noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Finance

Company News

Nissan Auto Lease Trust 2023-B

22/11/2024 | Press release | Distributed by Public on 22/11/2024 19:36

Asset Backed Issuer Distribution Report Form 10 D

NISSAN AUTO LEASE TRUST 2023-B

Servicer's Report


Collection Period Start	1-Oct-24	Distribution Date	15-Nov-24
Collection Period End	31-Oct-24	30/360 Days	30
Beg. of Interest Period	15-Oct-24	Actual/360 Days	31
End of Interest Period	15-Nov-24


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance	Ending Balance		Pool Factor
Total Portfolio			1,220,313,316.15			751,907,346.75		696,271,063.24			0.5705675
Total Securities			1,220,313,316.15			751,907,346.75		696,271,063.24			0.5705675
Class A-1 Notes		5.475000	%		120,000,000.00		0.00			0.00		0.0000000
Class A-2a Notes		5.740000	%		263,800,000.00		36,188,571.75			0.00		0.0000000
Class A-2b Notes		5.629810	%		140,000,000.00		19,205,458.85			0.00		0.0000000
Class A-3 Notes		5.690000	%		351,300,000.00		351,300,000.00			351,057,747.09		0.9993104
Class A-4 Notes		5.610000	%		70,600,000.00		70,600,000.00			70,600,000.00		1.0000000
Certificates		0.000000	%		274,613,316.15		274,613,316.15			274,613,316.15		1.0000000

	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount	Interest per $1000 Face Amount
Class A-1 Notes		0.00			0.00		0.0000000			0.0000000
Class A-2a Notes		36,188,571.75			173,102.00		137.1818489			0.6561865
Class A-2b Notes		19,205,458.85			93,105.99		137.1818489			0.6650428
Class A-3 Notes		242,252.91			1,665,747.50		0.6895898			4.7416667
Class A-4 Notes		0.00			330,055.00		0.0000000			4.6750000
Certificates		0.00			0.00		0.0000000			0.0000000
Total Securities		55,636,283.51			2,262,010.49


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal						8,864,310.93
Monthly Interest						5,544,752.17

Total Monthly Payments						14,409,063.10
Interest Rate Cap Payments						0.00
Advances:
Aggregate Monthly Payment Advances					546,025.41
Aggregate Sales Proceeds Advance					14,941,028.17

Total Advances						15,487,053.58
Vehicle Disposition Proceeds:
Repurchase Payments						0.00
Recoveries						0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)						51,777,748.42
Excess Wear and Tear and Excess Mileage					208,318.78
Remaining Payoffs						0.00
Net Insurance Proceeds						1,181,228.94
Residual Value Surplus						1,203,008.91

Total Collections						84,266,421.73

Vehicle Disposition Activity for the current month - Terminated and Sold (included in Vehicle Disposition Proceeds)		Reallocation Payments and Net Auction Proceeds			Net Insurance Sales			Lease Payoffs			Count
Early Termination			11,140,750.52						435
Involuntary Repossession			470,873.00						20
Voluntary Repossession			191,999.00						8
Full Termination			18,968,170.00						763
Bankruptcty			23,321.00						1
Insurance Payoff				1,167,583.72					46
Customer Payoff					2,143,088.70				103
Grounding Dealer Payoff					19,430,718.87				900
Dealer Purchase											-			-
Total			30,795,113.52				1,167,583.72				21,573,807.57			2,276

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		28,720				888,143,597.32				7.00000	%		751,907,346.75
Total Depreciation Received			(8,367,951.52	)				(9,793,838.36	)
Principal Amount of Gross Losses		(79	)			(2,328,087.42	)				(2,004,842.56	)
Repurchase / Reallocation		0				0.00					0.00
Early Terminations		(275	)			(9,256,763.22	)				(7,566,246.99	)
Scheduled Terminations		(1,747	)			(43,200,817.09	)				(36,271,355.60	)

Pool Balance - End of Period		26,619				824,989,978.07					696,271,063.24
Remaining Pool Balance
Lease Payment					159,809,323.29
Residual Value					536,461,739.95

Total					696,271,063.24

NISSAN AUTO LEASE TRUST 2023-B

Servicer's Report


III. DISTRIBUTIONS

Total Collections			84,266,421.73
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			84,266,421.73
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			661,894.90
3. Reimbursement of Sales Proceeds Advance			19,336,260.08
4. Servicing Fee:
Servicing Fee Due			626,589.46
Servicing Fee Paid			626,589.46
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			20,624,744.44
5. Interest:
Class A-1 Notes Monthly Interest
Class A-1 Notes Interest Carryover Shortfall			0.00
Class A-1 Notes Interest on Interest Carryover Shortfall			0.00
Class A-1 Notes Monthly Available Interest Distribution Amount			0.00
Class A-1 Notes Monthly Interest Paid			0.00
Chg in Class A-1 Notes Int. Carryover Shortfall			0.00
Class A-2a Notes Monthly Interest
Class A-2a Notes Interest Carryover Shortfall			0.00
Class A-2a Notes Interest on Interest Carryover Shortfall			0.00
Class A-2a Notes Monthly Available Interest Distribution Amount			173,102.00
Class A-2a Notes Monthly Interest Paid			173,102.00
Chg in Class A-2a Notes Int. Carryover Shortfall			0.00
Class A-2b Notes Monthly Interest
Class A-2b Notes Interest Carryover Shortfall			0.00
Class A-2b Notes Interest on Interest Carryover Shortfall			0.00
Class A-2b Notes Monthly Available Interest Distribution Amount			93,105.99
Class A-2b Notes Monthly Interest Paid			93,105.99
Chg in Class A-2b Notes Int. Carryover Shortfall			0.00
Class A-3 Notes Monthly Interest
Class A-3 Notes Interest Carryover Shortfall			0.00
Class A-3 Notes Interest on Interest Carryover Shortfall			0.00
Class A-3 Notes Monthly Available Interest Distribution Amount			1,665,747.50
Class A-3 Notes Monthly Interest Paid			1,665,747.50
Chg in Class A-3 Notes Int. Carryover Shortfall			0.00
Class A-4 Monthly Interest
Class A-4 Notes Interest Carryover Shortfall			0.00
Class A-4 Notes Interest on Interest Carryover Shortfall			0.00
Class A-4 Notes Monthly Available Interest Distribution Amount			330,055.00
Class A-4 Notes Monthly Interest Paid			330,055.00
Chg in Class A-4 Notes Int. Carryover Shortfall			0.00
Certificate Monthly Interest
Certificate Interest Carryover Shortfall			0.00
Certificate Interest on Interest Carryover Shortfall			0.00
Certificate Monthly Available Interest Distribution Amount			0.00
Certificate Monthly Interest Paid			0.00
Chg in Certificate Int. Carryover Shortfall			0.00
Total Note and Certificate Monthly Interest
Total Note and Certificate Monthly Interest Due			2,262,010.49
Total Note and Certificate Monthly Interest Paid			2,262,010.49
Total Note and Certificate Interest Carryover Shortfall			0.00
Chg in Total Note and Certificate Int. Carryover Shortfall			0.00
Total Available for Principal Distribution			61,379,666.80
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			55,636,283.51
Total Class A Noteholders' Principal Carryover Shortfall			0.00
Total Class A Noteholders' Principal Distributable Amount			55,636,283.51
Chg in Total Class A Noteholders' Principal Carryover Shortfall			0.00
7. Total Monthly Principal Paid on the Certificates			0.00
Total Certificateholders' Principal Carryover Shortfall			0.00
Total Certificateholders' Principal Distributable Amount			0.00
Chg in Total Certificateholders' Principal Carryover Shortfall			0.00
Remaining Available Collections			5,743,383.29

NISSAN AUTO LEASE TRUST 2023-B

Servicer's Report


IV. RESERVE ACCOUNT
Initial Reserve Account Amount			4,881,253.26
Required Reserve Account Amount			6,101,566.58
Beginning Reserve Account Balance			7,932,036.55
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			7,932,036.55
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			5,743,383.29
Gross Reserve Account Balance			13,675,419.84
Remaining Available Collections Released to Seller			7,573,853.26
Total Ending Reserve Account Balance			6,101,566.58


V. POOL STATISTICS

Weighted Average Remaining Maturity				11.83
Monthly Prepayment Speed				-84	%
Lifetime Prepayment Speed				74	%
				$			units
Recoveries of Defaulted and Casualty Receivables			1,980,295.08
Securitization Value of Defaulted Receivables and Casualty Receivables			2,004,842.56				79
Aggregate Defaulted and Casualty Gain (Loss)			(24,547.48	)
Pool Balance at Beginning of Collection Period			751,907,346.75
Net Loss Ratio
Current Collection Period			-0.0033	%
Preceding Collection Period			-0.0268	%
Second Preceding Collection Period			-0.0221	%
Third Preceding Collection Period			-0.0128	%
Cumulative Net Losses for all Periods			0.0970	%			1,184,312.20

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.99	%			7,410,117.93			294
61-90 Days Delinquent		0.20	%			1,540,848.09			65
91-120 Days Delinquent		0.09	%			712,244.02			32
More than 120 Days		0.01	%			46,673.12			2

Total Delinquent Receivables:		1.29	%			9,709,883.16			393

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period			0.31	%			0.34	%
Preceding Collection Period			0.30	%			0.32	%
Second Preceding Collection Period			0.35	%			0.35	%
Third Preceding Collection Period			0.29	%			0.29	%
60 Day Delinquent Receivables			2,827,554.24
Delinquency Percentage			0.38	%
Delinquency Trigger			4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?			No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds			30,108,920.52				1,198
Securitization Value			30,832,045.66				1,198

Aggregate Residual Value Surplus (Loss)			(723,125.14	)

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds			111,710,918.35				4,321
Cumulative Securitization Value			112,851,524.57				4,321

Cumulative Residual Value Surplus (Loss)			(1,140,606.22	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance				24,054,744.11
Reimbursement of Outstanding Advance				19,336,260.08
Additional Advances for current period				14,941,028.17

Ending Balance of Residual Advance				19,659,512.20

Beginning Balance of Payment Advance				1,653,252.82
Reimbursement of Outstanding Payment Advance				661,894.90
Additional Payment Advances for current period				546,025.41

Ending Balance of Payment Advance				1,537,383.33

NISSAN AUTO LEASE TRUST 2023-B

Servicer's Report



VII. STATEMENTS TO NOTEHOLDERS

1. Has there been any material change in practices with respect to charge-offs, collection and management of delinquent Leases, and the effect of any grace period, re-aging, re-structuring, partial payments or other practices on delinquency and loss experience?					NO

2. Have there been any material modifications, extensions or waivers to Lease terms, fees, penalties or payments during the Collection Period?					NO

3. Have there been any material breaches of representations, warranties or covenants contained in the Leases?					NO

4. Has there been any new issuance of notes or other securities backed by the Series Assets?					NO

5. Has there been any material additions, removals or substitutions of Series Assets, or repurchases of Series Assets?					NO

6. Has there been any material change in the underwriting, origination or acquisition of Leases?					NO

VIII. CREDIT RISK RETENTION

On the Closing Date, Nissan Auto Leasing LLC II, the depositor, an affiliate of Nissan Motor Acceptance Company LLC ("NMAC"), the sponsor, retained a sufficient portion of the Certificates to satisfy the obligations of NMAC under the requirements of (a) the SEC's credit risk retention rules codified at 17 C.F.R. Part 246 ("Regulation RR") and (b) the EU Risk Retention Requirements and the UK Risk Retention Requirements (each as defined in the preliminary prospectus for the Notes dated June 13, 2023 (the "Preliminary Prospectus"). The portion of Certificates being retained to satisfy the EU Risk Retention Requirements and the UK Risk Retention Requirements is referred to herein as the "Retained Interest".

NMAC, as "originator" for the purposes of the EU Risk Retention Requirements and the UK Risk Retention Requirements, currently retains a material net economic interest that is not less than 5% in the securitization transaction described in the Preliminary Prospectus, in the form of retention of the first loss tranche in accordance with paragraph (d) of Article 6(3) of the EU Securitization Regulation and paragraph (d) of Article 6(3) of the UK Securitization Regulation (each as defined in the Preliminary Prospectus), in each case as in effect on the Closing Date, by holding all the membership interest in the depositor, which in turn holds Certificates representing at least 5% of the aggregate nominal value of the leases and related leased vehicles.

NMAC has not sold, hedged or otherwise mitigated its credit risk under or associated with the Retained Interest (and has not permitted the depositor or any of its other affiliates to sell, hedge or otherwise mitigate its credit risk under or associated with the Retained Interest) except to the extent permitted in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

NMAC has not changed the manner in which it retains the Retained Interest, except in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

Sharing and Personal Tools

Please select the service you want to use:

Back

View original format