Exhibit 99.1

NISSAN AUTO LEASE TRUST 2024-A

Servicer Report


Collection Period Start	1-Oct-25	Distribution Date	17-Nov-25
Collection Period End	31-Oct-25	30/360 Days	30
Beg. of Interest Period	15-Oct-25	Actual/360 Days	33
End of Interest Period	17-Nov-25


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,560,158,172.56		921,527,615.89		878,209,441.46		0.5628977
Total Securities					1,560,158,172.56		921,527,615.89		878,209,441.46		0.5628977
Class A-1 Notes		5.502000	%		150,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		5.110000	%		262,000,000.00		17,684,721.67		0.00		0.0000000
Class A-2b Notes		4.733670	%		262,000,000.00		17,684,721.67		0.00		0.0000000
Class A-3 Notes		4.910000	%		460,000,000.00		460,000,000.00		452,051,268.90		0.9827201
Class A-4 Notes		4.970000	%		75,120,000.00		75,120,000.00		75,120,000.00		1.0000000
Certificates		0.000000	%		351,038,172.56		351,038,172.56		351,038,172.56		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		17,684,721.67			75,307.44		67.4989377		0.2874330
Class A-2b Notes		17,684,721.67			76,737.50		67.4989377		0.2928912
Class A-3 Notes		7,948,731.10			1,882,166.67		17.2798502		4.0916667
Class A-4 Notes		0.00			311,122.00		0.0000000		4.1416667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		43,318,174.43			2,345,333.61


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal														10,105,476.76
Monthly Interest														8,275,752.61

Total Monthly Payments														18,381,229.37
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														1,019,573.19
Aggregate Sales Proceeds Advance														9,524,982.55

Total Advances														10,544,555.74
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														39,948,317.57
Excess Wear and Tear and Excess Mileage														160,993.41
Remaining Payoffs														0.00
Net Insurance Proceeds														696,351.70
Residual Value Surplus														993,488.08

Total Collections														70,724,935.87

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					20,683,855.23									986
Involuntary Repossession					457,131.65									22
Voluntary Repossession					262,424.00									11
Full Termination					7,077,474.00									331
Bankruptcty					—									—
Insurance Payoff								680,251.35						28
Customer Payoff											551,729.24			24
Grounding Dealer Payoff											10,282,002.68			400
Dealer Purchase											137,470.50			5

Total					28,480,884.88			680,251.35			10,971,202.42			1,807

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		37,582			1,114,984,361.17			7.00000	%		921,527,615.89
Total Depreciation Received					(10,498,359.83	)					(13,149,508.46	)
Principal Amount of Gross Losses		(75	)		(2,265,481.67	)					(1,877,602.68	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(506	)		(13,370,096.41	)					(10,643,575.85	)
Scheduled Terminations		(853	)		(21,259,495.73	)					(17,647,487.44	)

Pool Balance - End of Period		36,148			1,067,590,927.53						878,209,441.46
Remaining Pool Balance
Lease Payment											144,450,898.10
Residual Value											733,758,543.36

Total											878,209,441.46


III. DISTRIBUTIONS

Total Collections			70,724,935.87
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			70,724,935.87
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			624,361.26
3. Reimbursement of Sales Proceeds Advance			15,905,083.25
4. Servicing Fee:
Servicing Fee Due			767,939.68
Servicing Fee Paid			767,939.68
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			17,297,384.19

NISSAN AUTO LEASE TRUST 2024-A

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			75,307.44
Class A-2a Notes Monthly Interest Paid			75,307.44
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			76,737.50
Class A-2b Notes Monthly Interest Paid			76,737.50
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			1,882,166.67
Class A-3 Notes Monthly Interest Paid			1,882,166.67
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			311,122.00
Class A-4 Notes Monthly Interest Paid			311,122.00
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			2,345,333.61
Total Note and Certificate Monthly Interest Paid			2,345,333.61
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			51,082,218.07
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			43,318,174.43
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			43,318,174.43
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			7,764,043.64


IV. RESERVE ACCOUNT

Initial Reserve Account Amount			6,240,632.69
Required Reserve Account Amount			7,800,790.86
Beginning Reserve Account Balance			10,141,028.12
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			10,141,028.12
Reserve Fund Draw Amount			2,340,237.26
Deposit of Remaining Available Collections			7,764,043.63
Gross Reserve Account Balance			15,564,834.49
Remaining Available Collections Released to Seller			10,104,280.89
Total Ending Reserve Account Balance			5,460,553.60

NISSAN AUTO LEASE TRUST 2024-A

Servicer Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								8.13
Monthly Prepayment Speed								-98	%
Lifetime Prepayment Speed								45	%

				$			units
Recoveries of Defaulted and Casualty Receivables					1,610,211.84
Securitization Value of Defaulted Receivables and Casualty Receivables					1,877,602.68			75
Aggregate Defaulted and Casualty Gain (Loss)					(267,390.84	)
Pool Balance at Beginning of Collection Period					921,527,615.89
Net Loss Ratio
Current Collection Period					-0.0290	%
Preceding Collection Period					0.0257	%
Second Preceding Collection Period					-0.0443	%
Third Preceding Collection Period					-0.0213	%
Cumulative Net Losses for all Periods					0.3395	%		5,296,109.85

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		1.09	%		10,005,240.52			408
61-90 Days Delinquent		0.31	%		2,831,507.86			113
91-120 Days Delinquent		0.10	%		901,836.14			36
More than 120 Days		0.02	%		215,092.91			9

Total Delinquent Receivables:		1.51	%		13,953,677.43			566

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.43	%		0.42	%
Preceding Collection Period					0.34	%		0.33	%
Second Preceding Collection Period					0.40	%		0.39	%
Third Preceding Collection Period					0.30	%		0.30	%
60 Day Delinquent Receivables					4,337,351.13
Delinquency Percentage					0.47	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					27,761,329.23			1,317
Securitization Value					27,590,396.46			1,317

Aggregate Residual Value Surplus (Loss)					170,932.77

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					139,011,744.05			5,764
Cumulative Securitization Value					137,609,957.14			5,764

Cumulative Residual Value Surplus (Loss)					1,401,786.91


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								18,975,224.97
Reimbursement of Outstanding Advance								15,905,083.25
Additional Advances for current period								9,524,982.55

Ending Balance of Residual Advance								12,595,124.27

Beginning Balance of Payment Advance								1,956,044.24
Reimbursement of Outstanding Payment Advance								624,361.26
Additional Payment Advances for current period								1,019,573.19

Ending Balance of Payment Advance								2,351,256.17



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 Series Assets Assets?							NO

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

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

VIII. CREDIT RISK RETENTION

On the Closing Date, Nissan Auto Leasing LLC II, the depositor, an affiliate of Nissan Motor Acceptance Company LLC (“NMAC”), the sponsor, retained a sufficient portion of the Certificates to satisfy the obligations of NMAC under the requirements of (a) the SEC’s credit risk retention rules codified at 17 C.F.R. Part 246 (“Regulation RR”) and (b) the EU Risk Retention Requirements and the UK Risk Retention Requirements (each as defined in the preliminary prospectus for the Notes dated January 9, 2024 (the “Preliminary Prospectus”). The portion of Certificates being retained to satisfy the EU Risk Retention Requirements and the UK Risk Retention Requirements is referred to herein as the “Retained Interest”.

NMAC, as “originator” for the purposes of the EU Risk Retention Requirements and the UK Risk Retention Requirements, currently retains a material net economic interest that is not less than 5% in the securitization transaction described in the Preliminary Prospectus, in the form of retention of the first loss tranche in accordance with paragraph (d) of Article 6(3) of the EU Securitization Regulation and paragraph (d) of Article 6(3) of the UK Securitization Regulation (each as defined in the Preliminary Prospectus), in each case as in effect on the Closing Date, by holding all the membership interest in the depositor, which in turn holds Certificates representing at least 5% of the aggregate nominal value of the leases and related leased vehicles.

NMAC has not sold, hedged or otherwise mitigated its credit risk under or associated with the Retained Interest (and has not permitted the depositor or any of its other affiliates to sell, hedge or otherwise mitigate its credit risk under or associated with the Retained Interest) except to the extent permitted in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

NMAC has not changed the manner in which it retains the Retained Interest, except in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

Nissan Auto Lease Trust 2024-A 10-D