Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of July 2015

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

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					963,859,720.12		424,425,975.82		386,664,018.80		0.4011621
Total Securities					963,859,720.12		424,425,975.82		386,664,018.80		0.4011621
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		0.00		0.00		0.0000000
Class A-2b Notes		0.457300	%		225,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.750000	%		193,000,000.00		145,566,255.70		107,804,298.68		0.5585715
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		0.00			0.00		0.0000000		0.0000000
Class A-2b Notes		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		37,761,957.02			90,978.91		195.6578084		0.4713933
Class A-4 Notes		0.00			88,166.67		0.0000000		0.7666667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		37,761,957.02			179,145.58

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								6,245,624.73
Monthly Interest								1,965,786.93
Total Monthly Payments								8,211,411.66

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								283,442.60
Aggregate Sales Proceeds Advance								14,461,271.40
Total Advances								14,744,714.00

Vehicle Disposition Proceeds:
Reallocation Payments								15,325,735.38
Repurchase Payments								1,310,586.19
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								12,083,061.69
Excess Wear and Tear and Excess Mileage								203,532.78
Remaining Payoffs								0.00
Net Insurance Proceeds								337,859.31
Residual Value Surplus								219,888.92
Total Collections								52,436,789.93

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		10,870,235.16						754
Involuntary Repossession		146,926.00						9
Voluntary Repossession		89,651.00						5
Full Termination		4,189,453.22						283
Bankruptcy		29,470.00						2
Insurance Payoff				332,503.31				19
Customer Payoff						323,699.22		17
Grounding Dealer Payoff						8,806,260.73		469
Dealer Purchase						2,087,618.50		108
Total		15,325,735.38		332,503.31		11,217,578.45		1,666

Page 6 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of July 2015

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		23,585			476,976,840.62			7.00000	%		424,425,975.82
Total Depreciation Received					(6,847,735.49	)					(5,614,748.65	)
Principal Amount of Gross Losses		(38	)		(692,079.14	)					(622,472.77	)
Repurchase / Reallocation		(81	)		(1,394,637.01	)					(1,310,586.19	)
Early Terminations		(756	)		(13,312,330.16	)					(11,937,854.12	)
Scheduled Terminations		(1,097	)		(20,148,316.56	)					(18,276,295.29	)
Pool Balance - End of Period		21,613			434,581,742.26						386,664,018.80

Remaining Pool Balance
Lease Payment											52,845,274.04
Residual Value											333,818,744.76
Total											386,664,018.80

III. DISTRIBUTIONS

Total Collections													52,436,789.93
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													52,436,789.93

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													397,842.57
3. Reimbursement of Sales Proceeds Advance													11,236,966.79
4. Servicing Fee:
Servicing Fee Due													353,688.31
Servicing Fee Paid													353,688.31
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													11,988,497.67

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													90,978.91

Class A-3 Notes Monthly Interest Paid													90,978.91
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 7 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of July 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																			179,145.58
Total Note and Certificate Monthly Interest Paid																			179,145.58
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																			40,269,146.68

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			37,761,957.02

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			37,761,957.02
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																			2,507,189.66

Page 8 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of July 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					2,507,189.66
Gross Reserve Account Balance					16,965,085.46
Remaining Available Collections Released to Seller					2,507,189.66
Total Ending Reserve Account Balance					14,457,895.80

V. POOL STATISTICS

Weighted Average Remaining Maturity					6.70
Monthly Prepayment Speed					77	%
Lifetime Prepayment Speed					75	%

		$		units
Recoveries of Defaulted and Casualty Receivables		629,283.97
Securitization Value of Gross Losses and Casualty Receivables*		622,472.77			38
Aggregate Defaulted and Casualty Gain (Loss)		6,811.20
Pool Balance at Beginning of Collection Period		424,425,975.82
Net Loss Ratio		0.0016	%

Cumulative Net Losses for all Periods		0.1398	%		1,347,800.00

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		2,825,953.98			163
61-90 Days Delinquent		1,033,297.97			59
91-120+ Days Delinquent		276,593.99			18
Total Delinquent Receivables:		4,135,845.94			240
60+ Days Delinquencies as Percentage of Receivables		0.31	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		15,059,688.38			1036
Securitization Value		16,986,368.17
Aggregate Residual Gain (Loss)		(1,926,679.79	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		167,477,836.61			11,257
Cumulative Securitization Value		184,548,495.42
Cumulative Residual Gain (Loss)		(17,070,658.81	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					20,104,215.05
Reimbursement of Outstanding Advance					11,236,966.79
Additional Advances for current period					14,461,271.40
Ending Balance of Residual Advance					23,328,519.66

Beginning Balance of Payment Advance					901,790.80
Reimbursement of Outstanding Payment Advance					397,842.57
Additional Payment Advances for current period					283,442.60
Ending Balance of Payment Advance					787,390.83

Page 9 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-B

Monthly Servicer's Report

for the month of July 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 10 of 10

Nissan Auto Lease Trust 2013-B 10-D