Nissan Auto Receivables 2023-A Owner Trust
08/21/2026 | Press release | Distributed by Public on 08/21/2026 10:31
Asset-Backed Issuer Distribution Report (Form 10-D)
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
|
Collection Period |
31-Jul-26 | 30/360 Days | 30 | Collection Period Start | 1-Jul-26 | |||||||||||
|
Distribution Date |
17-Aug-26 | Actual/360 Days | 33 | Collection Period End | 31-Jul-26 | |||||||||||
| Prior Month Settlement Date | 15-Jul-26 | |||||||||||||||
| Current Month Settlement Date | 17-Aug-26 |
| Coupon Rate | Initial Balance | Beginning Balance | Ending Balance | Pool Factor | ||||||||||||||||
|
Pool Balance |
1,460,472,153.77 | 186,377,290.72 | 171,537,795.60 | 0.131741 | ||||||||||||||||
|
Yield Supplement Overcollaterization |
158,388,819.56 | 7,969,634.52 | 7,067,308.55 | |||||||||||||||||
|
Total Adjusted Pool Balance |
1,302,083,334.21 | 178,407,656.20 | 164,470,487.05 | |||||||||||||||||
|
Total Adjusted Securities |
1,302,083,334.21 | 178,407,656.20 | 164,470,487.05 | 0.126313 | ||||||||||||||||
|
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 |
4.27539 | % | 225,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
|
Class A-3 Notes |
4.91000 | % | 402,500,000.00 | 31,324,321.99 | 17,387,152.84 | 0.043198 | ||||||||||||||
|
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 |
0.00 | 0.00 | - | - | ||||||||||||||||
|
Class A-2b Notes |
0.00 | 0.00 | - | - | ||||||||||||||||
|
Class A-3 Notes |
13,937,169.15 | 128,168.68 | 34.6265072 | 0.3184315 | ||||||||||||||||
|
Class A-4 Notes |
0.00 | 383,958.33 | - | 4.0416666 | ||||||||||||||||
|
Certificates |
0.00 | 0.00 | - | - | ||||||||||||||||
|
Total Securities |
13,937,169.15 | 512,127.01 | ||||||||||||||||||
|
I. COLLECTIONS |
||||||||||||||||||||
|
Interest: |
||||||||||||||||||||
|
Interest Collections |
647,561.90 | |||||||||||||||||||
|
Repurchased Loan Proceeds Related to Interest |
0.00 | |||||||||||||||||||
|
Total Interest Collections |
647,561.90 | |||||||||||||||||||
|
Principal: |
||||||||||||||||||||
|
Principal Collections |
14,686,886.73 | |||||||||||||||||||
|
Repurchased Loan Proceeds Related to Principal |
0.00 | |||||||||||||||||||
|
Total Principal Collections |
14,686,886.73 | |||||||||||||||||||
|
Recoveries of Defaulted Receivables |
183,822.42 | |||||||||||||||||||
|
Total Collections |
15,518,271.05 | |||||||||||||||||||
|
II. COLLATERAL POOL BALANCE DATA |
||||||||||||||||||||
| Number | Amount | |||||||||||||||||||
|
Adjusted Pool Balance - Beginning of Period |
22,317 | 178,407,656.20 | ||||||||||||||||||
|
Total Principal Payment |
13,937,169.15 | |||||||||||||||||||
| 21,455 | 164,470,487.05 | |||||||||||||||||||
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
|
III. DISTRIBUTIONS |
||||
|
Total Collections |
15,518,271.05 | |||
|
Reserve Account Draw |
0.00 | |||
|
Total Available for Distribution |
15,518,271.05 | |||
|
1. Reimbursement of Advance |
0.00 | |||
|
2. Servicing Fee: |
||||
|
Servicing Fee Due |
155,314.41 | |||
|
Servicing Fee Paid |
155,314.41 | |||
|
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 |
128,168.68 | |||
|
Class A-3 Notes Monthly Interest Paid |
128,168.68 | |||
|
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 |
512,127.01 | |||||||
|
Total Note Monthly Interest Paid |
512,127.01 | |||||||
|
Total Note Interest Carryover Shortfall |
0.00 | |||||||
|
Change in Total Note Interest Carryover Shortfall |
0.00 | |||||||
|
Total Available for Principal Distribution |
14,850,829.63 | |||||||
|
4. Total Monthly Principal Paid on the Notes |
13,937,169.15 | |||||||
|
Total Noteholders' Principal Carryover Shortfall |
0.00 | |||||||
|
Total Noteholders' Principal Distributable Amount |
13,937,169.15 | |||||||
|
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 |
913,660.48 | |||||||
|
Deposit from Remaining Available Collections to fund Reserve Account |
0.00 | |||||||
|
Remaining Available Collections Released to Certificateholder |
913,660.48 | |||||||
|
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 |
4.18 | % | ||||||
|
Weighted Average Remaining Maturity |
22.03 | |||||||
| Amount | Number | |||||||
|
Principal on Defaulted Receivables |
152,608.39 | 13 | ||||||
|
Principal Recoveries of Defaulted Receivables |
183,822.42 | |||||||
|
Monthly Net Losses |
(31,214.03 | ) | ||||||
|
Pool Balance at Beginning of Collection Period |
186,377,290.72 | |||||||
|
Net Loss Ratio for Third Preceding Collection Period |
-0.58 | % | ||||||
|
Net Loss Ratio for Second Preceding Collection Period |
0.16 | % | ||||||
|
Net Loss Ratio for Preceding Collection Period |
-0.29 | % | ||||||
|
Net Loss Ratio for Current Collection Period |
-0.20 | % | ||||||
|
Four-Month Average Net Loss Ratio |
-0.23 | % | ||||||
|
Cumulative Net Losses for all Periods |
4,849,405.63 | |||||||
Nissan Auto Receivables 2023-A Owner Trust
Servicer's Certificate
| Amount | Number |
% of Receivables (EOP Balance) |
||||||||||
|
Delinquent Receivables: |
||||||||||||
|
31-60 Days Delinquent |
1,940,601.47 | 186 | 1.13 | % | ||||||||
|
61-90 Days Delinquent |
411,810.27 | 44 | 0.24 | % | ||||||||
|
91-120 Days Delinquent |
72,931.49 | 9 | 0.04 | % | ||||||||
|
More than 120 Days |
0.00 | 0 | 0.00 | % | ||||||||
|
Total 31+ Days Delinquent Receivables: |
2,425,343.23 | 239 | 1.41 | % | ||||||||
|
61+ Days Delinquencies as Percentage of Receivables (EOP): |
||||||||||||
|
Delinquency Ratio for Third Preceding Collection Period |
0.19 | % | 0.15 | % | ||||||||
|
Delinquency Ratio for Second Preceding Collection Period |
0.22 | % | 0.19 | % | ||||||||
|
Delinquency Ratio for Preceding Collection Period |
0.32 | % | 0.21 | % | ||||||||
|
Delinquency Ratio for Current Collection Period |
0.28 | % | 0.25 | % | ||||||||
|
Four-Month Average Delinquency Ratio |
0.25 | % | 0.20 | % | ||||||||
|
60 Day Delinquent Receivables |
487,133.17 | |||||||||||
|
Delinquency Percentage |
0.28 | % | ||||||||||
|
Delinquency Trigger |
4.90 | % | ||||||||||
|
Does the Delinquency Percentage exceed the Delinquency Trigger? |
No | |||||||||||
|
Principal Balance of Extensions |
1,334,870.48 | |||||||||||
|
Number of Extensions |
97 | |||||||||||
|
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 2023-A Owner Trust published this content on August 21, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on August 21, 2026 at 16:31 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]