Exhibit 99.1
Nissan Auto Receivables 2023-A 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 |
1,460,472,153.77 | 158,006,407.19 | 145,155,728.58 | 0.111480 | ||||||||||||||||
| Yield Supplement Overcollaterization |
|
158,388,819.56 | 6,279,948.51 | 5,561,645.18 | ||||||||||||||||
| Total Adjusted Pool Balance |
|
1,302,083,334.21 | 151,726,458.68 | 139,594,083.40 | ||||||||||||||||
| Total Adjusted Securities |
1,302,083,334.21 | 151,726,458.68 | 139,594,083.40 | 0.107208 | ||||||||||||||||
| Class A-1 Notes |
5.42400 | % | 300,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-2a Notes |
5.34000 | % | 227,500,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-2b Notes |
4.29850 | % | 225,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-3 Notes |
4.91000 | % | 402,500,000.00 | 4,643,124.47 | 0.00 | 0.000000 | ||||||||||||||
| Class A-4 Notes |
4.85000 | % | 95,000,000.00 | 95,000,000.00 | 87,510,749.19 | 0.921166 | ||||||||||||||
| Certificates |
0.00000 | % | 52,083,334.21 | 52,083,334.21 | 52,083,334.21 | 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 |
4,643,124.47 | 18,998.12 | 11.5357130 | 0.0472003 | ||||||||||||||||
| Class A-4 Notes |
7,489,250.81 | 383,958.33 | 78.8342191 | 4.0416666 | ||||||||||||||||
| Certificates |
0.00 | 0.00 | — | — | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Total Securities |
12,132,375.28 | 402,956.45 | ||||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| I. COLLECTIONS |
||||||||||||||||||||
| Interest: |
||||||||||||||||||||
| Interest Collections |
561,962.97 | |||||||||||||||||||
| Repurchased Loan Proceeds Related to Interest |
|
0.00 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Interest Collections |
561,962.97 | |||||||||||||||||||
| Principal: |
||||||||||||||||||||
| Principal Collections |
12,726,866.17 | |||||||||||||||||||
| Repurchased Loan Proceeds Related to Principal |
|
0.00 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Principal Collections |
12,726,866.17 | |||||||||||||||||||
| Recoveries of Defaulted Receivables |
|
190,666.95 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Collections |
13,479,496.09 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| II. COLLATERAL POOL BALANCE DATA |
|
|||||||||||||||||||
| Number | Amount | |||||||||||||||||||
| Adjusted Pool Balance - Beginning of Period |
|
20,684 | 151,726,458.68 | |||||||||||||||||
| Total Principal Payment |
12,132,375.28 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| 19,778 | 139,594,083.40 | |||||||||||||||||||
Nissan Auto Receivables 2023-A Owner Trust
Servicer’s Certificate
| III. DISTRIBUTIONS |
||||
| Total Collections |
13,479,496.09 | |||
| Reserve Account Draw |
0.00 | |||
| Total Available for Distribution |
13,479,496.09 | |||
| 1. Reimbursement of Advance |
0.00 | |||
| 2. Servicing Fee: |
||||
| Servicing Fee Due |
131,672.01 | |||
| Servicing Fee Paid |
131,672.01 | |||
| 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 |
18,998.12 | |||
| Class A-3 Notes Monthly Interest Paid |
18,998.12 | |||
| 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 |
383,958.33 | |||
| Class A-4 Notes Monthly Interest Paid |
383,958.33 | |||
| Change in Class A-4 Notes Interest Carryover Shortfall |
0.00 | |||
Nissan Auto Receivables 2023-A Owner Trust
Servicer’s Certificate
| Total Note Monthly Interest |
||||||||
| Total Note Monthly Interest Due |
402,956.45 | |||||||
| Total Note Monthly Interest Paid |
402,956.45 | |||||||
| Total Note Interest Carryover Shortfall |
0.00 | |||||||
| Change in Total Note Interest Carryover Shortfall |
0.00 | |||||||
| Total Available for Principal Distribution |
12,944,867.63 | |||||||
| 4. Total Monthly Principal Paid on the Notes |
12,132,375.28 | |||||||
| Total Noteholders’ Principal Carryover Shortfall |
0.00 | |||||||
| Total Noteholders’ Principal Distributable Amount |
12,132,375.28 | |||||||
| 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 |
812,492.35 | |||||||
| Deposit from Remaining Available Collections to fund Reserve Account |
|
0.00 | ||||||
| Remaining Available Collections Released to Certificateholder |
812,492.35 | |||||||
| 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 |
4.29 | % | ||||||
| Weighted Average Remaining Maturity |
20.76 | |||||||
| Amount | Number | |||||||
| Principal on Defaulted Receivables |
123,812.44 | 16 | ||||||
| Principal Recoveries of Defaulted Receivables |
190,666.95 | |||||||
|
|
|
|||||||
| Monthly Net Losses |
(66,854.51 | ) | ||||||
| Pool Balance at Beginning of Collection Period |
158,006,407.19 | |||||||
| Net Loss Ratio for Third Preceding Collection Period |
-0.29 | % | ||||||
| Net Loss Ratio for Second Preceding Collection Period |
-0.20 | % | ||||||
| Net Loss Ratio for Preceding Collection Period |
0.09 | % | ||||||
| Net Loss Ratio for Current Collection Period |
-0.51 | % | ||||||
| Four-Month Average Net Loss Ratio |
-0.23 | % | ||||||
| Cumulative Net Losses for all Periods |
4,795,313.03 | |||||||
Nissan Auto Receivables 2023-A Owner Trust
Servicer’s Certificate
| Amount | Number | % of Receivables (EOP Balance) |
||||||||||
| Delinquent Receivables: |
||||||||||||
| 31-60 Days Delinquent |
1,381,225.45 | 131 | 0.95 | % | ||||||||
| 61-90 Days Delinquent |
273,493.89 | 25 | 0.19 | % | ||||||||
| 91-120 Days Delinquent |
101,722.06 | 10 | 0.07 | % | ||||||||
| More than 120 Days |
0.00 | 0 | 0.00 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| Total 31+ Days Delinquent Receivables: |
1,756,441.40 | 166 | 1.21 | % | ||||||||
| 61+ Days Delinquencies as Percentage of Receivables (EOP): |
||||||||||||
| Delinquency Ratio for Third Preceding Collection Period |
0.32 | % | 0.21 | % | ||||||||
| Delinquency Ratio for Second Preceding Collection Period |
0.28 | % | 0.25 | % | ||||||||
| Delinquency Ratio for Preceding Collection Period |
0.35 | % | 0.24 | % | ||||||||
| Delinquency Ratio for Current Collection Period |
0.26 | % | 0.18 | % | ||||||||
| Four-Month Average Delinquency Ratio |
0.30 | % | 0.22 | % | ||||||||
| 60 Day Delinquent Receivables |
407,514.71 | |||||||||||
| Delinquency Percentage |
0.28 | % | ||||||||||
| Delinquency Trigger |
4.90 | % | ||||||||||
| Does the Delinquency Percentage exceed the Delinquency Trigger? |
No | |||||||||||
| Principal Balance of Extensions |
527,817.74 | |||||||||||
| Number of Extensions |
54 | |||||||||||
| 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 | ||||||||||