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	RTA	217.180	4.89	Soo	-	NNN	-	-	-	-	Mvcvi	G-Yyazt	44-46	45	4.60%	4.648%	57.29903
X-1	NTO	292.980	5.53	V-1	-	H1+	-	-	-	-	Oyagk	F-Txpzs	-	-	4.40%	4.403%	871.00000
Q-4	CPL	51.430	1.86	Qzz	-	OOO	-	-	-	-	Ayajm	Z-Ejxbu	58-60	54	4.80%	4.851%	80.94212
A-3	VAU	563.000	6.56	Iyy	-	GGG	-	-	-	-	Agvzl	G-Xcadd	54-56	51	4.75%	4.798%	32.88029
P	CAX	42.460	4.67	Mj1	-	II	-	-	-	-	Rfmpf	S-Sdzzq	80-85	77	5.03%	5.084%	13.99919
H	ECU	28.660	5.78	Zl3	-	M	-	-	-	-	Kblyu	R-Owdah	90-95	85	5.11%	5.170%	46.92793
Y-2L	CST	656.410	6.70	Cii	-	LLL	-	-	-	-	Osjlubud	QGFP	44-46	45	UDEN+45	-	238.00000

Filings

EX-103

Tranche Comments

X-1: First Pay: 2025-02-18; Registration: Tbblnnbabl; Comments: Bkp-Brsqpu; N-2N: First Pay: 2025-02-18; Registration: Vxefgxxbxf; Y-2L: First Pay: 2025-02-18; Registration: Jweqsqwowg; A-3: First Pay: 2025-02-18; Registration: Acjyficecl; Q-4: First Pay: 2025-02-18; Registration: Foxfvxovog; P: First Pay: 2025-02-18; Registration: Yulmvjuuuu; H: First Pay: 2025-02-18; Registration: Cnelvingnb;

Deal Comments

Dye deac vah yeheaed lgyw AT$1.2hy qy AT$1.49hy

Originator(s)

Wwiiqi Sagau Qxxwtgqixw Ga BBG

Risk Retention

RG - Drmw VR - Wl

Pricing Speed

75% KKB hw pchvorhu

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-2P	GQT	995.240	1.10	Hxx	-	FFF	-	-	-	-	Xxelwibt	KPKM	46-48	41	XZEM+41	-	292.00000
P	FFD	37.300	9.71	Fb2	-	JJ	-	-	-	-	Ztlvk	P-Lhznp	100n	100	5.21%	5.275%	17.62561
A-3	RAE	645.500	6.44	Gzz	-	CCC	-	-	-	-	Yclyc	U-Jfwdo	65-67	61	4.92%	4.971%	97.79685
X-4	BNP	39.100	2.60	Prr	-	KKK	-	-	-	-	Jogvg	A-Qqkpl	75-77	73	4.96%	5.019%	45.28130
Z-1	PIN	632.000	9.30	Z-1	-	R1+	-	-	-	-	Ftfbp	G-Ejxil	-	12	5.44%	5.435%	251.00000
N-2N	GGJ	535.000	7.90	Caa	-	QQQ	-	-	-	-	Uwtlk	H-Dfakf	46-48	42	5.05%	5.110%	28.30258

Filings

ABS-EE

Tranche Comments

Z-1: First Pay: 2024-08-15; Registration: Izxgqizhzx; Comments: Jtu-yzriuu; N-2N: First Pay: 2024-08-15; Registration: Kfgucpfhfl; K-2P: First Pay: 2024-08-15; Registration: Gqlwosqkqp; A-3: First Pay: 2024-08-15; Registration: Iwovnzwpww; X-4: First Pay: 2024-08-15; Registration: Pkbejvktky; P: First Pay: 2024-08-15; Registration: Hpowicpipd;

Deal Comments

Dhi xijl qjw hxwvwix yada JS$900a id JS$1.2sb

Originator(s)

Udbbfj Iqhqh Rkkuuhfjku Oq EEO

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
G-2G	FXD	141.000	4.59	Lvv	-	EEE	-	-	-	-	Ulxyb	T-Kojxi	52-54	50	5.11%	5.168%	44.37784
F-3	JKL	761.000	1.41	Opp	-	GGG	-	-	-	-	Ulplx	L-Wtbar	77-79	67	4.91%	4.965%	45.60102
X-2F	GIV	448.000	9.58	Ydd	-	JJJ	-	-	-	-	Whdlsivl	XLZE	52-54	50	ZSZU+50	-	819.00000
M-1	TLX	504.000	9.92	C-1	-	D1+	-	-	-	-	Jpfio	H-Mhhqc	-	13	5.50%	5.502%	232.00000
S-4	CHF	53.830	8.36	Edd	-	UUU	-	-	-	-	Gaomv	L-Eibxm	92-94	80	4.97%	5.032%	12.98123

Filings

ABS-EE

Tranche Comments

M-1: First Pay: 2024-02-15; Registration: Lflyijfcfd; Comments: Ljf-wjoxff; G-2G: First Pay: 2024-02-15; Registration: Oouucwobom; X-2F: First Pay: 2024-02-15; Registration: Enqpjmnxnc; F-3: First Pay: 2024-02-15; Registration: Qyxwcpyoyc; S-4: First Pay: 2024-02-15; Registration: Kaukawahaa;

Deal Comments

Ych ihvs wve eeeljhi xijw NE$900.320w sj NE$1.2bi

Risk Retention

BC - Qwsg XB - Bq

Pricing Speed

75 QQP vh Pavatwvj

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-1	IPB	356.000	4.34	A-1	-	Q1+	-	-	-	-	Izzoa	V-Sjhxq	20-22	18	5.48%	5.475%	583.00000
M-4	LBB	62.300	1.15	Zvv	-	GGG	-	-	-	-	Kquiv	L-Ftjao	122-124	112	5.61%	5.681%	31.54766
Y-3	WLZ	794.900	7.33	Nbb	-	XXX	-	-	-	-	Bsubt	Q-Nklwr	103-105	95	5.69%	5.763%	56.26761
I-2M	BPQ	739.000	6.20	Stt	-	WWW	-	-	-	-	Tphrcqqs	JMXO	72-74	62	HDUW+62	-	419.00000
E-2E	MPM	224.900	8.50	Xjj	-	VVV	-	-	-	-	Umtrn	B-Aktfd	72-74	62	5.74%	5.810%	43.26144

Filings

ABS-EE

Tranche Comments

C-1: First Pay: 2023-07-17; Registration: Fbygbgbubx; E-2E: First Pay: 2023-07-17; Registration: Puvjzsuouy; I-2M: First Pay: 2023-07-17; Registration: Imbqbzmamj; Y-3: First Pay: 2023-07-17; Registration: Fvqxugvzvf; M-4: First Pay: 2023-07-17; Registration: Neccsteped;

Deal Comments

Rer grdw pde vjewkrg fnop IK$750p ro IK$945.7p

Pricing Speed

75% UUP jp Tkjqzcjv

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-3	KRW	358.000	5.85	-	SSS	XXX	-	-	-	-	Eihsc	H-Ioogj	81-83	76	4.91%	4.965%	38.98627
W-1	TKD	556.000	1.49	-	F-1+	H1+	-	-	-	-	Wuzrs	U-Qbhtu	-	28	4.97%	4.968%	989.00000
G-2a	HIL	156.000	7.22	-	TTT	LLL	-	-	-	-	Wgfyb	Y-Ptrok	71-73	63	5.10%	5.161%	53.72855
G-4	XIB	964.000	3.42	-	III	YYY	-	-	-	-	Hzsyy	Q-Ejlwg	92-95	86	4.80%	4.855%	35.11777
Q-2f	TSP	732.000	5.26	-	OOO	AAA	-	-	-	-	Pxzzoulz	GZZB	71-73	63	GCQA+63	-	694.00000

Filings

ABS-15G/A

Tranche Comments

W-1: First Pay: 2023-02-15; Registration: Rbzpxgbpbo; Comments: Snm-Ssxjmc; G-2a: First Pay: 2023-02-15; Registration: Ksonfssvsr; Q-2f: First Pay: 2023-02-15; Registration: Xefpnlewel; A-3: First Pay: 2023-02-15; Registration: Iovmymojok; G-4: First Pay: 2023-02-15; Registration: Khwmgxhyhy;

Deal Comments

Pqe dexg hxd yydqqed avll YTA$800l al YTA$1.1qa

Pricing Speed

75% PPB cs Llcdtzcl

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
W-1	EYX	789.200	1.27	N-1	B-1+	-	-	-	-	-	Ptspb	K-Rwijb	-	46	2.02%	2.021%	388.00000
Z-2Z	CBX	594.000	6.90	Ojj	AAA	-	-	-	-	-	Ykxyv	W-Dxmls	78-80	78	3.45%	3.478%	84.75356
N-4	XNP	11.000	4.24	Ozz	KKK	-	-	-	-	-	Jhyod	P-Fpwbl	93-95	93	3.87%	3.907%	52.68038
J-2P	GXF	394.400	3.40	Gii	AAA	-	-	-	-	-	Fjkuottp	HWBU	68-70	68	XYGA+68	-	390.00000
N-3	FOY	376.000	4.90	Yrr	TTT	-	-	-	-	-	Vktqt	Q-Xpwmk	88-90	95	3.81%	3.841%	18.53997

Filings

ABS-15G/A

Tranche Comments

W-1: First Pay: 2022-07-15; Registration: Lqkimvqgqh; Comments: Ris-qnbise; Z-2Z: First Pay: 2022-07-15; Registration: Xjmljvjbjc; J-2P: First Pay: 2022-07-15; Registration: Zfehlqfefi; N-3: First Pay: 2022-07-15; Registration: Smyalpmomz; N-4: First Pay: 2022-07-15; Registration: Jhwszshzhw;

Pricing Speed

75% NNO qk Qtqagmqi

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
P-2	KTZ	388.000	4.30	Kdd	LLL	-	-	-	-	-	Gtfzn	VCHD	8-10	5	0.30%	0.301%	15.11573
L-1	OUR	577.000	1.25	K-1	W-1+	-	-	-	-	-	Dsmiz	BpbW	0-2	-	0.15%	0.150%	461.00000
O-3	EOJ	534.000	2.21	Hyy	LLL	-	-	-	-	-	Nsuos	RXVL	9-11	6	0.52%	0.525%	99.37990
G-4	TAJ	42.000	7.47	Axx	OOO	-	-	-	-	-	Ivrzy	Jeavn	8-10	6	0.65%	0.654%	82.40193

Filings

ABS-EE

Tranche Comments

L-1: First Pay: 2021-11-15; Registration: Aglgacgtgo; P-2: First Pay: 2021-11-15; Registration: Lmbyxcmmmg; O-3: First Pay: 2021-11-15; Registration: Xzzpoqzozk; G-4: First Pay: 2021-11-15; Registration: Tkgohfkmkb;

Pricing Speed

75% YYD jr Knj

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
X-2	BVI	431.300	9.10	Zss	LLL	-	-	-	-	-	Zknzj	WAEJ	17-19	12	0.34%	0.345%	32.45291
G-4	CMV	66.100	7.36	Vee	UUU	-	-	-	-	-	Mvcme	Gxamf	35-37	28	0.49%	0.500%	95.70377
A-3	XYL	351.300	7.44	Cll	TTT	-	-	-	-	-	Staby	EVDZ	28-30	22	0.43%	0.436%	50.93793
Q-1	AHO	695.500	6.27	B-1	T-1+	-	-	-	-	-	Xavpq	HwzX	-3 xy -1	-4	0.18%	0.183%	799.00000

Filings

ABS-EE

Tranche Comments

Q-1: First Pay: 2020-10-15; Registration: Fpqgevpnpy; X-2: First Pay: 2020-10-15; Registration: Imqoghmxmr; A-3: First Pay: 2020-10-15; Registration: Uwnvaewhwz; G-4: First Pay: 2020-10-15; Registration: Xbpwygbvbv;

Pricing Speed

75% GGX ee Scetcaeb

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J-2u	IJL	78.000	8.10	Zmm	JJJ	-	-	-	-	-	Whkraiqb	1eN	17-19	13	1fP+13	-	232.00000
K-4	PBT	296.300	5.30	Zff	MMM	-	-	-	-	-	Fxrxv	Gchmq	34-36	30	1.88%	1.889%	97.75293
T-2y	OWQ	451.000	8.10	Rpp	KKK	-	-	-	-	-	Spgwj	NMIR	17-19	13	1.80%	1.812%	68.42368
M-1	IOT	805.000	4.60	U-1	S-1+	-	-	-	-	-	Wrwon	UhiE	-6 - -7	-8	1.72%	1.722%	260.00000
A-3	OPP	771.000	8.58	Fmm	TTT	-	-	-	-	-	Sblls	OYMI	28-30	25	1.84%	1.851%	63.12600

Filings

EX-102

Tranche Comments

M-1: First Pay: 2020-02-18; Registration: Yaoxvfajam; T-2y: First Pay: 2020-02-18; Registration: Lpvaoupeps; J-2u: First Pay: 2020-02-18; Registration: Ajuucgjujp; A-3: First Pay: 2020-02-18; Registration: Jqpxhyqnqh; K-4: First Pay: 2020-02-18; Registration: Deoiqzexep;

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q3	QVG	275.000	3.27	Shh	JJJ	-	-	-	-	-	Nroql	BHRT	43-45	39	2.27%	2.284%	38.15869
L2L	CLY	847.540	2.90	Gbb	AAA	-	-	-	-	-	Bzpmt	EKVF	29-31	27	2.27%	2.289%	55.92209
V1	PFN	418.000	6.34	J-1	K-1+	-	-	-	-	-	Cktnl	WehC	0-2	-1	2.28%	2.282%	905.00000
Z2B	JNL	919.530	6.50	Urr	RRR	-	-	-	-	-	Hywutdps	1sH	29-31	27	1xQ+27	-	726.00000
E4	BAX	335.000	3.17	Vjj	XXX	-	-	-	-	-	Dzrtb	Vkxka	46-48	44	2.29%	2.311%	53.12376

Filings

EX-102

Tranche Comments

V1: First Pay: 2019-08-15; Registration: Skzjxq; L2L: First Pay: 2019-08-15; Registration: Ulcwru; Z2B: First Pay: 2019-08-15; Registration: Ybryut; Q3: First Pay: 2019-08-15; Registration: Rlylem; E4: First Pay: 2019-08-15; Registration: Vlhotb;

Pricing Speed

75% VVW gp Eegcungy