Item 1. BUSINESS.
This Annual Report on Form 10-K is being filed by Nissan Wholesale Receivables Corporation II (“NWRC II”), a Delaware corporation, and Nissan Master Owner Trust Receivables (the “Trust”), a Delaware statutory trust formed pursuant to a trust agreement, dated as of May 13, 2003, between NWRC II, as Transferor (the “Transferor”), and Wilmington Trust Company, as owner trustee (the “Owner Trustee”). Reference is further made to the Amended and Restated Indenture, dated as of July 20, 2005, among the Trust, as issuer, and JP Morgan Chase, as indenture trustee (the “Indenture Trustee,” together with the Owner Trustee, the “Trustees”), providing for the issuance by the Trust of notes entitled “Nissan Master Owner Trust Receivables, Series 2005-A” (the “Notes”), registered under the Securities Act of 1933. Certain information that may otherwise have been required to be included herein pursuant to Form 10-K has been omitted herefrom, or in certain cases certain information has been included herein in lieu of such otherwise required information, in accordance with the letter, dated June 28, 1996 (the “No-Action Letter”), of the staff of the Office of Chief Counsel of the Division of Corporation Finance of the Securities and Exchange Commission issued with respect to series of pass-through securities issued by trusts formed by the Seller or an affiliate thereof, as originator, including the Notes.
Item 2.
Item 2. PROPERTIES.
The following table sets forth the aggregate information of the Trust for the period ending March 31, 2006 (Dollars in thousands). The aggregate information has been reported on an accrual basis. Therefore, cash activity for the month of March 2006, which was subsequently settled on April 17, 2006, is included.
Interest Paid
$25,018
Servicing Fees Paid to Servicer (Nissan Motor Acceptance Corporation)
$6,336
Total Principal Collections
$10,677,604
Total Principal Defaulted Amount
$0.00
Average Receivable Balance
$2,449,076
Three-month Rolling Average Payment Rate
as of March 31, 2006 (%)
45.77%
Average Monthly Payment Rate for FY05 (%)
48.73%
Item 3.
Item 3. LEGAL PROCEEDINGS.
Nothing to report.
Item 4.
Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
Nothing to report.
PART II
Item 5.
Item 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.
(a)
There is no established public trading market for the common equity of the Trust.
(b) On March 31, 2006, there was one holder of record of the common equity issued by the Trust.
Item 9.
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.
Nothing to report.
PART III
Item 12.
Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.
Title
Name and Address of
Beneficial Owner
Amount and Nature of
Beneficial Ownership
Percent of
Class
Certificates
Nissan Wholesale Receivables Corporation II
Directly owns 100% of the Certificates of the Trust
100%
PART IV
Item 15.
Item 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K.
(a)
List of documents filed as part of the Annual Report:
The exhibits listed on the accompanying Exhibit Index on page 6 are filed as part of this report.
(b) Reports on Form 8-K:
NWRC II and the Trust filed certain transaction documents in connection with the close of the transaction to issue the Notes on July 14, 2005 and July 22, 2005 in Current Reports on Form 8-K. In addition, NWRC II and the Trust filed Current Reports on Form 8-K regarding monthly distributions of principal and interest to noteholders on November 29, 2005 for the months ended July 31, 2005, August 31, 2005, September 30, 2005, October 31, 2005, on December 29, 2005 for the month ended November 30, 2005, on January 30, 2006 for the month ended December 31, 2005, on February 27, 2006 for the month ended January 31, 2006, on March 29, 2006 for the month ended February 28, 2006, and on April 28, 2006 for the month ended March 31, 2006, and included in each such Form 8-K report, as Exhibit 20.1, were (1) the monthly servicing report for each respective month end; and (2) the monthly servicing certificate, as provided by the Servicer to the Trustees.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Date: June 28, 2006
NISSAN MASTER OWNER TRUST RECEIVABLES
By: Nissan Wholesale Receivables Corporation II,
as originator of
Nissan Master Owner Trust Receivables
By: /s/ Kazuhiko Kazama______________
Kazuhiko Kazama
Treasurer
NISSAN WHOLESALE RECEIVABLES CORPORATION II
By: /s/ Kazuhiko Kazama____________________
Kazuhiko Kazama
Treasurer
EXHIBIT INDEX
Exhibit No.
Description
Sequentially
Numbered
Page
Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 and Relevant Rules and Regulations of the Securities and Exchange Commission
99.1
Report of Independent Registered Public Accounting Firm and Management’s Assertion on Compliance with Nissan Motor Acceptance Corporation’s Established Minimum Servicing Standards for Dealer Floorplan Loans
99.2
Officer's Certificate of the Servicer Regarding Compliance, dated as of March 31,