Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of July 2013 

Collection Period Start	1-Jul-13	Distribution Date	15-Aug-13
Collection Period End	31-Jul-13	30/360 Days	30
Beg. of Interest Period	15-Jul-13	Actual/360 Days	31
End of Interest Period	15-Aug-13

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,054,216,867.47		361,921,925.75		317,787,689.80		0.3014443
Total Securities					1,054,216,867.47		361,921,925.75		317,787,689.80		0.3014443
Class A-1 Notes		0.227950	%		128,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.700000	%		100,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.381200	%		250,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.040000	%		339,000,000.00		124,705,058.28		80,570,822.33		0.2376720
Class A-4 Notes		1.240000	%		58,000,000.00		58,000,000.00		58,000,000.00		1.0000000
Certificates		0.000000	%		179,216,867.47		179,216,867.47		179,216,867.47		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-2a Notes		0.00			0.00		0.0000000		0.0000000
Class A-2b Notes		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		44,134,235.95			108,077.72		130.1894866		0.3188133
Class A-4 Notes		0.00			59,933.33		0.0000000		1.0333333
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		44,134,235.95			168,011.05

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								5,065,673.05
Monthly Interest								1,966,865.65
Total Monthly Payments								7,032,538.70

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								166,531.19
Aggregate Sales Proceeds Advance								17,300,523.16
Total Advances								17,467,054.35

Vehicle Disposition Proceeds:
Reallocation Payments								19,831,797.16
Repurchase Payments								1,852,231.38
Net Auction Proceeds								0.00
Recoveries
Net Liquidation Proceeds								10,417,809.36
Excess Wear and Tear and Excess Mileage								169,069.78
Remaining Payoffs								0.00
Net Insurance Proceeds								342,170.00
Residual Value Surplus								728,810.87
Total Collections								57,841,481.60

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		14,008,216.16						828
Involuntary Repossession		22,531.00						2
Voluntary Repossession		65,839.00						5
Full Termination		5,717,671.00						341
Bankruptcy		17,540.00						1
Insurance Payoff				340,703.39				17
Customer Payoff						167,604.86		9
Grounding Dealer Payoff						7,295,877.23		389
Dealer Purchase						2,462,065.50		119
Total		19,831,797.16		340,703.39		9,925,547.59		1,711

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of July 2013 

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		20,333			399,604,390.09			7.00000	%		361,921,925.75
Total Depreciation Received					(5,380,972.24	)					(4,878,706.82	)
Principal Amount of Gross Losses		(27	)		(513,273.47	)					(458,234.29	)
Repurchase / Reallocation		(106	)		(2,019,810.06	)					(1,852,231.38	)
Early Terminations		(1,077	)		(19,898,539.69	)					(17,751,420.00	)
Scheduled Terminations		(1,108	)		(21,224,346.61	)					(19,193,643.46	)
Pool Balance - End of Period		18,015			350,567,448.02						317,787,689.80

Remaining Pool Balance
Lease Payment											39,261,906.86
Residual Value											278,525,782.94
Total											317,787,689.80

III. DISTRIBUTIONS

Total Collections													57,841,481.60
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													57,841,481.60

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													258,873.82
3. Reimbursement of Sales Proceeds Advance													8,805,425.82
4. Servicing Fee:
Servicing Fee Due													301,601.60
Servicing Fee Paid													301,601.60
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													9,365,901.24

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-2a 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-2b 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													108,077.72

Class A-3 Notes Monthly Interest Paid													108,077.72
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of July 2013 

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																			59,933.33

Class A-4 Notes Monthly Interest Paid																			59,933.33
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																			168,011.05
Total Note and Certificate Monthly Interest Paid																			168,011.05
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																			48,307,569.31

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			44,134,235.95

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			44,134,235.95
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																			4,173,333.36

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of July 2013 

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					5,271,084.34
Required Reserve Account Amount					15,813,253.01
Beginning Reserve Account Balance					15,813,253.01
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					15,813,253.01
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					4,173,333.36
Gross Reserve Account Balance					19,986,586.37
Remaining Available Collections Released to Seller					4,173,333.36
Total Ending Reserve Account Balance					15,813,253.01

V. POOL STATISTICS

Weighted Average Remaining Maturity					6.44
Monthly Prepayment Speed					124	%
Lifetime Prepayment Speed					83	%

		$		units
Recoveries of Defaulted and Casualty Receivables		473,542.76
Securitization Value of Defaulted Receivables and Casualty Receivables		458,234.29			27
Aggregate Defaulted and Casualty Gain (Loss)		15,308.47
Pool Balance at Beginning of Collection Period		361,921,925.75
Net Loss Ratio		0.0042	%

Cumulative Net Losses for all Periods		-0.0065	%		(68,039.45	)

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		2,521,553.12			147
61-90 Days Delinquent		296,972.28			18
91-120+ Days Delinquent		246,842.98			15
Total Delinquent Receivables:		3,065,368.38			180
60+ Days Delinquencies as Percentage of Receivables		0.15	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		19,725,887.16			1,169
Securitization Value		19,856,402.68
Aggregate Residual Gain (Loss)		(130,515.52	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		222,752,594.10			13,660
Cumulative Securitization Value		229,603,489.47
Cumulative Residual Gain (Loss)		(6,850,895.37	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					14,188,539.89
Reimbursement of Outstanding Advance					8,805,425.82
Additional Advances for current period					17,300,523.16
Ending Balance of Residual Advance					22,683,637.23

Beginning Balance of Payment Advance					512,224.84
Reimbursement of Outstanding Payment Advance					258,873.82
Additional Payment Advances for current period					166,531.19
Ending Balance of Payment Advance					419,882.21

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of July 2013 

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 2011-A 10-D