Nissan Auto Receivables 2021-A Owner Trust

09/20/2024 | Press release | Distributed by Public on 09/20/2024 05:04

Asset Backed Issuer Distribution Report Form 10 D

Nissan Auto Receivables 2021-A Owner Trust

Servicer's Certificate

Collection Period

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

Distribution Date

16-Sep-24 Actual/360 Days 32 Collection Period End 31-Aug-24
Prior Month Settlement Date 15-Aug-24
Current Month Settlement Date 16-Sep-24
Coupon Rate Initial Balance Beginning Balance Ending Balance Pool Factor

Pool Balance

1,113,826,202.14 202,776,756.81 188,473,750.19 0.180935

Yield Supplement Overcollaterization

72,159,533.65 5,844,716.70 5,240,565.80

Total Adjusted Pool Balance

1,041,666,668.49 196,932,040.11 183,233,184.39

Total Adjusted Securities

1,041,666,668.49 196,932,040.11 183,233,184.39 0.175904

Class A-1 Notes

0.05908 % 172,000,000.00 0.00 0.00 0.000000

Class A-2a Notes

0.16000 % 356,500,000.00 0.00 0.00 0.000000

Class A-3 Notes

0.33000 % 356,500,000.00 40,265,371.62 26,566,515.90 0.074520

Class A-4 Notes

0.57000 % 115,000,000.00 115,000,000.00 115,000,000.00 1.000000

Certificates

0.00000 % 41,666,668.49 41,666,668.49 41,666,668.49 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-3 Notes

13,698,855.72 11,072.98 38.4259627 0.0310603

Class A-4 Notes

0.00 54,625.00 -  0.4750000

Certificates

0.00 0.00 -  - 

Total Securities

13,698,855.72 65,697.98

I. COLLECTIONS

Interest:

Interest Collections

245,841.78

Repurchased Loan Proceeds Related to Interest

0.00

Total Interest Collections

245,841.78

Principal:

Principal Collections

14,130,741.04

Repurchased Loan Proceeds Related to Principal

0.00

Total Principal Collections

14,130,741.04

Recoveries of Defaulted Receivables

97,478.14

Total Collections

14,474,060.96

II. COLLATERAL POOL BALANCE DATA

Number Amount

Adjusted Pool Balance - Beginning of Period

23,425 196,932,040.11

Total Principal Payment

13,698,855.72
22,784 183,233,184.39

Nissan Auto Receivables 2021-A Owner Trust

Servicer's Certificate

III. DISTRIBUTIONS

Total Collections

14,474,060.96

Reserve Account Draw

0.00

Total Available for Distribution

14,474,060.96

1. Reimbursement of Advance

0.00

2. Servicing Fee:

Servicing Fee Due

168,980.63

Servicing Fee Paid

168,980.63

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-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

11,072.98

Class A-3 Notes Monthly Interest Paid

11,072.98

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

54,625.00

Class A-4 Notes Monthly Interest Paid

54,625.00

Change in Class A-4 Notes Interest Carryover Shortfall

0.00

Nissan Auto Receivables 2021-A Owner Trust

Servicer's Certificate

Total Note Monthly Interest

Total Note Monthly Interest Due

65,697.98

Total Note Monthly Interest Paid

65,697.98

Total Note Interest Carryover Shortfall

0.00

Change in Total Note Interest Carryover Shortfall

0.00

Total Available for Principal Distribution

14,239,382.35

4. Total Monthly Principal Paid on the Notes

13,698,855.72

Total Noteholders' Principal Carryover Shortfall

0.00

Total Noteholders' Principal Distributable Amount

13,698,855.72

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

540,526.63

Deposit from Remaining Available Collections to fund Reserve Account

0.00

Remaining Available Collections Released to Certificateholder

540,526.63

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

1.44 %

Weighted Average Remaining Maturity

21.29
Amount Number

Principal on Defaulted Receivables

172,265.58 13

Principal Recoveries of Defaulted Receivables

97,478.14

Monthly Net Losses

74,787.44

Pool Balance at Beginning of Collection Period

202,776,756.81

Net Loss Ratio for Third Preceding Collection Period

-0.16 %

Net Loss Ratio for Second Preceding Collection Period

0.55 %

Net Loss Ratio for Preceding Collection Period

0.34 %

Net Loss Ratio for Current Collection Period

0.44 %

Four-Month Average Net Loss Ratio

0.30 %

Cumulative Net Losses for all Periods

2,723,641.55

Nissan Auto Receivables 2021-A Owner Trust

Servicer's Certificate

Amount Number % of Receivables
(EOP Balance)

Delinquent Receivables:

31-60 Days Delinquent

1,454,531.06 132 0.77 %

61-90 Days Delinquent

240,355.62 25 0.13 %

91-120 Days Delinquent

148,402.82 10 0.08 %

More than 120 Days

0.00 0 0.00 %

Total 31+ Days Delinquent Receivables:

1,843,289.50 167 0.98 %

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

Delinquency Ratio for Third Preceding Collection Period

0.21 % 0.15 %

Delinquency Ratio for Second Preceding Collection Period

0.22 % 0.16 %

Delinquency Ratio for Preceding Collection Period

0.28 % 0.20 %

Delinquency Ratio for Current Collection Period

0.21 % 0.15 %

Four-Month Average Delinquency Ratio

0.23 % 0.16 %

60 Day Delinquent Receivables

397,941.51

Delinquency Percentage

0.21 %

Delinquency Trigger

4.90 %

Does the Delinquency Percentage exceed the Delinquency Trigger?

No

Principal Balance of Extensions

637,224.72

Number of Extensions

57

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