Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-B

Monthly Servicer's Report

for the month of January 2015

Collection Period Start	1-Jan-15	Distribution Date	17-Feb-15
Collection Period End	31-Jan-15	30/360 Days	30
Beg. of Interest Period	15-Jan-15	Actual/360 Days	33
End of Interest Period	17-Feb-15

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					903,616,273.65		236,584,779.77		199,983,132.77		0.2213142
Total Securities					903,616,273.65		236,584,779.77		199,983,132.77		0.2213142
Class A-1 Notes		0.250000	%		107,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.450000	%		143,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.266500	%		196,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.580000	%		214,000,000.00		0.00		0.00		0.0000000
Class A-4 Notes		0.740000	%		90,000,000.00		82,968,506.12		46,366,859.12		0.5151873
Certificates		0.000000	%		153,616,273.65		153,616,273.65		153,616,273.65		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		0.00			0.00		0.0000000		0.0000000
Class A-4 Notes		36,601,647.00			51,163.91		406.6849667		0.5684879
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		36,601,647.00			51,163.91

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								3,196,856.26
Monthly Interest								1,101,732.18
Total Monthly Payments								4,298,588.44

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								158,990.22
Aggregate Sales Proceeds Advance								20,332,654.14
Total Advances								20,491,644.36

Vehicle Disposition Proceeds:
Reallocation Payments								21,038,379.94
Repurchase Payments								1,757,190.44
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								10,295,909.79
Excess Wear and Tear and Excess Mileage								272,579.19
Remaining Payoffs								0.00
Net Insurance Proceeds								235,144.17
Residual Value Surplus								510,011.49
Total Collections								58,899,447.82

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		12,180,244.00						848
Involuntary Repossession		30,494.00						3
Voluntary Repossession		34,643.00						2
Full Termination		8,792,998.94						568
Bankruptcy
Insurance Payoff				228,622.90				14
Customer Payoff						206,001.66		12
Grounding Dealer Payoff						7,868,582.25		457
Dealer Purchase						1,679,709.70		93
Total		21,038,379.94		228,622.90		9,754,293.61		1,997

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-B

Monthly Servicer's Report

for the month of January 2015

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		13,998			262,256,722.43			7.00000	%		236,584,779.77
Total Depreciation Received					(3,869,693.50	)					(3,078,967.74	)
Principal Amount of Gross Losses		(29	)		(511,290.56	)					(465,143.29	)
Repurchase / Reallocation		(111	)		(1,939,927.49	)					(1,757,190.44	)
Early Terminations		(798	)		(14,143,517.26	)					(12,875,555.26	)
Scheduled Terminations		(1,164	)		(20,775,416.56	)					(18,424,790.27	)
Pool Balance - End of Period		11,896			221,016,877.06						199,983,132.77

Remaining Pool Balance
Lease Payment											20,505,774.62
Residual Value											179,477,358.15
Total											199,983,132.77

III. DISTRIBUTIONS

Total Collections													58,899,447.82
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													58,899,447.82

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													221,316.70
3. Reimbursement of Sales Proceeds Advance													19,746,030.17
4. Servicing Fee:
Servicing Fee Due													197,153.98
Servicing Fee Paid													197,153.98
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													20,164,500.85

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-B

Monthly Servicer's Report

for the month of January 2015

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																			51,163.91

Class A-4 Notes Monthly Interest Paid																			51,163.91
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																			51,163.91
Total Note and Certificate Monthly Interest Paid																			51,163.91
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																			38,683,783.06

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			36,601,647.00

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			36,601,647.00
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																			2,082,136.06

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-B

Monthly Servicer's Report

for the month of January 2015

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					4,518,081.37
Required Reserve Account Amount					13,554,244.10
Beginning Reserve Account Balance					13,554,244.10
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					13,554,244.10
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					2,082,136.06
Gross Reserve Account Balance					15,636,380.16
Remaining Available Collections Released to Seller					2,082,136.06
Total Ending Reserve Account Balance					13,554,244.10

V. POOL STATISTICS

Weighted Average Remaining Maturity					5.49
Monthly Prepayment Speed					117	%
Lifetime Prepayment Speed					83	%

		$		units
Recoveries of Defaulted and Casualty Receivables		337,061.41
Securitization Value of Defaulted Receivables and Casualty Receivables		465,143.29			29
Aggregate Defaulted and Casualty Gain (Loss)		(128,081.88	)
Pool Balance at Beginning of Collection Period		236,584,779.77
Net Loss Ratio		-0.0541	%

Cumulative Net Losses for all Periods		0.1915	%		1,730,567.49

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		1,482,276.22			100
61-90 Days Delinquent		860,109.86			58
91-120+ Days Delinquent		243,148.98			16
Total Delinquent Receivables:		2,585,535.06			174
60+ Days Delinquencies as Percentage of Receivables		0.47	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		20,973,242.94			1412
Securitization Value		22,670,993.39
Aggregate Residual Gain (Loss)		(1,697,750.45	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		219,059,745.57			14,278
Cumulative Securitization Value		237,720,472.81
Cumulative Residual Gain (Loss)		(18,660,727.24	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					32,437,417.65
Reimbursement of Outstanding Advance					19,746,030.17
Additional Advances for current period					20,332,654.14
Ending Balance of Residual Advance					33,024,041.62

Beginning Balance of Payment Advance					456,047.19
Reimbursement of Outstanding Payment Advance					221,316.70
Additional Payment Advances for current period					158,990.22
Ending Balance of Payment Advance					393,720.71

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2012-B

Monthly Servicer's Report

for the month of January 2015

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-B 10-D