Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-B

Monthly Servicer's Report

for the month of July 2012 

Collection Period Start	1-Jul-12	Distribution Date	15-Aug-12
Collection Period End	31-Jul-12	30/360 Days	30
Beg. of Interest Period	16-Jul-12	Actual/360 Days	30
End of Interest Period	15-Aug-12

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					892,857,142.86		484,550,709.08		448,732,610.24		0.5025805
Total Securities					892,857,142.86		484,550,709.08		448,732,610.24		0.5025805
Class A-1 Notes		0.317300	%		112,000,000.00		0.00		0.00		0.0000000
Class A-2 Notes		0.900000	%		246,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.120000	%		280,000,000.00		229,693,566.22		193,875,467.38		0.6924124
Class A-4 Notes		1.270000	%		112,000,000.00		112,000,000.00		112,000,000.00		1.0000000
Certificates		0.000000	%		142,857,142.86		142,857,142.86		142,857,142.86		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		35,818,098.84			214,380.66		127.9217816		0.7656452
Class A-4 Notes		0.00			118,533.33		0.0000000		1.0583333
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		35,818,098.84			332,913.99

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								6,422,018.42
Monthly Interest								2,820,246.79
Total Monthly Payments								9,242,265.21

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								262,243.67
Aggregate Sales Proceeds Advance								9,880,739.05
Total Advances								10,142,982.72

Vehicle Disposition Proceeds:
Reallocation Payments								11,330,866.41
Repurchase Payments								836,962.55
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								12,780,935.10
Excess Wear and Tear and Excess Mileage								109,365.01
Remaining Payoffs								0.00
Net Insurance Proceeds								333,270.67
Residual Value Surplus								406,595.40
Total Collections								45,183,243.07

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		8,453,386.66						551
Involuntary Repossession		159,197.00						11
Voluntary Repossession		62,717.00						4
Full Termination		2,632,774.00						129
Bankruptcy		13,517.00						1
Insurance Payoff				331,693.96				16
Customer Payoff						97,023.07		5
Grounding Dealer Payoff		9,274.75				9,647,661.15		501
Dealer Purchase						2,641,302.03		133
Total		11,330,866.41		331,693.96		12,385,986.25		1,351

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-B

Monthly Servicer's Report

for the month of July 2012 

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		28,105			519,518,681.89			6.00	%		484,550,709.08
Total Depreciation Received					(7,251,170.61	)					(6,902,549.75	)
Principal Amount of Gross Losses		(36	)		(703,864.05	)					(652,776.89	)
Repurchase / Reallocation		(43	)		(908,345.03	)					(836,962.55	)
Early Terminations		(633	)		(10,230,211.48	)					(9,578,611.43	)
Scheduled Terminations		(988	)		(19,121,990.58	)					(17,847,198.22	)
Pool Balance - End of Period		26,405			481,303,100.14			6.00000	%		448,732,610.24

Remaining Pool Balance
Lease Payment											87,448,148.39
Residual Value											361,284,461.85
Total											448,732,610.24

III. DISTRIBUTIONS

Total Collections													45,183,243.07
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													45,183,243.07

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													314,018.54
3. Reimbursement of Sales Proceeds Advance													5,384,149.45
4. Servicing Fee:
Servicing Fee Due													403,792.26
Servicing Fee Paid													403,792.26
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													6,101,960.25

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													214,380.66

Class A-3 Notes Monthly Interest Paid													214,380.66
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-B

Monthly Servicer's Report

for the month of July 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																			118,533.33

Class A-4 Notes Monthly Interest Paid																			118,533.33
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																			332,913.99
Total Note and Certificate Monthly Interest Paid																			332,913.99
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																			38,748,368.83

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			35,818,098.84

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			35,818,098.84
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																			2,930,269.99

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-B

Monthly Servicer's Report

for the month of July 2012 

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					4,464,285.71
Required Reserve Account Amount					13,392,857.14
Beginning Reserve Account Balance					13,392,857.14
Additional Cash Infusion					0.00
Reinvestment Income for the Period
Reserve Fund Available for Distribution					13,392,857.14
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					2,930,269.99
Gross Reserve Account Balance					16,323,127.13
Remaining Available Collections Released to Seller					2,930,269.99
Total Ending Reserve Account Balance					13,392,857.14

V. POOL STATISTICS

Weighted Average Remaining Maturity					9.96
Monthly Prepayment Speed					83	%
Lifetime Prepayment Speed					81	%

		$		units
Recoveries of Defaulted and Casualty Receivables		585,369.59
Securitization Value of Defaulted Receivables and Casualty Receivables		652,776.89			36
Aggregate Defaulted and Casualty Gain (Loss)		(67,407.30	)
Pool Balance at Beginning of Collection Period		484,550,709.08
Net Loss Ratio		-0.0139	%

Cumulative Net Losses for all Periods		0.1075	%		960,111.30

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		2,702,725.85			156
61-90 Days Delinquent		365,741.79			21
91-120+ Days Delinquent		230,501.33			13
Total Delinquent Receivables:		3,298,968.97			190
60+ Days Delinquencies as Percentage of Receivables		0.12	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		11,095,435.41			679
Securitization Value		11,366,829.46
Aggregate Residual Gain (Loss)		(271,394.05	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		80,096,639.21			4,437
Cumulative Securitization Value		82,227,111.64
Cumulative Residual Gain (Loss)		(2,130,472.43	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					7,096,313.88
Reimbursement of Outstanding Advance					5,384,149.45
Additional Advances for current period					9,880,739.05
Ending Balance of Residual Advance					11,592,903.48

Beginning Balance of Payment Advance					662,781.95
Reimbursement of Outstanding Payment Advance					314,018.54
Additional Payment Advances for current period					262,243.67
Ending Balance of Payment Advance					611,007.08

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2010-B

Monthly Servicer's Report

for the month of July 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-B 10-D