noodls browser compatibility check

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

related announcements

Finance

Company News

Nissan Auto Lease Trust 2024-B

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.

02/20/2026 | Press release | Distributed by Public on 02/20/2026 14:02

Collection Period Start

Distribution Date

Collection Period End

Beg. of Interest Period

Actual/360 Days

End of Interest Period

NISSAN AUTO LEASE TRUST 2024-B

Servicer Report


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance			Ending Balance		Pool Factor
Total Portfolio					1,383,314,271.99		1,022,980,404.89			992,923,236.71		0.7177857
Total Securities					1,383,314,271.99		1,022,980,404.89			992,923,236.71		0.7177857
Class A-1 Notes		5.435000	%		126,000,000.00		0.00			0.00		0.0000000
Class A-2a Notes		5.050000	%		220,000,000.00		111,065,080.27			97,092,387.19		0.4413290
Class A-2b Notes		4.117350	%		253,250,000.00		127,851,052.63			111,766,577.53		0.4413290
Class A-3 Notes		4.920000	%		473,250,000.00		473,250,000.00			473,250,000.00		1.0000000
Class A-4 Notes		4.960000	%		68,700,000.00		68,700,000.00			68,700,000.00		1.0000000
Class B Notes		5.210000	%		58,800,000.00		58,800,000.00			58,800,000.00		1.0000000
Certificates		0.000000	%		183,314,271.99		183,314,271.99			183,314,271.99		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		13,972,693.08			467,398.88		63.5122413			2.1245404
Class A-2b Notes		16,084,475.10			482,540.24		63.5122413			1.9053909
Class A-3 Notes		(0.00	)		1,940,325.00		(0.0000000	)		4.1000000
Class A-4 Notes		(0.00	)		283,960.00		(0.0000000	)		4.1333333
Class B Notes		0.00			255,290.00		0.0000000			4.3416667
Certificates		0.00			0.00		0.0000000			0.0000000
Total Securities		30,057,168.18			3,429,514.12


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal														10,991,601.85
Monthly Interest														9,306,118.39

Total Monthly Payments														20,297,720.24
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														736,392.08
Aggregate Sales Proceeds Advance														8,634,752.04

Total Advances														9,371,144.12
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														15,830,099.32
Excess Wear and Tear and Excess Mileage														42,083.87
Remaining Payoffs														0.00
Net Insurance Proceeds														1,482,611.08
Residual Value Surplus														246,259.10

Total Collections														47,269,917.73

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					8,628,880.00									399
Involuntary Repossession					616,187.55									30
Voluntary Repossession					244,201.00									12
Full Termination					1,174,856.00									52
Bankruptcty					17,443.00									1
Insurance Payoff								1,463,697.08						60
Customer Payoff											150,836.31			5
Grounding Dealer Payoff											3,936,759.64			137
Dealer Purchase											35,487.75			1

Total					10,681,567.55			1,463,697.08			4,123,083.70			697

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		41,376			1,250,486,340.83			10.00000	%		1,022,980,404.89
Total Depreciation Received					(12,079,495.77	)					(12,057,498.27	)
Principal Amount of Gross Losses		(121	)		(3,432,770.12	)					(2,856,126.54	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(482	)		(13,419,662.23	)					(10,369,480.71	)
Scheduled Terminations		(200	)		(5,740,862.18	)					(4,774,062.66	)

Pool Balance - End of Period		40,573			1,215,813,550.53						992,923,236.71
Remaining Pool Balance
Lease Payment											220,950,818.54
Residual Value											771,972,418.17

Total											992,923,236.71


III. DISTRIBUTIONS

Total Collections			47,269,917.73
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			47,269,917.73
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			856,229.89
3. Reimbursement of Sales Proceeds Advance			6,679,801.84
4. Servicing Fee:
Servicing Fee Due			852,483.67
Servicing Fee Paid			852,483.67
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			8,388,515.40

NISSAN AUTO LEASE TRUST 2024-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			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			467,398.88
Class A-2a Notes Monthly Interest Paid			467,398.88
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			482,540.24
Class A-2b Notes Monthly Interest Paid			482,540.24
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			1,940,325.00
Class A-3 Notes Monthly Interest Paid			1,940,325.00
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			283,960.00
Class A-4 Notes Monthly Interest Paid			283,960.00
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			255,290.00
Class B Notes Monthly Interest Paid			255,290.00
Chg in Class B 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			3,429,514.12
Total Note and Certificate Monthly Interest Paid			3,429,514.12
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			35,451,888.21
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Notes			30,057,168.18
Total Noteholders' Principal Carryover Shortfall			0.00
Total Noteholders' Principal Distributable Amount			30,057,168.18
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			5,394,720.03


IV. RESERVE ACCOUNT

Initial Reserve Account Amount			5,533,257.09
Required Reserve Account Amount			8,991,542.77
Beginning Reserve Account Balance			8,991,542.77
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			8,991,542.77
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			5,394,720.03
Gross Reserve Account Balance			14,386,262.80
Remaining Available Collections Released to Seller			5,394,720.03
Total Ending Reserve Account Balance			8,991,542.77

NISSAN AUTO LEASE TRUST 2024-B

Servicer Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								11.61
Monthly Prepayment Speed								139	%
Lifetime Prepayment Speed								3	%

				$			units
Recoveries of Defaulted and Casualty Receivables					2,435,303.92
Securitization Value of Defaulted Receivables and Casualty Receivables					2,856,126.54			121
Aggregate Defaulted and Casualty Gain (Loss)					(420,822.62	)
Pool Balance at Beginning of Collection Period					1,022,980,404.89
Net Loss Ratio
Current Collection Period					-0.0411	%
Preceding Collection Period					-0.0261	%
Second Preceding Collection Period					-0.0294	%
Third Preceding Collection Period					0.0092	%
Cumulative Net Losses for all Periods					0.3042	%		4,208,407.52

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.88	%		8,995,050.03			365
61-90 Days Delinquent		0.28	%		2,849,071.41			117
91-120 Days Delinquent		0.07	%		714,281.31			30
More than 120 Days		0.02	%		162,603.43			7

Total Delinquent Receivables:		1.23	%		12,721,006.18			519

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.36	%		0.37	%
Preceding Collection Period					0.33	%		0.34	%
Second Preceding Collection Period					0.38	%		0.38	%
Third Preceding Collection Period					0.38	%		0.37	%
60 Day Delinquent Receivables					3,834,850.27
Delinquency Percentage					0.37	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					9,803,736.00			451
Securitization Value					10,050,038.81			451

Aggregate Residual Value Surplus (Loss)					(246,302.81	)

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					36,086,192.89			1,599
Cumulative Securitization Value					37,043,952.30			1,599

Cumulative Residual Value Surplus (Loss)					(957,759.41	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								7,946,849.70
Reimbursement of Outstanding Advance								6,679,801.84
Additional Advances for current period								8,634,752.04

Ending Balance of Residual Advance								9,901,799.90

Beginning Balance of Payment Advance								2,298,658.64
Reimbursement of Outstanding Payment Advance								856,229.89
Additional Payment Advances for current period								736,392.08

Ending Balance of Payment Advance								2,178,820.83



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

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 July 10, 2024 (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.

Nissan Auto Lease Trust 2024-B published this content on February 20, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on February 20, 2026 at 20:02 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