Attached files
file | filename |
---|---|
8-K - 8-K - NISSAN AUTO RECEIVABLES Co II LLC | d465428d8k.htm |
EXHIBIT 99.1
Distribution Tables of Composition of Receivables as of December 31, 2012 (the Cut-off Date)
Set forth below is information as of December 31, 2012 (the Cut-off Date) regarding the characteristics of the final pool of receivables to be sold to Nissan Auto Receivables 2013-A Owner Trust on or about January 16, 2013. 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 |
$1,443,236,592.65 | |
Number of Receivables |
74,793 | |
Average Principal Balance |
$19,296.41 | |
Range of Principal Balances |
$2,000.00 to $64,044.93 | |
Average Original Amount Financed |
$24,520.87 | |
Range of Original Amounts Financed |
$4,065.53 to $64,997.46 | |
Weighted Average APR |
3.175% | |
Range of APRs |
0.00% to 16.04% | |
Approximate Weighted Average Original Payments to Maturity |
64 payments | |
Range of Original Payments to Maturity |
12 to 72 payments | |
Approximate Weighted Average Remaining Payments to Maturity |
55 payments | |
Range of Remaining Payments to Maturity |
2 to 71 payments | |
Approximate Percentage by Principal Balance of Receivables with an Original Payment Term of 72 Months |
40.18% | |
Approximate Non-Zero Weighted Average Credit Score(1) |
763 | |
Range of FICO® Scores(1) |
620 to 886 | |
Approximate Non-Zero Weighted Average Credit Score of Receivables with an Original Payment Term of 72 Months(1) |
770 | |
Approximate Percentage by Principal Balance of Receivables of New, Near-New and Used Vehicles(2) |
94.87% (New) 4.13% (Near-New) 1.00% (Used) | |
Approximate Percentage by Principal Balance of Receivables of New, Near-New and Used Vehicles for Receivables with an Original Payment Term of 72 Months(2) |
100.00% (New) 0.00% (Near-New) 0.00% (Used) | |
Approximate Percentage by Principal Balance of Receivables Financed through Nissan and Infiniti Dealers(2) |
80.26% (Nissan) 19.74% (Infiniti) 0.18% (Other) |
(1) | Excluding Receivables for which no FICO® score is available. |
(2) | Percentages may not add to 100.00% due to rounding. |
FICO® Score Distribution of the Receivables
Distribution by FICO® Score of the Receivables |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
||||||||||||
620 650 |
1,506 | 2.01 | % | $ | 35,379,016.52 | 2.45 | % | |||||||||
651 700 |
10,174 | 13.60 | 200,117,049.27 | 13.87 | ||||||||||||
701 750 |
17,749 | 23.73 | 347,771,246.90 | 24.10 | ||||||||||||
751 800 |
19,590 | 26.19 | 390,203,429.57 | 27.04 | ||||||||||||
801 850 |
23,866 | 31.91 | 435,621,185.79 | 30.18 | ||||||||||||
851 886 |
1,908 | 2.55 | 34,144,664.60 | 2.37 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total(1) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | |||||||||
|
|
|
|
|
|
|
|
(1) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
Distribution by APR of the Receivables
Distribution by APR of the Receivables (%) |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
Non-Zero Weighted Average Credit Score(2) |
|||||||||||||||
0.00 0.49 |
5,839 | 7.81 | % | $ | 85,311,169.67 | 5.91 | % | 753 | ||||||||||||
0.50 0.99 |
2,968 | 3.97 | 44,738,608.37 | 3.10 | 742 | |||||||||||||||
1.00 1.99 |
13,050 | 17.45 | 276,906,506.92 | 19.19 | 771 | |||||||||||||||
2.00 2.99 |
21,603 | 28.88 | 423,479,994.01 | 29.34 | 775 | |||||||||||||||
3.00 3.99 |
14,143 | 18.91 | 281,432,356.83 | 19.50 | 767 | |||||||||||||||
4.00 4.99 |
11,298 | 15.11 | 225,634,290.35 | 15.63 | 765 | |||||||||||||||
5.00 5.99 |
3,138 | 4.20 | 60,155,611.76 | 4.17 | 709 | |||||||||||||||
6.00 6.99 |
941 | 1.26 | 13,484,477.40 | 0.93 | 703 | |||||||||||||||
7.00 7.99 |
834 | 1.12 | 14,056,530.40 | 0.97 | 677 | |||||||||||||||
8.00 8.99 |
522 | 0.70 | 9,367,271.48 | 0.65 | 677 | |||||||||||||||
9.00 9.99 |
254 | 0.34 | 4,574,659.77 | 0.32 | 670 | |||||||||||||||
10.00 10.99 |
160 | 0.21 | 3,336,337.09 | 0.23 | 641 | |||||||||||||||
11.00 11.99 |
32 | 0.04 | 603,239.91 | 0.04 | 646 | |||||||||||||||
12.00 12.99 |
2 | 0.00 | (3) | 26,619.79 | 0.00 | (3) | 684 | |||||||||||||
13.00 13.99 |
7 | 0.01 | 105,165.98 | 0.01 | 664 | |||||||||||||||
14.00 14.99 |
1 | 0.00 | (3) | 18,379.03 | 0.00 | (3) | 677 | |||||||||||||
16.00 16.04 |
1 | 0.00 | (3) | 5,373.89 | 0.00 | (3) | 684 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total(1) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | 763 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
(2) | Excluding Receivables for which no FICO® Score is available. |
(3) | Less than 0.005% but greater than 0.000%. |
Geographic Distribution of the Receivables(1)
Geographic Distribution of the Receivables |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
||||||||||||
Alabama |
1,155 | 1.54 | % | $ | 23,456,272.43 | 1.63 | % | |||||||||
Alaska |
29 | 0.04 | 612,746.86 | 0.04 | ||||||||||||
Arizona |
1,618 | 2.16 | 32,753,768.33 | 2.27 | ||||||||||||
Arkansas |
912 | 1.22 | 17,823,465.48 | 1.23 | ||||||||||||
California |
10,695 | 14.30 | 204,366,956.23 | 14.16 | ||||||||||||
Colorado |
896 | 1.20 | 17,991,259.08 | 1.25 | ||||||||||||
Connecticut |
1,247 | 1.67 | 22,200,310.21 | 1.54 | ||||||||||||
Delaware |
297 | 0.40 | 5,470,374.01 | 0.38 | ||||||||||||
District of Columbia |
85 | 0.11 | 1,564,876.64 | 0.11 | ||||||||||||
Florida |
4,311 | 5.76 | 79,233,923.71 | 5.49 | ||||||||||||
Georgia |
2,441 | 3.26 | 48,337,486.30 | 3.35 | ||||||||||||
Hawaii |
434 | 0.58 | 8,471,569.58 | 0.59 | ||||||||||||
Idaho |
142 | 0.19 | 2,781,387.28 | 0.19 | ||||||||||||
Illinois |
3,276 | 4.38 | 60,171,030.27 | 4.17 | ||||||||||||
Indiana |
731 | 0.98 | 13,661,925.44 | 0.95 | ||||||||||||
Iowa |
511 | 0.68 | 9,490,549.13 | 0.66 | ||||||||||||
Kansas |
568 | 0.76 | 11,455,786.07 | 0.79 | ||||||||||||
Kentucky |
783 | 1.05 | 14,705,829.92 | 1.02 | ||||||||||||
Louisiana |
1,736 | 2.32 | 36,877,373.68 | 2.56 | ||||||||||||
Maine |
223 | 0.30 | 4,182,577.23 | 0.29 | ||||||||||||
Maryland |
2,199 | 2.94 | 39,817,537.93 | 2.76 | ||||||||||||
Massachusetts |
1,806 | 2.41 | 31,123,325.03 | 2.16 | ||||||||||||
Michigan |
658 | 0.88 | 12,581,719.49 | 0.87 | ||||||||||||
Minnesota |
837 | 1.12 | 15,996,822.71 | 1.11 | ||||||||||||
Mississippi |
1,133 | 1.51 | 23,639,107.19 | 1.64 | ||||||||||||
Missouri |
1,141 | 1.53 | 20,735,997.86 | 1.44 | ||||||||||||
Montana |
71 | 0.09 | 1,390,743.47 | 0.10 | ||||||||||||
Nebraska |
235 | 0.31 | 4,487,916.45 | 0.31 | ||||||||||||
Nevada |
832 | 1.11 | 17,481,421.41 | 1.21 | ||||||||||||
New Hampshire |
329 | 0.44 | 5,435,854.13 | 0.38 | ||||||||||||
New Jersey |
2,686 | 3.59 | 46,203,962.13 | 3.20 | ||||||||||||
New Mexico |
226 | 0.30 | 4,459,528.50 | 0.31 | ||||||||||||
New York |
3,715 | 4.97 | 66,187,970.12 | 4.59 | ||||||||||||
North Carolina |
1,855 | 2.48 | 35,434,652.34 | 2.46 | ||||||||||||
North Dakota |
62 | 0.08 | 1,209,500.60 | 0.08 | ||||||||||||
Ohio |
1,592 | 2.13 | 28,634,068.30 | 1.98 | ||||||||||||
Oklahoma |
1,076 | 1.44 | 22,592,042.93 | 1.57 | ||||||||||||
Oregon |
342 | 0.46 | 6,167,196.26 | 0.43 | ||||||||||||
Pennsylvania |
3,836 | 5.13 | 66,217,357.07 | 4.59 | ||||||||||||
Rhode Island |
195 | 0.26 | 3,379,192.59 | 0.23 | ||||||||||||
South Carolina |
871 | 1.16 | 16,359,445.50 | 1.13 | ||||||||||||
South Dakota |
65 | 0.09 | 1,348,086.38 | 0.09 | ||||||||||||
Tennessee |
2,347 | 3.14 | 48,022,848.00 | 3.33 | ||||||||||||
Texas |
9,852 | 13.17 | 216,947,268.01 | 15.03 | ||||||||||||
Utah |
445 | 0.59 | 9,986,643.37 | 0.69 | ||||||||||||
Vermont |
94 | 0.13 | 1,576,876.03 | 0.11 | ||||||||||||
Virginia |
2,253 | 3.01 | 42,473,145.14 | 2.94 | ||||||||||||
Washington |
811 | 1.08 | 16,018,509.80 | 1.11 | ||||||||||||
West Virginia |
413 | 0.55 | 8,212,680.02 | 0.57 | ||||||||||||
Wisconsin |
657 | 0.88 | 12,149,933.58 | 0.84 | ||||||||||||
Wyoming |
54 | 0.07 | 1,122,656.95 | 0.08 | ||||||||||||
Other |
15 | 0.02 | 233,115.48 | 0.02 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total(2) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | |||||||||
|
|
|
|
|
|
|
|
(1) | Based solely on the billing addresses of the Obligors as of the Cut-off Date. |
(2) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
Distribution by Model of the Receivables
Distribution by Model of the Receivables |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
||||||||||||
Altima |
14,994 | 20.05 | % | $ | 276,616,588.99 | 19.17 | % | |||||||||
Rogue |
10,699 | 14.30 | 199,521,032.16 | 13.82 | ||||||||||||
G37 |
5,009 | 6.70 | 103,720,708.59 | 7.19 | ||||||||||||
Murano |
4,510 | 6.03 | 99,276,276.35 | 6.88 | ||||||||||||
Sentra |
6,608 | 8.84 | 97,929,843.29 | 6.79 | ||||||||||||
Maxima |
3,745 | 5.01 | 82,242,313.95 | 5.70 | ||||||||||||
Versa |
6,116 | 8.18 | 82,007,579.48 | 5.68 | ||||||||||||
Juke |
3,245 | 4.34 | 65,848,524.68 | 4.56 | ||||||||||||
QX56 |
1,685 | 2.25 | 57,745,414.93 | 4.00 | ||||||||||||
Crew Cab |
2,493 | 3.33 | 53,854,667.98 | 3.73 | ||||||||||||
Pathfinder |
1,731 | 2.31 | 42,416,241.27 | 2.94 | ||||||||||||
JX35 |
1,084 | 1.45 | 34,824,288.85 | 2.41 | ||||||||||||
Xterra |
1,557 | 2.08 | 33,376,816.97 | 2.31 | ||||||||||||
Frontier |
1,426 | 1.91 | 26,020,245.91 | 1.80 | ||||||||||||
Altima Coupe |
1,274 | 1.70 | 23,613,180.26 | 1.64 | ||||||||||||
Armada |
702 | 0.94 | 22,358,126.83 | 1.55 | ||||||||||||
Titan |
838 | 1.12 | 21,652,316.74 | 1.50 | ||||||||||||
FX35 |
898 | 1.20 | 19,704,504.98 | 1.37 | ||||||||||||
G35 |
2,261 | 3.02 | 18,227,068.35 | 1.26 | ||||||||||||
M37 |
555 | 0.74 | 16,369,065.78 | 1.13 | ||||||||||||
Quest |
643 | 0.86 | 16,089,617.47 | 1.11 | ||||||||||||
G25 |
515 | 0.69 | 10,864,770.18 | 0.75 | ||||||||||||
EX35 |
527 | 0.70 | 10,033,052.49 | 0.70 | ||||||||||||
M35 |
603 | 0.81 | 8,879,539.02 | 0.62 | ||||||||||||
Other |
1,075 | 1.44 | 20,044,807.15 | 1.39 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total(1) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | |||||||||
|
|
|
|
|
|
|
|
(1) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
Distribution by Vehicle Type of the Receivables
Distribution by Vehicle Type of the Receivables |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
||||||||||||
Car |
42,610 | 56.97 | % | $ | 737,620,544.43 | 51.11 | % | |||||||||
Crossover |
21,003 | 28.08 | 430,175,377.60 | 29.81 | ||||||||||||
SUV |
5,710 | 7.63 | 156,448,173.91 | 10.84 | ||||||||||||
Truck |
4,780 | 6.39 | 101,909,102.95 | 7.06 | ||||||||||||
Van |
647 | 0.87 | 16,141,772.98 | 1.12 | ||||||||||||
Other |
43 | 0.06 | 941,620.78 | 0.07 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total(1) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | |||||||||
|
|
|
|
|
|
|
|
(1) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
Distribution by Original and Remaining Payments to Maturity of the Receivables
Distribution by Original Payments to Maturity of the Receivables |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
Non-Zero Weighted Average Credit Score(2) |
|||||||||||||||
12 12 |
16 | 0.02 | % | $ | 96,117.62 | 0.01 | % | 790 | ||||||||||||
13 24 |
294 | 0.39 | 3,047,915.84 | 0.21 | 792 | |||||||||||||||
25 36 |
3,544 | 4.74 | 49,911,116.93 | 3.46 | 786 | |||||||||||||||
37 48 |
3,140 | 4.20 | 49,031,578.55 | 3.40 | 782 | |||||||||||||||
49 60 |
37,714 | 50.42 | 661,947,489.24 | 45.87 | 757 | |||||||||||||||
61 64 |
5,639 | 7.54 | 99,238,854.53 | 6.88 | 745 | |||||||||||||||
65 72 |
24,446 | 32.68 | 579,963,519.94 | 40.18 | 770 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total(1) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | 763 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
(2) | Excluding Receivables for which no FICO® Score is available. |
Distribution by Remaining Payments to Maturity of the Receivables |
Number of Receivables |
Percentage of Total Number of Receivables (%) |
Cut-off Date Principal Balance ($) |
Percentage of Aggregate Cut-off Date Principal Balance (%) |
Non-Zero Weighted Average Credit Score(2) |
|||||||||||||||
2 24 |
11,070 | 14.80 | % | $ | 89,554,396.30 | 6.21 | % | 791 | ||||||||||||
25 36 |
6,118 | 8.18 | 82,451,229.82 | 5.71 | 773 | |||||||||||||||
37 48 |
10,429 | 13.94 | 197,332,263.22 | 13.67 | 740 | |||||||||||||||
49 60 |
23,146 | 30.95 | 503,771,882.81 | 34.91 | 759 | |||||||||||||||
61 71 |
24,030 | 32.13 | 570,126,820.50 | 39.50 | 769 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total(1) |
74,793 | 100.00 | % | $ | 1,443,236,592.65 | 100.00 | % | 763 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Dollar amounts and percentages may not add to the total or to 100.00%, respectively, due to rounding. |
(2) | Excluding Receivables for which no FICO® is available. |