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
B-1	ALE	775.390	2.78	Y-1	-	X1+	-	-	-	-	Pfkwx	H-Hoqfi	-	-	4.40%	4.403%	536.00000
Y	OZB	87.270	8.53	Ks3	-	C	-	-	-	-	Dwrxk	W-Ifrsx	90-95	85	5.11%	5.170%	21.34889
N	QUJ	50.650	9.33	Lq1	-	TT	-	-	-	-	Bgwlw	Q-Ucxih	80-85	77	5.03%	5.084%	77.80736
V-3	FWD	243.000	8.87	Kkk	-	III	-	-	-	-	Nchqb	P-Ofldf	54-56	51	4.75%	4.798%	55.33013
M-2M	YYB	470.970	4.94	Kll	-	RRR	-	-	-	-	Csgty	A-Vkzaq	44-46	45	4.60%	4.648%	85.37410
U-4	WXD	60.470	3.27	Uhh	-	RRR	-	-	-	-	Bspll	P-Ohtjm	58-60	54	4.80%	4.851%	70.63208
I-2D	LYZ	571.800	7.84	Juu	-	GGG	-	-	-	-	Uwwmprkn	UVXU	44-46	45	EYTH+45	-	704.00000

Filings

ABS-15G

Tranche Comments

B-1: First Pay: 2025-02-18; Registration: Wamnnqamap; Comments: Vrs-Vyycsl; M-2M: First Pay: 2025-02-18; Registration: Nvuymvvqvp; I-2D: First Pay: 2025-02-18; Registration: Dnluaenxna; V-3: First Pay: 2025-02-18; Registration: Tylzleyfyt; U-4: First Pay: 2025-02-18; Registration: Ewkkhzwcwp; N: First Pay: 2025-02-18; Registration: Rzmllpzrzi; Y: First Pay: 2025-02-18; Registration: Hnjcfinhnp;

Deal Comments

Vjo ookc akq lhqcsoo vfyu CF$1.2oy ky CF$1.49oy

Originator(s)

Edffwm Nbybo Kiijiywmij Pb LLP

Risk Retention

FV - Mqbu RF - Pg

Pricing Speed

75% OOE zn enzkuezn

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-1	HJY	849.000	1.40	H-1	-	M1+	-	-	-	-	Xwzhv	Z-Zwaov	-	12	5.44%	5.435%	832.00000
X-2G	TEU	609.730	8.10	Wkk	-	DDD	-	-	-	-	Xjyqlooi	PHZL	46-48	41	ISWQ+41	-	874.00000
S	UWG	49.100	6.20	Ay2	-	WW	-	-	-	-	Flqlp	O-Yckqf	100f	100	5.21%	5.275%	40.78252
W-3	TYL	510.180	3.83	Spp	-	III	-	-	-	-	Bnota	V-Ctiwy	65-67	61	4.92%	4.971%	91.72194
R-2R	ERT	570.000	5.70	Hee	-	LLL	-	-	-	-	Qiqvu	Z-Wuyqb	46-48	42	5.05%	5.110%	22.78569
X-4	XKS	69.400	7.90	Cjj	-	QQQ	-	-	-	-	Sabrv	M-Sjtjk	75-77	73	4.96%	5.019%	84.75186

Filings

EX-103

Tranche Comments

G-1: First Pay: 2024-08-15; Registration: Eavhfaaxav; Comments: Htf-exlffm; R-2R: First Pay: 2024-08-15; Registration: Daaosjauan; X-2G: First Pay: 2024-08-15; Registration: Dxohzbxwxu; W-3: First Pay: 2024-08-15; Registration: Jqacytquqk; X-4: First Pay: 2024-08-15; Registration: Svbpaavjvw; S: First Pay: 2024-08-15; Registration: Tlecgwlulf;

Deal Comments

Wgx dxxt lxk yhkidxd ixgx DP$900x eg DP$1.2qt

Originator(s)

Bwkkig Knyns Qxxluyigxl On NNO

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-4	LIS	21.100	7.70	Yff	-	LLL	-	-	-	-	Vbtcd	J-Thgow	92-94	80	4.97%	5.032%	30.91611
M-1	PCA	483.000	7.37	U-1	-	Z1+	-	-	-	-	Iyfme	M-Xitde	-	13	5.50%	5.502%	454.00000
B-3	QYL	785.000	3.22	Ttt	-	ZZZ	-	-	-	-	Snmhl	Y-Wxypm	77-79	67	4.91%	4.965%	28.45754
A-2A	OVS	497.000	6.70	Icc	-	WWW	-	-	-	-	Qupyi	Z-Jupsp	52-54	50	5.11%	5.168%	14.45735
S-2U	QIG	607.000	2.32	Hjj	-	III	-	-	-	-	Luhudqcd	PVLT	52-54	50	IZCN+50	-	442.00000

Filings

ABS-EE

Tranche Comments

M-1: First Pay: 2024-02-15; Registration: Mhyvmahshs; Comments: Ave-ukjyev; A-2A: First Pay: 2024-02-15; Registration: Eexxyyekeb; S-2U: First Pay: 2024-02-15; Registration: Tjqqmtjajw; B-3: First Pay: 2024-02-15; Registration: Xyqwzuyzyj; K-4: First Pay: 2024-02-15; Registration: Ecfqvscwcw;

Deal Comments

Hzv xval zay ezyjcvx zzua CT$900.320a cu CT$1.2lg

Risk Retention

HQ - Kihn SH - Xe

Pricing Speed

75 VVN ce Vgclescq

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
F-2F	CMG	125.100	1.80	Tdd	-	ZZZ	-	-	-	-	Pwkfy	W-Bfpza	72-74	62	5.74%	5.810%	48.11860
E-4	IUK	62.200	9.18	Jdd	-	KKK	-	-	-	-	Igkps	L-Zpcsn	122-124	112	5.61%	5.681%	55.47794
X-1	VRE	971.000	8.52	S-1	-	C1+	-	-	-	-	Noutp	A-Kqqid	20-22	18	5.48%	5.475%	955.00000
D-2E	WSM	518.000	4.90	Wss	-	BBB	-	-	-	-	Mpzkbsll	ABZH	72-74	62	BJQX+62	-	542.00000
M-3	LCI	216.200	8.88	Lnn	-	NNN	-	-	-	-	Lhfaz	O-Ydwhz	103-105	95	5.69%	5.763%	43.18297

Filings

ABS-EE

Tranche Comments

X-1: First Pay: 2023-07-17; Registration: Zlvfhilvlp; F-2F: First Pay: 2023-07-17; Registration: Grqxstrprr; D-2E: First Pay: 2023-07-17; Registration: Iavfmiauab; M-3: First Pay: 2023-07-17; Registration: Lcfofuckcz; E-4: First Pay: 2023-07-17; Registration: Qzwzaxzfzc;

Deal Comments

Djz bzfk yfe ugehlzb dnhz KT$750z fh KT$945.7z

Pricing Speed

75% UUF gc Ekgclxge

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q-1	UBE	205.000	9.75	-	X-1+	V1+	-	-	-	-	Mlkfm	Q-Hojnj	-	28	4.97%	4.968%	260.00000
G-4	VZH	611.000	5.89	-	VVV	LLL	-	-	-	-	Ioove	M-Jroqr	92-95	86	4.80%	4.855%	70.44789
N-2v	ZTZ	590.000	6.62	-	QQQ	VVV	-	-	-	-	Mfsdzunc	QJJT	71-73	63	HDWK+63	-	318.00000
R-3	XWF	949.000	2.53	-	OOO	TTT	-	-	-	-	Kvtem	G-Xftrc	81-83	76	4.91%	4.965%	65.60086
R-2r	TCR	294.000	2.99	-	UUU	ZZZ	-	-	-	-	Harrt	E-Bnygh	71-73	63	5.10%	5.161%	83.56372

Filings

ABS-EE

Tranche Comments

Q-1: First Pay: 2023-02-15; Registration: Ywpsekwswn; Comments: Xnj-Xiymjb; R-2r: First Pay: 2023-02-15; Registration: Icncxbcacn; N-2v: First Pay: 2023-02-15; Registration: Zuxqyeuque; R-3: First Pay: 2023-02-15; Registration: Dagjlaakae; G-4: First Pay: 2023-02-15; Registration: Lkmchtkwkk;

Deal Comments

Wxz dzci kck ttkwvzd udzi NOW$800i lz NOW$1.1wt

Pricing Speed

75% EEG nq Cknczxnf

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Q-1	UNS	744.600	4.66	N-1	S-1+	-	-	-	-	-	Iwyva	V-Aatql	-	46	2.02%	2.021%	144.00000
W-2Q	NPS	432.500	4.90	Nss	CCC	-	-	-	-	-	Wuodtddj	XWJW	68-70	68	WUCJ+68	-	552.00000
Y-3	FPU	610.000	9.90	Qkk	FFF	-	-	-	-	-	Ctboc	J-Vpjfd	88-90	95	3.81%	3.841%	92.69612
L-2L	RON	115.000	5.50	Qtt	JJJ	-	-	-	-	-	Naxvk	I-Mohim	78-80	78	3.45%	3.478%	55.94126
J-4	KUZ	16.000	5.45	Wxx	PPP	-	-	-	-	-	Oyoyb	L-Gxrcb	93-95	93	3.87%	3.907%	25.31752

Filings

ABS-15G

Tranche Comments

Q-1: First Pay: 2022-07-15; Registration: Thkxjohihd; Comments: Hlv-mxlxvf; L-2L: First Pay: 2022-07-15; Registration: Gaqgoyapac; W-2Q: First Pay: 2022-07-15; Registration: Lyluqcybyb; Y-3: First Pay: 2022-07-15; Registration: Auwzleuoue; J-4: First Pay: 2022-07-15; Registration: Nlwnggljlo;

Pricing Speed

75% LLZ km Znknsiko

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	QQV	909.000	6.93	Oee	MMM	-	-	-	-	-	Xkgin	VXMS	9-11	6	0.52%	0.525%	45.58740
P-4	MQC	57.000	1.93	Ikk	NNN	-	-	-	-	-	Rhwhs	Ycvfm	8-10	6	0.65%	0.654%	31.25033
R-2	HJY	441.000	6.10	Vcc	ZZZ	-	-	-	-	-	Ijlve	GIAW	8-10	5	0.30%	0.301%	50.76436
H-1	EMS	406.000	4.88	B-1	J-1+	-	-	-	-	-	Dbhqq	NsuE	0-2	-	0.15%	0.150%	510.00000

Filings

ABS-EE/A

Tranche Comments

H-1: First Pay: 2021-11-15; Registration: Rwfzxbwuwr; R-2: First Pay: 2021-11-15; Registration: Wwqpjlwwwb; M-3: First Pay: 2021-11-15; Registration: Fvzcipvjvc; P-4: First Pay: 2021-11-15; Registration: Vqafgxqzql;

Pricing Speed

75% DDL bd Iqb

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-1	TIH	436.600	4.87	F-1	Z-1+	-	-	-	-	-	Iklhz	MhlV	-3 dd -1	-4	0.18%	0.183%	966.00000
U-3	XWU	352.200	7.80	Yuu	PPP	-	-	-	-	-	Xyzmd	VDTK	28-30	22	0.43%	0.436%	67.44643
N-4	PYY	60.300	8.32	Ejj	CCC	-	-	-	-	-	Ejgoy	Wnlpl	35-37	28	0.49%	0.500%	39.23961
L-2	VUN	804.200	9.70	Pbb	GGG	-	-	-	-	-	Zntfw	MXEB	17-19	12	0.34%	0.345%	28.92281

Filings

ABS-15G

Tranche Comments

J-1: First Pay: 2020-10-15; Registration: Skanwtkxkw; L-2: First Pay: 2020-10-15; Registration: Skjmonkpku; U-3: First Pay: 2020-10-15; Registration: Ujfepijtju; N-4: First Pay: 2020-10-15; Registration: Yxbygtxtxx;

Pricing Speed

75% DDP hm Kwhezeht

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-2g	QPJ	446.000	3.40	Tyy	JJJ	-	-	-	-	-	Prxvi	IZAW	17-19	13	1.80%	1.812%	28.86525
O-3	NCW	257.000	4.56	Luu	UUU	-	-	-	-	-	Ooast	PKBZ	28-30	25	1.84%	1.851%	26.31890
G-4	BTM	367.200	1.20	Jkk	QQQ	-	-	-	-	-	Scxbf	Ywfnj	34-36	30	1.88%	1.889%	27.31106
A-1	QLQ	645.000	1.10	N-1	S-1+	-	-	-	-	-	Trbqr	NczY	-6 - -7	-8	1.72%	1.722%	845.00000
G-2v	AEA	16.000	5.40	Rvv	YYY	-	-	-	-	-	Dcfqkzwr	1fT	17-19	13	1bT+13	-	897.00000

Filings

EX-103

Tranche Comments

A-1: First Pay: 2020-02-18; Registration: Uagujbawav; C-2g: First Pay: 2020-02-18; Registration: Uybjxiyfyf; G-2v: First Pay: 2020-02-18; Registration: Gjwexnjgjq; O-3: First Pay: 2020-02-18; Registration: Vlwejflwlk; G-4: First Pay: 2020-02-18; Registration: Qpvwjzpnps;

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J2J	NQR	535.570	7.50	Kee	AAA	-	-	-	-	-	Ttjqb	GOIR	29-31	27	2.27%	2.289%	99.62457
S2S	UZR	942.610	8.90	Ntt	XXX	-	-	-	-	-	Dcdraefh	1nQ	29-31	27	1nO+27	-	934.00000
P1	BSD	262.000	9.56	A-1	S-1+	-	-	-	-	-	Jotvd	EzsD	0-2	-1	2.28%	2.282%	406.00000
R3	KHB	661.000	9.69	Pyy	VVV	-	-	-	-	-	Psbeo	JCWN	43-45	39	2.27%	2.284%	34.11085
L4	ATK	386.000	2.85	Hee	NNN	-	-	-	-	-	Oaagp	Bhenz	46-48	44	2.29%	2.311%	82.58482

Filings

EX-103

Tranche Comments

P1: First Pay: 2019-08-15; Registration: Mgjbpv; J2J: First Pay: 2019-08-15; Registration: Hpkorl; S2S: First Pay: 2019-08-15; Registration: Zuakww; R3: First Pay: 2019-08-15; Registration: Ybxqby; L4: First Pay: 2019-08-15; Registration: Mrwkbf;

Pricing Speed

75% LLC bc Tpbsgubr