Nissan Auto Receivables 2023-A Owner Trust

11/22/2024 | Press release | Distributed by Public on 11/22/2024 14:53

Asset Backed Issuer Distribution Report Form 10 D

Nissan Auto Receivables 2023-A Owner Trust

Servicer's Certificate

Collection Period

31-Oct-24 30/360 Days 30 Collection Period Start 1-Oct-24

Distribution Date

15-Nov-24 Actual/360 Days 31 Collection Period End 31-Oct-24
Prior Month Settlement Date 15-Oct-24
Current Month Settlement Date 15-Nov-24
Coupon Rate Initial Balance Beginning Balance Ending Balance Pool Factor

Pool Balance

1,460,472,153.77 708,387,258.15 674,573,363.25 0.518072

Yield Supplement Overcollaterization

158,388,819.56 54,965,239.01 51,176,342.08

Total Adjusted Pool Balance

1,302,083,334.21 653,422,019.14 623,397,021.17

Total Adjusted Securities

1,302,083,334.21 653,422,019.14 623,397,021.17 0.478769

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 52,206,189.66 37,110,748.69 0.163124

Class A-2b Notes

5.65981 % 225,000,000.00 51,632,495.27 36,702,938.27 0.163124

Class A-3 Notes

4.91000 % 402,500,000.00 402,500,000.00 402,500,000.00 1.000000

Class A-4 Notes

4.85000 % 95,000,000.00 95,000,000.00 95,000,000.00 1.000000

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

15,095,440.97 232,317.54 66.3535867 1.0211760

Class A-2b Notes

14,929,557.00 251,642.60 66.3535867 1.1184116

Class A-3 Notes

0.00 1,646,895.83 -  4.0916667

Class A-4 Notes

0.00 383,958.33 -  4.0416666

Certificates

0.00 0.00 -  - 

Total Securities

30,024,997.97 2,514,814.30

I. COLLECTIONS

Interest:

Interest Collections

2,030,220.25

Repurchased Loan Proceeds Related to Interest

0.00

Total Interest Collections

2,030,220.25

Principal:

Principal Collections

33,326,366.24

Repurchased Loan Proceeds Related to Principal

0.00

Total Principal Collections

33,326,366.24

Recoveries of Defaulted Receivables

222,162.66

Total Collections

35,578,749.15

II. COLLATERAL POOL BALANCE DATA

Number Amount

Adjusted Pool Balance - Beginning of Period

49,840 653,422,019.14

Total Principal Payment

30,024,997.97
48,469 623,397,021.17

Page 1 of 4

Nissan Auto Receivables 2023-A Owner Trust

Servicer's Certificate

III. DISTRIBUTIONS

Total Collections

35,578,749.15

Reserve Account Draw

0.00

Total Available for Distribution

35,578,749.15

1. Reimbursement of Advance

0.00

2. Servicing Fee:

Servicing Fee Due

590,322.72

Servicing Fee Paid

590,322.72

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

232,317.54

Class A-2a Notes Monthly Interest Paid

232,317.54

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

251,642.60

Class A-2b Notes Monthly Interest Paid

251,642.60

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

1,646,895.83

Class A-3 Notes Monthly Interest Paid

1,646,895.83

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

Page 2 of 4

Nissan Auto Receivables 2023-A Owner Trust

Servicer's Certificate

Total Note Monthly Interest

Total Note Monthly Interest Due

2,514,814.30

Total Note Monthly Interest Paid

2,514,814.30

Total Note Interest Carryover Shortfall

0.00

Change in Total Note Interest Carryover Shortfall

0.00

Total Available for Principal Distribution

32,473,612.13

4. Total Monthly Principal Paid on the Notes

30,024,997.97

Total Noteholders' Principal Carryover Shortfall

0.00

Total Noteholders' Principal Distributable Amount

30,024,997.97

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

2,448,614.16

Deposit from Remaining Available Collections to fund Reserve Account

0.00

Remaining Available Collections Released to Certificateholder

2,448,614.16

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

3.49 %

Weighted Average Remaining Maturity

37.02
Amount Number

Principal on Defaulted Receivables

487,528.66 28

Principal Recoveries of Defaulted Receivables

222,162.66

Monthly Net Losses

265,366.00

Pool Balance at Beginning of Collection Period

708,387,258.15

Net Loss Ratio for Third Preceding Collection Period

0.56 %

Net Loss Ratio for Second Preceding Collection Period

0.49 %

Net Loss Ratio for Preceding Collection Period

0.65 %

Net Loss Ratio for Current Collection Period

0.45 %

Four-Month Average Net Loss Ratio

0.54 %

Cumulative Net Losses for all Periods

3,683,866.65

Page 3 of 4

Nissan Auto Receivables 2023-A Owner Trust

Servicer's Certificate

Amount Number % of Receivables
(EOP Balance)

Delinquent Receivables:

31-60 Days Delinquent

3,716,819.90 219 0.55 %

61-90 Days Delinquent

636,911.73 38 0.09 %

91-120 Days Delinquent

288,089.39 15 0.04 %

More than 120 Days

0.00 0 0.00 %

Total 31+ Days Delinquent Receivables:

4,641,821.02 272 0.69 %

61+ Days Delinquencies as Percentage of Receivables (EOP):

Delinquency Ratio for Third Preceding Collection Period

0.11 % 0.10 %

Delinquency Ratio for Second Preceding Collection Period

0.19 % 0.14 %

Delinquency Ratio for Preceding Collection Period

0.15 % 0.11 %

Delinquency Ratio for Current Collection Period

0.14 % 0.11 %

Four-Month Average Delinquency Ratio

0.15 % 0.12 %

60 Day Delinquent Receivables

1,085,286.25

Delinquency Percentage

0.16 %

Delinquency Trigger

4.90 %

Does the Delinquency Percentage exceed the Delinquency Trigger?

No

Principal Balance of Extensions

2,800,854.09

Number of Extensions

138

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

Page 4 of 4