Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-A
Monthly Servicer's Report
for the month of February 2010

Collection Period Start	1-Feb-10	Distribution Date	15-Mar-10
Collection Period End	28-Feb-10	30/360 Days	30
Beg. of Interest Period	16-Feb-10	Actual/360 Days	27
End of Interest Period	15-Mar-10

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,410,566,560.08		1,206,748,622.35		1,174,253,291.29		0.8324693
Total Securities					1,410,566,560.08		1,206,748,622.35		1,174,253,291.29		0.8324693
Class A-1 Notes		1.043350	%		208,000,000.00		4,182,062.27		0.00		0.0000000
Class A-2 Notes		2.010000	%		304,000,000.00		304,000,000.00		275,686,731.21		0.9068642
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		4,182,062.27			3,272.52		20.1060686		0.0157333
Class A-2 Notes		28,313,268.79			509,200.00		93.1357526		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		32,495,331.06			1,943,048.44

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								16,768,796.67
Monthly Interest								7,252,100.91
Total Monthly Payments								24,020,897.58

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								1,505,739.29
Aggregate Sales Proceeds Advance								6,900,506.87
Total Advances								8,406,246.16


Vehicle Disposition Proceeds:
Reallocation Payments								6,016,837.15
Repurchase Payments								1,059,757.28
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								5,755,967.02
Excess Wear and Tear and Excess Mileage								59,078.28
Remaining Payoffs								0.00
Net Insurance Proceeds								626,311.65
Residual Value Surplus								221,335.28
Total Collections								46,166,430.40


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		4,934,478.15						307
Bankruptcty		201,583.00						11
Involuntary Repossession		367,038.00						23
Voluntary Repossession		354,904.00						17
Full Term		158,834.00						7
Insurance Payoff				622,631.90				28
Customer Payoff						99,814.64		5
Grounding Dealer Payoff						4,201,179.04		196
Dealer Purchase						1,035,659.95		45
Total		6,016,837.15		622,631.90		5,336,653.63		639

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-A
Monthly Servicer's Report
for the month of February 2010

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		65,130			1,404,742,928.76			7.40000	%		1,206,748,622.35
Total Depreciation Received					(18,880,700.93	)					(17,429,823.66	)
Principal Amount of Gross Losses		(82	)		(1,779,794.41	)					(1,538,459.73	)
Repurchase / Reallocation		(47	)		(1,322,955.84	)					(1,059,757.28	)
Early Terminations		(315	)		(6,423,693.21	)					(5,397,236.56	)
Scheduled Terminations		(382	)		(8,392,526.49	)					(7,070,053.83	)
Pool Balance - End of Period		64,304			1,367,943,257.88			7.40000	%		1,174,253,291.29

Remaining Pool Balance
Lease Payment											370,220,614.91
Residual Value											804,032,676.38
Total											1,174,253,291.29


III. DISTRIBUTIONS

Total Collections													46,166,430.40
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													46,166,430.40

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													990,389.84
3. Reimbursement of Sales Proceeds Advance													3,102,709.30
4. Servicing Fee:
Servicing Fee Due													1,005,623.85
Servicing Fee Paid													1,005,623.85
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													5,098,722.99

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													3,272.52

Class A-1 Notes Monthly Interest Paid													3,272.52
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 February 2010

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																			1,943,048.44
Total Note and Certificate Monthly Interest Paid																			1,943,048.44
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																			39,124,658.97

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			32,495,331.06

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			32,495,331.06
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																			6,629,327.91

Page7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-A
Monthly Servicer's Report
for the month of February 2010

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					6,629,327.91
Gross Reserve Account Balance					27,787,826.31
Remaining Available Collections Released to Seller					6,629,327.91
Total Ending Reserve Account Balance					21,158,498.40

V. POOL STATISTICS

Weighted Average Remaining Maturity					15.93
Monthly Prepayment Speed					86	%
Lifetime Prepayment Speed					58	%

		$		units
Recoveries of Defaulted and Casualty Receivables		1,691,365.89
Securitization Value of Defaulted Receivables and Casualty Receivables		1,538,459.73			82
Aggregate Defaulted and Casualty Gain (Loss)		152,906.16
Pool Balance at Beginning of Collection Period		1,206,748,622.35
Net Loss Ratio		0.0127	%

Cumulative Net Losses for all Periods		0.1972	%		2,782,161.96

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		11,309,713.79			606
61-90 Days Delinquent		3,155,899.77			162
91-120+ Days Delinquent		754,178.86			41
Total Delinquent Receivables:		15,219,792.42			809
60+ Days Delinquencies as Percentage of Receivables		0.32	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		5,093,312.15			314
Securitization Value		5,237,959.30
Aggregate Residual Gain (Loss)		(144,647.15	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		12,859,279.07			732
Cumulative Securitization Value		13,279,542.17
Cumulative Residual Gain (Loss)		(420,263.10	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					4,803,474.40
Reimbursement of Outstanding Advance					3,102,709.30
Additional Advances for current period					6,900,506.87
Ending Balance of Residual Advance					8,601,271.97

Beginning Balance of Payment Advance					2,874,154.88
Reimbursement of Outstanding Payment Advance					990,389.84
Additional Payment Advances for current period					1,505,739.29
Ending Balance of Payment Advance					3,389,504.33

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-A
Monthly Servicer's Report
for the month of February 2010

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