Nissan Auto Receivables 2024-B Owner Trust
09/25/2026 | Press release | Distributed by Public on 09/25/2026 10:40
Asset-Backed Issuer Distribution Report (Form 10-D)
Nissan Auto Receivables 2024-B Owner Trust
Servicer's Certificate
|
Collection Period |
31-Aug-26 | 30/360 Days | 30 | Collection Period Start | 1-Aug-26 | |||||||||||
|
Distribution Date |
15-Sep-26 | Actual/360 Days | 29 | Collection Period End | 31-Aug-26 | |||||||||||
| Prior Month Settlement Date | 17-Aug-26 | |||||||||||||||
| Current Month Settlement Date | 15-Sep-26 |
| Coupon Rate | Initial Balance | Beginning Balance | Ending Balance | Pool Factor | ||||||||||||||||
|
Pool Balance |
1,397,810,762.29 | 476,086,194.17 | 449,976,338.31 | 0.345582 | ||||||||||||||||
|
Yield Supplement Overcollaterization |
95,727,428.43 | 20,204,052.75 | 18,592,436.09 | |||||||||||||||||
|
Total Adjusted Pool Balance |
1,302,083,333.86 | 455,882,141.42 | 431,383,902.22 | |||||||||||||||||
|
Total Adjusted Securities |
1,302,083,333.86 | 455,882,141.42 | 431,383,902.22 | 0.331303 | ||||||||||||||||
|
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 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
|
Class A-2b Notes |
4.01650 | % | 315,000,000.00 | 0.00 | 0.00 | 0.000000 | ||||||||||||||
|
Class A-3 Notes |
4.34000 | % | 400,000,000.00 | 308,798,807.56 | 284,300,568.36 | 0.710751 | ||||||||||||||
|
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 |
0.00 | 0.00 | - | - | ||||||||||||||||
|
Class A-2b Notes |
0.00 | 0.00 | - | - | ||||||||||||||||
|
Class A-3 Notes |
24,498,239.20 | 1,116,822.35 | 61.2455980 | 2.7920559 | ||||||||||||||||
|
Class A-4 Notes |
0.00 | 344,375.00 | - | 3.6250000 | ||||||||||||||||
|
Certificates |
0.00 | 0.00 | - | - | ||||||||||||||||
|
Total Securities |
24,498,239.20 | 1,461,197.35 | ||||||||||||||||||
|
I. COLLECTIONS |
||||||||||||||||||||
|
Interest: |
||||||||||||||||||||
|
Interest Collections |
2,124,487.17 | |||||||||||||||||||
|
Repurchased Loan Proceeds Related to Interest |
0.00 | |||||||||||||||||||
|
Total Interest Collections |
2,124,487.17 | |||||||||||||||||||
|
Principal: |
||||||||||||||||||||
|
Principal Collections |
25,670,250.40 | |||||||||||||||||||
|
Repurchased Loan Proceeds Related to Principal |
0.00 | |||||||||||||||||||
|
Total Principal Collections |
25,670,250.40 | |||||||||||||||||||
|
Recoveries of Defaulted Receivables |
218,370.75 | |||||||||||||||||||
|
Total Collections |
28,013,108.32 | |||||||||||||||||||
|
II. COLLATERAL POOL BALANCE DATA |
||||||||||||||||||||
| Number | Amount | |||||||||||||||||||
|
Adjusted Pool Balance - Beginning of Period |
33,029 | 455,882,141.42 | ||||||||||||||||||
|
Total Principal Payment |
24,498,239.20 | |||||||||||||||||||
| 31,857 | 431,383,902.22 | |||||||||||||||||||
Nissan Auto Receivables 2024-B Owner Trust
Servicer's Certificate
|
III. DISTRIBUTIONS |
||||
|
Total Collections |
28,013,108.32 | |||
|
Reserve Account Draw |
0.00 | |||
|
Total Available for Distribution |
28,013,108.32 | |||
|
1. Reimbursement of Advance |
0.00 | |||
|
2. Servicing Fee: |
||||
|
Servicing Fee Due |
396,738.50 | |||
|
Servicing Fee Paid |
396,738.50 | |||
|
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 |
1,116,822.35 | |||
|
Class A-3 Notes Monthly Interest Paid |
1,116,822.35 | |||
|
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 |
1,461,197.35 | |||||||
|
Total Note Monthly Interest Paid |
1,461,197.35 | |||||||
|
Total Note Interest Carryover Shortfall |
0.00 | |||||||
|
Change in Total Note Interest Carryover Shortfall |
0.00 | |||||||
|
Total Available for Principal Distribution |
26,155,172.47 | |||||||
|
4. Total Monthly Principal Paid on the Notes |
24,498,239.20 | |||||||
|
Total Noteholders' Principal Carryover Shortfall |
0.00 | |||||||
|
Total Noteholders' Principal Distributable Amount |
24,498,239.20 | |||||||
|
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 |
1,656,933.27 | |||||||
|
Deposit from Remaining Available Collections to fund Reserve Account |
0.00 | |||||||
|
Remaining Available Collections Released to Certificateholder |
1,656,933.27 | |||||||
|
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 |
5.36 | % | ||||||
|
Weighted Average Remaining Maturity |
32.35 | |||||||
| Amount | Number | |||||||
|
Principal on Defaulted Receivables |
439,605.46 | 28 | ||||||
|
Principal Recoveries of Defaulted Receivables |
218,370.75 | |||||||
|
Monthly Net Losses |
221,234.71 | |||||||
|
Pool Balance at Beginning of Collection Period |
476,086,194.17 | |||||||
|
Net Loss Ratio for Third Preceding Collection Period |
0.18 | % | ||||||
|
Net Loss Ratio for Second Preceding Collection Period |
0.08 | % | ||||||
|
Net Loss Ratio for Preceding Collection Period |
0.21 | % | ||||||
|
Net Loss Ratio for Current Collection Period |
0.56 | % | ||||||
|
Four-Month Average Net Loss Ratio |
0.26 | % | ||||||
|
Cumulative Net Losses for all Periods |
5,231,645.63 | |||||||
Nissan Auto Receivables 2024-B Owner Trust
Servicer's Certificate
| Amount | Number |
% of Receivables (EOP Balance) |
||||||||||
|
Delinquent Receivables: |
||||||||||||
|
31-60 Days Delinquent |
3,638,475.17 | 226 | 0.81 | % | ||||||||
|
61-90 Days Delinquent |
600,240.71 | 41 | 0.13 | % | ||||||||
|
91-120 Days Delinquent |
135,876.54 | 12 | 0.03 | % | ||||||||
|
More than 120 Days |
0.00 | 0 | 0.00 | % | ||||||||
|
Total 31+ Days Delinquent Receivables: |
4,374,592.42 | 279 | 0.97 | % | ||||||||
|
61+ Days Delinquencies as Percentage of Receivables (EOP): |
||||||||||||
|
Delinquency Ratio for Third Preceding Collection Period |
0.22 | % | 0.19 | % | ||||||||
|
Delinquency Ratio for Second Preceding Collection Period |
0.18 | % | 0.17 | % | ||||||||
|
Delinquency Ratio for Preceding Collection Period |
0.19 | % | 0.17 | % | ||||||||
|
Delinquency Ratio for Current Collection Period |
0.16 | % | 0.17 | % | ||||||||
|
Four-Month Average Delinquency Ratio |
0.19 | % | 0.17 | % | ||||||||
|
60 Day Delinquent Receivables |
821,842.88 | |||||||||||
|
Delinquency Percentage |
0.18 | % | ||||||||||
|
Delinquency Trigger |
4.90 | % | ||||||||||
|
Does the Delinquency Percentage exceed the Delinquency Trigger? |
No | |||||||||||
|
Principal Balance of Extensions |
1,992,957.40 | |||||||||||
|
Number of Extensions |
115 | |||||||||||
|
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 25, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on September 25, 2026 at 16:41 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]