Exhibit 99.1

NISSAN AUTO RECEIVABLES 2012-A OWNER TRUST

Monthly Servicer's Certificate

for the month of August 2015

Collection Period	Aug-15	30/360 Days	30	Collection Period Start	1-Aug-15
Distribution Date	15-Sep-15	Actual/360 Days	29	Collection Period End	31-Aug-15
				Prior Month Settlement Date	17-Aug-15
				Current Month Settlement Date	15-Sep-15

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,654,254,316.18		183,228,543.42		166,337,915.29		0.103643
Yield Supplement Overcollaterization					49,343,270.39		1,508,080.24		1,282,629.56
Total Adjusted Portfolio					1,604,911,045.79		181,720,463.18		165,055,285.73
Total Adjusted Securities					1,604,911,045.79		181,720,463.18		165,055,285.73		0.102844
Class A-1 Notes		0.35860	%		379,000,000.00		0.00		0.00		0.000000
Class A-2 Notes		0.54000	%		485,000,000.00		0.00		0.00		0.000000
Class A-3 Notes		0.73000	%		514,000,000.00		0.00		0.00		0.000000
Class A-4 Notes		1.00000	%		162,714,000.00		117,523,417.39		100,858,239.94		0.619850
Certificates		0.00000	%		64,197,045.79		64,197,045.79		64,197,045.79		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-2 Notes		0.00			0.00		-		-
Class A-3 Notes		0.00			0.00		-		-
Class A-4 Notes		16,665,177.45			97,936.18		102.4200588		0.6018915
Certificates		0.00			0.00		-		-
Total Securities		16,665,177.45			97,936.18

I. COLLECTIONS

Interest:
Interest Collections				393,426.70
Repurchased Loan Proceeds Related to Interest				0.00
Total Interest Collections				393,426.70

Principal:
Principal Collections				16,736,863.66
Repurchased Loan Proceeds Related to Principal				0.00
Total Principal Collections				16,736,863.66

Recoveries of Defaulted Receivables				166,051.77
Servicer Advances				0.00

Total Collections				17,296,342.13

II. COLLATERAL POOL BALANCE DATA
	Number		Amount
Adjusted Pool Balance - Beginning of Period		34,024		181,720,463.18
Total Principal Payment				16,665,177.45
		32,944		165,055,285.73

Page 6 of 9

Exhibit 99.1

NISSAN AUTO RECEIVABLES 2012-A OWNER TRUST

Monthly Servicer's Certificate

for the month of August 2015

III. DISTRIBUTIONS

Total Collections							17,296,342.13
Reserve Account Draw							0.00
Total Available for Distribution							17,296,342.13

1. Reimbursement of Advance							0.00

2. Servicing Fee:
Servicing Fee Due							152,690.45
Servicing Fee Paid							152,690.45
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-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							0.00

Class A-2 Notes Monthly Interest Paid							0.00
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							0.00

Class A-3 Notes Monthly Interest Paid							0.00
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							97,936.18

Class A-4 Notes Monthly Interest Paid							97,936.18
Change in Class A-4 Notes Interest Carryover Shortfall							0.00

Page 7 of 9

Exhibit 99.1

NISSAN AUTO RECEIVABLES 2012-A OWNER TRUST

Monthly Servicer's Certificate

for the month of August 2015

Total Note Monthly Interest
Total Note Monthly Interest Due	97,936.18
Total Note Monthly Interest Paid	97,936.18
Total Note Interest Carryover Shortfall	0.00
Change in Total Note Interest Carryover Shortfall	0.00

Total Available for Principal Distribution	17,045,715.50

4. Total Monthly Principal Paid on the Notes	16,665,177.45

Total Noteholders' Principal Carryover Shortfall	0.00
Total Noteholders' Principal Distributable Amount	16,665,177.45
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	380,538.05
Deposit from Remaining Available Collections to fund Reserve Account	0.00
Remaining Available Collections Released to Seller	380,538.05

V. RESERVE ACCOUNT

Initial Reserve Account Amount	4,012,277.61
Required Reserve Account Amount	4,012,277.61
Beginning Reserve Account Balance	4,012,277.61
Deposit of Remaining Available Collections	0.00
Ending Reserve Account Balance	4,012,277.61

Required Reserve Account Amount for Next Period	4,012,277.61

VI. POOL STATISTICS

Weighted Average Coupon	2.62	%
Weighted Average Remaining Maturity	15.94

Principal Recoveries of Defaulted Receivables	166,051.77
Principal on Defaulted Receivables	153,764.47
Pool Balance at Beginning of Collection Period	183,228,543.42
Net Loss Ratio	-0.08	%

Net Loss Ratio for Second Preceding Collection Period	-0.47	%
Net Loss Ratio for Preceding Collection Period	0.10	%
Net Loss Ratio for Current Collection Period	-0.08	%
Average Net Loss Ratio	-0.15	%

Cumulative Net Losses for all Periods	8,004,875.44

Page 8 of 9

Exhibit 99.1

NISSAN AUTO RECEIVABLES 2012-A OWNER TRUST

Monthly Servicer's Certificate

for the month of August 2015

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		2,270,415.31			342
61-90 Days Delinquent		548,765.09			72
91-120 Days Delinquent		111,142.61			16
Total Delinquent Receivables:		2,930,323.01			430
61+ Days Delinquencies as Percentage of Receivables		0.40	%		0.27	%

Delinquency Ratio for Second Preceding Collection Period					0.26	%
Delinquency Ratio for Preceding Collection Period					0.26	%
Delinquency Ratio for Current Collection Period					0.27	%
Average Delinquency Ratio					0.26	%

VII. STATEMENTS TO NOTEHOLDERS

1. The amount of the currency Swap Payments and the currency Swap
Termination Payments, if any, due to the currency Swap Counterparty
under the currency Swap Agreement.						NO

2. 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

3. Have there been any material modifications, extensions or waivers to
Receivables terms, fees, penalties or payments during the Collection Period?						NO

4. Have there been any material breaches of representations, warranties
or covenants contained in the Receivables?						NO

5. Has there been an issuance of notes or other securities backed by the
Receivables?						NO

6. Has there been a material change in the underwriting, origination or acquisition
of Receivables?						NO

Page 9 of 9

Nissan Auto Receivables 2012-A Owner Trust 10-D