-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, FOOVTfr4Q+PIT591ekZ992JdfLRu4ibueKxsdIvL/RiKYyM4+cWsAMAd6SkSRtp9 A9GemroTZOJm/Tg4kS9v2Q== 0000878032-00-000008.txt : 20000426 0000878032-00-000008.hdr.sgml : 20000426 ACCESSION NUMBER: 0000878032-00-000008 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20000115 ITEM INFORMATION: FILED AS OF DATE: 20000425 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NISSAN AUTO RECEIVABLES CORP /DE CENTRAL INDEX KEY: 0000878032 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 136978161 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 033-42130 FILM NUMBER: 607663 BUSINESS ADDRESS: STREET 1: 990 W 190TH ST CITY: TORRANCE STATE: CA ZIP: 90502 BUSINESS PHONE: 3107198013 MAIL ADDRESS: STREET 1: 990 WEST 190TH STREET CITY: TORRANCE STATE: CA ZIP: 90502 8-K 1 NISSAN AUTO RECEIVABLES 2000-A OWNER TRUST 2000a-0300

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

____________________

FORM 8-K

CURRENT REPORT

 

 

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

 

Date of Report (date of earliest event reported):

April 17, 2000

 

 

 

Nissan Auto Receivables Corporation
on behalf of Nissan Auto Receivables 2000-A Owner Trust
(Exact name of registrant as specified in its charter)

 

 

Delaware

333-82763

51-6514987

(State or other Jurisdiction of incorporation)

(Commission Registration Number)

(I.R.S. Employer Identification Number)

 

990 WEST 190TH STREET
TORRANCE, CALIFORNIA 90502
(Address of principal executive office)

 

Registrant's telephone number, including area code:
(310) 719-8013

 

Exhibit Index is on Page 4

 

 

Item 5. Other Events.

On April 17, 2000, the principal and interest collected during the preceding calendar month, net of certain adjustments as provided for in the Sale and Servicing Agreement, dated as of January 27, 2000 (the "Agreement"), among Nissan Auto Receivables 2000-A Owner Trust, as Issuer, Nissan Auto Receivables Corporation, as Seller, and Nissan Motor Acceptance Corporation, as Servicer, were distributed to the holders of notes ("Noteholders") issued by Nissan Auto Receivables 2000-A Owner Trust. In accordance with the Agreement, the Servicer's Certificate, as defined in the Agreement, was furnished to the Indenture Trustee (as defined in the Agreement) for the benefit of the Noteholders. A copy of the Servicer's Certificate is being filed as Exhibit 99.1 to this Current Report on Form 8-K.

 

 

Item 7(c). Exhibits.

The exhibit number corresponds with Item 601(a) of Regulation S-K.

Exhibit No.

Description

99.1

Servicer's Certificate for the month of March 2000

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the undersigned thereunto duly authorized.

 

 

NISSAN AUTO RECEIVABLES CORPORATION

 

 

 

By:

/s/______________________

 

Name:

Benjamin V. Harwood

 

Title:

Treasurer

April 24, 2000

 

 

EXHIBIT INDEX

Exhibit No.

Description

Sequentially
Numbered Page

99.1

Servicer's Certificate for the month of March 2000

5


Exhibit 99.1
Nissan Auto Receivables 2000-A Owner Trust
Servicer's Certificate

Collection Period

March-00

30/360 Days

30

Distribution Date

17-Apr-00

Actual/360 Days

33

Coupon Rate

Initial Balance

Beginning Balance

Ending Balance

Pool Factor

Total Portfolio

837,721,182.12

796,305,181.13

772,195,682.47

0.922

Total Securities

837,721,182.12

796,305,181.13

772,195,682.47

0.922

Class A-1 Notes

6.125%

184,000,000.00

142,583,999.01

118,474,500.35

0.644

Class A-2 Notes

6.730%

229,000,000.00

229,000,000.00

229,000,000.00

1.000

Class A-3 Notes

7.010%

250,000,000.00

250,000,000.00

250,000,000.00

1.000

Class A-4 Notes

7.170%

95,130,000.00

95,130,000.00

95,130,000.00

1.000

Certificates

0.000%

79,591,182.12

79,591,182.12

79,591,182.12

1.000

Principal Payment

Interest Payment

Principal per $1000
Face Amount

Interest per $1000
Face Amount

Class A-1 Notes

24,109,498.66

800,549.74

131.0298840

4.35

 

Class A-2 Notes

0.00

1,284,308.33

-

5.61

 

Class A-3 Notes

0.00

1,460,416.67

-

5.84

 

Class A-4 Notes

0.00

568,401.75

-

5.98

 

Certificates

0.00

0.00

-

0.00

 

Total Securities

24,109,498.66

4,113,676.49

 

 

 

I. COLLECTIONS

Interest:

Interest Collections

4,876,171.44

Repurchased Loan Proceeds Related to Interest

0.00

Total Interest Collections

4,876,171.44

Principal:

Principal Collections

23,725,550.06

Repurchased Loan Proceeds Related to Principal

0.00

Total Principal Collections

23,725,550.06

Recoveries of Defaulted Receivables

56,824.16

Investment Earnings on Yield Supplement Account

121,847.45

Release from the Yield Supplement Account

1,258,921.62

Servicer Advances

86,186.88

Total Collections

30,125,501.61

II. COLLATERAL POOL BALANCE DATA

Number

Amount

Pool Balance - Beginning of Period

56,620

796,305,181.13

Total Principal Collections

23,725,550.06

Principal Amount of Gross Losses

383,948.60

Pool Balance - End of Period

55,947

772,195,682.47

III. DISTRIBUTIONS

Total Collections

30,125,501.61

Reserve Account Draw

0.00

Total Available for Distribution

30,125,501.61

1. Reimbursement of Advance

192,942.69

2. Servicing Fee:

Servicing Fee Due

663,587.65

Servicing Fee Paid

663,587.65

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

800,549.74

Class A-1 Notes Monthly Interest Paid

800,549.74

Change in Class A-1 Notes Interest Carryover Shortfall

0.00

Class A-2 Notes Monthly Interest

Class A-2 Notes Interest Carryover Shortfall

0.00

Class A-2 Notes Interest on Interest Carryover Shortfall

0.00

Class A-2 Notes Monthly Interest Distributable Amount

1,284,308.33

Class A-2 Notes Monthly Interest Paid

1,284,308.33

Change in Class A-2 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

1,460,416.67

Class A-3 Notes Monthly Interest Paid

1,460,416.67

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

568,401.75

Class A-4 Notes Monthly Interest Paid

568,401.75

Change in Class A-4 Notes Interest Carryover Shortfall

0.00

Total Note Monthly Interest

Total Note Monthly Interest Due

4,113,676.49

Total Note Monthly Interest Paid

4,113,676.49

Total Note Interest Carryover Shortfall

0.00

Change in Total Note Interest Carryover Shortfall

0.00

Total Available for Principal Distribution

25,155,294.78

4. Total Monthly Principal Paid on the Notes

24,109,498.66

Total Noteholders' Principal Carryover Shortfall

0.00

Total Noteholders' Principal Distributable Amount

24,109,498.66

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

1,045,796.12

Deposit from Remaining Available Collections to fund Reserve Account

0.00

Remaining Available Collections Released to Seller

1,045,796.12

IV. YIELD SUPPLEMENT ACCOUNT

Beginning Yield Supplement Account Balance

25,941,438.03

Release to Collection Account

1,258,921.62

Ending Yield Supplement Account Balance

24,682,516.41

V. RESERVE ACCOUNT

Initial Reserve Account Amount

6,282,908.87

Required Reserve Account Amount

6,282,908.87

Beginning Reserve Account Balance

6,282,908.87

Ending Reserve Account Balance

6,282,908.87

Reserve Account Triggers

Test Ratio

Actual Ratio

Result

Average Three Period Delinquency Percentage

2.00%

0.04%

Pass

Average Three Period Charge Off Rate

3.25%

0.26%

Pass

Required Reserve Account Amount for Next Period

6,282,908.87

VI. POOL STATISTICS

Weighted Average Coupon

7.20%

Weighted Average Remaining Maturity

50.09

Principal Recoveries of Defaulted Receivables

56,824.16

Principal on Defaulted Receivables

383,948.60

Pool Balance at Beginning of Collection Period

796,305,181.13

Net Loss Ratio

0.49%

Net Loss Ratio for Second Preceding Collection Period

0.00%

Net Loss Ratio for Preceding Collection Period

0.30%

Net Loss Ratio for Current Collection Period

0.49%

Average Net Loss Ratio

0.26%

Cumulative Net Losses for all Periods

534,499.04

Delinquent Receivables:

Amount

Number

31-60 Days Delinquent

3,060,709.31

220

61-90 Days Delinquent

202,233.81

13

91-120 Days Delinquent

64,290.88

4

Total Delinquent Receivables:

3,327,234.00

237

60+ Days Delinquencies as Percentage of Receivables

0.03%

0.00

Delinquency Ratio for Second Preceding Collection Period

0.00%

Delinquency Ratio for Preceding Collection Period

0.04%

Delinquency Ratio for Current Collection Period

0.03%

Average Delinquency Ratio

0.04%

-----END PRIVACY-ENHANCED MESSAGE-----