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

JP Morgan Asset Management Inc.

J.P. Morgan Asset Management’s 55ip working with Anthropic to deliver[...]
Rivulet Capital LLC

Initial Quarterly Holdings Report by Institutional Manager (Form 13F-HR)
Coupa Software Inc.

Coupa Named a Leader in Supplier Value Management Report

Financial Services

Nissan Auto Receivables 2025-B Owner Trust

10/27/2026 | Press release | Distributed by Public on 10/27/2026 10:15

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

Nissan Auto Receivables 2025-B Owner Trust

Servicer's Certificate

Collection Period

30-Sep-26

30/360 Days

Collection Period Start

9/1/2026

Distribution Date

15-Oct-26

Actual/360 Days

Collection Period End

9/30/2026

Prior Month Settlement Date

9/15/2026

Current Month Settlement Date

10/15/2026


	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Pool Balance					1,381,270,659.94		953,676,180.92		915,576,915.86		0.72
Yield Supplement Overcollaterization					101,188,734.57		59,297,041.79		55,863,470.88
Total Adjusted Pool Balance					1,280,081,925.37		894,379,139.13		859,713,444.98
Total Adjusted Securities					1,280,081,925.37		894,379,139.13		859,713,444.98		0.67
Class A-1 Notes		3.97400	%		279,000,000.00		0.00		0.00		0.00
Class A-2a Notes		4.00000	%		280,000,000.00		205,308,049.63		181,042,063.73		0.65
Class A-2b Notes		4.02850	%		120,000,000.00		87,989,164.13		77,589,455.88		0.65
Class A-3 Notes		3.99000	%		462,000,000.00		462,000,000.00		462,000,000.00		1.00
Class A-4 Notes		4.02000	%		87,900,000.00		87,900,000.00		87,900,000.00		1.00
Class B Notes		4.28000	%		21,100,000.00		21,100,000.00		21,100,000.00		1.00
Certificates		0.00000	%		30,081,925.37		30,081,925.37		30,081,925.37		1.00

	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		24,265,985.91			684,360.17		86.6642354		2.4441435
Class A-2b Notes		10,399,708.25			295,386.96		86.6642354		2.4615580
Class A-3 Notes		0.00			1,536,150.00		-		3.3250000
Class A-4 Notes		0.00			294,465.00		-		3.3500000
Class B Notes		0.00			75,256.67		-		3.5666668
Certificates		0.00			0.00		-		-

Total Securities		34,665,694.15			2,885,618.80


I. COLLECTIONS

Interest:
Interest Collections									3,661,369.40
Repurchased Loan Proceeds Related to Interest									0.00

Total Interest Collections									3,661,369.40
Principal:
Principal Collections									37,428,245.09
Repurchased Loan Proceeds Related to Principal									0.00

Total Principal Collections									37,428,245.09
Recoveries of Defaulted Receivables									334,717.64

Total Collections									41,424,332.13


II. COLLATERAL POOL BALANCE DATA

						Number		Amount
Adjusted Pool Balance - Beginning of Period							44,464		894,379,139.13
Total Principal Payment									34,665,694.15

							43,676		859,713,444.98

Nissan Auto Receivables 2025-B Owner Trust

Servicer's Certificate


III. DISTRIBUTIONS

Total Collections			41,424,332.13
Reserve Account Draw			0.00
Total Available for Distribution			41,424,332.13
1. Reimbursement of Advance			0.00
2. Servicing Fee:
Servicing Fee Due			794,730.15
Servicing Fee Paid			794,730.15
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			684,360.17
Class A-2a Notes Monthly Interest Paid			684,360.17
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			295,386.96
Class A-2b Notes Monthly Interest Paid			295,386.96
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			1,536,150.00
Class A-3 Notes Monthly Interest Paid			1,536,150.00
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			294,465.00
Class A-4 Notes Monthly Interest Paid			294,465.00
Change in Class A-4 Notes Interest Carryover Shortfall			0.00
Class B Notes Monthly Interest
Class B Notes Interest Carryover Shortfall			0.00
Class B Notes Interest on Interest Carryover Shortfall			0.00
Class B Notes Monthly Interest Distributable Amount			75,256.67
Class B Notes Monthly Interest Paid			75,256.67
Change in Class B Notes Interest Carryover Shortfall			0.00

Nissan Auto Receivables 2025-B Owner Trust

Servicer's Certificate


Total Note Monthly Interest
Total Note Monthly Interest Paid					2,885,618.80
Total Note Interest Carryover Shortfall					0.00
Change in Total Note Interest Carryover Shortfall					0.00
Total Available for Principal Distribution					3,078,289.03
4. Total Monthly Principal Paid on the Notes					34,665,694.15
Total Noteholders' Principal Carryover Shortfall					0.00
Total Noteholders' Principal Distributable Amount					34,665,694.15
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					3,078,289.03
Deposit from Remaining Available Collections to fund Reserve Account					0.00
Remaining Available Collections Released to Certificateholder					3,078,289.03

V. RESERVE ACCOUNT

Initial Reserve Account Amount					3,200,204.81
Required Reserve Account Amount					3,200,204.81
Beginning Reserve Account Balance					3,200,204.81
Deposit of Remaining Available Collections					0.00
Ending Reserve Account Balance					3,200,204.81
Required Reserve Account Amount for Next Period					3,200,204.81

VI. POOL STATISTICS

Weighted Average Coupon					4.59	%
Weighted Average Remaining Maturity					42.10

	Amount			Number
Principal on Defaulted Receivables		671,019.97			26
Principal Recoveries of Defaulted Receivables		334,717.64

Monthly Net Losses		336,302.33
Pool Balance at Beginning of Collection Period		953,676,180.92
Net Loss Ratio for Third Preceding Collection Period		0.13	%
Net Loss Ratio for Second Preceding Collection Period		0.12	%
Net Loss Ratio for Preceding Collection Period		0.37	%
Net Loss Ratio for Current Collection Period		0.42	%
Four-Month Average Net Loss Ratio		0.26	%
Cumulative Net Losses for all Periods		2,152,374.77

Nissan Auto Receivables 2025-B Owner Trust

Servicer's Certificate


	Amount			Number			% of Receivables (EOP Balance)
Delinquent Receivables:
31-60 Days Delinquent		2,477,436.50			105			0.27	%
61-90 Days Delinquent		433,794.53			17			0.05	%
91-120 Days Delinquent		115,243.11			7			0.01	%
More than 120 Days		0.00			0			0.00	%

Total 31+ Days Delinquent Receivables:		3,026,474.14			129			0.33	%
61+ Days Delinquencies as Percentage of Receivables (EOP):
Delinquency Ratio for Third Preceding Collection Period		0.07	%		0.07	%
Delinquency Ratio for Second Preceding Collection Period		0.07	%		0.08	%
Delinquency Ratio for Preceding Collection Period		0.07	%		0.08	%
Delinquency Ratio for Current Collection Period		0.06	%		0.05	%
Four-Month Average Delinquency Ratio		0.07	%		0.07	%
60 Day Delinquent Receivables		564,317.65
Delinquency Percentage		0.06	%
Delinquency Trigger		4.90	%
Does the Delinquency Percentage exceed the Delinquency Trigger?		No
Principal Balance of Extensions		1,690,708.39
Number of Extensions		70

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 2025-B Owner Trust published this content on October 27, 2026, and is solely responsible for the information contained herein. Distributed via EDGAR on October 27, 2026 at 16:15 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