EX-99.1

Exhibit 99.1

Nissan Auto Receivables 2024-A Owner Trust

Servicer’s Certificate

Collection Period

31-Jul-25

30/360 Days

Collection Period Start

1-Jul-25

Distribution Date

15-Aug-25

Actual/360 Days

Collection Period End

31-Jul-25

Prior Month Settlement Date

15-Jul-25

Current Month Settlement Date

15-Aug-25


	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Pool Balance					1,424,116,746.73		797,057,158.76		755,578,171.76		0.580284
Yield Supplement Overcollaterization					122,033,411.09		50,005,005.92		47,495,253.37
Total Adjusted Pool Balance					1,302,083,335.64		747,052,152.84		708,082,918.39
Total Adjusted Securities					1,302,083,335.64		747,052,152.84		708,082,918.39		0.543808
Class A-1 Notes		5.51200	%		279,000,000.00		0.00		0.00		0.000000
Class A-2a Notes		5.47000	%		145,000,000.00		53,619,813.91		40,719,039.95		0.280821
Class A-2b Notes		4.71962	%		293,000,000.00		108,349,003.29		82,280,542.80		0.280821
Class A-3 Notes		5.28000	%		438,000,000.00		438,000,000.00		438,000,000.00		1.000000
Class A-4 Notes		5.18000	%		95,000,000.00		95,000,000.00		95,000,000.00		1.000000
Certificates		0.00000	%		52,083,335.64		52,083,335.64		52,083,335.64		1.000000

	Principal Payment			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		0.00			0.00		—		—
Class A-2a Notes		12,900,773.96			244,416.99		88.9708549		1.6856344
Class A-2b Notes		26,068,460.49			440,343.05		88.9708549		1.5028773
Class A-3 Notes		0.00			1,927,200.00		—		4.4000000
Class A-4 Notes		0.00			410,083.33		—		4.3166666
Certificates		0.00			0.00		—		—

Total Securities		38,969,234.45			3,022,043.37


I. COLLECTIONS

Interest:
Interest Collections									3,563,766.46
Repurchased Loan Proceeds Related to Interest									0.00

Total Interest Collections									3,563,766.46
Principal:
Principal Collections									41,377,963.37
Repurchased Loan Proceeds Related to Principal									0.00

Total Principal Collections									41,377,963.37
Recoveries of Defaulted Receivables									260,079.73

Total Collections									45,201,809.56


II. COLLATERAL POOL BALANCE DATA

						Number		Amount
Adjusted Pool Balance - Beginning of Period							48,909		747,052,152.84
Total Principal Payment									38,969,234.45

							47,420		708,082,918.39

Nissan Auto Receivables 2024-A Owner Trust

Servicer’s Certificate


III. DISTRIBUTIONS

Total Collections			45,201,809.56
Reserve Account Draw			0.00
Total Available for Distribution			45,201,809.56
1. Reimbursement of Advance			0.00
2. Servicing Fee:
Servicing Fee Due			664,214.30
Servicing Fee Paid			664,214.30
Servicing Fee Shortfall			0.00
3. 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 Interest Distributable Amount			0.00
Class A-1 Notes Monthly Interest Paid			0.00
Change in Class A-1 Notes Interest 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 Interest Distributable Amount			244,416.99
Class A-2a Notes Monthly Interest Paid			244,416.99
Change in Class A-2a Notes Interest 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 Interest Distributable Amount			440,343.05
Class A-2b Notes Monthly Interest Paid			440,343.05
Change in Class A-2b Notes Interest 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 Interest Distributable Amount			1,927,200.00
Class A-3 Notes Monthly Interest Paid			1,927,200.00
Change in Class A-3 Notes Interest Carryover Shortfall			0.00
Class A-4 Notes 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 Interest Distributable Amount			410,083.33
Class A-4 Notes Monthly Interest Paid			410,083.33
Change in Class A-4 Notes Interest Carryover Shortfall			0.00

Nissan Auto Receivables 2024-A Owner Trust

Servicer’s Certificate


Total Note Monthly Interest
Total Note Monthly Interest Due					3,022,043.37
Total Note Monthly Interest Paid					3,022,043.37
Total Note Interest Carryover Shortfall					0.00
Change in Total Note Interest Carryover Shortfall					0.00
Total Available for Principal Distribution					41,515,551.89
4. Total Monthly Principal Paid on the Notes					38,969,234.45
Total Noteholders’ Principal Carryover Shortfall					0.00
Total Noteholders’ Principal Distributable Amount					38,969,234.45
Change in Total Noteholders’ Principal Carryover Shortfall					0.00
5. Total Monthly Principal Paid on the Certificates					0.00
Total Certificateholders’ Principal Carryover Shortfall					0.00
Total Certificateholders’ Principal Distributable Amount					0.00
Change in Total Certificateholders’ Principal Carryover Shortfall					0.00
Remaining Available Collections					2,546,317.44
Deposit from Remaining Available Collections to fund Reserve Account					0.00
Remaining Available Collections Released to Certificateholder					2,546,317.44

V. RESERVE ACCOUNT

Initial Reserve Account Amount					3,255,208.34
Required Reserve Account Amount					3,255,208.34
Beginning Reserve Account Balance					3,255,208.34
Deposit of Remaining Available Collections					0.00
Ending Reserve Account Balance					3,255,208.34
Required Reserve Account Amount for Next Period					3,255,208.34

VI. POOL STATISTICS

Weighted Average Coupon					5.16	%
Weighted Average Remaining Maturity					39.62

	Amount			Number
Principal on Defaulted Receivables		101,023.63			6
Principal Recoveries of Defaulted Receivables		260,079.73

Monthly Net Losses		(159,056.10	)
Pool Balance at Beginning of Collection Period		797,057,158.76
Net Loss Ratio for Third Preceding Collection Period		0.20	%
Net Loss Ratio for Second Preceding Collection Period		0.35	%
Net Loss Ratio for Preceding Collection Period		0.11	%
Net Loss Ratio for Current Collection Period		-0.24	%
Four-Month Average Net Loss Ratio		0.11	%
Cumulative Net Losses for all Periods		3,866,725.70

Nissan Auto Receivables 2024-A Owner Trust

Servicer’s Certificate


	Amount			Number			% of Receivables (EOP Balance)
Delinquent Receivables:
31-60 Days Delinquent		5,243,115.94			251			0.69	%
61-90 Days Delinquent		1,316,715.82			64			0.17	%
91-120 Days Delinquent		358,878.55			16			0.05	%
More than 120 Days		0.00			0			0.00	%

Total 31+ Days Delinquent Receivables:		6,918,710.31			331			0.92	%
61+ Days Delinquencies as Percentage of Receivables (EOP):
Delinquency Ratio for Third Preceding Collection Period		0.10	%		0.07	%
Delinquency Ratio for Second Preceding Collection Period		0.13	%		0.10	%
Delinquency Ratio for Preceding Collection Period		0.21	%		0.15	%
Delinquency Ratio for Current Collection Period		0.22	%		0.17	%
Four-Month Average Delinquency Ratio		0.17	%		0.12	%
60 Day Delinquent Receivables		1,757,343.79
Delinquency Percentage		0.23	%
Delinquency Trigger		4.90	%
Does the Delinquency Percentage exceed the Delinquency Trigger?		No
Principal Balance of Extensions		3,628,352.65
Number of Extensions		147

VII. STATEMENTS TO NOTEHOLDERS

1. Has there been a material change in practices with respect to charge-offs, collection and management of delinquent Receivables, 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 breaches of representations, warranties or covenants contained in the Receivables?								NO

3. Has there been an issuance of notes or other securities backed by the Receivables?								NO

4. Has there been a material change in the underwriting, origination or acquisition of Receivables?								NO