Exhibit 99.1

NISSAN AUTO LEASE TRUST 2016-A

Servicer’s Report


Collection Period Start	1-Aug-18	Distribution Date	17-Sep-18
Collection Period End	31-Aug-18	30/360 Days	30
Beg. of Interest Period	15-Aug-18	Actual/360 Days	33
End of Interest Period	17-Sep-18

SUMMARY



	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,392,866,550.14		300,743,366.20		249,201,061.77		0.1789124
Total Securities					1,392,866,550.14		300,743,366.20		249,201,061.77		0.1789124
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		2.442690	%		115,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.490000	%		380,000,000.00		0.00		0.00		0.0000000
Class A-4 Notes		1.650000	%		114,000,000.00		77,876,816.06		26,334,511.63		0.2310045
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		0.00			0.00		0.0000000		0.0000000
Class A-4 Notes		51,542,304.43			107,080.62		452.1254775		0.9393037
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		51,542,304.43			107,080.62


I. COLLECTIONS

Lease Payments: (Lease SUBI)
Monthly Principal			4,153,574.19
Monthly Interest			1,640,675.86

Total Monthly Payments			5,794,250.05

Interest Rate Cap Payments			0.00

Advances:
Aggregate Monthly Payment Advances			254,095.09
Aggregate Sales Proceeds Advance			19,488,371.04

Total Advances			19,742,466.13

Vehicle Disposition Proceeds:
Reallocation Payments			40,611,357.18
Repurchase Payments			0.00
Net Auction Proceeds			0.00
Recoveries			0.00
Net Liquidation Proceeds			11,236,177.77
Excess Wear and Tear and Excess Mileage			478,732.53
Remaining Payoffs			0.00
Net Insurance Proceeds			457,446.60
Residual Value Surplus			3,394,289.50

Total Collections			81,714,719.76


				Reallocation Payments			Net Insurance Sales			Lease Payoffs			Count
Vehicle Disposition Activity for the current month - Terminated and Sold (included in Vehicle Disposition Proceeds)
Early Termination					23,490,951.00									1,395
Involuntary Repossession					244,619.18									16
Voluntary Repossession					23,147.00									2
Full Termination					16,834,681.00									1,079
Bankruptcty					17,959.00									2
Insurance Payoff								450,972.55						24
Customer Payoff											747,170.62			50
Grounding Dealer Payoff											9,640,079.65			581
Dealer Purchase											2,491,346.85			121

Total					40,611,357.18			450,972.55			12,878,597.12			3,270

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		17,630			356,061,341.05			7.00000	%		300,743,366.20
Total Depreciation Received					(5,458,446.22	)					(4,082,862.72	)
Principal Amount of Gross Losses		(57	)		(1,061,922.99	)					(927,753.97	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(1,016	)		(18,793,934.14	)					(15,701,705.21	)
Scheduled Terminations		(2,065	)		(36,424,110.00	)					(30,829,982.53	)

Pool Balance - End of Period		14,492			294,322,927.70						249,201,061.77
Remaining Pool Balance
Lease Payment											20,463,273.60
Residual Value											228,737,788.17

Total											249,201,061.77

III. DISTRIBUTIONS

Total Collections														81,714,719.76
Reserve Amounts Available for Distribution														0.00

Total Available for Distribution														81,714,719.76

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			378,772.68
3. Reimbursement of Sales Proceeds Advance			22,022,236.90
4. Servicing Fee:
Servicing Fee Due			250,619.47
Servicing Fee Paid			250,619.47
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			22,651,629.05

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			107,080.62
Class A-4 Notes Monthly Interest Paid			107,080.62
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			107,080.62
Total Note and Certificate Monthly Interest Paid			107,080.62
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			58,956,010.09
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			51,542,304.43
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			51,542,304.43
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			7,413,705.66

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			7,413,705.66
Gross Reserve Account Balance			28,306,703.91
Remaining Available Collections Released to Seller			7,413,705.66
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								3.58
Monthly Prepayment Speed								105	%
Lifetime Prepayment Speed								84	%

				$			units
Recoveries of Defaulted and Casualty Receivables					992,449.35
Securitization Value of Defaulted Receivables and Casualty Receivables					927,753.97			57
Aggregate Defaulted and Casualty Gain (Loss)					64,695.38
Pool Balance at Beginning of Collection Period					300,743,366.20
Net Loss Ratio
Current Collection Period					0.0215	%
Preceding Collection Period					0.0057	%
Second Preceding Collection Period					-0.0221	%
Third Preceding Collection Period					0.0399	%
Cumulative Net Losses for all Periods					0.2793	%		3,890,286.14

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.77	%		2,328,396.26			146
61-90 Days Delinquent		0.37	%		1,103,006.68			69
91-120 Days Delinquent		0.14	%		435,826.49			30
More than 120 Days		0.00	%		0.00			0

Total Delinquent Receivables:		1.29	%		3,867,229.43			245

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.51	%		0.56	%
Preceding Collection Period					0.43	%		0.48	%
Second Preceding Collection Period					0.38	%		0.43	%
Third Preceding Collection Period					0.31	%		0.33	%
60 Day Delinquent Receivables					1,642,654.57
Delinquency Percentage					0.55	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					40,325,632.00			2,474
Securitization Value					37,767,507.41			2,474

Aggregate Residual Gain (Loss)					2,558,124.59

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					532,800,072.87			36,216
Cumulative Securitization Value					548,164,121.79			36,216

Cumulative Residual Gain (Loss)					(15,364,048.92	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								27,162,250.27
Reimbursement of Outstanding Advance								22,022,236.90
Additional Advances for current period								19,488,371.04

Ending Balance of Residual Advance								24,628,384.41

Beginning Balance of Payment Advance								799,530.04
Reimbursement of Outstanding Payment Advance								378,772.68
Additional Payment Advances for current period								254,095.09

Ending Balance of Payment Advance								674,852.45


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