Exhibit 99.1

Nissan Auto Lease Trust 2007-A

Monthly Servicer's Report for the month of March 2008

Collection Period Start	1-Mar-08	Distribution Date	15-Apr-08
Collection Period End	31-Mar-08	30/360 Days	30
Beg. of Interest Period	17-Mar-08	Actual/360 Days	29
End of Interest Period	15-Apr-08

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,197,889,471.05		1,029,472,259.45		1,006,876,595.85		0.8405422
Total Securities					1,197,889,471.05		1,029,472,259.45		1,006,876,595.85		0.8405422
Class A-1 Notes		5.330380	%		150,000,000.00		0.00		0.00		0.0000000
Class A-2 Notes		5.200000	%		375,000,000.00		356,582,788.40		333,987,124.80		0.8906323
Class A-3 Notes		5.200000	%		200,000,000.00		200,000,000.00		200,000,000.00		1.0000000
Class A-4 Notes		2.887500	%		365,079,000.00		365,079,000.00		365,079,000.00		1.0000000
Certificates		0.000000	%		107,810,471.05		107,810,471.05		107,810,471.05		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-2 Notes		22,595,663.60			1,545,192.08		60.2551029		4.1205122
Class A-3 Notes		0.00			866,666.67		0.0000000		4.3333334
Class A-4 Notes		0.00			849,188.97		0.0000000		2.3260417
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		22,595,663.60			3,261,047.72

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal																			15,384,391.12
Monthly Interest																			5,832,396.81
Total Monthly Payments																			21,216,787.93

Interest Rate Cap Payments																			0.00

Advances:
Aggregate Monthly Payment Advances																			1,041,962.83
Aggregate Sales Proceeds Advance																			672,293.30
Total Advances																			1,714,256.13

Vehicle Disposition Proceeds:
Reallocation Payments																			3,243,954.15
Repurchase Payments																			54,254.83
Net Auction Proceeds																			0.00
Recoveries																			0.00
Net Liquidation Proceeds																			5,701,407.00
Excess Wear and Tear and Excess Mileage																			7,398.38
Remaining Payoffs																			0.00
Net Insurance Proceeds																			733,637.59
Residual Value Surplus																			84,020.61
Total Collections																			32,755,716.62

Page 5 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2007-A

Monthly Servicer's Report for the month of March 2008

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		51,480			1,180,138,823.35			9.20000	%		1,029,472,259.45
Total Depreciation Received					(17,539,472.41	)					(13,366,140.66	)
Principal Amount of Gross Losses		(120	)		(2,835,620.35	)					(2,533,608.83	)
Repurchase / Reallocation		(3	)		(62,891.03	)					(54,254.83	)
Early Terminations		(47	)		(1,027,971.36	)					(906,892.74	)
Scheduled Terminations		(301	)		(6,492,590.64	)					(5,734,766.54	)
Pool Balance - End of Period		51,009			1,152,180,277.56			9.20000	%		1,006,876,595.85

III. DISTRIBUTIONS

Total Collections													32,755,716.62
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													32,755,716.62

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													1,265,067.00
3. Reimbursement of Sales Proceeds Advance													614,058.11
4. Servicing Fee:
Servicing Fee Due													857,893.55
Servicing Fee Paid													857,893.55
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													2,737,018.66

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-2 Notes Monthly Interest
Class A-2 Notes Interest Carryover Shortfall													0.00
Class A-2 Notes Interest on Interest Carryover Shortfall													0.00
Class A-2 Notes Monthly Available Interest Distribution Amount													1,545,192.08

Class A-2 Notes Monthly Interest Paid													1,545,192.08
Chg in Class A-2 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													866,666.67

Class A-3 Notes Monthly Interest Paid													866,666.67
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2007-A

Monthly Servicer's Report for the month of March 2008

Class A-4 Notes 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																			849,188.97

Class A-4 Notes Monthly Interest Paid																			849,188.97
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																			3,261,047.72
Total Note and Certificate Monthly Interest Paid																			3,261,047.72
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																			26,757,650.24

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			22,595,663.60

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			22,595,663.60
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																			4,161,986.64

Page 7 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2007-A

Monthly Servicer's Report for the month of March 2008

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					0.00
Required Reserve Account Amount					26,952,513.10
Beginning Reserve Account Balance					25,842,977.58
Reinvestment Income for the Period					150,404.50
Reserve Fund Available for Distribution					25,993,382.08
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					4,161,986.64
Gross Reserve Account Balance					30,155,368.72
Remaining Available Collections Released to Seller					3,202,855.62
Ending Reserve Account Balance					26,952,513.10

V. POOL STATISTICS

Weighted Average Remaining Maturity					20.02
Monthly Prepayment Speed					74	%
Lifetime Prepayment Speed					73	%

		$		units
Recoveries of Defaulted and Casualty Receivables		2,471,259.88
Securitization Value of Defaulted Receivables and Casualty Receivables		2,533,608.83			120
Aggregate Defaulted and Casualty Gain (Loss)		(62,348.95	)
Pool Balance at Beginning of Collection Period		1,029,472,259.45
Net Loss Ratio		-0.0061	%

Cumulative Net Losses for all Periods		0.4897	%		5,866,113.94

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		12,900,807.02			641
61-90 Days Delinquent		3,828,712.60			190
91-120+ Days Delinquent		1,470,875.57			75
Total Delinquent Receivables:		18,200,395.19			906
60+ Days Delinquencies as Percentage of Receivables		0.51	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		1,794,645.87			96
Securitization Value		1,970,600.34
Aggregate Residual Gain (Loss)		(175,954.47	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		6,451,756.78			355
Cumulative Securitization Value		7,459,641.08
Cumulative Residual Gain (Loss)		(1,007,884.30	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					852,335.99
Reimbursement of Outstanding Advance					614,058.11
Additional Advances for current period					672,293.30
Ending Balance of Residual Advance					910,571.18

Beginning Balance of Payment Advance					3,119,089.42
Reimbursement of Outstanding Payment Advance					1,265,067.00
Additional Payment Advances for current period					1,041,962.83
Ending Balance of Payment Advance					2,895,985.25

Page 8 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2007-A

Monthly Servicer's Report for the month of March 2008

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, substitutions or
repurchases of SUBI Assets?							No

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

Page 9 of 9

Nissan Auto Lease Trust 2007-A 10-D