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

Hartford Financial Services Group Inc.

Second Quarter 2024 Investor Financial Supplement
MidWestOne Financial Group Inc.

MIDWESTONE FINANCIAL GROUP, INC. REPORTS FINANCIAL RESULTS FOR THE[...]
Eastman Chemical Company

Second Quarter 2024 Press Release

Company News

Nissan Auto Lease Trust 2023-A

07/25/2024 | Press release | Distributed by Public on 07/25/2024 12:05

Asset Backed Issuer Distribution Report Form 10 D

NISSAN AUTO LEASE TRUST 2023-A

Servicer Report


Collection Period Start	1-Jun-24	Distribution Date	15-Jul-24
Collection Period End	30-Jun-24	30/360 Days	30
Beg. of Interest Period	17-Jun-24	Actual/360 Days	28
End of Interest Period	15-Jul-24


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance	Ending Balance		Pool Factor
Total Portfolio			1,383,647,800.02			760,828,974.38		707,556,650.97			0.5113705
Total Securities			1,383,647,800.02			760,828,974.38		707,556,650.97			0.5113705
Class A-1 Notes		4.968000	%		187,000,000.00		0.00			0.00		0.0000000
Class A-2a Notes		5.100000	%		305,000,000.00		0.00			0.00		0.0000000
Class A-2b Notes		5.963030	%		100,000,000.00		0.00			0.00		0.0000000
Class A-3 Notes		4.910000	%		405,000,000.00		374,181,174.36			320,908,850.95		0.7923675
Class A-4 Notes		4.800000	%		103,000,000.00		103,000,000.00			103,000,000.00		1.0000000
Certificates		0.000000	%		283,647,800.02		283,647,800.02			283,647,800.02		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		0.00			0.00		0.0000000			0.0000000
Class A-2b Notes		0.00			0.00		0.0000000			0.0000000
Class A-3 Notes		53,272,323.41			1,531,024.64		131.5366010			3.7803078
Class A-4 Notes		0.00			412,000.00		0.0000000			4.0000000
Certificates		0.00			0.00		0.0000000			0.0000000
Total Securities		53,272,323.41			1,943,024.64


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal						9,780,725.43
Monthly Interest						4,356,913.27

Total Monthly Payments						14,137,638.70
Interest Rate Cap Payments						0.00
Advances:
Aggregate Monthly Payment Advances					866,099.02
Aggregate Sales Proceeds Advance					14,114,185.55

Total Advances						14,980,284.57
Vehicle Disposition Proceeds:
Repurchase Payments						0.00
Recoveries						0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)						40,078,546.53
Excess Wear and Tear and Excess Mileage					140,850.90
Remaining Payoffs						0.00
Net Insurance Proceeds						929,777.05
Residual Value Surplus						451,603.38

Total Collections						70,718,701.13

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			7,494,436.00						323
Involuntary Repossession			166,311.00						8
Voluntary Repossession			289,127.00						14
Full Termination			7,149,101.00						293
Bankruptcty			-						-
Insurance Payoff				919,755.98					39
Customer Payoff					2,395,437.88				121
Grounding Dealer Payoff					22,501,639.01				1,146
Dealer Purchase					-				-

Total			15,098,975.00				919,755.98				24,897,076.89			1,944

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		34,147				854,668,931.92				7.00000	%		760,828,974.38
Total Depreciation Received			(10,002,711.93	)				(10,492,643.20	)
Principal Amount of Gross Losses		(59	)			(1,488,867.56	)				(1,335,526.55	)
Repurchase / Reallocation		0				0.00					0.00
Early Terminations		(323	)			(9,044,724.61	)				(7,796,287.20	)
Scheduled Terminations		(1,716	)			(36,568,253.06	)				(33,647,866.46	)

Pool Balance - End of Period		32,049				797,564,374.76					707,556,650.97
Remaining Pool Balance
Lease Payment					136,453,175.91
Residual Value					571,103,475.06

Total					707,556,650.97

III. DISTRIBUTIONS

Total Collections						70,718,701.13
Reserve Amounts Available for Distribution						0.00

Total Available for Distribution						70,718,701.13
1. Amounts due Indenture Trustee as Compensation or Indemnity						0.00
2. Reimbursement of Payment Advance						486,314.71
3. Reimbursement of Sales Proceeds Advance						10,427,498.68
4. Servicing Fee:
Servicing Fee Due						634,024.15
Servicing Fee Paid						634,024.15
Servicing Fee Shortfall						0.00

Total Trustee, Advances and Servicing Fee Paid						11,547,837.54

NISSAN AUTO LEASE TRUST 2023-A

Servicer Report


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			0.00
Class A-2a Notes Monthly Interest Paid			0.00
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			0.00
Class A-2b Notes Monthly Interest Paid			0.00
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			1,531,024.64
Class A-3 Notes Monthly Interest Paid			1,531,024.64
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			412,000.00
Class A-4 Notes Monthly Interest Paid			412,000.00
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			1,943,024.64
Total Note and Certificate Monthly Interest Paid			1,943,024.64
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			57,227,838.95
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			53,272,323.41
Total Class A Noteholders' Principal Carryover Shortfall			0.00
Total Class A Noteholders' Principal Distributable Amount			53,272,323.41
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			3,955,515.54

IV. RESERVE ACCOUNT

Initial Reserve Account Amount			5,534,591.20
Required Reserve Account Amount			31,918,239.00
Beginning Reserve Account Balance			31,918,239.00
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			31,918,239.00
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			3,955,515.54
Gross Reserve Account Balance			35,873,754.54
Remaining Available Collections Released to Seller			3,955,515.54
Total Ending Reserve Account Balance			31,918,239.00

NISSAN AUTO LEASE TRUST 2023-A

Servicer Report



V. POOL STATISTICS

Weighted Average Remaining Maturity				9.47
Monthly Prepayment Speed				41	%
Lifetime Prepayment Speed				82	%

				$			units
Recoveries of Defaulted and Casualty Receivables			1,494,117.01
Securitization Value of Defaulted Receivables and Casualty Receivables			1,335,526.55				59
Aggregate Defaulted and Casualty Gain (Loss)			158,590.46
Pool Balance at Beginning of Collection Period			760,828,974.38
Net Loss Ratio
Current Collection Period			0.0208	%
Preceding Collection Period			0.0762	%
Second Preceding Collection Period			-0.0551	%
Third Preceding Collection Period			-0.0271	%
Cumulative Net Losses for all Periods			-0.0653	%			(903,389.19	)

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		1.18	%			8,976,268.02			399
61-90 Days Delinquent		0.27	%			2,046,593.44			90
91-120 Days Delinquent		0.06	%			432,227.77			20
More than 120 Days		0.02	%			116,732.18			4

Total Delinquent Receivables:		1.52	%			11,571,821.41			513

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period			0.34	%			0.33	%
Preceding Collection Period			0.27	%			0.26	%
Second Preceding Collection Period			0.23	%			0.23	%
Third Preceding Collection Period			0.34	%			0.33	%
60 Day Delinquent Receivables			2,973,052.98
Delinquency Percentage			0.39	%
Delinquency Trigger			4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?			No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds			14,643,537.00				616
Securitization Value			15,446,661.21				616

Aggregate Residual Value Surplus (Loss)			(803,124.21	)

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds			89,228,226.20				3,601
Cumulative Securitization Value			92,366,626.94				3,601

Cumulative Residual Value Surplus (Loss)			(3,138,400.74	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance				17,980,643.19
Reimbursement of Outstanding Advance				10,427,498.68
Additional Advances for current period				14,114,185.55

Ending Balance of Residual Advance				21,667,330.06

Beginning Balance of Payment Advance				1,541,829.18
Reimbursement of Outstanding Payment Advance				486,314.71
Additional Payment Advances for current period				866,099.02

Ending Balance of Payment Advance				1,921,613.49


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 January 18, 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