Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-B
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					1,311,398,557.00		1,176,608,637.02		1,149,402,552.80		0.8764708
Total Securities					1,311,398,557.00		1,176,608,637.02		1,149,402,552.80		0.8764708
Class A-1 Notes		0.410350	%		213,000,000.00		78,210,080.02		51,003,995.80		0.2394554
Class A-2 Notes		1.220000	%		308,000,000.00		308,000,000.00		308,000,000.00		1.0000000
Class A-3 Notes		2.070000	%		423,000,000.00		423,000,000.00		423,000,000.00		1.0000000
Class A-4 Notes		2.650000	%		80,850,000.00		80,850,000.00		80,850,000.00		1.0000000
Certificates		0.000000	%		286,548,557.00		286,548,557.00		286,548,557.00		1.0000000


	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		27,206,084.22			24,070.13		127.7280949		0.1130053
Class A-2 Notes		0.00			313,133.33		0.0000000		1.0166667
Class A-3 Notes		0.00			729,675.00		0.0000000		1.7250000
Class A-4 Notes		0.00			178,543.75		0.0000000		2.2083333
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		27,206,084.22			1,245,422.21

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								15,295,480.86
Monthly Interest								6,627,034.48
Total Monthly Payments								21,922,515.34

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								1,414,998.79
Aggregate Sales Proceeds Advance								4,692,198.97
Total Advances								6,107,197.76


Vehicle Disposition Proceeds:
Reallocation Payments								6,449,624.80
Repurchase Payments								624,776.08
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								3,822,256.92
Excess Wear and Tear and Excess Mileage								84,990.83
Remaining Payoffs								0.00
Net Insurance Proceeds								579,564.65
Residual Value Surplus								463,200.07
Total Collections								40,054,126.45


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		2,698,163.80						147
Involuntary Repossession		389,166.00						18
Voluntary Repossession		236,913.00						11
Full Termination		3,022,137.00						166
Bankruptcy		103,245.00						6
Insurance Payoff				572,447.15				26
Customer Payoff						55,628.29		3
Grounding Dealer Payoff						3,169,251.92		143
Dealer Purchase						814,602.61		34
Total		6,449,624.80		572,447.15		4,039,482.82		554

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-B
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		57,750			1,360,013,770			7.25000	%		1,176,608,637.02
Total Depreciation Received					(17,531,904.73	)					(15,730,327.88	)
Principal Amount of Gross Losses		(73	)		(1,711,763.59	)					(1,506,592.00	)
Repurchase / Reallocation		(31	)		(720,180.04	)					(624,776.08	)
Early Terminations		(74	)		(1,643,636.15	)					(1,423,701.39	)
Scheduled Terminations		(398	)		(9,056,788.16	)					(7,920,686.87	)
Pool Balance - End of Period		57,174			1,329,349,496.99			7.25000	%		1,149,402,552.80

Remaining Pool Balance
Lease Payment											402,059,468.18
Residual Value											747,343,084.62
Total											1,149,402,552.80


III. DISTRIBUTIONS

Total Collections													40,054,126.45
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													40,054,126.45

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													833,558.31
3. Reimbursement of Sales Proceeds Advance													3,490,596.89
4. Servicing Fee:
Servicing Fee Due													980,507.20
Servicing Fee Paid													980,507.20
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													5,304,662.40

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													24,070.13

Class A-1 Notes Monthly Interest Paid													24,070.13
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													313,133.33

Class A-2 Notes Monthly Interest Paid													313,133.33
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													729,675.00

Class A-3 Notes Monthly Interest Paid													729,675.00
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-B
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																			178,543.75

Class A-4 Notes Monthly Interest Paid																			178,543.75
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																			1,245,422.21
Total Note and Certificate Monthly Interest Paid																			1,245,422.21
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																			33,504,041.84

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			27,206,084.22

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			27,206,084.22
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																			6,297,957.62

Page 7 of 9

Exhibit 99.1

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

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					6,556,992.79
Required Reserve Account Amount					19,670,978.36
Beginning Reserve Account Balance					19,670,978.36
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					19,670,978.36
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					6,297,957.62
Gross Reserve Account Balance					25,968,935.98
Remaining Available Collections Released to Seller					6,297,957.62
Total Ending Reserve Account Balance					19,670,978.36

V. POOL STATISTICS

Weighted Average Remaining Maturity					18.85
Monthly Prepayment Speed					23	%
Lifetime Prepayment Speed					38	%

		$		units
Recoveries of Defaulted and Casualty Receivables		1,384,600.99
Securitization Value of Defaulted Receivables and Casualty Receivables		1,506,592.00			73
Aggregate Defaulted and Casualty Gain (Loss)		(121,991.01	)
Pool Balance at Beginning of Collection Period		1,176,608,637.02
Net Loss Ratio		-0.0104	%

Cumulative Net Losses for all Periods		0.1166	%		1,529,418.68

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		9,138,817.20			463
61-90 Days Delinquent		1,978,320.59			102
91-120+ Days Delinquent		922,581.37			44
Total Delinquent Receivables:		12,039,719.16			609
60+ Days Delinquencies as Percentage of Receivables		0.25	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		5,720,300.80			313
Securitization Value		5,533,352.53
Aggregate Residual Gain (Loss)		186,948.27

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		13,645,740.55			748
Cumulative Securitization Value		13,388,200.01
Cumulative Residual Gain (Loss)		257,540.54

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					4,962,287.62
Reimbursement of Outstanding Advance					3,490,596.89
Additional Advances for current period					4,692,198.97
Ending Balance of Residual Advance					6,163,889.70

Beginning Balance of Payment Advance					2,414,819.17
Reimbursement of Outstanding Payment Advance					833,558.31
Additional Payment Advances for current period					1,414,998.79
Ending Balance of Payment Advance					2,996,259.65

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2009-B
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-B 10-D