Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of December 2009

Collection Period Start	1-Dec-09	Distribution Date	15-Jan-10
Collection Period End	31-Dec-09	30/360 Days	30
Beg. of Interest Period	15-Dec-09	Actual/360 Days	31
End of Interest Period	15-Jan-10

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,410,566,560.08		1,263,193,059.88		1,236,098,867.38		0.8763137
Total Securities					1,410,566,560.08		1,263,193,059.88		1,236,098,867.38		0.8763137
Class A-1 Notes		1.043350	%		208,000,000.00		60,626,499.80		33,532,307.30		0.1612130
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		27,094,192.50			54,469.29		130.2605409		0.2618716
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		27,094,192.50			1,994,245.21

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								18,240,314.46
Monthly Interest								7,603,881.80
Total Monthly Payments								25,844,196.26

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								977,973.76
Aggregate Sales Proceeds Advance								470,220.98
Total Advances								1,448,194.74


Vehicle Disposition Proceeds:
Reallocation Payments								1,853,053.59
Repurchase Payments								124,336.01
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								5,891,122.38
Excess Wear and Tear and Excess Mileage								14,125.15
Remaining Payoffs								0.00
Net Insurance Proceeds								676,543.62
Residual Value Surplus								55,277.45
Total Collections								35,906,849.20


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		1,178,699.00						69
Bankruptcty		42,272.00						3
Involuntary Repossession		332,309.59						20
Voluntary Repossession		299,773.00						17
Insurance Payoff				670,016.88				32
Customer Payoff						123,009.82		6
Grounding Dealer Payoff						4,109,203.26		178
Dealer Purchase						1,436,708.95		59
Total		1,853,053.59		670,016.88		5,668,922.03		384

Page 5 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of December 2009

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		66,273			1,467,771,544.11			7.40000	%		1,263,193,059.88
Total Depreciation Received					(19,296,527.82	)					(17,662,745.40	)
Principal Amount of Gross Losses		(96	)		(2,202,525.12	)					(1,941,171.99	)
Repurchase / Reallocation		(6	)		(154,880.79	)					(124,336.01	)
Early Terminations		(99	)		(1,990,221.55	)					(1,695,118.84	)
Scheduled Terminations		(291	)		(6,555,947.91	)					(5,670,820.26	)
Pool Balance - End of Period		65,781			1,437,571,440.92			7.40000	%		1,236,098,867.38

Remaining Pool Balance
Lease Payment											421,065,171.78
Residual Value											815,033,695.60
Total											1,236,098,867.38


III. DISTRIBUTIONS

Total Collections													35,906,849.20
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													35,906,849.20

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													1,076,408.78
3. Reimbursement of Sales Proceeds Advance													262,597.57
4. Servicing Fee:
Servicing Fee Due													1,052,660.88
Servicing Fee Paid													1,052,660.88
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													2,391,667.23

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													54,469.29

Class A-1 Notes Monthly Interest Paid													54,469.29
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 December 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																			1,994,245.21
Total Note and Certificate Monthly Interest Paid																			1,994,245.21
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																			31,520,936.76

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			27,094,192.50

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			27,094,192.50
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																			4,426,744.26

Page 7 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of December 2009

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					7,052,832.80
Required Reserve Account Amount					21,158,498.40
Beginning Reserve Account Balance					21,158,498.40
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					21,158,498.40
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					4,426,744.26
Gross Reserve Account Balance					25,585,242.66
Remaining Available Collections Released to Seller					4,426,744.26
Total Ending Reserve Account Balance					21,158,498.40

V. POOL STATISTICS

Weighted Average Remaining Maturity					17.84
Monthly Prepayment Speed					61	%
Lifetime Prepayment Speed					52	%

		$		units
Recoveries of Defaulted and Casualty Receivables		1,470,683.81
Securitization Value of Defaulted Receivables and Casualty Receivables		1,941,171.99			96
Aggregate Defaulted and Casualty Gain (Loss)		(470,488.18	)
Pool Balance at Beginning of Collection Period		1,263,193,059.88
Net Loss Ratio		-0.0372	%

Cumulative Net Losses for all Periods		0.1695	%		2,391,463.83

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		11,878,057.65			611
61-90 Days Delinquent		2,851,200.91			147
91-120+ Days Delinquent		1,211,264.32			57
Total Delinquent Receivables:		15,940,522.88			815
60+ Days Delinquencies as Percentage of Receivables		0.32	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		1,178,699.00			69
Securitization Value		1,235,293.85
Aggregate Residual Gain (Loss)		(56,594.85	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		5,445,570.92			286
Cumulative Securitization Value		5,637,877.43
Cumulative Residual Gain (Loss)		(192,306.51	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					490,132.34
Reimbursement of Outstanding Advance					262,597.57
Additional Advances for current period					470,220.98
Ending Balance of Residual Advance					697,755.75

Beginning Balance of Payment Advance					2,767,727.73
Reimbursement of Outstanding Payment Advance					1,076,408.78
Additional Payment Advances for current period					977,973.76
Ending Balance of Payment Advance					2,669,292.71

Page 8 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-A

Monthly Servicer's Report

for the month of December 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