EXHIBIT 99.1

Distribution Tables of Composition of Receivables as of August 31, 2010 (the Cut-off Date)

Set forth below is information as of August 31, 2010 (the “Cut-off Date”) regarding the characteristics of the final pool of receivables to be sold to Nissan Auto Receivables 2010-A Owner Trust on or about September 22, 2010. 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		$	1,366,542,785.52
Number of Receivables			82,491
Average Principal Balance		$	16,565.96
Range of Principal Balances		$	2,000.67 to $82,471.63
Average Original Amount Financed		$	22,249.49
Range of Original Amounts Financed		$	6,018.82 to $99,939.44
Weighted Average APR			4.770	%
Range of APRs		0.00% to 18.29%
Approximate Weighted Average Original Payments to Maturity		62 payments
Range of Original Payments to Maturity			18 to 72 payments
Approximate Weighted Average Remaining Payments to Maturity		48 payments
Range of Remaining Payments to Maturity			3 to 66 payments
Approximate Percentage by Principal Balance of Receivables with an Original Payment Term of 72 Months			23.97	%
Approximate Non-Zero Weighted Average Credit Score(1)			752.03
Range of FICO® Scores(1)			603 to 900
Approximate Non-Zero Weighted Average Credit Score of Receivables with an Original Payment Term of 72 Months(1)			742.94
Approximate Percentage by Principal Balance of Receivables of New, Near-New and Used Vehicles(2)		88.86%(New)
		9.23%(Near-New)
		1.91%(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)		88.94%(New)
		11.06%(Near-New)
		0.00%(Used)
Approximate Percentage by Principal Balance of Receivables Financed through Nissan and Infiniti Dealers(2)		96.00%(Nissan)
		4.00%(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			992				1.20	%		$	19,848,550.04				1.45	%
601 – 650			1,873				2.27				31,040,327.05				2.27
651 – 700			15,537				18.83				267,745,910.58				19.59
701 – 750			21,189				25.69				358,922,952.94				26.27
751 – 800			21,248				25.76				349,704,802.20				25.59
801 – 850			20,256				24.56				317,312,347.83				23.22
851 – 900			1,396				1.69				21,967,894.88				1.61
Total(1)			82,491				100.00	%		$	1,366,542,785.52				100.00	%

Distribution by APR of the Receivables

														Percentage of
		Number				Percentage of Total				Cut-off Date				Aggregate Cut-off
		of				Number of				Principal				Date				Non-Zero Weighted
Distribution by APR of the Receivables (%)		Receivables				Receivables (%)				Balance ($)				Principal Balance (%)				Average Credit Score(2)
0.00 – 0.49			5,421				6.57	%		$	101,089,534.26				7.40	%			768
0.50 – 0.99			1,821				2.21				33,167,190.59				2.43				749
1.00 – 1.99			8,485				10.29				152,954,140.98				11.19				753
2.00 – 2.99			15,571				18.88				285,629,658.13				20.90				773
3.00 – 3.99			6,124				7.42				107,081,323.64				7.84				753
4.00 – 4.99			7,306				8.86				106,934,313.63				7.83				771
5.00 – 5.99			8,279				10.04				119,861,309.76				8.77				761
6.00 – 6.99			10,079				12.22				152,338,954.49				11.15				751
7.00 – 7.99			8,075				9.79				129,871,480.96				9.50				740
8.00 – 8.99			4,925				5.97				83,251,783.54				6.09				721
9.00 – 9.99			2,653				3.22				40,948,111.08				3.00				697
10.00 – 10.99			1,288				1.56				18,555,675.90				1.36				684
11.00 – 11.99			802				0.97				12,074,386.26				0.88				680
12.00 – 12.99			680				0.82				9,806,189.05				0.72				669
13.00 – 13.99			513				0.62				6,945,299.60				0.51				656
14.00 – 14.99			336				0.41				4,543,630.62				0.33				656
15.00 – 15.99			115				0.14				1,289,897.89				0.09				674
16.00 – 16.99			17				0.02				189,034.52				0.01				668
17.00 – 17.99			0				0.00				0.00				0.00				n/a
18.00 and above			1				0.00				10,870.62				0.00				n/a
Total (1)			82,491				100.00	%		$	1,366,542,785.52				100.00	%			752

Geographic Distribution of the Receivables⁽¹⁾

														Percentage of
						Percentage of								Aggregate
		Number of				Total Number				Cut-off Date				Cut-off Date
Geographic Distribution of the Receivables		Receivables				of Receivables (%)				Principal Balance ($)				Principal Balance (%)
Alabama			1,063				1.29	%		$	18,055,635.16				1.32	%
Alaska			13				0.02				210,723.86				0.02
Arizona			1,725				2.09				30,168,563.21				2.21
Arkansas			884				1.07				14,444,352.75				1.06
California			10,870				13.18				175,142,114.39				12.82
Colorado			649				0.79				12,105,678.41				0.89
Connecticut			1,206				1.46				18,903,125.23				1.38
Delaware			214				0.26				3,605,949.59				0.26
Florida			5,685				6.89				91,787,063.44				6.72
Georgia			2,729				3.31				46,077,438.48				3.37
Hawaii			264				0.32				4,592,409.66				0.34
Idaho			93				0.11				1,711,027.24				0.13
Illinois			4,310				5.22				71,870,227.66				5.26
Indiana			825				1.00				14,199,004.89				1.04
Iowa			552				0.67				9,243,529.91				0.68
Kansas			444				0.54				7,557,777.42				0.55
Kentucky			689				0.84				11,444,337.89				0.84
Louisiana			1,920				2.33				33,690,153.29				2.47
Maine			162				0.20				2,726,484.11				0.20
Maryland			1,999				2.42				31,901,007.63				2.33
Massachusetts			1,373				1.66				21,740,246.18				1.59
Michigan			557				0.68				9,237,817.15				0.68
Minnesota			703				0.85				11,703,011.06				0.86
Mississippi			1,689				2.05				29,170,803.73				2.13
Missouri			1,253				1.52				20,155,606.44				1.47
Montana			49				0.06				904,011.38				0.07
Nebraska			203				0.25				3,432,074.69				0.25
Nevada			913				1.11				16,082,437.03				1.18
New Hampshire			404				0.49				6,064,747.03				0.44
New Jersey			3,746				4.54				62,823,071.59				4.60
New Mexico			272				0.33				4,247,153.46				0.31
New York			5,230				6.34				86,282,907.08				6.31
North Carolina			1,941				2.35				31,378,888.88				2.30
North Dakota			47				0.06				882,796.01				0.06
Ohio			1,764				2.14				29,880,495.59				2.19
Oklahoma			1,053				1.28				17,317,127.59				1.27
Oregon			207				0.25				3,296,018.06				0.24
Pennsylvania			3,505				4.25				57,126,245.65				4.18
Rhode Island			133				0.16				2,215,170.90				0.16
South Carolina			677				0.82				10,851,816.98				0.79
South Dakota			43				0.05				653,224.26				0.05
Tennessee			3,079				3.73				52,593,011.64				3.85
Texas			13,428				16.28				222,749,878.88				16.30
Utah			309				0.37				5,807,129.91				0.42
Vermont			93				0.11				1,454,154.28				0.11
Virginia			2,125				2.58				34,618,170.39				2.53
Washington			472				0.57				8,236,898.09				0.60
West Virginia			306				0.37				5,677,070.39				0.42
Wisconsin			583				0.71				9,838,039.29				0.72
Wyoming			38				0.05				686,157.69				0.05
Total(2)			82,491				100.00	%		$	1,366,542,785.52				100.00	%

Distribution by Model of the Receivables

														Percentage of
		Number				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			19,424				23.55	%		$	307,301,348.23				22.49	%
Murano			7,716				9.35				163,725,298.29				11.98
Rogue			9,764				11.84				163,529,337.42				11.97
Sentra			10,414				12.62				129,694,826.44				9.49
Versa			10,335				12.53				116,612,689.84				8.53
Maxima			4,292				5.20				102,081,459.51				7.47
Pathfinder			2,319				2.81				45,837,831.06				3.35
Xterra			2,360				2.86				40,440,951.71				2.96
Titan			1,993				2.42				39,204,055.92				2.87
Altima Cpe			1,964				2.38				35,495,956.14				2.60
Armada			1,167				1.41				31,518,023.06				2.31
Frontier			1,652				2.00				25,860,821.06				1.89
Cube			1,704				2.07				25,295,213.92				1.85
Crew Cab			1,314				1.59				21,787,376.25				1.59
Quest			1,142				1.38				20,787,800.45				1.52
G37			626				0.76				18,435,415.52				1.35
QX56			257				0.31				9,202,180.37				0.67
FX35			437				0.53				8,993,337.53				0.66
Other			3,611				4.38				60,738,862.80				4.44
Total(1)			82,491				100.00	%		$	1,366,542,785.52				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			52,562				63.72	%		$	803,160,733.26				58.77	%
Crossover			18,090				21.93				340,028,398.09				24.88
SUV			6,487				7.86				131,456,902.38				9.62
Truck			5,166				6.26				89,538,190.49				6.55
Van			32				0.04				295,192.06				0.02
Other			154				0.19				2,063,369.24				0.15
Total(1)			82,491				100.00	%		$	1,366,542,785.52				100.00	%

Distribution by Original and Remaining Payments to Maturity of the Receivables

														Percentage of
		Number				Percentage of								Aggregate				Non-Zero
Distribution by Original Payments to		of				Total Number of				Cut-off Date				Cut-off Date				Weighted Average
Maturity		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)				Credit Score(2)
13 to 24			135				0.16	%		$	796,551.32				0.06	%			780
25 to 36			3,969				4.81				44,748,909.09				3.27				789
37 to 48			4,318				5.23				49,173,516.49				3.60				757
49 to 60			50,525				61.25				812,421,181.63				59.45				757
61 to 72			23,544				28.54				459,402,626.99				33.62				740
Total(1)			82,491				100.00	%		$	1,366,542,785.52				100.00	%			752

														Percentage of
		Number				Percentage of								Aggregate				Non-Zero
Distribution by Remaining Payments to		of				Total Number of				Cut-off Date				Cut-off Date				Weighted Average
Maturity		Receivables				Receivables (%)				Principal Balance ($)				Principal Balance (%)				Credit Score(2)
1 to 12			2,570				3.12	%		$	9,816,765.57				0.72	%			730
13 to 24			4,819				5.84				46,222,954.81				3.38				778
25 to 36			10,688				12.96				128,879,692.21				9.43				753
37 to 48			32,249				39.09				520,442,274.69				38.08				763
49 to 60			24,775				30.03				475,074,847.36				34.76				745
61 to 72			7,390				8.96				186,106,250.88				13.62				733
Total(1)			82,491				100.00	%		$	1,366,542,785.52				100.00	%			752