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

Company News

M Arthur Gensler Jr & Associates Inc

Gensler Expands London Workplace Leadership With Three Senior Appointments
MDB Capital Holdings LLC

Statement of Changes in Beneficial Ownership (Form 4)
BlackRock Inc.

Statement of Changes in Beneficial Ownership (Form 4)

Economy, Business and Finance

Nissan Auto Lease Trust 2026-B

10/27/2026 | Press release | Distributed by Public on 10/27/2026 10:05

Asset-Backed Issuer Distribution Report (Form 10-D)

NISSAN AUTO LEASE TRUST 2026-B

Servicer Report


Collection Period Start	1-Sep-26	Distribution Date	15-Oct-26
Collection Period End	30-Sep-26	30/360 Days	30
Beg. of Interest Period	15-Sep-26	Actual/360 Days	30
End of Interest Period	15-Oct-26


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,447,527,618.00		1,410,303,293.30		1,390,791,953.36		0.9608051
Total Securities					1,447,527,618.00		1,410,303,293.30		1,390,791,953.36		0.9608051
Class A-1 Notes		3.949000	%		127,200,000.00		89,975,675.30		70,464,335.36		0.5539649
Class A-2a Notes		4.440000	%		414,000,000.00		414,000,000.00		414,000,000.00		1.0000000
Class A-2b Notes		4.008500	%		80,000,000.00		80,000,000.00		80,000,000.00		1.0000000
Class A-3 Notes		4.690000	%		494,000,000.00		494,000,000.00		494,000,000.00		1.0000000
Class A-4 Notes		4.780000	%		84,800,000.00		84,800,000.00		84,800,000.00		1.0000000
Class B Notes		4.870000	%		49,940,000.00		49,940,000.00		49,940,000.00		1.0000000
Class C Notes		5.080000	%		39,800,000.00		39,800,000.00		39,800,000.00		1.0000000
Certificates		0.000000	%		157,787,618.00		157,787,618.00		157,787,618.00		1.0000000

	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		19,511,339.94			296,094.95		153.3910373		2.3277905
Class A-2a Notes		0.00			1,531,800.00		0.0000000		3.7000000
Class A-2b Notes		0.00			267,233.33		0.0000000		3.3404166
Class A-3 Notes		0.00			1,930,716.67		0.0000000		3.9083333
Class A-4 Notes		0.00			337,786.67		0.0000000		3.9833334
Class B Notes		0.00			202,673.17		0.0000000		4.0583334
Class C Notes		0.00			168,486.67		0.0000000		4.2333334
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		19,511,339.94			4,734,791.46


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal														15,527,217.31
Monthly Interest														9,481,193.21

Total Monthly Payments														25,008,410.52
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														863,192.45
Aggregate Sales Proceeds Advance														272,474.23

Total Advances														1,135,666.68
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														4,353,795.59
Excess Wear and Tear and Excess Mileage														2,735.66
Remaining Payoffs														0.00
Net Insurance Proceeds														1,276,733.75
Residual Value Surplus														8,079.99

Total Collections														31,785,422.19

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					397,591.00									16
Involuntary Repossession					12,172.00									1
Voluntary Repossession					430,390.00									18
Full Termination					-									-
Bankruptcty					-									-
Insurance Payoff								1,259,208.79						47
Customer Payoff											147,383.50			4
Grounding Dealer Payoff											3,178,992.69			89
Dealer Purchase											73,924.88			2

Total					840,153.00			1,259,208.79			3,400,301.07			177

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		46,868			1,680,365,154.54			10.00000	%		1,410,303,293.30
Total Depreciation Received					(18,671,752.84	)					(13,724,274.07	)
Principal Amount of Gross Losses		(87	)		(2,848,465.68	)					(2,488,189.21	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(8	)		(245,297.79	)					(203,797.68	)
Scheduled Terminations		(105	)		(3,591,928.31	)					(3,095,078.98	)

Pool Balance - End of Period		46,668			1,655,007,709.92						1,390,791,953.36
Remaining Pool Balance
Lease Payment											593,951,688.99
Residual Value											796,840,264.37

Total											1,390,791,953.36


III. DISTRIBUTIONS

Total Collections			31,785,422.19
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			31,785,422.19
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			625,872.32
3. Reimbursement of Sales Proceeds Advance			259,216.00
4. Servicing Fee:
Servicing Fee Due			1,175,252.74
Servicing Fee Paid			1,175,252.74
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			2,060,341.06

NISSAN AUTO LEASE TRUST 2026-B

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			296,094.95
Class A-1 Notes Monthly Interest Paid			296,094.95
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			1,531,800.00
Class A-2a Notes Monthly Interest Paid			1,531,800.00
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			267,233.33
Class A-2b Notes Monthly Interest Paid			267,233.33
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			1,930,716.67
Class A-3 Notes Monthly Interest Paid			1,930,716.67
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			337,786.67
Class A-4 Notes Monthly Interest Paid			337,786.67
Chg in Class A-4 Notes Int. Carryover Shortfall			0.00
Class B Monthly Interest
Class B Notes Interest Carryover Shortfall			0.00
Class B Notes Interest on Interest Carryover Shortfall			0.00
Class B Notes Monthly Available Interest Distribution Amount			202,673.17
Class B Notes Monthly Interest Paid			202,673.17
Chg in Class B Notes Int. Carryover Shortfall			0.00
Class C Monthly Interest
Class C Notes Interest Carryover Shortfall			0.00
Class C Notes Interest on Interest Carryover Shortfall			0.00
Class C Notes Monthly Available Interest Distribution Amount			168,486.67
Class C Notes Monthly Interest Paid			168,486.67
Chg in Class C 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			4,734,791.46
Total Note and Certificate Monthly Interest Paid			4,734,791.46
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			24,990,289.67
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Notes			19,511,339.94
Total Noteholders' Principal Carryover Shortfall			0.00
Total Noteholders' Principal Distributable Amount			19,511,339.94
Chg in Total 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			5,478,949.73


IV. RESERVE ACCOUNT

Initial Reserve Account Amount			5,790,110.47
Required Reserve Account Amount			9,408,929.52
Beginning Reserve Account Balance			9,408,929.52
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			9,408,929.52
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			5,478,949.73
Gross Reserve Account Balance			14,887,879.25
Remaining Available Collections Released to Seller			5,478,949.73
Total Ending Reserve Account Balance			9,408,929.52

NISSAN AUTO LEASE TRUST 2026-B

Servicer Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								26.65
Monthly Prepayment Speed								55	%
Lifetime Prepayment Speed								53	%

				$			units
Recoveries of Defaulted and Casualty Receivables					1,719,305.75
Securitization Value of Defaulted Receivables and Casualty Receivables					2,488,189.21			87
Aggregate Defaulted and Casualty Gain (Loss)					(768,883.46	)
Pool Balance at Beginning of Collection Period					1,410,303,293.30
Net Loss Ratio
Current Collection Period					-0.0545	%
Preceding Collection Period					-0.0201	%
Second Preceding Collection Period					-0.0105	%
Third Preceding Collection Period					0.0000	%
Cumulative Net Losses for all Periods					0.0835	%		1,207,991.96

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.71	%		9,986,354.76			324
61-90 Days Delinquent		0.16	%		2,317,663.35			75
91-120 Days Delinquent		0.10	%		1,383,473.87			46
More than 120 Days		0.00	%		56,471.68			2

Total Delinquent Receivables:		0.97	%		13,743,963.66			447

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.27	%		0.26	%
Preceding Collection Period					0.21	%		0.21	%
Second Preceding Collection Period					0.01	%		0.01	%
Third Preceding Collection Period					0.00	%		0.00	%
60 Day Delinquent Receivables					4,319,343.35
Delinquency Percentage					0.31	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					397,591.00			16
Securitization Value					434,361.59			16

Aggregate Residual Value Surplus (Loss)					(36,770.59	)

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					857,198.64			33
Cumulative Securitization Value					952,705.40			33

Cumulative Residual Value Surplus (Loss)					(95,506.76	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								431,447.79
Reimbursement of Outstanding Advance								259,216.00
Additional Advances for current period								272,474.23

Ending Balance of Residual Advance								444,706.02

Beginning Balance of Payment Advance								2,061,008.38
Reimbursement of Outstanding Payment Advance								625,872.32
Additional Payment Advances for current period								863,192.45

Ending Balance of Payment Advance								2,298,328.51



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 Assets?							NO

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

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

Nissan Auto Lease Trust 2026-B published this content on October 27, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on October 27, 2026 at 16:05 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]

Back

View original format