Exhibit 99.1
Nissan Auto Receivables 2022-B Owner Trust
Servicer’s Certificate
| Collection Period |
30-Sep-26 | 30/360 Days | 30 | Collection Period Start | 1-Sep-26 | |||||||||||
| Distribution Date |
15-Oct-26 | Actual/360 Days | 30 | Collection Period End | 30-Sep-26 | |||||||||||
| Prior Month Settlement Date | 15-Sep-26 | |||||||||||||||
| Current Month Settlement Date | 15-Oct-26 |
| Coupon Rate | Initial Balance | Beginning Balance | Ending Balance | Pool Factor | ||||||||||||||||
| Pool Balance |
1,477,843,167.03 | 112,495,443.31 | 100,840,654.51 | 0.077442 | ||||||||||||||||
| Yield Supplement Overcollaterization |
|
175,694,119.15 | 3,950,764.29 | 3,397,827.43 | ||||||||||||||||
| Total Adjusted Pool Balance |
|
1,302,149,047.88 | 108,544,679.02 | 97,442,827.08 | ||||||||||||||||
| Total Adjusted Securities |
1,302,149,047.88 | 108,544,679.02 | 97,442,827.08 | 0.074832 | ||||||||||||||||
| Class A-1 Notes |
3.68800 | % | 270,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-2a Notes |
4.50000 | % | 443,300,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-2b Notes |
0.00000 | % | 0.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-3 Notes |
4.46000 | % | 443,300,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-4 Notes |
4.45000 | % | 93,400,000.00 | 56,395,631.14 | 45,293,779.20 | 0.484944 | ||||||||||||||
| Certificates |
0.00000 | % | 52,149,047.88 | 52,149,047.88 | 52,149,047.88 | 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 |
0.00 | 0.00 | — | — | ||||||||||||||||
| Class A-2b Notes |
0.00 | 0.00 | — | — | ||||||||||||||||
| Class A-3 Notes |
0.00 | 0.00 | — | — | ||||||||||||||||
| Class A-4 Notes |
11,101,851.94 | 209,133.80 | 118.8635111 | 2.2391199 | ||||||||||||||||
| Certificates |
0.00 | 0.00 | — | — | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Total Securities |
11,101,851.94 | 209,133.80 | ||||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| I. COLLECTIONS |
||||||||||||||||||||
| Interest: |
||||||||||||||||||||
| Interest Collections |
276,832.80 | |||||||||||||||||||
| Repurchased Loan Proceeds Related to Interest |
|
0.00 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Interest Collections |
276,832.80 | |||||||||||||||||||
| Principal: |
||||||||||||||||||||
| Principal Collections |
11,584,987.39 | |||||||||||||||||||
| Repurchased Loan Proceeds Related to Principal |
|
0.00 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Principal Collections |
11,584,987.39 | |||||||||||||||||||
| Recoveries of Defaulted Receivables |
|
145,810.88 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Collections |
12,007,631.07 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| II. COLLATERAL POOL BALANCE DATA |
|
|||||||||||||||||||
| Number | Amount | |||||||||||||||||||
| Adjusted Pool Balance - Beginning of Period |
|
19,774 | 108,544,679.02 | |||||||||||||||||
| Total Principal Payment |
11,101,851.94 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| 18,285 | 97,442,827.08 | |||||||||||||||||||
Nissan Auto Receivables 2022-B Owner Trust
Servicer’s Certificate
| III. DISTRIBUTIONS |
||||
| Total Collections |
12,007,631.07 | |||
| Reserve Account Draw |
0.00 | |||
| Total Available for Distribution |
12,007,631.07 | |||
| 1. Reimbursement of Advance |
0.00 | |||
| 2. Servicing Fee: |
||||
| Servicing Fee Due |
93,746.20 | |||
| Servicing Fee Paid |
93,746.20 | |||
| 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 |
0.00 | |||
| Class A-2a Notes Monthly Interest Paid |
0.00 | |||
| 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 |
0.00 | |||
| Class A-2b Notes Monthly Interest Paid |
0.00 | |||
| 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 |
0.00 | |||
| Class A-3 Notes Monthly Interest Paid |
0.00 | |||
| 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 |
209,133.80 | |||
| Class A-4 Notes Monthly Interest Paid |
209,133.80 | |||
| Change in Class A-4 Notes Interest Carryover Shortfall |
0.00 | |||
Nissan Auto Receivables 2022-B Owner Trust
Servicer’s Certificate
| Total Note Monthly Interest |
||||||||
| Total Note Monthly Interest Due |
209,133.80 | |||||||
| Total Note Monthly Interest Paid |
209,133.80 | |||||||
| Total Note Interest Carryover Shortfall |
0.00 | |||||||
| Change in Total Note Interest Carryover Shortfall |
0.00 | |||||||
| Total Available for Principal Distribution |
11,704,751.07 | |||||||
| 4. Total Monthly Principal Paid on the Notes |
11,101,851.94 | |||||||
| Total Noteholders’ Principal Carryover Shortfall |
0.00 | |||||||
| Total Noteholders’ Principal Distributable Amount |
11,101,851.94 | |||||||
| 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 |
602,899.13 | |||||||
| Deposit from Remaining Available Collections to fund Reserve Account |
|
0.00 | ||||||
| Remaining Available Collections Released to Certificateholder |
602,899.13 | |||||||
| V. RESERVE ACCOUNT |
||||||||
| Initial Reserve Account Amount |
3,255,372.62 | |||||||
| Required Reserve Account Amount |
3,255,372.62 | |||||||
| Beginning Reserve Account Balance |
3,255,372.62 | |||||||
| Deposit of Remaining Available Collections |
0.00 | |||||||
| Ending Reserve Account Balance |
3,255,372.62 | |||||||
| Required Reserve Account Amount for Next Period |
3,255,372.62 | |||||||
| VI. POOL STATISTICS |
||||||||
| Weighted Average Coupon |
2.97 | % | ||||||
| Weighted Average Remaining Maturity |
15.41 | |||||||
| Amount | Number | |||||||
| Principal on Defaulted Receivables |
69,801.41 | 12 | ||||||
| Principal Recoveries of Defaulted Receivables |
145,810.88 | |||||||
|
|
|
|||||||
| Monthly Net Losses |
(76,009.47 | ) | ||||||
| Pool Balance at Beginning of Collection Period |
112,495,443.31 | |||||||
| Net Loss Ratio for Third Preceding Collection Period |
-1.33 | % | ||||||
| Net Loss Ratio for Second Preceding Collection Period |
0.14 | % | ||||||
| Net Loss Ratio for Preceding Collection Period |
-0.43 | % | ||||||
| Net Loss Ratio for Current Collection Period |
-0.81 | % | ||||||
| Four-Month Average Net Loss Ratio |
-0.61 | % | ||||||
| Cumulative Net Losses for all Periods |
4,547,743.30 | |||||||
Nissan Auto Receivables 2022-B Owner Trust
Servicer’s Certificate
| Amount | Number | % of Receivables (EOP Balance) |
||||||||||
| Delinquent Receivables: |
||||||||||||
| 31-60 Days Delinquent |
1,109,002.11 | 128 | 1.10 | % | ||||||||
| 61-90 Days Delinquent |
250,677.04 | 28 | 0.25 | % | ||||||||
| 91-120 Days Delinquent |
35,585.88 | 5 | 0.04 | % | ||||||||
| More than 120 Days |
0.00 | 0 | 0.00 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| Total 31+ Days Delinquent Receivables: |
1,395,265.03 | 161 | 1.38 | % | ||||||||
| 61+ Days Delinquencies as Percentage of Receivables (EOP): |
||||||||||||
| Delinquency Ratio for Third Preceding Collection Period |
0.21 | % | 0.16 | % | ||||||||
| Delinquency Ratio for Second Preceding Collection Period |
0.25 | % | 0.17 | % | ||||||||
| Delinquency Ratio for Preceding Collection Period |
0.20 | % | 0.14 | % | ||||||||
| Delinquency Ratio for Current Collection Period |
0.28 | % | 0.18 | % | ||||||||
| Four-Month Average Delinquency Ratio |
0.24 | % | 0.16 | % | ||||||||
| 60 Day Delinquent Receivables |
302,805.70 | |||||||||||
| Delinquency Percentage |
0.30 | % | ||||||||||
| Delinquency Trigger |
4.90 | % | ||||||||||
| Does the Delinquency Percentage exceed the Delinquency Trigger? |
No | |||||||||||
| Principal Balance of Extensions |
472,268.02 | |||||||||||
| Number of Extensions |
52 | |||||||||||
| 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 | ||||||||||