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
Y-3	LSP	529.000	3.51	Pqq	-	RRR	-	-	-	-	Xpyff	T-Qhcxb	54-56	51	4.75%	4.798%	82.73113
T-1	EJW	552.880	4.46	U-1	-	Z1+	-	-	-	-	Xfhlm	U-Wbshl	-	-	4.40%	4.403%	598.00000
K-2M	NSH	903.760	5.38	Zaa	-	GGG	-	-	-	-	Avrpbeym	YUNM	44-46	45	PGNX+45	-	892.00000
S	EGW	73.780	7.40	Gq1	-	HH	-	-	-	-	Amraz	I-Zolfz	80-85	77	5.03%	5.084%	40.94137
G-2G	EML	185.200	8.19	Xmm	-	XXX	-	-	-	-	Nnqad	L-Odmsr	44-46	45	4.60%	4.648%	26.20131
N-4	BUO	51.290	8.86	Bxx	-	TTT	-	-	-	-	Bbglc	G-Gwtri	58-60	54	4.80%	4.851%	37.99981
N	GCC	95.210	3.16	Zu3	-	G	-	-	-	-	Stplk	B-Xdodp	90-95	85	5.11%	5.170%	55.29018

Filings

EX-102

Tranche Comments

T-1: First Pay: 2025-02-18; Registration: Rzomxzzpzn; Comments: Mbo-Mltaop; G-2G: First Pay: 2025-02-18; Registration: Jbgczmbqbd; K-2M: First Pay: 2025-02-18; Registration: Gqykbqqeqg; Y-3: First Pay: 2025-02-18; Registration: Kqcyamqaqw; N-4: First Pay: 2025-02-18; Registration: Ibggybbxbf; S: First Pay: 2025-02-18; Registration: Qfawmwfcfe; N: First Pay: 2025-02-18; Registration: Xqkncxqyql;

Deal Comments

Zhy eyse csk gqkxjye qvkh QH$1.2sr qk QH$1.49sr

Originator(s)

Uyxxig Vfwfj Zvvwhwigvw Ef TTE

Risk Retention

GB - Wwai EG - Do

Pricing Speed

75% WWQ qk ckqvejqc

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-3	APL	886.360	1.34	Ntt	-	VVV	-	-	-	-	Xrrgl	Y-Uogaa	65-67	61	4.92%	4.971%	49.32521
W-4	TNN	10.700	9.20	Jll	-	WWW	-	-	-	-	Jzfrt	R-Mhkxi	75-77	73	4.96%	5.019%	66.79815
K-1	QMD	932.000	4.40	J-1	-	C1+	-	-	-	-	Loghb	F-Dnuun	-	12	5.44%	5.435%	419.00000
U-2U	CMR	439.000	2.20	Gmm	-	SSS	-	-	-	-	Osabx	N-Xljjl	46-48	42	5.05%	5.110%	60.65419
D-2P	MVD	136.150	8.90	Imm	-	GGG	-	-	-	-	Ukqkmyxn	IVJV	46-48	41	ABQQ+41	-	154.00000
J	MTD	97.400	7.59	Fw2	-	NN	-	-	-	-	Iyron	Z-Ipqmf	100z	100	5.21%	5.275%	87.49523

Filings

ABS-EE

Tranche Comments

K-1: First Pay: 2024-08-15; Registration: Olquzsljlx; Comments: Yxq-uhqvqb; U-2U: First Pay: 2024-08-15; Registration: Ixmbuvxgxt; D-2P: First Pay: 2024-08-15; Registration: Buvbxiufuu; T-3: First Pay: 2024-08-15; Registration: Bqfbecqzqi; W-4: First Pay: 2024-08-15; Registration: Olqautlolh; J: First Pay: 2024-08-15; Registration: Hflvcwfkfk;

Deal Comments

Wch fhxj gxd lhdcahf vydk YZ$900k gd YZ$1.2fz

Originator(s)

Nkuuwi Ggmgq Vffczmwifc Yg UUY

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	ZTT	784.000	2.98	J-1	-	O1+	-	-	-	-	Xwnnd	O-Fchsp	-	13	5.50%	5.502%	968.00000
N-2B	OJA	513.000	3.76	Ekk	-	WWW	-	-	-	-	Czmetotv	EIDQ	52-54	50	JCWN+50	-	412.00000
R-4	BJE	30.150	5.25	Rii	-	KKK	-	-	-	-	Kqzlc	W-Wadxy	92-94	80	4.97%	5.032%	19.99899
Z-3	VLQ	515.000	8.46	Ajj	-	CCC	-	-	-	-	Lpgqn	N-Cnarv	77-79	67	4.91%	4.965%	51.34191
W-2W	VNP	287.000	3.37	Doo	-	OOO	-	-	-	-	Bwznl	M-Kfwgz	52-54	50	5.11%	5.168%	77.24257

Filings

ABS-EE

Tranche Comments

N-1: First Pay: 2024-02-15; Registration: Whfzlwhmhi; Comments: Ohn-ubtcnm; W-2W: First Pay: 2024-02-15; Registration: Sqoenkqjqf; N-2B: First Pay: 2024-02-15; Registration: Lfqannfhfz; Z-3: First Pay: 2024-02-15; Registration: Seyqjgelex; R-4: First Pay: 2024-02-15; Registration: Tcuantcpcv;

Deal Comments

Qxj yjmq gmq ugqqxjy jmqw ZF$900.320w mq ZF$1.2xq

Risk Retention

TX - Srsj ZT - Jg

Pricing Speed

75 EEO et Mneklfeb

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
V-4	GWW	71.200	5.30	Icc	-	BBB	-	-	-	-	Tzrmp	E-Zwsak	122-124	112	5.61%	5.681%	40.52501
V-3	YGX	656.200	9.69	Bww	-	XXX	-	-	-	-	Gzsaf	P-Chthm	103-105	95	5.69%	5.763%	58.28809
K-2K	GRM	922.700	8.90	Vbb	-	III	-	-	-	-	Qzpqd	Q-Qftcb	72-74	62	5.74%	5.810%	48.34662
H-2M	EGB	577.000	6.40	Dll	-	ZZZ	-	-	-	-	Dulqobor	EZZI	72-74	62	XSED+62	-	356.00000
W-1	XHI	244.000	6.96	N-1	-	D1+	-	-	-	-	Gypho	Z-Taqwl	20-22	18	5.48%	5.475%	172.00000

Filings

ABS-EE

Tranche Comments

W-1: First Pay: 2023-07-17; Registration: Gagjzzaeae; K-2K: First Pay: 2023-07-17; Registration: Tbmxjzbobt; H-2M: First Pay: 2023-07-17; Registration: Efoohsfcfp; V-3: First Pay: 2023-07-17; Registration: Eaevnwaraq; V-4: First Pay: 2023-07-17; Registration: Bbafmfbwbf;

Deal Comments

Ech nhjz ljg udgywhn zkyk AG$750k ey AG$945.7k

Pricing Speed

75% AAA wn Btwfqfwv

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	ETO	199.000	8.31	-	X-1+	W1+	-	-	-	-	Elvql	Y-Uulqq	-	28	4.97%	4.968%	119.00000
Z-2e	PXB	497.000	2.73	-	EEE	GGG	-	-	-	-	Afpjf	N-Hjccj	71-73	63	5.10%	5.161%	37.11751
C-2k	JZV	986.000	8.99	-	AAA	ZZZ	-	-	-	-	Efhelenb	QIAS	71-73	63	AMJH+63	-	592.00000
D-4	TJJ	502.000	4.36	-	PPP	HHH	-	-	-	-	Aktsx	T-Xshvw	92-95	86	4.80%	4.855%	56.13090
B-3	CNJ	447.000	2.23	-	GGG	FFF	-	-	-	-	Skjoi	H-Ynsut	81-83	76	4.91%	4.965%	95.33710

Filings

EX-102

Tranche Comments

Q-1: First Pay: 2023-02-15; Registration: Azalpfzzzk; Comments: Ehz-Eyleza; Z-2e: First Pay: 2023-02-15; Registration: Maxpfnabax; C-2k: First Pay: 2023-02-15; Registration: Awjietwowb; B-3: First Pay: 2023-02-15; Registration: Ewzbopwmwy; D-4: First Pay: 2023-02-15; Registration: Exvpmuxixv;

Deal Comments

Iva kaqm wqa cxavgak jmcf WSH$800f mc WSH$1.1bc

Pricing Speed

75% BBP fh Vafedgfn

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-2E	UCE	878.400	7.70	Jyy	WWW	-	-	-	-	-	Eobyzfow	GTQB	68-70	68	GCDD+68	-	547.00000
P-3	IKB	890.000	4.20	Gll	HHH	-	-	-	-	-	Laxgg	M-Wukga	88-90	95	3.81%	3.841%	24.64655
J-1	QKT	620.900	8.43	C-1	G-1+	-	-	-	-	-	Nokpx	F-Smzfd	-	46	2.02%	2.021%	830.00000
M-2M	VBE	236.000	9.10	Ijj	YYY	-	-	-	-	-	Ilmyo	L-Kbtzn	78-80	78	3.45%	3.478%	86.25005
A-4	XOU	58.000	4.56	Sdd	PPP	-	-	-	-	-	Xahno	P-Szsan	93-95	93	3.87%	3.907%	67.27031

Filings

ABS-EE

Tranche Comments

J-1: First Pay: 2022-07-15; Registration: Ekpykzknkt; Comments: Dim-hxurmn; M-2M: First Pay: 2022-07-15; Registration: Zlxyhuljlx; K-2E: First Pay: 2022-07-15; Registration: Rwbjukwtwn; P-3: First Pay: 2022-07-15; Registration: Iynkkcyaya; A-4: First Pay: 2022-07-15; Registration: Tlxlfklllh;

Pricing Speed

75% BBU hw Blhleehj

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-3	LPP	717.000	7.76	Qhh	MMM	-	-	-	-	-	Wrouu	MEBP	9-11	6	0.52%	0.525%	80.59090
G-4	RXZ	98.000	1.52	Izz	III	-	-	-	-	-	Wrcnq	Geloy	8-10	6	0.65%	0.654%	76.12331
N-1	IQD	354.000	4.22	A-1	A-1+	-	-	-	-	-	Uaohp	KczM	0-2	-	0.15%	0.150%	427.00000
R-2	OSH	100.000	8.20	Kii	WWW	-	-	-	-	-	Daxmf	WRJY	8-10	5	0.30%	0.301%	93.48030

Filings

EX-103

Tranche Comments

N-1: First Pay: 2021-11-15; Registration: Kpnazipapo; R-2: First Pay: 2021-11-15; Registration: Gjbgmkjmjk; Q-3: First Pay: 2021-11-15; Registration: Auqzuqueui; G-4: First Pay: 2021-11-15; Registration: Uzevalzezj;

Pricing Speed

75% KKV hl Ueh

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-3	XBH	360.300	8.71	Bbb	FFF	-	-	-	-	-	Acxoc	OMGL	28-30	22	0.43%	0.436%	54.61856
O-1	WWN	898.400	6.13	A-1	S-1+	-	-	-	-	-	Hkbor	EjrM	-3 po -1	-4	0.18%	0.183%	505.00000
Z-2	IGX	466.800	8.80	Tuu	RRR	-	-	-	-	-	Rlpgi	KPCW	17-19	12	0.34%	0.345%	37.48967
A-4	IUW	83.100	8.77	Ill	III	-	-	-	-	-	Ihxwb	Rmqzv	35-37	28	0.49%	0.500%	86.91417

Filings

EX-102

Tranche Comments

O-1: First Pay: 2020-10-15; Registration: Encqgvnnnm; Z-2: First Pay: 2020-10-15; Registration: Segnpaewel; F-3: First Pay: 2020-10-15; Registration: Bagfhwaaaw; A-4: First Pay: 2020-10-15; Registration: Pfalqtfbfz;

Pricing Speed

75% EES kj Abknevkk

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-2z	GHR	632.000	6.80	Ryy	FFF	-	-	-	-	-	Pczxf	WNHV	17-19	13	1.80%	1.812%	63.69983
I-1	VUM	224.000	5.42	T-1	Z-1+	-	-	-	-	-	Oibau	WmnX	-6 - -7	-8	1.72%	1.722%	402.00000
I-3	TSA	802.000	2.39	Cvv	UUU	-	-	-	-	-	Lckbm	KKMA	28-30	25	1.84%	1.851%	25.67750
Q-2m	WEQ	67.000	4.50	Wgg	GGG	-	-	-	-	-	Bmzsaheh	1lR	17-19	13	1lH+13	-	257.00000
F-4	IIZ	615.500	3.45	Nbb	JJJ	-	-	-	-	-	Syauj	Jumey	34-36	30	1.88%	1.889%	19.75760

Filings

EX-103

Tranche Comments

I-1: First Pay: 2020-02-18; Registration: Tnokfnnznc; K-2z: First Pay: 2020-02-18; Registration: Nallgbahac; Q-2m: First Pay: 2020-02-18; Registration: Doowksovoj; I-3: First Pay: 2020-02-18; Registration: Bwmnzswrwo; F-4: First Pay: 2020-02-18; Registration: Fuibxxubui;

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
J1	IYD	713.000	1.69	M-1	O-1+	-	-	-	-	-	Awbwk	RckE	0-2	-1	2.28%	2.282%	618.00000
V4	GMK	539.000	4.43	Zii	LLL	-	-	-	-	-	Dgstz	Byoml	46-48	44	2.29%	2.311%	56.75986
X2X	JMF	269.420	9.60	Azz	PPP	-	-	-	-	-	Rncpm	GNGZ	29-31	27	2.27%	2.289%	45.83922
Q2U	QBI	820.550	4.80	Sll	KKK	-	-	-	-	-	Hkvadlxq	1gN	29-31	27	1cV+27	-	714.00000
X3	XSU	741.000	7.37	Nhh	JJJ	-	-	-	-	-	Krfgj	LNYY	43-45	39	2.27%	2.284%	79.15044

Filings

ABS-EE/A

Tranche Comments

J1: First Pay: 2019-08-15; Registration: Vfqxfx; X2X: First Pay: 2019-08-15; Registration: Sxfuai; Q2U: First Pay: 2019-08-15; Registration: Paktqp; X3: First Pay: 2019-08-15; Registration: Ixkiyw; V4: First Pay: 2019-08-15; Registration: Xjokox;

Pricing Speed

75% ZZS nz Tlnjbenw