Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of September 2011

Collection Period Start	1-Sep-11	Distribution Date	17-Oct-11
Collection Period End	30-Sep-11	30/360 Days	30
Beg. of Interest Period	15-Sep-11	Actual/360 Days	32
End of Interest Period	17-Oct-11

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					947,568,199.56		494,142,539.17		463,276,402.00		0.4889109
Total Securities					947,568,199.56		494,142,539.17		463,276,402.00		0.4889109
Class A-1 Notes		0.560800	%		201,000,000.00		0.00		0.00		0.0000000
Class A-2 Notes		1.100000	%		243,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.390000	%		256,000,000.00		246,574,339.61		215,708,202.44		0.8426102
Class A-4 Notes		1.610000	%		50,000,000.00		50,000,000.00		50,000,000.00		1.0000000
Certificates		0.000000	%		197,568,199.56		197,568,199.56		197,568,199.56		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		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		30,866,137.17			285,615.28		120.5708483		1.1156847
Class A-4 Notes		0.00			67,083.33		0.0000000		1.3416666
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		30,866,137.17			352,698.61

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								6,496,635.67
Monthly Interest								3,226,357.31
Total Monthly Payments								9,722,992.98

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								287,042.21
Aggregate Sales Proceeds Advance								5,951,834.88
Total Advances								6,238,877.09

Vehicle Disposition Proceeds:
Reallocation Payments								12,544,770.23
Repurchase Payments								198,912.23
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								11,332,717.61
Excess Wear and Tear and Excess Mileage								77,471.40
Remaining Payoffs								0.00
Net Insurance Proceeds								418,089.01
Residual Value Surplus								766,064.13
Total Collections								41,299,894.68

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		11,492,163.06						658
Involuntary Repossession		121,402.00						9
Voluntary Repossession		170,323.00						10
Full Termination		748,849.17						50
Bankruptcy		12,033.00						1
Insurance Payoff				414,733.65				21
Customer Payoff						56,386.15		4
Grounding Dealer Payoff						8,529,836.26		453
Dealer Purchase						2,513,991.27		121
Total		12,544,770.23		414,733.65		11,100,213.68		1,327

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of September 2011

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		27,345			540,972,211.45			6.00000	%		494,142,539.17
Total Depreciation Received					(7,442,589.25	)					(7,287,552.92	)
Principal Amount of Gross Losses		(40	)		(771,689.90	)					(714,073.30	)
Repurchase / Reallocation		(14	)		(227,227.10	)					(198,912.23	)
Early Terminations		(511	)		(10,051,371.74	)					(8,686,138.46	)
Scheduled Terminations		(822	)		(15,515,195.59	)					(13,979,460.26	)
Pool Balance - End of Period		25,958			506,964,137.87			6.00000	%		463,276,402.00

Remaining Pool Balance
Lease Payment											103,315,283.76
Residual Value											359,961,118.24
Total											463,276,402.00

III. DISTRIBUTIONS

Total Collections													41,299,894.68
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													41,299,894.68

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													290,367.79
3. Reimbursement of Sales Proceeds Advance													5,070,794.76
4. Servicing Fee:
Servicing Fee Due													411,785.45
Servicing Fee Paid													411,785.45
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													5,772,948.00

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													0.00

Class A-2 Notes Monthly Interest Paid													0.00
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													285,615.28

Class A-3 Notes Monthly Interest Paid													285,615.28
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of September 2011

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																			67,083.33

Class A-4 Notes Monthly Interest Paid																			67,083.33
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																			352,698.61
Total Note and Certificate Monthly Interest Paid																			352,698.61
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																			35,174,248.07

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			30,866,137.17

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			30,866,137.17
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																			4,308,110.90

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of September 2011

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					4,737,741.00
Required Reserve Account Amount					14,213,523.00
Beginning Reserve Account Balance					14,213,523.00
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					14,213,523.00
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					4,308,110.90
Gross Reserve Account Balance					18,521,633.90
Remaining Available Collections Released to Seller					4,308,110.90
Total Ending Reserve Account Balance					14,213,523.00

V. POOL STATISTICS

Weighted Average Remaining Maturity					8.35
Monthly Prepayment Speed					104	%
Lifetime Prepayment Speed					59	%

		$		units
Recoveries of Defaulted and Casualty Receivables		798,885.17
Securitization Value of Defaulted Receivables and Casualty Receivables		714,073.30			40
Aggregate Defaulted and Casualty Gain (Loss)		84,811.87
Pool Balance at Beginning of Collection Period		494,142,539.17
Net Loss Ratio		0.0172	%

Cumulative Net Losses for all Periods		0.0601	%		569,823.96

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		3,037,497.62			171
61-90 Days Delinquent		454,497.70			24
91-120+ Days Delinquent		234,142.25			13
Total Delinquent Receivables:		3,726,137.57			208
60+ Days Delinquencies as Percentage of Receivables		0.14	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		12,241,012.23			707
Securitization Value		11,953,104.64
Aggregate Residual Gain (Loss)		287,907.59

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		128,132,717.17			7,816
Cumulative Securitization Value		116,821,018.70
Cumulative Residual Gain (Loss)		11,311,698.47

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					6,214,350.50
Reimbursement of Outstanding Advance					5,070,794.76
Additional Advances for current period					5,951,834.88
Ending Balance of Residual Advance					7,095,390.62

Beginning Balance of Payment Advance					695,761.99
Reimbursement of Outstanding Payment Advance					290,367.79
Additional Payment Advances for current period					287,042.21
Ending Balance of Payment Advance					692,436.41

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of September 2011

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 2010-A 10-D