Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2013 

Collection Period Start	1-Aug-13	Distribution Date	16-Sep-13
Collection Period End	31-Aug-13	30/360 Days	30
Beg. of Interest Period	15-Aug-13	Actual/360 Days	32
End of Interest Period	16-Sep-13

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,338,405,600.85		850,220,478.34		793,782,168.91		0.5930804
Total Securities					1,338,405,600.85		850,220,478.34		793,782,168.91		0.5930804
Class A-1 Notes		0.343780	%		170,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.680000	%		150,000,000.00		54,544,463.25		37,612,970.42		0.2507531
Class A-2b Notes		0.344060	%		350,000,000.00		127,270,414.24		87,763,597.64		0.2507531
Class A-3 Notes		0.980000	%		380,000,000.00		380,000,000.00		380,000,000.00		1.0000000
Class A-4 Notes		1.130000	%		60,870,000.00		60,870,000.00		60,870,000.00		1.0000000
Certificates		0.000000	%		227,535,600.85		227,535,600.85		227,535,600.85		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		16,931,492.83			30,908.53		112.8766189		0.2060569
Class A-2b Notes		39,506,816.60			38,923.25		112.8766189		0.1112093
Class A-3 Notes		0.00			310,333.33		0.0000000		0.8166667
Class A-4 Notes		0.00			57,319.25		0.0000000		0.9416667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		56,438,309.43			437,484.36

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								12,155,814.92
Monthly Interest								4,685,939.84
Total Monthly Payments								16,841,754.76

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								593,597.36
Aggregate Sales Proceeds Advance								19,151,560.74
Total Advances								19,745,158.10

Vehicle Disposition Proceeds:
Reallocation Payments								31,913,288.29
Repurchase Payments								533,748.89
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								12,958,378.71
Excess Wear and Tear and Excess Mileage								154,346.40
Remaining Payoffs								0.00
Net Insurance Proceeds								480,209.81
Residual Value Surplus								2,134,300.67
Total Collections								84,761,185.63

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		31,310,762.29						1,979
Involuntary Repossession		261,722.00						16
Voluntary Repossession		213,817.00						13
Full Termination		115,636.00						8
Bankruptcy		11,351.00						1
Insurance Payoff				476,091.27				28
Customer Payoff						185,748.04		9
Grounding Dealer Payoff						6,821,963.70		345
Dealer Purchase						3,920,973.42		191
Total		31,913,288.29		476,091.27		10,928,685.16		2,590

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2013 

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		50,075			1,033,719,596.95			7.00000	%		850,220,478.34
Total Depreciation Received					(13,486,566.57	)					(12,073,537.95	)
Principal Amount of Gross Losses		(66	)		(1,280,072.54	)					(1,062,328.31	)
Repurchase / Reallocation		(36	)		(666,213.36	)					(533,748.89	)
Early Terminations		(2,000	)		(36,414,916.51	)					(29,706,755.15	)
Scheduled Terminations		(801	)		(15,734,127.20	)					(13,061,939.13	)
Pool Balance - End of Period		47,172			966,137,700.77						793,782,168.91

Remaining Pool Balance
Lease Payment											152,902,285.07
Residual Value											640,879,883.84
Total											793,782,168.91

III. DISTRIBUTIONS

Total Collections													84,761,185.63
Reserve Amounts Available for Distribution
Total Available for Distribution													84,761,185.63

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													577,246.97
3. Reimbursement of Sales Proceeds Advance													15,061,033.73
4. Servicing Fee:
Servicing Fee Due													708,517.07
Servicing Fee Paid													708,517.07
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													16,346,797.77

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													30,908.53

Class A-2 Notes Monthly Interest Paid													30,908.53
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													38,923.25

Class A-2 Notes Monthly Interest Paid													38,923.25
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													310,333.33

Class A-3 Notes Monthly Interest Paid													310,333.33
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 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																			57,319.25

Class A-4 Notes Monthly Interest Paid																			57,319.25
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																			437,484.36
Total Note and Certificate Monthly Interest Paid																			437,484.36
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																			67,976,903.50

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			56,438,309.43

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			56,438,309.43
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																			11,538,594.07

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2013 

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					6,692,028.00
Required Reserve Account Amount					20,076,084.01
Beginning Reserve Account Balance					20,076,084.01
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					20,076,084.01
Reserve Fund Draw Amount
Deposit of Remaining Available Collections					11,538,594.07
Gross Reserve Account Balance					31,614,678.08
Remaining Available Collections Released to Seller					11,538,594.07
Total Ending Reserve Account Balance					20,076,084.01

V. POOL STATISTICS

Weighted Average Remaining Maturity					9.92
Monthly Prepayment Speed					141	%
Lifetime Prepayment Speed					84	%

		$		units
Recoveries of Defaulted and Casualty Receivables		1,084,560.56
Securitization Value of Defaulted Receivables and Casualty Receivables		1,062,328.31			66
Aggregate Defaulted and Casualty Gain (Loss)		22,232.25
Pool Balance at Beginning of Collection Period		850,220,478.34
Net Loss Ratio		0.0026	%

Cumulative Net Losses for all Periods		-0.0870	%		(1,164,566.32	)

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		5,871,415.47			372
61-90 Days Delinquent		1,464,327.35			94
91-120+ Days Delinquent		431,329.49			24
Total Delinquent Receivables:		7,767,072.31			490
60+ Days Delinquencies as Percentage of Receivables		0.22	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		31,426,398.29			1987
Securitization Value		30,153,685.77
Aggregate Residual Gain (Loss)		1,272,712.52

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		110,480,971.91			6,859
Cumulative Securitization Value		107,926,619.31
Cumulative Residual Gain (Loss)		2,554,352.60

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					17,514,484.07
Reimbursement of Outstanding Advance					15,061,033.73
Additional Advances for current period					19,151,560.74
Ending Balance of Residual Advance					21,605,011.08

Beginning Balance of Payment Advance					1,475,591.27
Reimbursement of Outstanding Payment Advance					577,246.97
Additional Payment Advances for current period					593,597.36
Ending Balance of Payment Advance					1,491,941.66

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 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 2012-A 10-D