Exhibit 99.1

NISSAN AUTO LEASE TRUST 2015-B

Servicer Report

Collection Period Start

1-Jan-18

Distribution Date

15-Feb-18

Collection Period End

31-Jan-18

30/360 Days

Beg. of Interest Period

16-Jan-18

Actual/360 Days

End of Interest Period

15-Feb-18


SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,190,249,771.82		216,663,545.15		180,762,531.97		0.1518694
Total Securities					1,190,249,771.82		216,663,545.15		180,762,531.97		0.1518694
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		0.00		0.00		0.0000000
Class A-4 Notes		1.700000	%		162,800,000.00		26,213,773.33		0.00		0.0000000
Certificates		0.000000	%		190,449,771.82		190,449,771.82		180,762,531.97		0.9491349

	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		0.00			0.00		0.0000000		0.0000000
Class A-4 Notes		26,213,773.33			37,136.18		161.0182637		0.2281092
Certificates		9,687,239.85			0.00		50.8650641		0.0000000

Total Securities		35,901,013.18			37,136.18


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal			3,128,827.95
Monthly Interest			1,128,525.72

Total Monthly Payments			4,257,353.67
Interest Rate Cap Payments			0.00
Advances:
Aggregate Monthly Payment Advances			178,200.78
Aggregate Sales Proceeds Advance			15,316,411.87

Total Advances			15,494,612.65
Vehicle Disposition Proceeds:
Reallocation Payments			24,117,895.11
Repurchase Payments			0.00
Net Auction Proceeds			0.00
Recoveries			0.00
Net Liquidation Proceeds			8,601,469.96
Excess Wear and Tear and Excess Mileage			361,598.33
Remaining Payoffs			0.00
Net Insurance Proceeds			393,917.30
Residual Value Surplus			459,770.90

Total Collections			53,686,617.92


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		10,749,361.00						813
Involuntary Repossession		156,667.11						16
Voluntary Repossession		71,350.00						7
Full Termination		13,097,194.00						923
Bankruptcty		43,323.00						5
Insurance Payoff				387,373.17				28
Customer Payoff						392,717.60		23
Grounding Dealer Payoff						6,229,641.23		377
Dealer Purchase						1,396,557.24		67

Total		24,117,895.11		387,373.17		8,018,916.07		2,259

Page 1 of 4

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		13,938			247,080,659.72			7.00000	%		216,663,545.15
Total Depreciation Received					(3,745,102.23	)					(2,881,612.54	)
Principal Amount of Gross Losses		(57	)		(892,946.68	)					(796,564.97	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(706	)		(9,929,980.01	)					(8,676,281.58	)
Scheduled Terminations		(1,428	)		(26,680,518.88	)					(23,546,554.09	)

Pool Balance - End of Period		11,747			205,832,111.92						180,762,531.97
Remaining Pool Balance
Lease Payment											18,045,580.50
Residual Value											162,716,951.47

Total											180,762,531.97

III. DISTRIBUTIONS

Total Collections											53,686,617.92
Reserve Amounts Available for Distribution											0.00

Total Available for Distribution											53,686,617.92
1. Amounts due Indenture Trustee as Compensation or Indemnity											0.00
2. Reimbursement of Payment Advance											398,523.38
3. Reimbursement of Sales Proceeds Advance											15,533,822.36
4. Servicing Fee:
Servicing Fee Due											180,552.95
Servicing Fee Paid											180,552.95
Servicing Fee Shortfall											0.00

Total Trustee, Advances and Servicing Fee Paid											16,112,898.69
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											0.00
Class A-3 Notes Monthly Interest Paid											0.00
Chg in Class A-3 Notes Int. Carryover Shortfall											0.00
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											37,136.18
Class A-4 Notes Monthly Interest Paid											37,136.18
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

Page 2 of 4

NISSAN AUTO LEASE TRUST 2015-B

Servicer Report


Total Note and Certificate Monthly Interest
Total Note and Certificate Monthly Interest Due					37,136.18
Total Note and Certificate Monthly Interest Paid					37,136.18
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					37,536,583.05
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes					26,213,773.33
Total Class A Noteholders’ Principal Carryover Shortfall					0.00
Total Class A Noteholders’ Principal Distributable Amount					26,213,773.33
Chg in Total Class A Noteholders’ Principal Carryover Shortfall					0.00
7. Total Monthly Principal Paid on the Certificates					9,687,239.85
Total Certificateholders’ Principal Carryover Shortfall					0.00
Total Certificateholders’ Principal Distributable Amount					9,687,239.85
Chg in Total Certificateholders’ Principal Carryover Shortfall					0.00
Remaining Available Collections					1,635,569.87

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					1,635,569.87
Gross Reserve Account Balance					19,489,316.45
Remaining Available Collections Released to Seller					1,635,569.87
Total Ending Reserve Account Balance					17,853,746.58

V. POOL STATISTICS

Weighted Average Remaining Maturity					4.45
Monthly Prepayment Speed					-12	%
Lifetime Prepayment Speed					79	%

	$			units
Recoveries of Defaulted and Casualty Receivables		714,886.36
Securitization Value of Defaulted Receivables and Casualty Receivables		796,564.97			57
Aggregate Defaulted and Casualty Gain (Loss)		(81,678.61	)
Pool Balance at Beginning of Collection Period		216,663,545.15
Net Loss Ratio
Current Collection Period		-0.0377	%
Preceding Collection Period		0.0297	%
Second Preceding Collection Period		-0.1148	%
Third Preceding Collection Period		-0.0058	%
Cumulative Net Losses for all Periods		0.2662	%		3,168,132.24

Page 3 of 4

NISSAN AUTO LEASE TRUST 2015-B

Servicer Report



	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		1.04	%		2,261,071.97			155
61-90 Days Delinquent		0.40	%		874,556.44			62
91-120 Days Delinquent		0.12	%		268,829.83			20
More than 120 Days		0.02	%		48,429.86			4

Total Delinquent Receivables:		1.59	%		3,452,888.10			241
61+ Days Delinquencies as Percentage of Receivables (Beginning of Period)				Amount			Number
Current Collection Period					0.53	%		0.59	%
Preceding Collection Period					0.49	%		0.54	%
Second Preceding Collection Period					0.41	%		0.47	%
Third Preceding Collection Period					0.36	%		0.39	%

Aggregate Sales Performance of Auctioned Vehicles				$			units
Sales Proceeds					23,846,555.00			1,736
Securitization Value					25,526,746.82			1,736

Aggregate Residual Gain (Loss)					(1,680,191.82	)

Cumulative Sales Performance of Auctioned Vehicles				$			units
Cumulative Sales Proceeds					477,581,177.68			33,933
Cumulative Securitization Value					499,789,281.23			33,933

Cumulative Residual Gain (Loss)					(22,208,103.55	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance			23,882,340.29
Reimbursement of Outstanding Advance			15,533,822.36
Additional Advances for current period			15,316,411.87

Ending Balance of Residual Advance			23,664,929.80

Beginning Balance of Payment Advance			761,189.78
Reimbursement of Outstanding Payment Advance			398,523.38
Additional Payment Advances for current period			178,200.78

Ending Balance of Payment Advance			540,867.18


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 4 of 4

Nissan Auto Lease Trust 2015-B 10-D