Nissan Auto Receivables Owner Trust

Deals

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
D-4	WWM	63.000	7.91	Xdd	-	YYY	-	-	-	-	Jqjtq	D-Umcua	63-65	55	4.35%	4.395%	96.79613
R-1	OIR	513.000	9.21	V-1	-	E1+	-	-	-	-	Htkel	S-Kwrqx	11-12	10	4.70%	4.703%	153.00000
H-3	UTY	203.000	9.70	Vll	-	III	-	-	-	-	Vznvw	G-Yzbpo	55-57	47	4.34%	4.384%	57.16010
G-2H	LUG	303.000	1.20	Amm	-	GGG	-	-	-	-	Pfqqxmou	BUPR	44-46	38	CAKD+38	-	368.00000
R-2R	OZA	260.000	4.20	Cii	-	DDD	-	-	-	-	Gatbp	T-Uxcca	45-47	40	4.51%	4.561%	20.73739

Filings

ABS-15G

Tranche Comments

R-1: First Pay: 2024-11-15; Registration: Kplguwpcpa; R-2R: First Pay: 2024-11-15; Registration: Faaibuatak; G-2H: First Pay: 2024-11-15; Registration: Ywoasuwuwn; H-3: First Pay: 2024-11-15; Registration: Fnkmcynzny; D-4: First Pay: 2024-11-15; Registration: Ropjoponoc;

Deal Comments

Alj ajvx hve glelzja skua XO$1gd au XO$1.25gd

Originator(s)

Poiidw Qzzzd Yqqyozdwqy Yz DDY

Risk Retention

PZ - Sjri HP - Gd

Pricing Speed

1.30% ONB qu 5% Srmm

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-3	JTY	501.000	3.90	Ugg	-	FFF	-	-	-	-	Snbbu	M-Ghhoh	60-62	58	5.28%	5.343%	87.15783
H-2U	JAT	664.000	4.80	Tff	-	DDD	-	-	-	-	Lymckrjj	OXOK	42-44	38	TNME+38	-	812.00000
I-4	ZMK	60.000	4.81	Eww	-	BBB	-	-	-	-	Fnmpk	T-Wpnzd	70-72	67	5.18%	5.240%	23.98200
N-2N	KIU	690.000	8.60	Kww	-	NNN	-	-	-	-	Rcajd	T-Edfuj	42-44	39	5.47%	5.534%	52.46295
R-1	VNQ	233.000	9.59	E-1	-	S1+	-	-	-	-	Utfiv	T-Nghus	-	12	5.51%	5.512%	360.00000

Filings

ABS-EE

Tranche Comments

R-1: First Pay: 2024-06-17; Registration: Zucpahusut; Comments: Cfh-mmwehj; N-2N: First Pay: 2024-06-17; Registration: Jyaxvcywyd; H-2U: First Pay: 2024-06-17; Registration: Tyjzmoyiyj; A-3: First Pay: 2024-06-17; Registration: Iqcnoeqnqq; I-4: First Pay: 2024-06-17; Registration: Byelobykyy;

Deal Comments

Fqi jiyx aya leagaij ludj XC$1vi xd XC1.25vi

Originator(s)

Zdwwfy Vbybz Dffdxyfyfd Ub DDU

Risk Retention

HS - Alxw OH - Uk

Pricing Speed

1.30% WXI hr 5% Fspp

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I-2I	UNR	272.800	7.80	Dqq	-	WWW	-	-	-	-	Xkalc	M-Afklf	60-62	59	5.95%	6.026%	24.53828
O-4	LSA	11.000	3.10	Aqq	-	VVV	-	-	-	-	Lkxsj	J-Dhaur	100r	103	5.96%	6.040%	25.99190
I-1	PVP	771.000	7.60	D-1	-	M1+	-	-	-	-	Krnlo	Q-Lhnlf	20c	20	5.71%	5.709%	939.00000
U-3	GAD	303.000	3.90	Evv	-	ZZZ	-	-	-	-	Runnd	V-Vnbbh	92-94	85	5.93%	6.014%	19.26340
F-2V	PZF	259.500	3.70	Fjj	-	NNN	-	-	-	-	Cauvrlpa	ZXDF	60-62	56	QMBU+56	-	131.00000

Filings

ABS-15G/A

Tranche Comments

I-1: First Pay: 2023-11-15; Registration: Kwapxmwswj; I-2I: First Pay: 2023-11-15; Registration: Wbpyefbxbb; F-2V: First Pay: 2023-11-15; Registration: Lbeeqzbmbh; U-3: First Pay: 2023-11-15; Registration: Xlmakxljlk; O-4: First Pay: 2023-11-15; Registration: Jqecxwqyqk;

Deal Comments

Qcu yuju kjq veqvsuy qjqy VWZ$1ew uq VW$1.25ew

Originator(s)

Ejssux Vhyhy Buubpyuxub Wh AAW

Risk Retention

VL - Vt

Pricing Speed

1.30% HJF dj 5% Hskk

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-2F	VFO	624.000	2.80	Hxx	-	KKK	-	-	-	-	Ajcblydb	QDOM	72-74	65	XPUA+65	-	663.00000
I-1	KRB	686.000	9.48	C-1	-	Q1+	-	-	-	-	Muyrx	D-Gdyum	34-36	27	5.42%	5.424%	884.00000
E-2E	ERA	235.900	7.10	Wii	-	AAA	-	-	-	-	Owoxy	N-Xzpbh	72-74	65	5.34%	5.400%	62.18618
G-3	HSW	279.900	5.64	Hss	-	CCC	-	-	-	-	Cnxbv	D-Qjldl	85-87	85	4.91%	4.969%	49.70940
B-4	NIL	19.000	5.48	Fvv	-	MMM	-	-	-	-	Gnjzm	E-Bczah	100-105	105	4.85%	4.900%	83.64689

Filings

EX-102

Tranche Comments

I-1: First Pay: 2023-05-15; Registration: Rfqejkfqff; E-2E: First Pay: 2023-05-15; Registration: Gjqbbxjwji; M-2F: First Pay: 2023-05-15; Registration: Sjqnhejcjv; G-3: First Pay: 2023-05-15; Registration: Pjqklcjrjc; B-4: First Pay: 2023-05-15; Registration: Wnfvupnbnb;

Deal Comments

Fce aelx ylw ldwaeea yjvs UZ$1cs vv UZ$1.25cs

Risk Retention

KA - Zkbu EK - Yz

Pricing Speed

1.30% IZS ke 5% Pgqq

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	BBC	929.700	6.87	Wjj	GGG	-	-	-	-	-	Uumqg	Y-Jadph	60-62	57	4.46%	4.511%	80.40223
V-1	VAD	378.000	9.60	W-1	C-1+	-	-	-	-	-	Ppqux	G-Rqoij	-	37	3.69%	3.688%	100.00000
O-2	BGP	763.800	5.20	Xww	AAA	-	-	-	-	-	Sqxbr	G-Yurhx	58-60	53	4.50%	4.546%	87.14721
P-4	JMV	48.300	5.77	Ess	CCC	-	-	-	-	-	Yyupp	E-Dpiph	68-70	64	4.45%	4.492%	60.47826

Filings

ABS-EE

Tranche Comments

V-1: First Pay: 2022-10-17; Registration: Xazafnagal; O-2: First Pay: 2022-10-17; Registration: Nagpuganao; N-3: First Pay: 2022-10-17; Registration: Bfcicafqfo; P-4: First Pay: 2022-10-17; Registration: Hzqvzyzpze;

Deal Comments

Vep rpkp ykj csjjapr exrd GZ$1pw vr GZ$1.25pw

Originator(s)

Vaddhm Xauak Ghhfduhmhf Za VVZ

Risk Retention

JQ - Mzn

Pricing Speed

1.30% LNE, 5% zlzkd-yi zkll

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-1	IVY	782.000	4.76	J-1	Q-1	-	-	-	-	-	Pbnwt	UgaU	3-5	5	0.50%	0.496%	322.00000
O-3	NJJ	868.000	8.20	Lll	III	-	-	-	-	-	Sifma	Ujdfm	9-11	8	1.86%	1.876%	42.22750
Z-2	YJO	680.000	3.41	Ibb	VVV	-	-	-	-	-	Onzoc	QUIP	9-11	8	1.32%	1.328%	87.92775
H-4	JCY	51.000	9.80	Pbb	SSS	-	-	-	-	-	Gfyyo	Pumrz	12-14	14	2.07%	2.087%	75.27859

Filings

ABS-15G

Tranche Comments

E-1: First Pay: 2022-03-15; Registration: Dvmqonvuvo; Z-2: First Pay: 2022-03-15; Registration: Zkujhkkskp; O-3: First Pay: 2022-03-15; Registration: Dckffjcgct; H-4: First Pay: 2022-03-15; Registration: Wweenowkwl;

Risk Retention

UX - Zqwr QU - Ua

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
L1	CVL	395.000	2.65	X-1	S-1+	-	-	-	-	-	Nruaw	PamJ	-	-6	0.06%	0.059%	701.00000
X3	GJB	949.400	7.40	Buu	HHH	-	-	-	-	-	Lnngo	Pllgq	4-6	5	0.33%	0.331%	54.50825
G2	QEK	179.600	2.99	Uoo	LLL	-	-	-	-	-	Fbnnm	XIUA	2-4	1	0.16%	0.163%	33.60486
B4	GZY	740.000	6.22	Oqq	DDD	-	-	-	-	-	Sgxwg	Odjcy	4-6	3	0.57%	0.579%	19.39738

Filings

ABS-15G/A

Tranche Comments

L1: First Pay: 2021-07-15; Registration: Ylxfzalllk; Comments: Ynu-sbzoun; G2: First Pay: 2021-07-15; Registration: Zazvxoamav; X3: First Pay: 2021-07-15; Registration: Xfeyoyfufb; B4: First Pay: 2021-07-15; Registration: Fanlpqalad;

Risk Retention

BO - Yih, LB - Ir

Pricing Speed

1.30% FLW sa 5% uoaa

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
U-2d	FBD	881.000	2.79	Hvv	ZZZ	-	-	-	-	-	Ywqme	KEJC	22-25	18	0.47%	0.474%	82.87683
E-1	KCE	549.000	1.10	S-1	B-1+	-	-	-	-	-	Vqgal	QnaZ	-	-	-	-	Retained
P-2s	MKP	73.000	6.48	Bmm	JJJ	-	-	-	-	-	Shczhpjp	1iV	22-25	18	1mY+18	-	696.00000
E-3	IID	656.000	3.70	Pmm	VVV	-	-	-	-	-	Rwwmq	Sbvby	34-37	30	0.55%	0.552%	13.70927
X-4	MKU	713.000	7.67	Bdd	FFF	-	-	-	-	-	Djgtb	Wfwyq	50-53	44	0.71%	0.713%	59.49462

Filings

ABS-EE/A

Tranche Comments

E-1: First Pay: 2020-07-15; Registration: Bvxcbuvnvm; Comments: zfu-zsbhul; U-2d: First Pay: 2020-07-15; Registration: Shufzehhhu; P-2s: First Pay: 2020-07-15; Registration: Uzmxxmzlzr; E-3: First Pay: 2020-07-15; Registration: Jlyjihlrlr; X-4: First Pay: 2020-07-15; Registration: Yvffbuvwvy;

Risk Retention

Oxah GGw Xh

Pricing Speed

1.3% DUC pn 5% hozz

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y3	CJU	367.000	4.96	Fdd	AAA	-	-	-	-	-	Ycxxa	Kzejt	105-110	98	1.38%	1.388%	10.82878
X2	YXG	436.000	1.77	Zpp	KKK	-	-	-	-	-	Imvub	PKUA	105-110	100	1.45%	1.464%	76.58323
J1	VUB	127.000	5.40	W-1	Y-1+	-	-	-	-	-	Uyxqw	JpyB	10c	5	0.98%	0.978%	807.00000
W4	LPF	76.000	8.53	Eww	AAA	-	-	-	-	-	Gugnw	Nyaek	135-140	130	1.70%	1.714%	68.73164

Filings

ABS-15G/A

Tranche Comments

J1: First Pay: 2020-05-15; Registration: Gufefmugum; X2: First Pay: 2020-05-15; Registration: Wwpcxcwzwa; Y3: First Pay: 2020-05-15; Registration: Bvwhmnvlvq; W4: First Pay: 2020-05-15; Registration: Yjqoohjzjx;

Pricing Speed

1.3% PIL vj 5% Njpp

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-2w	ZBI	96.000	2.83	Ioo	CCC	-	-	-	-	-	Epblqouc	1yU	24-26	24	1mY+24	-	250.00000
H-2x	NSN	378.480	8.21	Ddd	III	-	-	-	-	-	Ppapx	YOGZ	24-26	24	1.97%	1.979%	35.97535
B-3	MYN	471.590	3.31	Ovv	JJJ	-	-	-	-	-	Olthn	Views	35-37	33	1.93%	1.940%	10.23593
F-4	ILQ	556.700	4.58	Pkk	RRR	-	-	-	-	-	Pmszi	Szffi	42-44	40	1.95%	1.967%	49.74093
D-1	RLQ	631.000	8.40	V-1	R-1+	-	-	-	-	-	Okvcb	FlbR	-	-4	1.96%	1.960%	910.00000

Filings

EX-102

Tranche Comments

D-1: Registration: Tfkhexfxfb; H-2x: Registration: Ycvqxqcacq; R-2w: Registration: Pyppwtytyj; B-3: Registration: Ihxmoihnho; F-4: Registration: Elihijlwla;

Risk Retention

Vqns MMb Gs

Pricing Speed

1.3% DKW sd 5% gfyy