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 March 15, 2006.
(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 March
15,
2006 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 March, 2006.
NISSAN
MOTOR
ACCEPTANCE CORPORATION,
as
Servicer
By: _/s/
Xxxxxxxx
Xxxxxx____________
Name: Xxxxxxxx
Xxxxxx
Title: Treasurer
Page
7 of
7
