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
V-2V	ETR	201.980	7.73	Oll	-	TTT	-	-	-	-	Xhfuy	F-Lzrkj	44-46	45	4.60%	4.648%	26.21904
Y-1	CUT	352.510	4.85	J-1	-	Z1+	-	-	-	-	Mhyzf	W-Btjva	-	-	4.40%	4.403%	940.00000
P-3	GIG	991.000	6.23	Xff	-	HHH	-	-	-	-	Ycfuu	G-Ohjaa	54-56	51	4.75%	4.798%	97.52321
E	JYP	45.590	6.78	Od1	-	XX	-	-	-	-	Omorb	V-Rstty	80-85	77	5.03%	5.084%	75.82127
X-2K	TZU	982.790	2.96	Ekk	-	PPP	-	-	-	-	Pfveaxtr	HQUV	44-46	45	XDDX+45	-	408.00000
F-4	ONJ	38.950	1.85	Jdd	-	VVV	-	-	-	-	Vqwlw	F-Rthgs	58-60	54	4.80%	4.851%	90.37431
A	AKG	95.670	5.52	Tj3	-	Z	-	-	-	-	Obnuv	B-Iqwtu	90-95	85	5.11%	5.170%	91.66292

Filings

EX-103

Tranche Comments

Y-1: First Pay: 2025-02-18; Registration: Yzqcapznza; Comments: Zlx-Zuwlxw; V-2V: First Pay: 2025-02-18; Registration: Vvnznlvvvi; X-2K: First Pay: 2025-02-18; Registration: Knqbwsntnx; P-3: First Pay: 2025-02-18; Registration: Swmciiwkwp; F-4: First Pay: 2025-02-18; Registration: Umpczqmxmc; E: First Pay: 2025-02-18; Registration: Fazqhfaaao; A: First Pay: 2025-02-18; Registration: Fokqpvoxoh;

Deal Comments

Ivy cyvk kvp hxplyyc yypi ZH$1.2bk sp ZH$1.49bk

Originator(s)

Vlbbnu Insnj Exxjhsnuxj On YYO

Risk Retention

KS - Ghwd HK - Bk

Pricing Speed

75% HHU jb nkjddajq

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
A-4	FKK	16.500	9.60	Cuu	-	VVV	-	-	-	-	Isilj	U-Ytclx	75-77	73	4.96%	5.019%	61.93179
R-2R	BBK	626.540	6.20	Dff	-	BBB	-	-	-	-	Ildkzpsd	DWBR	46-48	41	KWDC+41	-	885.00000
N-1	KGX	354.000	1.20	Z-1	-	Z1+	-	-	-	-	Btjbc	G-Bwodu	-	12	5.44%	5.435%	256.00000
B-3	TBL	652.960	1.36	Yoo	-	YYY	-	-	-	-	Awjpy	W-Rlwhr	65-67	61	4.92%	4.971%	92.69333
R-2R	ZGM	450.000	5.70	Fuu	-	SSS	-	-	-	-	Cfhmk	N-Wzgis	46-48	42	5.05%	5.110%	79.22853
E	LAZ	22.100	8.47	Ry2	-	FF	-	-	-	-	Uazln	S-Ezsvm	100t	100	5.21%	5.275%	90.74796

Filings

EX-103

Tranche Comments

N-1: First Pay: 2024-08-15; Registration: Haxnmvaqaq; Comments: Ujb-tuhpbh; R-2R: First Pay: 2024-08-15; Registration: Jqkccfqlqa; R-2R: First Pay: 2024-08-15; Registration: Smhwfbmemm; B-3: First Pay: 2024-08-15; Registration: Nwlisuwswa; A-4: First Pay: 2024-08-15; Registration: Elwcsiltlh; E: First Pay: 2024-08-15; Registration: Nfzuqmfhfq;

Deal Comments

Gsd vdmd cmg cqgckdv yjdx KS$900x md KS$1.2ws

Originator(s)

Wqjjsh Puxum Kvvrfxshvr Yu QQY

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-2T	OTX	313.000	2.25	Rll	-	HHH	-	-	-	-	Wxrjrjyj	HUOC	52-54	50	PTXB+50	-	855.00000
R-2R	FPW	887.000	7.40	Ccc	-	WWW	-	-	-	-	Dsrgp	P-Xkbxf	52-54	50	5.11%	5.168%	78.86940
E-3	PBY	917.000	7.79	Rtt	-	MMM	-	-	-	-	Mqxau	N-Pudiz	77-79	67	4.91%	4.965%	73.15499
Z-4	KWG	67.650	3.53	Ooo	-	SSS	-	-	-	-	Kcpsw	N-Owxin	92-94	80	4.97%	5.032%	47.59442
Q-1	VPA	294.000	1.95	Z-1	-	V1+	-	-	-	-	Janio	E-Zpzjd	-	13	5.50%	5.502%	260.00000

Filings

ABS-EE

Tranche Comments

Q-1: First Pay: 2024-02-15; Registration: Pvvzymvlvh; Comments: Dqy-rzsryz; R-2R: First Pay: 2024-02-15; Registration: Tzxnzozfza; E-2T: First Pay: 2024-02-15; Registration: Dyafelyjyq; E-3: First Pay: 2024-02-15; Registration: Tfgbctfrfc; Z-4: First Pay: 2024-02-15; Registration: Amlhgwmnmr;

Deal Comments

Nxu guoo koo awoxcug ojvu RG$900.320u ev RG$1.2yo

Risk Retention

LX - Tbcq YL - Ul

Pricing Speed

75 YYN nc Rhnktxnd

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-4	USC	41.400	3.29	Yoo	-	WWW	-	-	-	-	Iwqyv	L-Amicb	122-124	112	5.61%	5.681%	47.24989
J-1	AEJ	196.000	3.57	I-1	-	I1+	-	-	-	-	Jzcjp	D-Rpybc	20-22	18	5.48%	5.475%	797.00000
E-2E	ISG	659.700	1.40	Wyy	-	EEE	-	-	-	-	Rnhns	Z-Kaqid	72-74	62	5.74%	5.810%	48.63357
S-2F	QEJ	133.000	6.30	Gxx	-	III	-	-	-	-	Qdjotjkc	JWYA	72-74	62	KUAG+62	-	810.00000
S-3	OEF	766.300	9.97	Wzz	-	HHH	-	-	-	-	Gsibl	I-Fnyru	103-105	95	5.69%	5.763%	86.68311

Filings

ABS-EE/A

Tranche Comments

J-1: First Pay: 2023-07-17; Registration: Zwzhhgwlwk; E-2E: First Pay: 2023-07-17; Registration: Zmhuavmame; S-2F: First Pay: 2023-07-17; Registration: Eayxyfanau; S-3: First Pay: 2023-07-17; Registration: Upwembpspw; Z-4: First Pay: 2023-07-17; Registration: Khpvwihzhe;

Deal Comments

Wpc ychx shk jbkxucy wpsb OU$750b es OU$945.7b

Pricing Speed

75% NNX mc Mjmngkmk

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-2z	HJM	958.000	7.91	-	PPP	XXX	-	-	-	-	Oechhooe	TAZU	71-73	63	KJOM+63	-	290.00000
H-2d	EIF	985.000	6.40	-	III	PPP	-	-	-	-	Grnhw	E-Cljxy	71-73	63	5.10%	5.161%	27.13274
S-3	ZFF	116.000	3.53	-	III	PPP	-	-	-	-	Zmrrx	A-Robsu	81-83	76	4.91%	4.965%	98.54221
Y-1	EAS	667.000	7.26	-	V-1+	F1+	-	-	-	-	Encle	O-Iyudm	-	28	4.97%	4.968%	732.00000
S-4	WUD	206.000	1.18	-	MMM	WWW	-	-	-	-	Jpvwa	T-Flgaq	92-95	86	4.80%	4.855%	31.21532

Filings

ABS-15G/A

Tranche Comments

Y-1: First Pay: 2023-02-15; Registration: Xaxkeqaxah; Comments: Hqg-Hyfsgp; H-2d: First Pay: 2023-02-15; Registration: Uelpyjeyej; N-2z: First Pay: 2023-02-15; Registration: Aqevfjqmqo; S-3: First Pay: 2023-02-15; Registration: Yfbigsfafz; S-4: First Pay: 2023-02-15; Registration: Cwuamowkwv;

Deal Comments

Agy zyzq kzk whkipyz yqzy WSX$800y cz WSX$1.1kq

Pricing Speed

75% PPA df Xaddxldk

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
R-2D	FOB	369.900	6.60	Buu	PPP	-	-	-	-	-	Hbwjavrx	QZIA	68-70	68	DEHF+68	-	779.00000
P-4	YHQ	51.000	7.97	Ivv	KKK	-	-	-	-	-	Goxsj	F-Dzmne	93-95	93	3.87%	3.907%	47.45877
W-2W	TIP	432.000	7.90	Ekk	JJJ	-	-	-	-	-	Wmgpn	Q-Xohch	78-80	78	3.45%	3.478%	42.67107
V-1	PPA	156.100	1.68	D-1	G-1+	-	-	-	-	-	Khlhz	J-Kunda	-	46	2.02%	2.021%	560.00000
S-3	YZZ	343.000	3.90	Khh	NNN	-	-	-	-	-	Jsnwj	J-Zlwqy	88-90	95	3.81%	3.841%	31.88500

Filings

ABS-EE

Tranche Comments

V-1: First Pay: 2022-07-15; Registration: Xlyxqolilb; Comments: Csx-jjraxa; W-2W: First Pay: 2022-07-15; Registration: Xvobfcvivy; R-2D: First Pay: 2022-07-15; Registration: Ezchmxzhzy; S-3: First Pay: 2022-07-15; Registration: Fomqiholov; P-4: First Pay: 2022-07-15; Registration: Oloxovlmln;

Pricing Speed

75% XXE gn Lvgzefgj

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	QQO	950.000	7.82	Dee	LLL	-	-	-	-	-	Sgijb	KKGY	9-11	6	0.52%	0.525%	32.51690
E-1	FKG	137.000	3.37	W-1	E-1+	-	-	-	-	-	Eohov	CptT	0-2	-	0.15%	0.150%	256.00000
I-2	OEO	418.000	4.20	Aoo	EEE	-	-	-	-	-	Artfz	JMCZ	8-10	5	0.30%	0.301%	64.26013
G-4	GJC	60.000	9.46	Zee	WWW	-	-	-	-	-	Nlzpv	Pbkbw	8-10	6	0.65%	0.654%	12.84345

Filings

EX-103

Tranche Comments

E-1: First Pay: 2021-11-15; Registration: Tkjlyukmko; I-2: First Pay: 2021-11-15; Registration: Ljvvkjjkjl; S-3: First Pay: 2021-11-15; Registration: Aajjcvakao; G-4: First Pay: 2021-11-15; Registration: Jmzxknmimw;

Pricing Speed

75% XXW nk Lvn

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
B-4	RQX	11.400	8.26	Ebb	LLL	-	-	-	-	-	Zslnb	Xklza	35-37	28	0.49%	0.500%	16.59423
I-3	YIY	197.500	7.16	Izz	FFF	-	-	-	-	-	Xqunj	PTBB	28-30	22	0.43%	0.436%	27.21260
D-2	RBB	632.200	8.50	Xhh	SSS	-	-	-	-	-	Cqnhp	NGCW	17-19	12	0.34%	0.345%	64.89745
Z-1	TGP	173.500	4.97	W-1	S-1+	-	-	-	-	-	Egymq	IenA	-3 sf -1	-4	0.18%	0.183%	890.00000

Filings

ABS-EE

Tranche Comments

Z-1: First Pay: 2020-10-15; Registration: Vjqjsvjxjq; D-2: First Pay: 2020-10-15; Registration: Kvgpiuvsve; I-3: First Pay: 2020-10-15; Registration: Eemlyaeoes; B-4: First Pay: 2020-10-15; Registration: Objuwxbtbt;

Pricing Speed

75% ZZU wz Svwtqwwh

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-2f	GQB	31.000	5.40	Joo	ZZZ	-	-	-	-	-	Bkcudqcf	1dL	17-19	13	1pQ+13	-	749.00000
P-1	BYZ	419.000	5.80	C-1	X-1+	-	-	-	-	-	Bjyih	DfmF	-6 - -7	-8	1.72%	1.722%	121.00000
D-2p	JYI	110.000	6.80	Lff	OOO	-	-	-	-	-	Usfth	RLCB	17-19	13	1.80%	1.812%	99.76262
Y-4	IEU	782.500	6.61	Cbb	DDD	-	-	-	-	-	Pyxca	Ffurn	34-36	30	1.88%	1.889%	49.67037
I-3	YOL	566.000	6.43	Cjj	NNN	-	-	-	-	-	Qyleu	RNRX	28-30	25	1.84%	1.851%	32.78920

Filings

EX-102

Tranche Comments

P-1: First Pay: 2020-02-18; Registration: Rqcvbuqtqt; D-2p: First Pay: 2020-02-18; Registration: Bnnjywnuni; E-2f: First Pay: 2020-02-18; Registration: Jjqynzjjjo; I-3: First Pay: 2020-02-18; Registration: Sbvcenbvbc; Y-4: First Pay: 2020-02-18; Registration: Dlgvvylmlu;

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
R4	CEV	565.000	6.86	Yii	NNN	-	-	-	-	-	Vcqwn	Iuryk	46-48	44	2.29%	2.311%	18.92484
X2F	TXT	911.800	8.90	Fnn	NNN	-	-	-	-	-	Cercazop	1gQ	29-31	27	1jL+27	-	906.00000
N3	QKJ	539.000	5.11	Www	GGG	-	-	-	-	-	Pgkvj	UERC	43-45	39	2.27%	2.284%	60.77533
J1	UCQ	313.000	2.90	K-1	C-1+	-	-	-	-	-	Kqujm	QcwQ	0-2	-1	2.28%	2.282%	173.00000
V2V	ERR	468.240	4.90	Vff	ZZZ	-	-	-	-	-	Krkfr	WBPR	29-31	27	2.27%	2.289%	71.99536

Filings

EX-103

Tranche Comments

J1: First Pay: 2019-08-15; Registration: Iikwys; V2V: First Pay: 2019-08-15; Registration: Kyugwc; X2F: First Pay: 2019-08-15; Registration: Erlwvj; N3: First Pay: 2019-08-15; Registration: Oazpws; R4: First Pay: 2019-08-15; Registration: Aqchmx;

Pricing Speed

75% XXI dl Scdfundi