Exhibit 99.1

NISSAN AUTO LEASE TRUST 2016-A

Servicer’s Report


Collection Period Start	1-May-18	Distribution Date	15-Jun-18
Collection Period End	31-May-18	30/360 Days	30
Beg. of Interest Period	15-May-18	Actual/360 Days	31
End of Interest Period	15-Jun-18


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,392,866,550.14		454,313,572.65		403,327,109.98		0.2895662
Total Securities					1,392,866,550.14		454,313,572.65		403,327,109.98		0.2895662
Class A-1 Notes		0.620000	%		154,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		1.220000	%		407,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		2.298710	%		115,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.490000	%		380,000,000.00		117,447,022.51		66,460,559.84		0.1748962
Class A-4 Notes		1.650000	%		114,000,000.00		114,000,000.00		114,000,000.00		1.0000000
Certificates		0.000000	%		222,866,550.14		222,866,550.14		222,866,550.14		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		50,986,462.67			145,830.05		134.1749018		0.3837633
Class A-4 Notes		0.00			156,750.00		0.0000000		1.3750000
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		50,986,462.67			302,580.05


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal			6,431,863.68
Monthly Interest			2,435,724.11

Total Monthly Payments			8,867,587.79

Interest Rate Cap Payments			0.00

Advances:
Aggregate Monthly Payment Advances			307,809.41
Aggregate Sales Proceeds Advance			18,183,894.72

Total Advances			18,491,704.13

Vehicle Disposition Proceeds:
Reallocation Payments			34,408,337.92
Repurchase Payments			0.00
Net Auction Proceeds			0.00
Recoveries			0.00
Net Liquidation Proceeds			12,142,367.97
Excess Wear and Tear and Excess Mileage			411,072.47
Remaining Payoffs			0.00
Net Insurance Proceeds			532,895.60
Residual Value Surplus			1,442,752.03

Total Collections			76,296,717.91


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					20,090,134.00									1,277
Involuntary Repossession					254,072.92									19
Voluntary Repossession					120,549.00									9
Full Termination					13,932,565.00									943
Bankruptcty					11,017.00									1
Insurance Payoff								525,344.06						29
Customer Payoff											584,391.57			37
Grounding Dealer Payoff											8,524,794.08			499
Dealer Purchase											2,683,961.77			128

Total					34,408,337.92			525,344.06			11,793,147.42			2,942

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		26,342			536,620,972.94			7.00000	%		454,313,572.65
Total Depreciation Received					(8,285,300.39	)					(6,361,494.35	)
Principal Amount of Gross Losses		(55	)		(989,962.90	)					(857,223.94	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(1,170	)		(21,742,622.09	)					(18,439,618.02	)
Scheduled Terminations		(1,641	)		(28,460,900.20	)					(25,328,126.36	)

Pool Balance - End of Period		23,476			477,142,187.36						403,327,109.98
Remaining Pool Balance
Lease Payment											45,560,713.23
Residual Value											357,766,396.75

Total											403,327,109.98

III. DISTRIBUTIONS

Total Collections														76,296,717.91
Reserve Amounts Available for Distribution														0.00

Total Available for Distribution														76,296,717.91

NISSAN AUTO LEASE TRUST 2016-A

Servicer’s Report


1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			344,407.95
3. Reimbursement of Sales Proceeds Advance			19,818,665.38
4. Servicing Fee:
Servicing Fee Due			378,594.64
Servicing Fee Paid			378,594.64
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			20,541,667.97

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			145,830.05
Class A-3 Notes Monthly Interest Paid			145,830.05
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			156,750.00
Class A-4 Notes Monthly Interest Paid			156,750.00
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			302,580.05
Total Note and Certificate Monthly Interest Paid			302,580.05
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			55,452,469.89
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			50,986,462.67
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			50,986,462.67
Chg in Total Class A Noteholders’ Principal Carryover Shortfall			0.00
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			4,466,007.22

IV. RESERVE ACCOUNT

Initial Reserve Account Amount			6,964,332.75
Required Reserve Account Amount			20,892,998.25
Beginning Reserve Account Balance			20,892,998.25
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			20,892,998.25
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			4,466,007.22
Gross Reserve Account Balance			25,359,005.47
Remaining Available Collections Released to Seller			4,466,007.22
Total Ending Reserve Account Balance			20,892,998.25

NISSAN AUTO LEASE TRUST 2016-A

Servicer’s Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								5.29
Monthly Prepayment Speed								75	%
Lifetime Prepayment Speed								84	%
				$			units
Recoveries of Defaulted and Casualty Receivables					1,038,352.97
Securitization Value of Defaulted Receivables and Casualty Receivables					857,223.94			55
Aggregate Defaulted and Casualty Gain (Loss)					181,129.03
Pool Balance at Beginning of Collection Period					454,313,572.65
Net Loss Ratio
Current Collection Period					0.0399	%
Preceding Collection Period					0.0064	%
Second Preceding Collection Period					-0.0190	%
Third Preceding Collection Period					-0.0433	%
Cumulative Net Losses for all Periods					0.2790	%		3,885,761.22

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.90	%		4,086,238.27			255
61-90 Days Delinquent		0.20	%		898,951.02			56
91-120 Days Delinquent		0.11	%		480,693.71			29
More than 120 Days		0.01	%		29,538.41			1

Total Delinquent Receivables:		1.20	%		5,495,421.41			341

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.31	%		0.33	%
Preceding Collection Period					0.26	%		0.28	%
Second Preceding Collection Period					0.28	%		0.30	%
Third Preceding Collection Period					0.34	%		0.36	%
60 Day Delinquent Receivables					1,683,358.70
Delinquency Percentage					0.37	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					34,022,699.00			2,220
Securitization Value					33,876,161.06			2,220

Aggregate Residual Gain (Loss)					146,537.94

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					423,241,325.75			29,470
Cumulative Securitization Value					443,154,196.36			29,470

Cumulative Residual Gain (Loss)					(19,912,870.61	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								28,381,651.51
Reimbursement of Outstanding Advance								19,818,665.38
Additional Advances for current period								18,183,894.72

Ending Balance of Residual Advance								26,746,880.85

Beginning Balance of Payment Advance								954,497.51
Reimbursement of Outstanding Payment Advance								344,407.95
Additional Payment Advances for current period								307,809.41

Ending Balance of Payment Advance								917,898.97


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

Nissan Auto Lease Trust 2016-A 10-D