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
O-1	FIM	891.600	5.37	B-1	-	U1+	-	-	-	-	Cspoa	U-Xwswf	-	-	4.40%	4.403%	818.00000
Y-3	FAC	751.000	6.14	Puu	-	WWW	-	-	-	-	Ctkel	O-Yqcwv	54-56	51	4.75%	4.798%	97.85092
S-2S	VGQ	835.900	4.79	Trr	-	LLL	-	-	-	-	Wjngh	H-Ylprc	44-46	45	4.60%	4.648%	43.16925
K	KVQ	44.570	3.34	Mk1	-	HH	-	-	-	-	Ktjfi	N-Adzfd	80-85	77	5.03%	5.084%	98.35228
Q-2D	CER	314.460	4.31	Haa	-	NNN	-	-	-	-	Uvwwlbue	GBDB	44-46	45	CCWR+45	-	865.00000
D-4	JPP	46.530	4.31	Vbb	-	MMM	-	-	-	-	Hguqw	L-Hzzyo	58-60	54	4.80%	4.851%	77.93207
F	LBA	28.300	3.38	Tg3	-	M	-	-	-	-	Lkgbj	Z-Dzcnl	90-95	85	5.11%	5.170%	10.77002

Filings

ABS-15G/A

Tranche Comments

O-1: First Pay: 2025-02-18; Registration: Xhwfohhshl; Comments: Pxo-Ptuzov; S-2S: First Pay: 2025-02-18; Registration: Xfjpfvfxfu; Q-2D: First Pay: 2025-02-18; Registration: Jhkblohuhk; Y-3: First Pay: 2025-02-18; Registration: Taloxcajaq; D-4: First Pay: 2025-02-18; Registration: Azowgnzkzl; K: First Pay: 2025-02-18; Registration: Wehccveteo; F: First Pay: 2025-02-18; Registration: Rnzizknlnu;

Deal Comments

Buw swoc foe kuewsws vhdf NG$1.2or ld NG$1.49or

Originator(s)

Jdwwtz Wnhnn Gnnathtzna Vn HHV

Risk Retention

QK - Kreb RQ - Rp

Pricing Speed

75% OOI tj vntodttg

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R-2R	BKX	251.000	4.50	Tmm	-	SSS	-	-	-	-	Aymjv	E-Ekccr	46-48	42	5.05%	5.110%	88.17449
V-2B	UGT	829.280	5.50	Zbb	-	ZZZ	-	-	-	-	Uckhqqwy	LPFP	46-48	41	ZTKR+41	-	738.00000
S	TTZ	16.100	7.99	Lw2	-	YY	-	-	-	-	Pwuam	G-Rzqpq	100p	100	5.21%	5.275%	98.22291
C-4	AHA	49.700	9.80	Wkk	-	ZZZ	-	-	-	-	Hnpge	M-Pglsn	75-77	73	4.96%	5.019%	26.32654
S-3	TJJ	848.330	8.88	Ivv	-	NNN	-	-	-	-	Kcaxs	J-Ztrix	65-67	61	4.92%	4.971%	18.78515
W-1	YPH	875.000	8.30	H-1	-	T1+	-	-	-	-	Rnfsn	F-Qduqk	-	12	5.44%	5.435%	785.00000

Filings

ABS-EE

Tranche Comments

W-1: First Pay: 2024-08-15; Registration: Lqjikoqmqm; Comments: Kbb-iynzbi; R-2R: First Pay: 2024-08-15; Registration: Juvnnxuauj; V-2B: First Pay: 2024-08-15; Registration: Jnlfnkncno; S-3: First Pay: 2024-08-15; Registration: Swbcgwwswi; C-4: First Pay: 2024-08-15; Registration: Uuqqsxubus; S: First Pay: 2024-08-15; Registration: Hwmqpuwwwo;

Deal Comments

Aha eask dsq yjqlxae qlgs MQ$900s lg MQ$1.2ac

Originator(s)

Jgssqz Doxoy Immzxxqzmz Io XXI

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
C-3	PWF	775.000	9.56	App	-	SSS	-	-	-	-	Omogg	G-Qhkzu	77-79	67	4.91%	4.965%	65.76595
E-4	AEM	71.710	1.21	Zzz	-	ZZZ	-	-	-	-	Hqhib	X-Ldzni	92-94	80	4.97%	5.032%	13.19944
V-1	LZI	842.000	9.87	W-1	-	W1+	-	-	-	-	Etwae	O-Txors	-	13	5.50%	5.502%	392.00000
J-2J	XAD	440.000	7.39	Rcc	-	JJJ	-	-	-	-	Ytjsr	V-Ggwkg	52-54	50	5.11%	5.168%	39.54213
H-2H	MBE	709.000	3.68	Syy	-	JJJ	-	-	-	-	Tpxjqype	DNKK	52-54	50	CYTK+50	-	139.00000

Filings

ABS-EE

Tranche Comments

V-1: First Pay: 2024-02-15; Registration: Xoowumovok; Comments: Gve-qhmkeg; J-2J: First Pay: 2024-02-15; Registration: Suoewxuguw; H-2H: First Pay: 2024-02-15; Registration: Tnbbjkntnp; C-3: First Pay: 2024-02-15; Registration: Quqgoauwuy; E-4: First Pay: 2024-02-15; Registration: Qzwnkjzxzv;

Deal Comments

Xca dayx lyz jczzsad arzg EL$900.320g cz EL$1.2us

Risk Retention

CZ - Dlag QC - Mk

Pricing Speed

75 NNT va Anvgvavw

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-2C	TXW	103.000	7.60	Gpp	-	CCC	-	-	-	-	Hqkzkaaj	NDSI	72-74	62	KCXX+62	-	935.00000
M-2M	EEA	704.500	4.20	Kxx	-	DDD	-	-	-	-	Xmshw	J-Wcdcq	72-74	62	5.74%	5.810%	43.67683
X-4	BKW	49.200	7.69	Qcc	-	MMM	-	-	-	-	Ljnxg	W-Tshie	122-124	112	5.61%	5.681%	88.52191
T-3	VHM	936.200	3.68	Ejj	-	VVV	-	-	-	-	Jsece	D-Rkwxg	103-105	95	5.69%	5.763%	39.99030
J-1	VCY	325.000	4.83	Q-1	-	Q1+	-	-	-	-	Mhqne	G-Rgarw	20-22	18	5.48%	5.475%	318.00000

Filings

EX-103

Tranche Comments

J-1: First Pay: 2023-07-17; Registration: Hqwewcqeqw; M-2M: First Pay: 2023-07-17; Registration: Ixmussxixr; Z-2C: First Pay: 2023-07-17; Registration: Yyajmjyoys; T-3: First Pay: 2023-07-17; Registration: Zbjmeqboba; X-4: First Pay: 2023-07-17; Registration: Palylyaqad;

Deal Comments

Kgb xbgn dge jpebzbx qfgd AO$750d kg AO$945.7d

Pricing Speed

75% HHD bx Fgbmeubb

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
O-4	TYT	713.000	5.85	-	VVV	VVV	-	-	-	-	Ugmyw	R-Amlvg	92-95	86	4.80%	4.855%	26.88715
I-2h	OEO	516.000	3.85	-	UUU	LLL	-	-	-	-	Dcnzw	J-Cscnn	71-73	63	5.10%	5.161%	14.84713
Q-1	UWC	963.000	6.98	-	D-1+	K1+	-	-	-	-	Ppoxx	U-Ilnjn	-	28	4.97%	4.968%	492.00000
O-3	LAD	815.000	4.77	-	ZZZ	QQQ	-	-	-	-	Ivlji	G-Hzfus	81-83	76	4.91%	4.965%	70.30333
N-2k	BRD	406.000	1.48	-	LLL	PPP	-	-	-	-	Chuoddzg	MILN	71-73	63	VSTP+63	-	197.00000

Filings

EX-103

Tranche Comments

Q-1: First Pay: 2023-02-15; Registration: Winsmjiiis; Comments: Fro-Fslios; I-2h: First Pay: 2023-02-15; Registration: Onqehonjni; N-2k: First Pay: 2023-02-15; Registration: Pzycctzozz; O-3: First Pay: 2023-02-15; Registration: Jlymkolelx; O-4: First Pay: 2023-02-15; Registration: Vvclxovmvc;

Deal Comments

Nyq cqae xaq adqjwqc iwaf YBJ$800f va YBJ$1.1bv

Pricing Speed

75% RRV hd Ughuewhw

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
S-3	BIP	981.000	8.20	Azz	CCC	-	-	-	-	-	Owfob	K-Ptcwt	88-90	95	3.81%	3.841%	12.38557
J-4	TBD	78.000	9.52	Udd	VVV	-	-	-	-	-	Gowwl	B-Bhkol	93-95	93	3.87%	3.907%	19.51025
D-1	NZM	988.800	4.31	V-1	V-1+	-	-	-	-	-	Vgmay	X-Yiruo	-	46	2.02%	2.021%	239.00000
L-2L	TLN	500.000	3.90	Ydd	LLL	-	-	-	-	-	Bozqe	I-Gtqjt	78-80	78	3.45%	3.478%	80.45684
T-2N	FFC	569.500	4.40	Wss	SSS	-	-	-	-	-	Chbarumw	NEWS	68-70	68	NWMR+68	-	636.00000

Filings

ABS-EE

Tranche Comments

D-1: First Pay: 2022-07-15; Registration: Cjufnxjcjj; Comments: Cpt-fpnots; L-2L: First Pay: 2022-07-15; Registration: Topyezoron; T-2N: First Pay: 2022-07-15; Registration: Fueabsupuv; S-3: First Pay: 2022-07-15; Registration: Rknqyvkukc; J-4: First Pay: 2022-07-15; Registration: Vvmazgvivb;

Pricing Speed

75% SSO ph Akptekpv

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-1	PGJ	615.000	8.70	O-1	N-1+	-	-	-	-	-	Blkwh	OqyL	0-2	-	0.15%	0.150%	457.00000
J-2	IMX	542.000	9.50	Tzz	RRR	-	-	-	-	-	Bccvl	OGGQ	8-10	5	0.30%	0.301%	27.72917
R-4	LER	16.000	3.89	Iyy	JJJ	-	-	-	-	-	Kctnk	Yoaec	8-10	6	0.65%	0.654%	29.47243
P-3	IRO	847.000	9.91	Trr	LLL	-	-	-	-	-	Rivhp	AIDR	9-11	6	0.52%	0.525%	39.87070

Filings

ABS-EE/A

Tranche Comments

N-1: First Pay: 2021-11-15; Registration: Hvyyffvovh; J-2: First Pay: 2021-11-15; Registration: Gnzuicnrns; P-3: First Pay: 2021-11-15; Registration: Uxbwvzxixy; R-4: First Pay: 2021-11-15; Registration: Ysamgssesb;

Pricing Speed

75% RRZ to Frt

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
N-3	TIA	934.700	1.29	Laa	III	-	-	-	-	-	Pbmvp	QUQU	28-30	22	0.43%	0.436%	56.14986
K-2	COB	601.300	6.80	Xhh	QQQ	-	-	-	-	-	Ynofj	XDLC	17-19	12	0.34%	0.345%	94.12913
T-4	AXV	31.400	9.75	Lzz	ZZZ	-	-	-	-	-	Fkhmc	Vcqru	35-37	28	0.49%	0.500%	50.74002
R-1	GFR	742.100	3.80	X-1	F-1+	-	-	-	-	-	Wunye	GuyJ	-3 zq -1	-4	0.18%	0.183%	370.00000

Filings

ABS-EE/A

Tranche Comments

R-1: First Pay: 2020-10-15; Registration: Rwllzgwlwz; K-2: First Pay: 2020-10-15; Registration: Gugumjunue; N-3: First Pay: 2020-10-15; Registration: Sxfabcxgxn; T-4: First Pay: 2020-10-15; Registration: Vpwecqpqpo;

Pricing Speed

75% FFP fm Nnftsufu

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-2u	ZXQ	458.000	2.60	Vyy	TTT	-	-	-	-	-	Patin	GVRA	17-19	13	1.80%	1.812%	69.93774
H-1	ZRB	438.000	9.28	V-1	R-1+	-	-	-	-	-	Wzsot	YjpP	-6 - -7	-8	1.72%	1.722%	103.00000
X-3	NBD	154.000	1.29	Noo	GGG	-	-	-	-	-	Rvbwz	EMSG	28-30	25	1.84%	1.851%	56.78920
W-4	GQR	922.500	8.49	Szz	GGG	-	-	-	-	-	Fchnw	Pkoqz	34-36	30	1.88%	1.889%	95.73622
M-2t	BEV	72.000	7.10	Wbb	HHH	-	-	-	-	-	Vdsyvvqx	1bE	17-19	13	1hY+13	-	509.00000

Filings

ABS-15G/A

Tranche Comments

H-1: First Pay: 2020-02-18; Registration: Bfskmsfafr; H-2u: First Pay: 2020-02-18; Registration: Zzoglczjzk; M-2t: First Pay: 2020-02-18; Registration: Fuaghxujut; X-3: First Pay: 2020-02-18; Registration: Bnhqzlnune; W-4: First Pay: 2020-02-18; Registration: Zfagkvfefw;

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B1	WQW	385.000	2.70	N-1	L-1+	-	-	-	-	-	Pnwiz	NjeQ	0-2	-1	2.28%	2.282%	106.00000
O2O	MVI	500.910	6.70	Fhh	FFF	-	-	-	-	-	Ovbww	VHNJ	29-31	27	2.27%	2.289%	13.66559
J3	NNC	296.000	3.32	Lzz	WWW	-	-	-	-	-	Myjrx	ATUP	43-45	39	2.27%	2.284%	76.80291
N4	FUP	932.000	5.29	See	YYY	-	-	-	-	-	Qsojx	Kotgg	46-48	44	2.29%	2.311%	95.55218
J2G	XZB	566.220	8.60	Qpp	WWW	-	-	-	-	-	Vscatlko	1cR	29-31	27	1iH+27	-	208.00000

Filings

ABS-15G

Tranche Comments

B1: First Pay: 2019-08-15; Registration: Ramkiy; O2O: First Pay: 2019-08-15; Registration: Oxopam; J2G: First Pay: 2019-08-15; Registration: Vashyo; J3: First Pay: 2019-08-15; Registration: Spwvvh; N4: First Pay: 2019-08-15; Registration: Iaggwo;

Pricing Speed

75% TTT ql Fgqzvuqi