Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of May 2015

Collection Period Start	1-May-15	Distribution Date	15-Jun-15
Collection Period End	31-May-15	30/360 Days	30
Beg. of Interest Period	15-May-15	Actual/360 Days	31
End of Interest Period	15-Jun-15

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					963,859,720.12		492,055,771.76		457,324,873.65		0.4744724
Total Securities					963,859,720.12		492,055,771.76		457,324,873.65		0.4744724
Class A-1 Notes		0.240000	%		127,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.570000	%		140,000,000.00		7,746,430.77		0.00		0.0000000
Class A-2b Notes		0.455600	%		225,000,000.00		12,449,620.87		0.00		0.0000000
Class A-3 Notes		0.750000	%		193,000,000.00		193,000,000.00		178,465,153.53		0.9246899
Class A-4 Notes		0.920000	%		115,000,000.00		115,000,000.00		115,000,000.00		1.0000000
Certificates		0.000000	%		163,859,720.12		163,859,720.12		163,859,720.12		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		7,746,430.77			3,679.55		55.3316483		0.0262825
Class A-2b Notes		12,449,620.87			4,884.26		55.3316483		0.0217078
Class A-3 Notes		14,534,846.47			120,625.00		75.3100853		0.6250000
Class A-4 Notes		0.00			88,166.67		0.0000000		0.7666667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		34,730,898.11			217,355.48

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								6,714,147.82
Monthly Interest								2,212,697.92
Total Monthly Payments								8,926,845.74

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								448,563.79
Aggregate Sales Proceeds Advance								13,474,058.14
Total Advances								13,922,621.93

Vehicle Disposition Proceeds:
Reallocation Payments								20,136,226.85
Repurchase Payments								1,117,084.94
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								12,493,268.02
Excess Wear and Tear and Excess Mileage								202,837.91
Remaining Payoffs								0.00
Net Insurance Proceeds								318,421.86
Residual Value Surplus								357,168.51
Total Collections								57,474,475.76

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		14,460,358.05						996
Involuntary Repossession		124,694.80						8
Voluntary Repossession		68,753.00						5
Full Termination		5,434,941.00						362
Bankruptcy		47,480.00						3
Insurance Payoff				313,382.03				18
Customer Payoff						213,558.10		11
Grounding Dealer Payoff						8,692,881.79		474
Dealer Purchase						3,034,070.91		148
Total		20,136,226.85		313,382.03		11,940,510.80		2,025

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of May 2015

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		26,857			552,818,682.79			7.00000	%		492,055,771.76
Total Depreciation Received					(7,909,232.75	)					(6,502,608.69	)
Principal Amount of Gross Losses		(41	)		(798,165.28	)					(725,445.46	)
Repurchase / Reallocation		(67	)		(1,190,247.07	)					(1,117,084.94	)
Early Terminations		(378	)		(6,952,294.71	)					(6,306,248.29	)
Scheduled Terminations		(1,184	)		(22,057,453.37	)					(20,079,510.73	)
Pool Balance - End of Period		25,187			513,911,289.61						457,324,873.65

Remaining Pool Balance
Lease Payment											73,284,609.39
Residual Value											384,040,264.26
Total											457,324,873.65

III. DISTRIBUTIONS

Total Collections													57,474,475.76
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													57,474,475.76

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													329,083.78
3. Reimbursement of Sales Proceeds Advance													19,252,521.54
4. Servicing Fee:
Servicing Fee Due													410,046.48
Servicing Fee Paid													410,046.48
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													19,991,651.80

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													3,679.55

Class A-2 Notes Monthly Interest Paid													3,679.55
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													4,884.26

Class A-2 Notes Monthly Interest Paid													4,884.26
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													120,625.00

Class A-3 Notes Monthly Interest Paid													120,625.00
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of May 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																			88,166.67

Class A-4 Notes Monthly Interest Paid																			88,166.67
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																			217,355.48
Total Note and Certificate Monthly Interest Paid																			217,355.48
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																			37,265,468.48

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			34,730,898.11

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			34,730,898.11
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																			2,534,570.37

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of May 2015

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					4,819,298.60
Required Reserve Account Amount					14,457,895.80
Beginning Reserve Account Balance					14,457,895.80
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					14,457,895.80
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					2,534,570.37
Gross Reserve Account Balance					16,992,466.17
Remaining Available Collections Released to Seller					2,534,570.37
Total Ending Reserve Account Balance					14,457,895.80

V. POOL STATISTICS

Weighted Average Remaining Maturity					7.78
Monthly Prepayment Speed					-58	%
Lifetime Prepayment Speed					74	%

		$		units
Recoveries of Defaulted and Casualty Receivables		611,889.62
Securitization Value of Defaulted Receivables and Casualty Receivables		725,445.46			41
Aggregate Defaulted and Casualty Gain (Loss)		(113,555.84	)
Pool Balance at Beginning of Collection Period		492,055,771.76
Net Loss Ratio		-0.0231	%

Cumulative Net Losses for all Periods		0.1598	%		1,540,688.02

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		3,787,636.06			219
61-90 Days Delinquent		545,548.75			32
91-120+ Days Delinquent		212,665.30			12
Total Delinquent Receivables:		4,545,850.11			263
60+ Days Delinquencies as Percentage of Receivables		0.15	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		19,895,299.05			1358
Securitization Value		22,015,703.30
Aggregate Residual Gain (Loss)		(2,120,404.25	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		134,814,161.23			9,028
Cumulative Securitization Value		147,875,603.33
Cumulative Residual Gain (Loss)		(13,061,442.10	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					30,855,619.22
Reimbursement of Outstanding Advance					19,252,521.54
Additional Advances for current period					13,474,058.14
Ending Balance of Residual Advance					25,077,155.82

Beginning Balance of Payment Advance					933,049.16
Reimbursement of Outstanding Payment Advance					329,083.78
Additional Payment Advances for current period					448,563.79
Ending Balance of Payment Advance					1,052,529.17

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of May 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 2013-B 10-D