EXHIBIT 99.1

Distribution Tables of Composition of Receivables as of March 31, 2011 (the Cut-off Date)

Set forth below is information as of March 31, 2011 (the “Cut-off Date”) regarding the characteristics of the final pool of receivables to be sold to Nissan Auto Receivables 2011-A Owner Trust on or about April 25, 2011. This information is being filed for informational purposes only. There is no material variance between the characteristics of the receivables in the statistical pool described in the prospectus supplement and the receivables in the pool as of the Cut-off Date.

Characteristics of Receivables as of the Cut-off Date:

Aggregate Principal Balance		$	1,295,905,565.09
Number of Receivables			60,988
Average Principal Balance		$	21,248.53
Range of Principal Balances		$	2,022.80 to $62,283.85
Average Original Amount Financed		$	23,882.77
Range of Original Amounts Financed		$	6,262.73 to $64,953.28
Weighted Average APR			2.728	%
Range of APRs	0.000% to 16.740			%
Approximate Weighted Average Original Payments to Maturity		62 payments
Range of Original Payments to Maturity			12 to 72 payments
Approximate Weighted Average Remaining Payments to Maturity		56 payments
Range of Remaining Payments to Maturity			2 to 72 payments
Approximate Percentage by Principal Balance of Receivables with an Original Payment Term of 72 Months			29.39	%
Approximate Non-Zero Weighted Average Credit Score(1)			760
Range of FICO® Scores(1)			593 to 886
Approximate Non-Zero Weighted Average Credit Score of Receivables with an Original Payment Term of 72 Months(1)			777
Approximate Percentage by Principal Balance of Receivables of New, Near-New and Used Vehicles(2)		84.80%(New)
		13.66% (Near-New)
		1.54% (Used)
Approximate Percentage by Principal Balance of Receivables of New, Near-New and Used Vehicles for Receivables with an Original Payment Term of 72 Months(2)		89.61% (New)
		10.39% (Near-New)
		0.00% (Used)
Approximate Percentage by Principal Balance of Receivables Financed through Nissan and Infiniti Dealers(2)		93.89% (Nissan)
		6.11% (Infiniti)

FICO^® Score Distribution of the Receivables

						Percentage of								Percentage of
		Number				Total								Aggregate
		of				Number of				Cut-off Date				Cut-off Date
Distribution by FICO® Score of the Receivables		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)
Unavailable			762				1.25	%		$	18,689,875.92				1.44	%
593-600			1				0.00				12,235.92				0.00
601 — 650			1,873				3.07				45,583,291.57				3.52
651 — 700			5,900				9.67				129,040,390.05				9.96
701 — 750			17,323				28.40				373,697,978.78				28.84
751 — 800			17,516				28.72				375,448,955.25				28.97
801 — 850			16,401				26.89				329,886,182.46				25.46
851 — 900			1,212				1.99				23,546,655.14				1.82
Total(1).			60,988				100.00	%		$	1,295,905,565.09				100.00	%

Distribution by APR of the Receivables

														Percentage of
														Aggregate Cut-off				Non-Zero
		Number				Percentage of				Cut-off Date				Date				Weighted
		of				Total Number of				Principal				Principal Balance				Average Credit
Distribution by APR of the Receivables (%)		Receivables				Receivables (%)				Balance ($)				(%)				Score(2)
0.00 — 0.49			13,967				22.90	%		$	304,776,532.63				23.52	%			751
0.50 — 0.99			11,188				18.34				227,010,079.79				17.52				789
1.00 — 1.99			7,437				12.19				178,043,492.94				13.74				754
2.00 — 2.99			6,010				9.85				145,281,742.49				11.21				761
3.00 — 3.99			4,381				7.18				76,957,578.18				5.94				767
4.00 — 4.99			4,874				7.99				98,248,782.11				7.58				766
5.00 — 5.99			4,370				7.17				90,943,126.02				7.02				754
6.00 — 6.99			4,442				7.28				95,611,779.82				7.38				756
7.00 — 7.99			2,245				3.68				43,617,937.10				3.37				739
8.00 — 8.99			860				1.41				15,880,894.66				1.23				700
9.00 — 9.99			496				0.81				8,131,240.59				0.63				695
10.00 — 10.99			242				0.40				4,620,279.70				0.36				652
11.00 — 11.99			133				0.22				2,347,003.27				0.18				648
12.00 — 12.99			102				0.17				1,341,041.21				0.10				681
13.00 — 13.99			76				0.12				1,029,183.81				0.08				676
14.00 — 14.99			84				0.14				1,046,700.90				0.08				675
15.00 — 15.99			74				0.12				938,115.06				0.07				675
16.00 — 16.99			7				0.01				80,054.81				0.01				675
17.00 — 17.99			0				0.00				0.00				0.00				n/a
18.00 and above			0				0.00				0.00				0.00				n/a
Total (1)			60,988				100.00	%		$	1,295,905,565.09				100.00	%			760

Geographic Distribution of the Receivables⁽¹⁾

														Percentage of
						Percentage of								Aggregate
						Total Number								Cut-off Date
		Number of				of Receivables				Cut-off Date				Principal Balance
Geographic Distribution of the Receivables		Receivables				(%)				Principal Balance ($)				(%)
Alabama			993				1.63	%		$	21,832,204.69				1.68	%
Alaska			26				0.04				610,824.38				0.05
Arizona			1,223				2.01				26,960,374.34				2.08
Arkansas			766				1.26				16,761,947.37				1.29
California			8,480				13.90				175,571,589.08				13.55
Colorado			546				0.90				12,711,274.87				0.98
Connecticut			1,153				1.89				22,593,782.57				1.74
Delaware			196				0.32				4,127,188.52				0.32
District of Columbia			59				0.10				1,274,229.56				0.10
Florida			3,845				6.30				79,986,711.62				6.17
Georgia			1,887				3.09				40,868,744.71				3.15
Hawaii			265				0.43				5,600,475.97				0.43
Idaho			72				0.12				1,561,366.32				0.12
Illinois			3,035				4.98				63,283,237.37				4.88
Indiana			748				1.23				15,641,964.47				1.21
Iowa			539				0.88				11,346,348.53				0.88
Kansas			553				0.91				11,229,174.79				0.87
Kentucky			693				1.14				15,028,137.14				1.16
Louisiana			1,178				1.93				27,703,260.41				2.14
Maine			121				0.20				2,432,718.08				0.19
Maryland			1,328				2.18				28,714,098.14				2.22
Massachusetts			1,318				2.16				25,572,425.79				1.97
Michigan			538				0.88				11,125,352.94				0.86
Minnesota			607				1.00				13,134,960.87				1.01
Mississippi			1,038				1.70				22,635,793.60				1.75
Missouri			953				1.56				19,767,387.75				1.53
Montana			58				0.10				1,262,560.44				0.10
Nebraska			196				0.32				4,196,377.39				0.32
Nevada			769				1.26				17,270,440.63				1.33
New Hampshire			266				0.44				5,074,598.31				0.39
New Jersey			2,442				4.00				49,787,996.37				3.84
New Mexico			180				0.30				4,108,749.27				0.32
New York			3,957				6.49				81,611,837.80				6.30
North Carolina			1,528				2.51				32,386,512.06				2.50
North Dakota			44				0.07				958,205.93				0.07
Ohio			1,443				2.37				29,802,125.32				2.30
Oklahoma			743				1.22				16,413,833.72				1.27
Oregon			161				0.26				3,171,819.59				0.24
Pennsylvania			2,509				4.11				51,182,249.52				3.95
Rhode Island			202				0.33				3,847,044.23				0.30
South Carolina			449				0.74				9,248,641.71				0.71
South Dakota			40				0.07				922,199.85				0.07
Tennessee			2,051				3.36				44,097,233.51				3.40
Texas			8,658				14.20				192,840,752.19				14.88
Utah			275				0.45				6,705,355.45				0.52
Vermont			69				0.11				1,463,225.72				0.11
Virginia			1,459				2.39				32,162,943.58				2.48
Washington			403				0.66				9,202,090.17				0.71
West Virginia			345				0.57				7,761,821.33				0.60
Wisconsin			519				0.85				10,875,215.61				0.84
Wyoming			52				0.09				1,255,623.27				0.10
Other			10				0.02				220,538.24				0.02
Total(2)			60,988				100.00	%		$	1,295,905,565.09				100.00	%

Distribution by Model of the Receivables

		Number				Percentage of								Percentage of Aggregate
		of				Total Number of				Cut-off Date				Cut-off Date
Distribution by Model of the Receivables		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)
Altima			16,723				27.42	%		$	328,604,091.39				25.36	%
Rogue			8,857				14.52				182,914,697.92				14.11
Murano			6,544				10.73				173,322,281.37				13.37
Maxima			4,568				7.49				123,616,699.12				9.54
Sentra			5,685				9.32				90,809,767.40				7.01
Versa			3,704				6.07				52,489,297.46				4.05
Altima Cpe			1,608				2.64				34,100,794.50				2.63
Pathfinder			1,330				2.18				32,841,345.27				2.53
Xterra			1,388				2.28				31,869,718.78				2.46
Titan			1,089				1.79				29,560,142.27				2.28
G37			969				1.59				28,572,493.61				2.20
Juke			1,184				1.94				26,443,087.60				2.04
Frontier			1,263				2.07				26,224,748.62				2.02
Armada			642				1.05				21,935,372.75				1.69
Crew Cab			913				1.50				20,784,425.29				1.60
Cube			904				1.48				15,123,934.42				1.17
Qx56			275				0.45				11,241,889.76				0.87
M35			614				1.01				11,147,500.58				0.86
Other			2,728				4.47				54,303,276.98				4.19
Total(1)			60,988				100.00	%		$	1,295,905,565.09				100.00	%

Distribution by Vehicle Type of the Receivables

														Percentage of
		Number				Percentage of								Aggregate
		of				Total Number of				Cut-off Date				Cut-off Date
Distribution by Vehicle Type of the Receivables		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)
Car			36,501				59.85	%		$	718,643,807.66				55.45	%
Crossover			17,096				28.03				394,371,741.72				30.43
SUV			3,784				6.20				100,272,946.38				7.74
Truck			3,357				5.50				78,125,505.67				6.03
Van			175				0.29				3,197,531.34				0.25
Other			75				0.12				1,294,032.32				0.10
Total(1)			60,988				100.00	%		$	1,295,905,565.09				100.00	%

Distribution by Original and Remaining Payments to Maturity of the Receivables

														Percentage of				Non-Zero
		Number				Percentage of								Aggregate				Weighted Average
Distribution by Original Payments to		of				Total Number of				Cut-off Date				Cut-off Date				Credit
Maturity of the Receivables		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)				Score(2)
12			5				0.01	%			$20,606.40				0.00	%			789
13 to 24			95				0.16				822,951.74				0.06				776
25 to 36			2,998				4.92				50,732,785.13				3.91				769
37 to 48			2,982				4.89				42,780,150.91				3.30				758
49 to 60			36,654				60.10				756,866,609.95				58.40				755
61 to 72			18,254				29.93				444,682,460.96				34.31				768
Total(1)			60,988				100.00	%		$	1,295,905,565.09				100.00	%			760

														Percentage of				Non-Zero
		Number				Percentage of								Aggregate				Weighted Average
Distribution by Remaining Payments to		of				Total Number of				Cut-off Date				Cut-off Date				Credit
Maturity of the Receivables		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)				Score(2)
2 to 12			72				0.12	%			$221,408.99				0.02	%			724
13 to 24			351				0.58				3,353,388.58				0.26				742
25 to 36			3,830				6.28				61,542,372.03				4.75				768
37 to 48			3,761				6.17				61,282,004.78				4.73				762
49 to 60			36,938				60.57				771,689,750.09				59.55				753
61 to 72			16,036				26.29				397,816,640.62				30.70				772
Total(1)			60,988				100.00	%		$	1,295,905,565.09				100.00	%			760