Exhibit 99.1

Nissan Auto Lease Trust 2015-B

Servicer Report

Collection Period Start

1-Sep-17

Distribution Date

16-Oct-17

Collection Period End

30-Sep-17

30/360 Days

Beg. of Interest Period

15-Sep-17

Actual/360 Days

End of Interest Period

16-Oct-17


SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,190,249,771.82		385,927,139.10		340,263,658.65		0.2858758
Total Securities					1,190,249,771.82		385,927,139.10		340,263,658.65		0.2858758
Class A-1 Notes		0.420000	%		135,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		1.180000	%		232,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.000000	%		190,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.540000	%		280,000,000.00		32,677,367.28		0.00		0.0000000
Class A-4 Notes		1.700000	%		162,800,000.00		162,800,000.00		149,813,886.83		0.9202327
Certificates		0.000000	%		190,449,771.82		190,449,771.82		190,449,771.82		1.0000000

	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		0.00			0.00		0.0000000		0.0000000
Class A-2a Notes		0.00			0.00		0.0000000		0.0000000
Class A-2b Notes		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		32,677,367.28			41,935.95		116.7048831		0.1497713
Class A-4 Notes		12,986,113.17			230,633.33		79.7672799		1.4166666
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		45,663,480.45			272,569.28

Page 1 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


I. COLLECTIONS

Lease Payments: (Lease SUBI)
Monthly Principal			5,330,996.75
Monthly Interest			1,885,123.30

Total Monthly Payments			7,216,120.05
Interest Rate Cap Payments			0.00
Advances:
Aggregate Monthly Payment Advances			390,635.85
Aggregate Sales Proceeds Advance			18,964,928.08

Total Advances			19,355,563.93
Vehicle Disposition Proceeds:
Reallocation Payments			33,925,653.19
Repurchase Payments			0.00
Net Auction Proceeds			0.00
Recoveries			0.00
Net Liquidation Proceeds			8,550,253.41
Excess Wear and Tear and Excess Mileage			393,384.01
Remaining Payoffs			0.00
Net Insurance Proceeds			368,798.83
Residual Value Surplus			1,769,238.66

Total Collections			71,579,012.08

Page 2 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


Vehicle Disposition Activity for the current month—Terminated and Sold (included in Vehicle Disposition Proceeds)	Reallocation Payments		Net Insurance Sales		Lease Payoffs		Count
Early Termination		21,415,389.05						1,429
Involuntary Repossession		139,095.39						12
Voluntary Repossession		40,457.00						3
Full Termination		12,322,793.75						905
Bankruptcy		7,918.00						1
Insurance Payoff				363,428.11				23
Customer Payoff						367,430.05		21
Grounding Dealer Payoff						6,143,967.67		370
Dealer Purchase						1,962,346.26		93

Total		33,925,653.19		363,428.11		8,473,743.98		2,857

Page 3 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance—Beginning of Period		24,220			447,186,236.05			7.00000	%		385,927,139.10
Total Depreciation Received					(6,939,080.84	)					(5,524,022.00	)
Principal Amount of Gross Losses		(54	)		(897,111.96	)					(785,977.04	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(1,141	)		(19,709,706.48	)					(16,574,185.93	)
Scheduled Terminations		(1,576	)		(26,868,396.78	)					(22,779,295.48	)

Pool Balance—End of Period		21,449			392,771,939.99						340,263,658.65
Remaining Pool Balance
Lease Payment											44,800,938.52
Residual Value											295,462,720.13

Total											340,263,658.65

III. DISTRIBUTIONS

Total Collections											71,579,012.08
Reserve Amounts Available for Distribution											0.00

Total Available for Distribution											71,579,012.08
1. Amounts due Indenture Trustee as Compensation or Indemnity											0.00
2. Reimbursement of Payment Advance											335,070.74
3. Reimbursement of Sales Proceeds Advance											20,937,303.60
4. Servicing Fee:
Servicing Fee Due											321,605.95
Servicing Fee Paid											321,605.95
Servicing Fee Shortfall											0.00

Total Trustee, Advances and Servicing Fee Paid											21,593,980.29

Page 4 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


5. 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 Available Interest Distribution Amount			0.00
Class A-1 Notes Monthly Interest Paid			0.00
Chg in Class A-1 Notes Int. Carryover Shortfall			0.00
Class A-2a Notes Monthly Interest
Class A-2a Notes Interest Carryover Shortfall			0.00
Class A-2a Notes Interest on Interest Carryover Shortfall			0.00
Class A-2a Notes Monthly Available Interest Distribution Amount			0.00
Class A-2a Notes Monthly Interest Paid			0.00
Chg in Class A-2a Notes Int. Carryover Shortfall			0.00
Class A-2b Notes Monthly Interest
Class A-2b Notes Interest Carryover Shortfall			0.00
Class A-2b Notes Interest on Interest Carryover Shortfall			0.00
Class A-2b Notes Monthly Available Interest Distribution Amount			0.00
Class A-2b Notes Monthly Interest Paid			0.00
Chg in Class A-2b Notes Int. 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 Available Interest Distribution Amount			41,935.95
Class A-3 Notes Monthly Interest Paid			41,935.95
Chg in Class A-3 Notes Int. Carryover Shortfall			0.00

Page 5 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


Class A-4 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 Available Interest Distribution Amount			230,633.33
Class A-4 Notes Monthly Interest Paid			230,633.33
Chg in Class A-4 Notes Int. Carryover Shortfall			0.00
Certificate Monthly Interest
Certificate Interest Carryover Shortfall			0.00
Certificate Interest on Interest Carryover Shortfall			0.00
Certificate Monthly Available Interest Distribution Amount			0.00
Certificate Monthly Interest Paid			0.00
Chg in Certificate Int. Carryover Shortfall			0.00
Total Note and Certificate Monthly Interest
Total Note and Certificate Monthly Interest Due			272,569.28
Total Note and Certificate Monthly Interest Paid			272,569.28
Total Note and Certificate Interest Carryover Shortfall			0.00
Chg in Total Note and Certificate Int. Carryover Shortfall			0.00
Total Available for Principal Distribution			49,712,462.51
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			45,663,480.45
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			45,663,480.45
Chg in Total Class A Noteholders’ Principal Carryover Shortfall			0.00

Page 6 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


7. Total Monthly Principal Paid on the Certificates			0.00
Total Certificateholders’ Principal Carryover Shortfall			0.00
Total Certificateholders’ Principal Distributable Amount			0.00
Chg in Total Certificateholders’ Principal Carryover Shortfall			0.00
Remaining Available Collections			4,048,982.06
IV. RESERVE ACCOUNT

Initial Reserve Account Amount			5,951,248.86
Required Reserve Account Amount			17,853,746.58
Beginning Reserve Account Balance			17,853,746.58
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			17,853,746.58
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			4,048,982.06
Gross Reserve Account Balance			21,902,728.64
Remaining Available Collections Released to Seller			4,048,982.06
Total Ending Reserve Account Balance			17,853,746.58

Page 7 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


V. POOL STATISTICS

Weighted Average Remaining Maturity								6.31
Monthly Prepayment Speed								69	%
Lifetime Prepayment Speed								94	%

				$			units
Recoveries of Defaulted and Casualty Receivables					611,650.87
Securitization Value of Defaulted Receivables and Casualty Receivables					785,977.04			54
Aggregate Defaulted and Casualty Gain (Loss)					(174,326.17	)
Pool Balance at Beginning of Collection Period					385,927,139.10
Net Loss Ratio
Current Collection Period					-0.0452	%
Preceding Collection Period					0.0182	%
Second Preceding Collection Period					-0.0454	%
Third Preceding Collection Period					0.0529	%
Cumulative Net Losses for all Periods					0.2354	%		2,802,027.99

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		1.04	%		4,007,657.55			270
61-90 Days Delinquent		0.28	%		1,082,068.79			71
91-120 Days Delinquent		0.12	%		452,193.74			30
More than 120 Days		0.02	%		95,712.21			6

Total Delinquent Receivables:		1.46	%		5,637,632.29			377

Page 8 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


61+ Days Delinquencies as Percentage of Receivables (Beginning of Period)	Amount			Number
Current Collection Period		0.40	%		0.42	%
Preceding Collection Period		0.39	%		0.41	%
Second Preceding Collection Period		0.27	%		0.31	%
Third Preceding Collection Period		0.26	%		0.26	%

Aggregate Sales Performance of Auctioned Vehicles	$			units
Sales Proceeds		33,738,182.80			2,334
Securitization Value		33,609,135.72			2,334

Aggregate Residual Gain (Loss)		129,047.08

Cumulative Sales Performance of Auctioned Vehicles	$			units
Cumulative Sales Proceeds		366,716,582.52			26,044
Cumulative Securitization Value		384,239,307.87			26,044

Cumulative Residual Gain (Loss)		(17,522,725.35	)

Page 9 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance			29,398,113.65
Reimbursement of Outstanding Advance			20,937,303.60
Additional Advances for current period			18,964,928.08

Ending Balance of Residual Advance			27,425,738.13

Beginning Balance of Payment Advance			909,556.93
Reimbursement of Outstanding Payment Advance			335,070.74
Additional Payment Advances for current period			390,635.85

Ending Balance of Payment Advance			965,122.04

Page 10 of 11

Nissan Auto Lease Trust 2015-B

Servicer Report


VII. STATEMENTS TO NOTEHOLDERS

1. Has there been any material change in practices with respect to charge-offs, collection and management of delinquent Leases, and the effect of any grace period, re-aging, re-structuring, partial payments or other practices on delinquency and loss experience?		NO

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

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

4. Has there been any new issuance of notes or other securities backed by the SUBI Assets?		NO

5. Has there been any material additions, removals or substitutions of SUBI Assets, or repurchases of SUBI Assets?		NO

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

Page 11 of 11

Nissan Auto Lease Trust 2015-B 10-D