NISSAN MOTOR ACCEPTANCE CORPORATION NISSAN MASTER OWNER TRUST RECEIVABLES, SERIES 2005-A
EXHIBIT 20.2
NISSAN
MOTOR ACCEPTANCE CORPORATION
SERIES
2005-A
Pursuant
to
Section 3.04 of the Amended and Restated Transfer and Servicing Agreement,
dated
as of October 15, 2003 (as in effect on the date hereof, the “Transfer
and
Servicing Agreement”),
among Nissan
Wholesale Receivables Corporation II, as transferor (the “Transferor”),
Nissan Master
Owner Trust Receivables, as issuer (the “Issuer”)
and Nissan
Motor Acceptance Corporation, as servicer (the “Servicer”)
and Section
5.03(a) of the Indenture Supplement, dated as of July 20, 2005 (as in effect
on
the date hereof, the “Indenture
Supplement”)
to the Amended
and Restated Indenture, dated as of October 15, 2003 (as in effect on the date
hereof, the “Base
Indenture”;
and together
with the Indenture Supplement, the “Indenture”),
each between
the Issuer and JPMorgan Chase Bank, National Association, as indenture trustee
(the “Indenture
Trustee”),
the Servicer
is required to prepare a Payment Date Statement. The undersigned, a duly
Authorized Officer of the Servicer, does hereby certify in this Certificate
(this “Certificate”):
(i) Capitalized
terms
used in this Certificate have their respective meanings set forth in the Annex
of Definitions attached to the Indenture and the other Transaction Documents
or
the Indenture Supplement, as applicable.
(ii) This
Certificate
is being delivered pursuant to Section 5.03(a) of the Indenture
Supplement.
(iii) The
undersigned
is the Servicer under the Indenture and the Transfer and Servicing Agreement.
The undersigned is an Authorized Officer of the Servicer.
(iv) The
date of the
Certificate is on, or prior to, the Determination Date related to the Payment
Date occurring on August 15, 2005.
(v) As
of the date
hereof, the best knowledge of the undersigned, the Servicer has performed in
all
material respects all its obligations under the Indenture and the Transfer
and
Servicing Agreement through the Collection Period preceding such Payment
Date.
(vi) As
of the date
hereof, no Early Amortization Event or Event of Default has occurred and is
continuing under (and as defined in) the Indenture and, to the best of knowledge
of the undersigned, no event or condition exists which notice and/or the passage
of time, would constitute an Early Amortization Event or Event of
Default.
(vii) The
Payment Date
Statement with respect to the Payment Date occurring on August 15, 2005 is
true,
complete and accurate in all material respects.
Page
6 of
7
IN
WITNESS
WHEREOF, the undersigned has duly executed and delivered this Certificate this
15th
day of August,
2005.
NISSAN
MOTOR
ACCEPTANCE CORPORATION,
as
Servicer
By: /s/
Xxxxxxxx
Xxxxxx
Name: Xxxxxxxx
Xxxxxx
Title: Treasurer
Page 7
of
7
