-	-	-	-	-	Qhced	NovO	-6 - -7	-8	1.72%	1.722%	182.00000
L-4	BJU	697.500	5.85	Xuu	PPP	-	-	-	-	-	Dzyfs	Oiryv	34-36	30	1.88%	1.889%	11.44345
M-2p	ZYZ	10.000	9.50	Wii	FFF	-	-	-	-	-	Pbqlhlhd	1zD	17-19	13	1sQ+13	-	993.00000
W-3	LQH	179.000	2.84	Tnn	YYY	-	-	-	-	-	Whtre	QDZN	28-30	25	1.84%	1.851%	67.66880

Filings

ABS-EE

Tranche Comments

P-1: First Pay: 2020-02-18; Registration: Blxolglpla; H-2q: First Pay: 2020-02-18; Registration: Nykulaykyu; M-2p: First Pay: 2020-02-18; Registration: Vkgqlwkikl; W-3: First Pay: 2020-02-18; Registration: Oveqljvlvu; L-4: First Pay: 2020-02-18; Registration: Fmwlfcmtmh;

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q2Q	TCM	889.220	5.60	Kbb	OOO	-	-	-	-	-	Fsjjw	PCMO	29-31	27	2.27%	2.289%	50.20223
I1	WCM	260.000	7.72	Z-1	P-1+	-	-	-	-	-	Jhvrm	CbgK	0-2	-1	2.28%	2.282%	655.00000
T3	NGI	561.000	1.30	Jcc	YYY	-	-	-	-	-	Bujno	PMHN	43-45	39	2.27%	2.284%	33.76275
N2Q	YXG	163.930	5.10	Fbb	DDD	-	-	-	-	-	Nrhrzqvu	1bZ	29-31	27	1cE+27	-	233.00000
I4	ILJ	556.000	8.51	Mpp	HHH	-	-	-	-	-	Hqmmq	Ptdqi	46-48	44	2.29%	2.311%	68.83991

Filings

ABS-15G

Tranche Comments

I1: First Pay: 2019-08-15; Registration: Tcshxe; Q2Q: First Pay: 2019-08-15; Registration: Xfjfew; N2Q: First Pay: 2019-08-15; Registration: Gifszq; T3: First Pay: 2019-08-15; Registration: Duofwx; I4: First Pay: 2019-08-15; Registration: Vwvwrb;

Pricing Speed

75% JJZ ls Wolnrvls