Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of February 2012

Collection Period Start	1-Feb-12	Distribution Date	15-Mar-12
Collection Period End	29-Feb-12	30/360 Days	30
Beg. of Interest Period	15-Feb-12	Actual/360 Days	29
End of Interest Period	15-Mar-12

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					947,568,199.56		350,120,567.14		307,996,387.55		0.3250388
Total Securities					947,568,199.56		350,120,567.14		307,996,387.55		0.3250388
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		102,552,367.58		60,428,187.99		0.2360476
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		42,124,179.59			118,789.83		164.5475765		0.4640228
Class A-4 Notes		0.00			67,083.33		0.0000000		1.3416666
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		42,124,179.59			185,873.16

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								4,521,683.58
Monthly Interest								2,294,631.00
Total Monthly Payments								6,816,314.58

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								215,449.70
Aggregate Sales Proceeds Advance								19,541,608.58
Total Advances								19,757,058.28

Vehicle Disposition Proceeds:
Reallocation Payments								20,366,111.00
Repurchase Payments								1,100,710.24
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								9,597,158.65
Excess Wear and Tear and Excess Mileage								183,024.54
Remaining Payoffs								0.00
Net Insurance Proceeds								333,284.98
Residual Value Surplus								999,724.37
Total Collections								59,153,386.64

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		13,831,792.00						956
Involuntary Repossession		159,216.00						12
Voluntary Repossession		43,083.00						2
Full Termination		6,300,022.00						363
Bankruptcy		31,998.00						2
Insurance Payoff				332,298.64				18
Customer Payoff						124,436.68		7
Grounding Dealer Payoff						7,161,687.35		412
Dealer Purchase						2,032,795.37		117
Total		20,366,111.00		332,298.64		9,318,919.40		1,889

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of February 2012

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		20,528			381,612,466.56			6.00000	%		350,120,567.14
Total Depreciation Received					(5,303,509.60	)					(5,140,279.36	)
Principal Amount of Gross Losses		(30	)		(515,084.92	)					(473,948.64	)
Repurchase / Reallocation		(71	)		(1,229,675.44	)					(1,100,710.24	)
Early Terminations		(1292	)		(20,402,674.72	)					(18,463,974.81	)
Scheduled Terminations		(1116	)		(18,771,477.59	)					(16,945,266.54	)
Pool Balance - End of Period		18,019			335,390,044.29			6.00000	%		307,996,387.55

Remaining Pool Balance
Lease Payment											55,040,170.80
Residual Value											252,956,216.75
Total											307,996,387.55

III. DISTRIBUTIONS

Total Collections													59,153,386.64
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													59,153,386.64

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													292,634.88
3. Reimbursement of Sales Proceeds Advance													12,082,254.43
4. Servicing Fee:
Servicing Fee Due													291,767.14
Servicing Fee Paid													291,767.14
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													12,666,656.45

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													118,789.83

Class A-3 Notes Monthly Interest Paid													118,789.83
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 February 2012

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																			185,873.16
Total Note and Certificate Monthly Interest Paid																			185,873.16
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																			46,300,857.03

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			42,124,179.59

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			42,124,179.59
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																			4,176,677.44

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of February 2012

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					4,176,677.44
Gross Reserve Account Balance					18,390,200.44
Remaining Available Collections Released to Seller					4,176,677.44
Total Ending Reserve Account Balance					14,213,523.00

V. POOL STATISTICS

Weighted Average Remaining Maturity					5.86
Monthly Prepayment Speed					124	%
Lifetime Prepayment Speed					62	%

		$		units
Recoveries of Defaulted and Casualty Receivables		592,538.72
Securitization Value of Defaulted Receivables and Casualty Receivables		473,948.64			30
Aggregate Defaulted and Casualty Gain (Loss)		118,590.08
Pool Balance at Beginning of Collection Period		350,120,567.14
Net Loss Ratio		0.0339	%

Cumulative Net Losses for all Periods		0.0566	%		536,625.60

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		1,888,598.91			111
61-90 Days Delinquent		391,148.42			22
91-120+ Days Delinquent		170,477.28			11
Total Delinquent Receivables:		2,450,224.61			144
60+ Days Delinquencies as Percentage of Receivables		0.16	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		20,131,814.00			1319
Securitization Value		19,694,277.33
Aggregate Residual Gain (Loss)		437,536.67

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		186,322,757.06			11,454
Cumulative Securitization Value		173,967,753.17
Cumulative Residual Gain (Loss)		12,355,003.89

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					17,454,718.01
Reimbursement of Outstanding Advance					12,082,254.43
Additional Advances for current period					19,541,608.58
Ending Balance of Residual Advance					24,914,072.16

Beginning Balance of Payment Advance					594,626.74
Reimbursement of Outstanding Payment Advance					292,634.88
Additional Payment Advances for current period					215,449.70
Ending Balance of Payment Advance					517,441.56

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-A
Monthly Servicer's Report
for the month of February 2012

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