Nissan Auto Receivables 2022-A Owner Trust
04/24/2026 | Press release | Distributed by Public on 04/24/2026 11:49
Asset-Backed Issuer Distribution Report (Form 10-D)
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 | |||||||||||
Nissan Auto Receivables 2022-A Owner Trust published this content on April 24, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on April 24, 2026 at 17:50 UTC. If you believe the information included in the content is inaccurate or outdated and requires editing or removal, please contact us at [email protected]