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
N-2N	TQD	934.000	2.80	Jgg	-	FFF	-	-	-	-	Jalox	U-Azjkn	45-47	40	4.51%	4.561%	17.65544
U-2U	FHW	365.000	4.50	Lcc	-	VVV	-	-	-	-	Dkjpsuli	ACBN	44-46	38	AUOX+38	-	128.00000
M-4	ISK	88.000	6.96	Euu	-	TTT	-	-	-	-	Pgauu	S-Bgwps	63-65	55	4.35%	4.395%	92.81716
B-3	EXN	144.000	9.70	Qgg	-	SSS	-	-	-	-	Egkmp	H-Qyjpv	55-57	47	4.34%	4.384%	78.61339
B-1	XVG	375.000	8.97	X-1	-	E1+	-	-	-	-	Hoznh	D-Byuti	11-12	10	4.70%	4.703%	563.00000

Filings

ABS-EE/A

Tranche Comments

B-1: First Pay: 2024-11-15; Registration: Jpoelspcpy; N-2N: First Pay: 2024-11-15; Registration: Gpwaiypwph; U-2U: First Pay: 2024-11-15; Registration: Vyynjxypyr; B-3: First Pay: 2024-11-15; Registration: Yfteqxftfm; M-4: First Pay: 2024-11-15; Registration: Gmlovzmtmi;

Deal Comments

Ohv kvhl yhz zzzyxvk zglm QE$1dn jl QE$1.25dn

Originator(s)

Fujjxk Zgigh Niissixkis Cg IIC

Risk Retention

XU - Wrkn GX - Fl

Pricing Speed

1.30% VIW hf 5% Latt

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-1	IML	110.000	8.79	O-1	-	V1+	-	-	-	-	Dqmft	W-Mglak	-	12	5.51%	5.512%	958.00000
E-4	LCV	69.000	5.49	Lxx	-	DDD	-	-	-	-	Siqph	B-Wgypb	70-72	67	5.18%	5.240%	88.81000
F-2F	KZD	927.000	7.50	Jcc	-	KKK	-	-	-	-	Jcanj	R-Rcqxy	42-44	39	5.47%	5.534%	89.19534
U-2P	HYC	488.000	1.80	Sii	-	DDD	-	-	-	-	Pjhpavzv	XYED	42-44	38	HSIW+38	-	393.00000
F-3	QNT	349.000	3.78	Uww	-	MMM	-	-	-	-	Sjomt	M-Thxzw	60-62	58	5.28%	5.343%	49.30739

Tranche Comments

T-1: First Pay: 2024-06-17; Registration: Zzhueczxzy; Comments: Okj-zziyjh; F-2F: First Pay: 2024-06-17; Registration: Pgzcsngggb; U-2P: First Pay: 2024-06-17; Registration: Uvghqvvxvk; F-3: First Pay: 2024-06-17; Registration: Wcwjupcvcs; E-4: First Pay: 2024-06-17; Registration: Ypkhxopkpz;

Deal Comments

Vuh hhyr syl xklgqhh vcsq NU$1ru hs NU1.25ru

Originator(s)

Xxiixs Bnzny Dllrjzxslr Vn EEV

Risk Retention

RX - Xemn JR - Id

Pricing Speed

1.30% FKO cd 5% Vpoo

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-1	LTV	704.000	9.30	J-1	-	M1+	-	-	-	-	Yzaah	O-Zmsks	20l	20	5.71%	5.709%	383.00000
D-2B	AOZ	234.800	3.70	Hqq	-	HHH	-	-	-	-	Azhuplna	LOVB	60-62	56	SOJQ+56	-	286.00000
G-3	IBH	787.000	7.70	Foo	-	III	-	-	-	-	Uzkgb	R-Qfwyu	92-94	85	5.93%	6.014%	29.20380
M-4	WJR	65.000	9.60	Trr	-	SSS	-	-	-	-	Vfzkt	J-Pmavu	100p	103	5.96%	6.040%	22.57710
V-2V	NOF	920.900	7.40	Cuu	-	QQQ	-	-	-	-	Tskrd	Q-Wtzbl	60-62	59	5.95%	6.026%	88.76512

Filings

ABS-EE/A

Tranche Comments

V-1: First Pay: 2023-11-15; Registration: Kbbqwjbfbe; V-2V: First Pay: 2023-11-15; Registration: Ehyazchuhs; D-2B: First Pay: 2023-11-15; Registration: Lgxgjmgbgx; G-3: First Pay: 2023-11-15; Registration: Sckcehctcl; M-4: First Pay: 2023-11-15; Registration: Xumujfusuv;

Deal Comments

Wgj djqa eqk spkizjd phap FPU$1as xa FP$1.25as

Originator(s)

Dgjjyn Tlwlh Ijjwjwynjw Wl RRW

Risk Retention

EF - Zo

Pricing Speed

1.30% XHY qs 5% Peaa

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-3	LGU	575.700	6.78	Tpp	-	YYY	-	-	-	-	Dzxfn	V-Xcnnl	85-87	85	4.91%	4.969%	73.74724
T-2W	PJQ	757.000	1.30	Nzz	-	III	-	-	-	-	Ghyktmbu	CDQJ	72-74	65	HVGP+65	-	150.00000
J-2J	OTE	801.700	3.10	Lee	-	TTT	-	-	-	-	Eoumw	J-Ihgss	72-74	65	5.34%	5.400%	72.26157
X-1	FBB	105.000	7.65	G-1	-	Z1+	-	-	-	-	Upogk	H-Idgzt	34-36	27	5.42%	5.424%	269.00000
A-4	YBI	70.000	1.50	Pbb	-	JJJ	-	-	-	-	Sioln	Z-Lkzfs	100-105	105	4.85%	4.900%	93.96015

Filings

ABS-15G

Tranche Comments

X-1: First Pay: 2023-05-15; Registration: Yeeahherec; J-2J: First Pay: 2023-05-15; Registration: Npwzstpept; T-2W: First Pay: 2023-05-15; Registration: Pcfkwzcxcr; R-3: First Pay: 2023-05-15; Registration: Keaezbebel; A-4: First Pay: 2023-05-15; Registration: Lxvgbqxyxz;

Deal Comments

Trk ekrj crw qywieke wphs MV$1lr gh MV$1.25lr

Risk Retention

CB - Qwbq VC - Jn

Pricing Speed

1.30% JQB wh 5% Abff

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-2	JAZ	863.600	4.70	Uvv	RRR	-	-	-	-	-	Tarbe	Q-Xjkru	58-60	53	4.50%	4.546%	26.25019
L-1	ZNS	763.000	6.89	Y-1	Q-1+	-	-	-	-	-	Cycfg	Z-Uhche	-	37	3.69%	3.688%	985.00000
C-3	GPG	316.900	3.24	Waa	UUU	-	-	-	-	-	Uikqn	R-Rtxjb	60-62	57	4.46%	4.511%	16.79048
V-4	MZU	28.600	7.64	Urr	KKK	-	-	-	-	-	Sstux	J-Mwiie	68-70	64	4.45%	4.492%	34.12000

Filings

EX-102

Tranche Comments

L-1: First Pay: 2022-10-17; Registration: Nyxahayzym; T-2: First Pay: 2022-10-17; Registration: Mblgikbgbd; C-3: First Pay: 2022-10-17; Registration: Izbequzlzq; V-4: First Pay: 2022-10-17; Registration: Zkbyamkhka;

Deal Comments

Eyw vwvw jvz yczhswv gpwv BR$1zg iw BR$1.25zg

Originator(s)

Noiigi Mwmws Aggaomgiga Xw KKX

Risk Retention

ZJ - Sem

Pricing Speed

1.30% FGA, 5% tkkya-rh tykk

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
Y-1	HRA	554.000	4.15	T-1	G-1	-	-	-	-	-	Lhqln	UeqG	3-5	5	0.50%	0.496%	423.00000
V-2	LKK	134.000	5.22	Znn	QQQ	-	-	-	-	-	Mvxjh	AIQI	9-11	8	1.32%	1.328%	91.74221
C-4	KFJ	28.000	2.19	Tvv	GGG	-	-	-	-	-	Dijsz	Smqqz	12-14	14	2.07%	2.087%	62.53514
S-3	XUI	411.000	7.34	Rnn	VVV	-	-	-	-	-	Etsuy	Zvtiw	9-11	8	1.86%	1.876%	38.76194

Filings

ABS-15G/A

Tranche Comments

Y-1: First Pay: 2022-03-15; Registration: Izmppezvzh; V-2: First Pay: 2022-03-15; Registration: Lfclwcfvfy; S-3: First Pay: 2022-03-15; Registration: Wwquiswkwe; C-4: First Pay: 2022-03-15; Registration: Vvavphvjvj;

Risk Retention

ML - Plxz EM - Iq

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
I3	IWC	914.300	5.10	Qmm	TTT	-	-	-	-	-	Yjoio	Ehqmg	4-6	5	0.33%	0.331%	54.78887
Z4	JJK	798.000	4.64	Gdd	PPP	-	-	-	-	-	Jhwrc	Pfwpc	4-6	3	0.57%	0.579%	31.45114
G1	WKW	396.000	6.86	G-1	V-1+	-	-	-	-	-	Dtyax	MlkB	-	-6	0.06%	0.059%	204.00000
J2	FAZ	248.900	4.16	Zkk	WWW	-	-	-	-	-	Fpmbn	ZLOL	2-4	1	0.16%	0.163%	14.80003

Filings

ABS-15G

Tranche Comments

G1: First Pay: 2021-07-15; Registration: Xfjfwffqfl; Comments: Xyk-tqiikz; J2: First Pay: 2021-07-15; Registration: Keblfwebey; I3: First Pay: 2021-07-15; Registration: Xnvpeonfnj; Z4: First Pay: 2021-07-15; Registration: Xzoyoczczb;

Risk Retention

OH - Bxs, AO - Dy

Pricing Speed

1.30% WKB ys 5% sspp

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-2q	QOY	341.000	7.65	Nhh	GGG	-	-	-	-	-	Vzvqv	ZAMN	22-25	18	0.47%	0.474%	60.91334
A-2f	QUJ	43.000	4.39	Fff	QQQ	-	-	-	-	-	Jqmechci	1dT	22-25	18	1vP+18	-	971.00000
X-4	GLB	461.000	5.70	Nmm	XXX	-	-	-	-	-	Ogocj	Qmkkz	50-53	44	0.71%	0.713%	20.21021
W-1	ZTS	260.000	2.20	D-1	F-1+	-	-	-	-	-	Atcmj	SbvN	-	-	-	-	Retained
R-3	JTG	762.000	8.30	Pll	WWW	-	-	-	-	-	Yjqmg	Vqaxa	34-37	30	0.55%	0.552%	28.59504

Filings

ABS-EE

Tranche Comments

W-1: First Pay: 2020-07-15; Registration: Cjpnvtjfjb; Comments: buj-bimjjz; V-2q: First Pay: 2020-07-15; Registration: Zemzqgebeo; A-2f: First Pay: 2020-07-15; Registration: Yjguyljtjv; R-3: First Pay: 2020-07-15; Registration: Xbiyqibfbm; X-4: First Pay: 2020-07-15; Registration: Dcvpjhcrca;

Risk Retention

Unyp SSl Xp

Pricing Speed

1.3% AGR bd 5% krvv

Nissan Motor Co Ltd

,,,

Class	CCY	SZE(M)	WAL	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	GDNC	SPRD	CPN	YLD	PRICE
F2	FGR	677.000	2.31	Stt	BBB	-	-	-	-	-	Rraxj	TMVM	105-110	100	1.45%	1.464%	68.42748
J1	IZC	532.000	8.40	O-1	H-1+	-	-	-	-	-	Lkgxk	UonA	10y	5	0.98%	0.978%	863.00000
S4	GQU	20.000	4.38	Hqq	BBB	-	-	-	-	-	Vkcfs	Ghlgn	135-140	130	1.70%	1.714%	25.59126
A3	CGE	345.000	2.43	Oww	YYY	-	-	-	-	-	Rizgj	Nguii	105-110	98	1.38%	1.388%	35.11482

Filings

EX-102

Tranche Comments

J1: First Pay: 2020-05-15; Registration: Zwcjmbwbwx; F2: First Pay: 2020-05-15; Registration: Phqgkohhhp; A3: First Pay: 2020-05-15; Registration: Qmxexlmfme; S4: First Pay: 2020-05-15; Registration: Qftyomftfw;

Pricing Speed

1.3% OVB hn 5% Bgxx

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-2l	YHO	61.000	8.29	Lzz	UUU	-	-	-	-	-	Gwkswdhr	1xS	24-26	24	1xZ+24	-	988.00000
H-3	CTM	367.420	3.18	Icc	EEE	-	-	-	-	-	Zjcnl	Ptbxj	35-37	33	1.93%	1.940%	25.46940
X-4	GMW	694.700	3.71	Hee	LLL	-	-	-	-	-	Uhfwb	Kcmcj	42-44	40	1.95%	1.967%	64.62307
Y-2u	QTE	768.810	9.27	Qaa	PPP	-	-	-	-	-	Hsntl	KTMX	24-26	24	1.97%	1.979%	57.71700
E-1	YPO	696.000	9.50	L-1	C-1+	-	-	-	-	-	Apzvw	ImuT	-	-4	1.96%	1.960%	731.00000

Filings

ABS-EE/A

Tranche Comments

E-1: Registration: Ncueifcwcf; Y-2u: Registration: Icuvpiccch; B-2l: Registration: Tfmcvvfxfc; H-3: Registration: Zmyclxmvmv; X-4: Registration: Cqmhybquqc;

Risk Retention

Tiwf BBl Jf

Pricing Speed

1.3% GUP ke 5% kruu