Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2014 

Collection Period Start	1-Aug-14	Distribution Date	15-Sep-14
Collection Period End	31-Aug-14	30/360 Days	30
Beg. of Interest Period	15-Aug-14	Actual/360 Days	31
End of Interest Period	15-Sep-14

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,338,405,600.85		195,405,638.42		153,256,466.32		0.1145067
Total Securities					1,338,405,600.85		195,405,638.42		153,256,466.32		0.1145067
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		0.00		0.00		0.0000000
Class A-2b Notes		0.311750	%		350,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.980000	%		380,000,000.00		0.00		0.00		0.0000000
Class A-4 Notes		1.130000	%		60,870,000.00		0.00		0.00		0.0000000
Certificates		0.000000	%		227,535,600.85		195,405,638.42		153,256,466.32		0.6735494

	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		0.00			0.00		0.0000000		0.0000000
Class A-4 Notes		0.00			0.00		0.0000000		0.0000000
Certificates		42,149,172.10			0.00		185.2420981		0.0000000
Total Securities		42,149,172.10			0.00

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								2,678,137.60
Monthly Interest								1,082,642.75
Total Monthly Payments								3,760,780.35

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								193,634.59
Aggregate Sales Proceeds Advance								17,972,698.87
Total Advances								18,166,333.46

Vehicle Disposition Proceeds:
Reallocation Payments								27,155,646.12
Repurchase Payments								2,709,480.71
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								12,355,865.76
Excess Wear and Tear and Excess Mileage								391,703.60
Remaining Payoffs								0.00
Net Insurance Proceeds								114,341.25
Residual Value Surplus								1,115,674.72
Total Collections								65,769,825.97

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		14,528,296.88						982
Involuntary Repossession		86,255.00						7
Voluntary Repossession		53,390.00						4
Full Termination		12,434,872.00						825
Bankruptcy		65,608.00						6
Insurance Payoff				113,458.34				7
Customer Payoff						472,989.90		29
Grounding Dealer Payoff						10,331,830.56		608
Dealer Purchase						1,649,311.94		100
Total		27,168,421.88		113,458.34		12,454,132.40		2,568

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2014 

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		12,851			241,677,582.98			7.00000	%		195,405,638.42
Total Depreciation Received					(3,334,798.80	)					(2,759,887.26	)
Principal Amount of Gross Losses		(27	)		(472,687.92	)					(380,711.09	)
Repurchase / Reallocation		(184	)		(3,321,491.33	)					(2,709,480.71	)
Early Terminations		(934	)		(17,181,247.19	)					(13,790,035.13	)
Scheduled Terminations		(1,587	)		(27,822,676.31	)					(22,509,057.91	)
Pool Balance - End of Period		10,119			189,544,681.43						153,256,466.32

Remaining Pool Balance
Lease Payment											9,390,259.24
Residual Value											143,866,207.08
Total											153,256,466.32

III. DISTRIBUTIONS

Total Collections													65,769,825.97
Reserve Amounts Available for Distribution													20,076,084.01
Total Available for Distribution													85,845,909.98

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													624,943.99
3. Reimbursement of Sales Proceeds Advance													47,139,590.87
4. Servicing Fee:
Servicing Fee Due													162,838.03
Servicing Fee Paid													162,838.03
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													47,927,372.89

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													0.00

Class A-3 Notes Monthly Interest Paid													0.00
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 2014 

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		0.00

Class A-4 Notes Monthly Interest Paid		0.00
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		-
Total Note and Certificate Monthly Interest Paid		0.00
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		37,918,537.09

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes	Funds Paid vs. Owed Discrepancy

Total Class A Noteholders' Principal Carryover Shortfall		0.00
Total Class A Noteholders' Principal Distributable Amount		42,149,172.10
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		(4,230,635.01	)

Remaining Available Collections		0.00

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2014 

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					20,076,084.01
Deposit of Remaining Available Collections					0.00
Gross Reserve Account Balance					0.00
Remaining Available Collections Released to Seller					0.00
Total Ending Reserve Account Balance					0.00

V. POOL STATISTICS

Weighted Average Remaining Maturity					4.49
Monthly Prepayment Speed					120	%
Lifetime Prepayment Speed					84	%

		$		units
Recoveries of Defaulted and Casualty Receivables		416,507.91
Securitization Value of Defaulted Receivables and Casualty Receivables		380,711.09			27
Aggregate Defaulted and Casualty Gain (Loss)		35,796.82
Pool Balance at Beginning of Collection Period		195,405,638.42
Net Loss Ratio		0.0183	%

Cumulative Net Losses for all Periods		-0.1568	%		(2,099,107.57	)

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		1,560,098.45			112
61-90 Days Delinquent		573,643.20			39
91-120+ Days Delinquent		129,379.30			9
Total Delinquent Receivables:		2,263,120.95			160
60+ Days Delinquencies as Percentage of Receivables		0.36	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		26,950,393.12			1,806
Securitization Value		27,347,814.16
Aggregate Residual Gain (Loss)		(397,421.04	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		509,789,295.50			32,824
Cumulative Securitization Value		500,043,873.39
Cumulative Residual Gain (Loss)		9,745,422.11

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					29,166,892.00
Reimbursement of Outstanding Advance					47,139,590.87
Additional Advances for current period					17,972,698.87
Ending Balance of Residual Advance					0.00

Beginning Balance of Payment Advance					431,309.40
Reimbursement of Outstanding Payment Advance					624,943.99
Additional Payment Advances for current period					193,634.59
Ending Balance of Payment Advance					(0.00	)

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-A

Monthly Servicer's Report

for the month of August 2014 

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