Exhibit 99.1

NISSAN AUTO LEASE TRUST 2020-A

Servicer’s Report


Collection Period Start	1-Dec-21	Distribution Date	18-Jan-22
Collection Period End	31-Dec-21	30/360 Days	30
Beg. of Interest Period	15-Dec-21	Actual/360 Days	34
End of Interest Period	18-Jan-22


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,506,039,779.14		561,648,408.04		515,566,609.70		0.3423327
Total Securities					1,506,039,779.14		561,648,408.04		515,566,609.70		0.3423327
Class A-1 Notes		1.721830	%		164,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		1.800000	%		500,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.239750	%		50,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.840000	%		436,000,000.00		205,608,628.90		159,526,830.56		0.3658872
Class A-4 Notes		1.880000	%		107,500,000.00		107,500,000.00		107,500,000.00		1.0000000
Certificates		0.000000	%		248,539,779.14		248,539,779.14		248,539,779.14		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		46,081,798.34			315,266.56		105.6921980		0.7230884
Class A-4 Notes		0.00			168,416.67		0.0000000		1.5666667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		46,081,798.34			483,683.23


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal														8,477,252.88
Monthly Interest														3,917,509.88

Total Monthly Payments														12,394,762.76
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														468,526.33
Aggregate Sales Proceeds Advance														375,151.31

Total Advances														843,677.64
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														45,071,024.37
Excess Wear and Tear and Excess Mileage														12,535.86
Remaining Payoffs														0.00
Net Insurance Proceeds														1,116,584.35
Residual Value Surplus														383,913.41

Total Collections														59,822,498.39

Vehicle Disposition Activity for the current month - Terminated and Sold (included in Vehicle Disposition Proceeds)				Reallocation Payments and Net Auction Proceeds			Net Insurance Sales			Lease Payoffs			Count
Early Termination					639,503.00									25
Involuntary Repossession					93,490.00									3
Voluntary Repossession					55,300.00									4
Full Termination					529,008.00									25
Bankruptcty					—									—
Insurance Payoff								1,116,134.28						44
Customer Payoff											1,425,860.08			81
Grounding Dealer Payoff											42,615,932.23			2,317
Dealer Purchase											34,070.10			1

Total					1,317,301.00			1,116,134.28			44,075,862.41			2,500

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		34,877			687,586,856.58			7.00000	%		561,648,408.04
Total Depreciation Received					(10,636,715.80	)					(8,596,778.22	)
Principal Amount of Gross Losses		(55	)		(1,067,706.46	)					(897,307.97	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(1	)		(23,244.91	)					(18,828.64	)
Scheduled Terminations		(2,434	)		(44,683,294.70	)					(36,568,883.51	)

Pool Balance - End of Period		32,387			631,175,894.71						515,566,609.70
Remaining Pool Balance
Lease Payment											73,664,010.92
Residual Value											441,902,598.78

Total											515,566,609.70

NISSAN AUTO LEASE TRUST 2020-A

Servicer’s Report


III. DISTRIBUTIONS

Total Collections			59,822,498.39
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			59,822,498.39
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			610,794.46
3. Reimbursement of Sales Proceeds Advance			526,809.51
4. Servicing Fee:
Servicing Fee Due			468,040.34
Servicing Fee Paid			468,040.34
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			1,605,644.31
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			315,266.56
Class A-3 Notes Monthly Interest Paid			315,266.56
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			168,416.67
Class A-4 Notes Monthly Interest Paid			168,416.67
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			483,683.23
Total Note and Certificate Monthly Interest Paid			483,683.23
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			57,733,170.85
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			46,081,798.34
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			46,081,798.34
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			11,651,372.51

NISSAN AUTO LEASE TRUST 2020-A

Servicer’s Report


IV. RESERVE ACCOUNT

Initial Reserve Account Amount								3,765,099.45
Required Reserve Account Amount								3,765,099.45
Beginning Reserve Account Balance								3,765,099.45
Additional Cash Infusion								0.00
Reinvestment Income for the Period								0.00
Reserve Fund Available for Distribution								3,765,099.45
Reserve Fund Draw Amount								0.00
Deposit of Remaining Available Collections								11,651,372.51
Gross Reserve Account Balance								15,416,471.96
Remaining Available Collections Released to Seller								11,651,372.51
Total Ending Reserve Account Balance								3,765,099.45

V. POOL STATISTICS

Weighted Average Remaining Maturity								6.48
Monthly Prepayment Speed								84	%
Lifetime Prepayment Speed								54	%

				$			units
Recoveries of Defaulted and Casualty Receivables					1,314,130.23
Securitization Value of Defaulted Receivables and Casualty Receivables					897,307.97			55
Aggregate Defaulted and Casualty Gain (Loss)					416,822.26
Pool Balance at Beginning of Collection Period					561,648,408.04
Net Loss Ratio
Current Collection Period					0.0742	%
Preceding Collection Period					0.0773	%
Second Preceding Collection Period					0.1286	%
Third Preceding Collection Period					0.1219	%
Cumulative Net Losses for all Periods					-0.2681	%		(4,037,380.12	)

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.71	%		3,975,344.98			246
61-90 Days Delinquent		0.15	%		841,472.60			53
91-120 Days Delinquent		0.06	%		320,964.91			19
More than 120 Days		0.01	%		48,985.40			4

Total Delinquent Receivables:		0.91	%		5,186,767.89			322

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.22	%		0.22	%
Preceding Collection Period					0.20	%		0.20	%
Second Preceding Collection Period					0.21	%		0.20	%
Third Preceding Collection Period					0.16	%		0.15	%
60 Day Delinquent Receivables					1,343,973.79
Delinquency Percentage					0.24	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					1,168,511.00			50
Securitization Value					785,418.09			50

Aggregate Residual Value Surplus (Loss)					383,092.91

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					201,788,480.29			10,332
Cumulative Securitization Value					167,309,090.22			10,332

Cumulative Residual Value Surplus (Loss)					34,479,390.07


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								645,430.83
Reimbursement of Outstanding Advance								526,809.51
Additional Advances for current period								375,151.31

Ending Balance of Residual Advance								493,772.63

Beginning Balance of Payment Advance								1,380,185.85
Reimbursement of Outstanding Payment Advance								610,794.46
Additional Payment Advances for current period								468,526.33

Ending Balance of Payment Advance								1,237,917.72

NISSAN AUTO LEASE TRUST 2020-A

Servicer’s 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

Nissan Auto Lease Trust 2020-A 10-D