Exhibit 99.1
Nissan Auto Receivables 2022-A Owner Trust
Servicer’s Certificate
| Collection Period |
31-Mar-26 | 30/360 Days | 30 | Collection Period Start | 1-Mar-26 | |||||||||||
| Distribution Date |
15-Apr-26 | Actual/360 Days | 30 | Collection Period End | 31-Mar-26 | |||||||||||
| Prior Month Settlement Date | 16-Mar-26 | |||||||||||||||
| Current Month Settlement Date | 15-Apr-26 |
| Coupon Rate | Initial Balance | Beginning Balance | Ending Balance | Pool Factor | ||||||||||||||||
| Pool Balance |
1,142,065,005.32 | 74,282,311.04 | 64,489,871.88 | 0.061910 | ||||||||||||||||
| Yield Supplement Overcollaterization |
|
100,398,337.54 | 1,672,337.58 | 1,388,441.00 | ||||||||||||||||
| Total Adjusted Pool Balance |
1,041,666,667.78 | 72,609,973.46 | 63,101,430.88 | |||||||||||||||||
| Total Adjusted Securities |
1,041,666,667.78 | 72,609,973.46 | 63,101,430.88 | 0.060577 | ||||||||||||||||
| Class A-1 Notes |
0.49597 | % | 180,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-2a Notes |
1.32000 | % | 365,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-2b Notes |
0.00000 | % | 0.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-3 Notes |
1.86000 | % | 365,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
| Class A-4 Notes |
2.07000 | % | 90,000,000.00 | 30,943,305.68 | 21,434,763.10 | 0.238164 | ||||||||||||||
| Certificates |
0.00000 | % | 41,666,667.78 | 41,666,667.78 | 41,666,667.78 | 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 |
9,508,542.58 | 53,377.20 | 105.6504731 | 0.5930800 | ||||||||||||||||
| Certificates |
0.00 | 0.00 | — | — | ||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| Total Securities |
9,508,542.58 | 53,377.20 | ||||||||||||||||||
|
|
|
|
|
|||||||||||||||||
| I. COLLECTIONS |
||||||||||||||||||||
| Interest: |
||||||||||||||||||||
| Interest Collections |
97,311.73 | |||||||||||||||||||
| Repurchased Loan Proceeds Related to Interest |
|
0.00 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Interest Collections |
97,311.73 | |||||||||||||||||||
| Principal: |
||||||||||||||||||||
| Principal Collections |
9,754,443.79 | |||||||||||||||||||
| Repurchased Loan Proceeds Related to Principal |
|
0.00 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Principal Collections |
9,754,443.79 | |||||||||||||||||||
| Recoveries of Defaulted Receivables |
|
95,194.41 | ||||||||||||||||||
|
|
|
|||||||||||||||||||
| Total Collections |
9,946,949.93 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| II. COLLATERAL POOL BALANCE DATA |
|
|||||||||||||||||||
| Number | Amount | |||||||||||||||||||
| Adjusted Pool Balance - Beginning of Period |
|
15,776 | 72,609,973.46 | |||||||||||||||||
| Total Principal Payment |
9,508,542.58 | |||||||||||||||||||
|
|
|
|||||||||||||||||||
| 14,694 | 63,101,430.88 | |||||||||||||||||||
Nissan Auto Receivables 2022-A Owner Trust
Servicer’s Certificate
| III. DISTRIBUTIONS |
||||
| Total Collections |
9,946,949.93 | |||
| Reserve Account Draw |
0.00 | |||
| Total Available for Distribution |
9,946,949.93 | |||
| 1. Reimbursement of Advance |
0.00 | |||
| 2. Servicing Fee: |
||||
| Servicing Fee Due |
61,901.93 | |||
| Servicing Fee Paid |
61,901.93 | |||
| 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 |
53,377.20 | |||
| Class A-4 Notes Monthly Interest Paid |
53,377.20 | |||
| Change in Class A-4 Notes Interest Carryover Shortfall |
0.00 | |||
Nissan Auto Receivables 2022-A Owner Trust
Servicer’s Certificate
| Total Note Monthly Interest |
||||||||
| Total Note Monthly Interest Due |
53,377.20 | |||||||
| Total Note Monthly Interest Paid |
53,377.20 | |||||||
| Total Note Interest Carryover Shortfall |
0.00 | |||||||
| Change in Total Note Interest Carryover Shortfall |
0.00 | |||||||
| Total Available for Principal Distribution |
9,831,670.80 | |||||||
| 4. Total Monthly Principal Paid on the Notes |
9,508,542.58 | |||||||
| Total Noteholders’ Principal Carryover Shortfall |
0.00 | |||||||
| Total Noteholders’ Principal Distributable Amount |
9,508,542.58 | |||||||
| 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 |
323,128.22 | |||||||
| Deposit from Remaining Available Collections to fund Reserve Account |
0.00 | |||||||
| Remaining Available Collections Released to Certificateholder |
323,128.22 | |||||||
| V. RESERVE ACCOUNT |
||||||||
| Initial Reserve Account Amount |
2,604,166.67 | |||||||
| Required Reserve Account Amount |
2,604,166.67 | |||||||
| Beginning Reserve Account Balance |
2,604,166.67 | |||||||
| Deposit of Remaining Available Collections |
0.00 | |||||||
| Ending Reserve Account Balance |
2,604,166.67 | |||||||
| Required Reserve Account Amount for Next Period |
2,604,166.67 | |||||||
| VI. POOL STATISTICS |
||||||||
| Weighted Average Coupon |
1.61 | % | ||||||
| Weighted Average Remaining Maturity |
13.22 | |||||||
| Amount | Number | |||||||
| Principal on Defaulted Receivables |
37,995.37 | 9 | ||||||
| Principal Recoveries of Defaulted Receivables |
95,194.41 | |||||||
|
|
|
|||||||
| Monthly Net Losses |
(57,199.04 | ) | ||||||
| Pool Balance at Beginning of Collection Period |
74,282,311.04 | |||||||
| Net Loss Ratio for Third Preceding Collection Period |
-0.99 | % | ||||||
| Net Loss Ratio for Second Preceding Collection Period |
-0.76 | % | ||||||
| Net Loss Ratio for Preceding Collection Period |
0.29 | % | ||||||
| Net Loss Ratio for Current Collection Period |
-0.92 | % | ||||||
| Four-Month Average Net Loss Ratio |
-0.60 | % | ||||||
| Cumulative Net Losses for all Periods |
1,908,332.28 | |||||||
Nissan Auto Receivables 2022-A Owner Trust
Servicer’s Certificate
| Amount | Number | % of Receivables (EOP Balance) |
||||||||||
| Delinquent Receivables: |
||||||||||||
| 31-60 Days Delinquent |
783,246.15 | 121 | 1.21 | % | ||||||||
| 61-90 Days Delinquent |
180,604.27 | 27 | 0.28 | % | ||||||||
| 91-120 Days Delinquent |
18,390.19 | 6 | 0.03 | % | ||||||||
| More than 120 Days |
0.00 | 0 | 0.00 | % | ||||||||
|
|
|
|
|
|
|
|||||||
| Total 31+ Days Delinquent Receivables: |
982,240.61 | 154 | 1.52 | % | ||||||||
| 61+ Days Delinquencies as Percentage of Receivables (EOP): |
||||||||||||
| Delinquency Ratio for Third Preceding Collection Period |
0.23 | % | 0.17 | % | ||||||||
| Delinquency Ratio for Second Preceding Collection Period |
0.25 | % | 0.17 | % | ||||||||
| Delinquency Ratio for Preceding Collection Period |
0.24 | % | 0.21 | % | ||||||||
| Delinquency Ratio for Current Collection Period |
0.31 | % | 0.22 | % | ||||||||
| Four-Month Average Delinquency Ratio |
0.26 | % | 0.20 | % | ||||||||
| 60 Day Delinquent Receivables |
198,994.46 | |||||||||||
| Delinquency Percentage |
0.31 | % | ||||||||||
| Delinquency Trigger |
4.90 | % | ||||||||||
| Does the Delinquency Percentage exceed the Delinquency Trigger? |
No | |||||||||||
| Principal Balance of Extensions |
387,139.73 | |||||||||||
| Number of Extensions |
43 | |||||||||||
| 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 | ||||||||||