noodls browser compatibility check

The security settings of your browser are blocking the execution of scripts.

To use noodls, javascript support must be enabled. Please change your browser's security settings to enable javascript.

If you have changed your browser's security settings, you can click here.

related announcements

Company News

Economy, Business and Finance

Nissan Auto Receivables 2024-B Owner Trust

09/26/2025 | Press release | Distributed by Public on 09/26/2025 09:56

Asset-Backed Issuer Distribution Report (Form 10-D)

Exhibit 99.1

Nissan Auto Receivables 2024-B Owner Trust

Servicer's Certificate

Collection Period

31-Aug-25

30/360 Days

Collection Period Start

1-Aug-25

Distribution Date

15-Sep-25

Actual/360 Days

Collection Period End

31-Aug-25

Prior Month Settlement Date

15-Aug-25

Current Month Settlement Date

15-Sep-25


	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Pool Balance					1,397,810,762.29		915,845,090.38		871,829,374.42		0.669565
Yield Supplement Overcollaterization					95,727,428.43		50,948,753.87		47,475,480.37
Total Adjusted Pool Balance					1,302,083,333.86		864,896,336.51		824,353,894.05
Total Adjusted Securities					1,302,083,333.86		864,896,336.51		824,353,894.05		0.633104
Class A-1 Notes		4.70300	%		305,000,000.00		0.00		0.00		0.000000
Class A-2a Notes		4.51000	%		135,000,000.00		95,343,900.80		83,181,168.06		0.616157
Class A-2b Notes		4.72270	%		315,000,000.00		222,469,101.86		194,089,392.13		0.616157
Class A-3 Notes		4.34000	%		400,000,000.00		400,000,000.00		400,000,000.00		1.000000
Class A-4 Notes		4.35000	%		95,000,000.00		95,000,000.00		95,000,000.00		1.000000
Certificates		0.00000	%		52,083,333.86		52,083,333.86		52,083,333.86		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		12,162,732.74			358,334.16		90.0943166		2.6543271
Class A-2b Notes		28,379,709.72			904,730.55		90.0943166		2.8721605
Class A-3 Notes		0.00			1,446,666.67		-		3.6166667
Class A-4 Notes		0.00			344,375.00		-		3.6250000
Certificates		0.00			0.00		-		-

Total Securities		40,542,442.46			3,054,106.38


I. COLLECTIONS

Interest:
Interest Collections									3,664,076.33
Repurchased Loan Proceeds Related to Interest									0.00

Total Interest Collections									3,664,076.33
Principal:
Principal Collections									43,155,708.21
Repurchased Loan Proceeds Related to Principal									0.00

Total Principal Collections									43,155,708.21
Recoveries of Defaulted Receivables									201,044.28

Total Collections									47,020,828.82


II. COLLATERAL POOL BALANCE DATA

						Number		Amount
Adjusted Pool Balance - Beginning of Period							51,798		864,896,336.51
Total Principal Payment									40,542,442.46

							50,625		824,353,894.05

Nissan Auto Receivables 2024-B Owner Trust

Servicer's Certificate


III. DISTRIBUTIONS

Total Collections			47,020,828.82
Reserve Account Draw			0.00
Total Available for Distribution			47,020,828.82
1. Reimbursement of Advance			0.00
2. Servicing Fee:
Servicing Fee Due			763,204.24
Servicing Fee Paid			763,204.24
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			358,334.16
Class A-2a Notes Monthly Interest Paid			358,334.16
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			904,730.55
Class A-2b Notes Monthly Interest Paid			904,730.55
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			1,446,666.67
Class A-3 Notes Monthly Interest Paid			1,446,666.67
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			344,375.00
Class A-4 Notes Monthly Interest Paid			344,375.00
Change in Class A-4 Notes Interest Carryover Shortfall			0.00

Nissan Auto Receivables 2024-B Owner Trust

Servicer's Certificate


Total Note Monthly Interest
Total Note Monthly Interest Due					3,054,106.38
Total Note Monthly Interest Paid					3,054,106.38
Total Note Interest Carryover Shortfall					0.00
Change in Total Note Interest Carryover Shortfall					0.00
Total Available for Principal Distribution					43,203,518.20
4. Total Monthly Principal Paid on the Notes					40,542,442.46
Total Noteholders' Principal Carryover Shortfall					0.00
Total Noteholders' Principal Distributable Amount					40,542,442.46
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					2,661,075.74
Deposit from Remaining Available Collections to fund Reserve Account					0.00
Remaining Available Collections Released to Certificateholder					2,661,075.74

V. RESERVE ACCOUNT

Initial Reserve Account Amount					3,255,208.33
Required Reserve Account Amount					3,255,208.33
Beginning Reserve Account Balance					3,255,208.33
Deposit of Remaining Available Collections					0.00
Ending Reserve Account Balance					3,255,208.33
Required Reserve Account Amount for Next Period					3,255,208.33

VI. POOL STATISTICS

Weighted Average Coupon					4.88	%
Weighted Average Remaining Maturity					40.34

	Amount			Number
Principal on Defaulted Receivables		860,007.75			54
Principal Recoveries of Defaulted Receivables		201,044.28

Monthly Net Losses		658,963.47
Pool Balance at Beginning of Collection Period		915,845,090.38
Net Loss Ratio for Third Preceding Collection Period		0.45	%
Net Loss Ratio for Second Preceding Collection Period		0.54	%
Net Loss Ratio for Preceding Collection Period		-0.39	%
Net Loss Ratio for Current Collection Period		0.86	%
Four-Month Average Net Loss Ratio		0.36	%
Cumulative Net Losses for all Periods		3,545,716.90

Nissan Auto Receivables 2024-B Owner Trust

Servicer's Certificate


	Amount			Number			% of Receivables (EOP Balance)
Delinquent Receivables:
31-60 Days Delinquent		5,301,752.24			265			0.61	%
61-90 Days Delinquent		1,389,503.77			65			0.16	%
91-120 Days Delinquent		302,297.70			20			0.03	%
More than 120 Days		0.00			0			0.00	%

Total 31+ Days Delinquent Receivables:		6,993,553.71			350			0.80	%
61+ Days Delinquencies as Percentage of Receivables (EOP):
Delinquency Ratio for Third Preceding Collection Period		0.10	%		0.11	%
Delinquency Ratio for Second Preceding Collection Period		0.12	%		0.13	%
Delinquency Ratio for Preceding Collection Period		0.19	%		0.19	%
Delinquency Ratio for Current Collection Period		0.19	%		0.17	%
Four-Month Average Delinquency Ratio		0.15	%		0.15	%
60 Day Delinquent Receivables		1,722,486.21
Delinquency Percentage		0.20	%
Delinquency Trigger		4.90	%
Does the Delinquency Percentage exceed the Delinquency Trigger?		No
Principal Balance of Extensions		2,988,677.91
Number of Extensions		135

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 2024-B Owner Trust published this content on September 26, 2025, and is solely responsible for the information contained herein. Distributed via SEC EDGAR on September 26, 2025 at 15:56 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]

Back

View original format