Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of August 2009

Collection Period Start	1-Aug-09	Distribution Date	15-Sep-09
Collection Period End	31-Aug-09	30/360 Days	30
Beg. of Interest Period	17-Aug-09	Actual/360 Days	29
End of Interest Period	15-Sep-09

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,410,566,560.08		1,367,015,390.44		1,336,353,663.93		0.9473879
Total Securities					1,410,566,560.08		1,367,015,390.44		1,336,353,663.93		0.9473879
Class A-1 Notes		1.043350	%		208,000,000.00		164,448,830.36		133,787,103.85		0.6432072
Class A-2 Notes		2.010000	%		304,000,000.00		304,000,000.00		304,000,000.00		1.0000000
Class A-3 Notes		2.920000	%		485,000,000.00		485,000,000.00		485,000,000.00		1.0000000
Class A-4 Notes		3.510000	%		85,610,000.00		85,610,000.00		85,610,000.00		1.0000000
Certificates		0.000000	%		327,956,560.08		327,956,560.08		327,956,560.08		1.0000000

	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		30,661,726.51			138,215.36		147.4121467		0.6644969
Class A-2 Notes		0.00			509,200.00		0.0000000		1.6750000
Class A-3 Notes		0.00			1,180,166.67		0.0000000		2.4333333
Class A-4 Notes		0.00			250,409.25		0.0000000		2.9250000
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		30,661,726.51			2,077,991.28

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								17,662,618.63
Monthly Interest								7,642,396.86
Total Monthly Payments								25,305,015.49

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								1,065,125.00
Aggregate Sales Proceeds Advance								307,969.68
Total Advances								1,373,094.68


Vehicle Disposition Proceeds:
Reallocation Payments								899,947.99
Repurchase Payments								8,778,073.21
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								2,602,851.35
Excess Wear and Tear and Excess Mileage								2,063.81
Remaining Payoffs								0.00
Net Insurance Proceeds								734,172.67
Residual Value Surplus								39,519.49
Total Collections								39,734,738.69

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		710,127.99						38
Bankruptcty		-						-
Involuntary Repossession		12,949.00						1
Voluntary Repossession		176,871.00						9
Insurance Payoff				723,525.60				32
Customer Payoff						218,697.77		10
Grounding Dealer Payoff						1,338,207.78		60
Dealer Purchase						1,026,250.01		42
Total		899,947.99		723,525.60		2,583,155.56		192

Page 5 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of August 2009

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		67,963			1,584,298,643.36			7.40000	%		1,367,015,390.44
Total Depreciation Received					(19,764,175.46	)					(17,667,223.84	)
Principal Amount of Gross Losses		(52	)		(1,212,567.84	)					(1,062,490.67	)
Repurchase / Reallocation		(473	)		(10,229,021.09	)					(8,778,073.21	)
Early Terminations		(28	)		(686,044.62	)					(589,025.60	)
Scheduled Terminations		(131	)		(2,939,957.31	)					(2,564,913.19	)
Pool Balance - End of Period		67,279			1,549,466,877.04			7.40000	%		1,336,353,663.93

Remaining Pool Balance
Lease Payment											522,461,249.48
Residual Value											813,892,414.45
Total											1,336,353,663.93

III. DISTRIBUTIONS

Total Collections													39,734,738.69
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													39,734,738.69

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													723,763.76
3. Reimbursement of Sales Proceeds Advance													204,860.33
4. Servicing Fee:
Servicing Fee Due													1,139,179.49
Servicing Fee Paid													1,139,179.49
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													2,067,803.58

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													138,215.36

Class A-1 Notes Monthly Interest Paid													138,215.36
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													509,200.00

Class A-2 Notes Monthly Interest Paid													509,200.00
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													1,180,166.67

Class A-3 Notes Monthly Interest Paid													1,180,166.67
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of August 2009

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																			250,409.25

Class A-4 Notes Monthly Interest Paid																			250,409.25
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																			2,077,991.28
Total Note and Certificate Monthly Interest Paid																			2,077,991.28
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																			35,588,943.83

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			30,661,726.51

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			30,661,726.51
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																			4,927,217.32

Page 7 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of August 2009

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					7,052,832.80
Required Reserve Account Amount					21,158,498.40
Beginning Reserve Account Balance					20,959,639.43
Additional Cash Infusion					0.00
Reinvestment Income for the Period					8,844.40
Reserve Fund Available for Distribution					20,968,483.83
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					4,927,217.32
Gross Reserve Account Balance					25,895,701.15
Remaining Available Collections Released to Seller					4,737,202.75
Total Ending Reserve Account Balance					21,158,498.40

V. POOL STATISTICS

Weighted Average Remaining Maturity					21.76
Monthly Prepayment Speed					91	%
Lifetime Prepayment Speed					52	%

		$		units
Recoveries of Defaulted and Casualty Receivables		923,992.67
Securitization Value of Defaulted Receivables and Casualty Receivables		1,062,490.67			52
Aggregate Defaulted and Casualty Gain (Loss)		(138,498.00	)
Pool Balance at Beginning of Collection Period		1,367,015,390.44
Net Loss Ratio		-0.0101	%

Cumulative Net Losses for all Periods		0.0091	%		127,683.74

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		8,702,563.06			420
61-90 Days Delinquent		2,476,529.68			117
91-120+ Days Delinquent		1,096,993.40			44
Total Delinquent Receivables:		12,276,086.14			581
60+ Days Delinquencies as Percentage of Receivables		0.26	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		710,127.99			38
Securitization Value		738,682.78
Aggregate Residual Gain (Loss)		(28,554.79	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		1,573,783.45			80
Cumulative Securitization Value		1,611,203.51
Cumulative Residual Gain (Loss)		(37,420.06	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					242,710.57
Reimbursement of Outstanding Advance					204,860.33
Additional Advances for current period					307,969.68
Ending Balance of Residual Advance					345,819.92

Beginning Balance of Payment Advance					2,085,445.66
Reimbursement of Outstanding Payment Advance					723,763.76
Additional Payment Advances for current period					1,065,125.00
Ending Balance of Payment Advance					2,426,806.90

Page 8 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of August 2009

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

Page 9 of 9

Nissan Auto Lease Trust 2009-A 10-D