Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of January 2016

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

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,011,912,858.76		509,281,799.94		467,479,055.41		0.4619756
Total Securities					1,011,912,858.76		509,281,799.94		467,479,055.41		0.4619756
Class A-1 Notes		0.180000	%		128,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.480000	%		182,500,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.585500	%		182,500,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.800000	%		242,000,000.00		232,368,941.18		190,566,196.65		0.7874636
Class A-4 Notes		1.040000	%		115,000,000.00		115,000,000.00		115,000,000.00		1.0000000
Certificates		0.000000	%		161,912,858.76		161,912,858.76		161,912,858.76		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		41,802,744.53			154,912.63		172.7386138		0.6401348
Class A-4 Notes		0.00			99,666.67		0.0000000		0.8666667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		41,802,744.53			254,579.30

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								7,129,597.90
Monthly Interest								2,205,592.29
Total Monthly Payments								9,335,190.19

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								453,550.41
Aggregate Sales Proceeds Advance								20,816,133.07
Total Advances								21,269,683.48

Vehicle Disposition Proceeds:
Reallocation Payments								23,066,172.78
Repurchase Payments								746,583.48
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								9,713,873.72
Excess Wear and Tear and Excess Mileage								257,208.08
Remaining Payoffs								0.00
Net Insurance Proceeds								488,352.60
Residual Value Surplus								482,641.73
Total Collections								65,359,706.06

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		17,196,517.00						1,128
Involuntary Repossession		194,526.28						10
Voluntary Repossession		80,508.00						5
Full Termination		5,572,552.50						347
Bankruptcy		22,069.00						2
Insurance Payoff				480,344.72				26
Customer Payoff						348,569.53		18
Grounding Dealer Payoff						5,631,404.45		274
Dealer Purchase						2,432,146.60		108
Total		23,066,172.78		480,344.72		8,412,120.58		1,918

Page 7 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of January 2016

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		26,911			578,638,470.92			7.00000	%		509,281,799.94
Total Depreciation Received					(8,239,042.95	)					(6,937,232.86	)
Principal Amount of Gross Losses		(50	)		(1,040,168.78	)					(932,098.96	)
Repurchase / Reallocation		(42	)		(826,357.00	)					(746,583.48	)
Early Terminations		(855	)		(16,866,132.26	)					(14,983,325.69	)
Scheduled Terminations		(1,017	)		(20,474,306.40	)					(18,203,503.54	)
Pool Balance - End of Period		24,947			531,192,463.53						467,479,055.41

Remaining Pool Balance
Lease Payment											75,732,014.63
Residual Value											391,747,040.78
Total											467,479,055.41

III. DISTRIBUTIONS

Total Collections													65,359,706.06
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													65,359,706.06

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													436,822.06
3. Reimbursement of Sales Proceeds Advance													18,453,182.31
4. Servicing Fee:
Servicing Fee Due													424,401.50
Servicing Fee Paid													424,401.50
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													19,314,405.87

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													154,912.63

Class A-3 Notes Monthly Interest Paid													154,912.63
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 8 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of January 2016

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																			99,666.67

Class A-4 Notes Monthly Interest Paid																			99,666.67
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																			254,579.30
Total Note and Certificate Monthly Interest Paid																			254,579.30
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																			45,790,720.89

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			41,802,744.53

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			41,802,744.53
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																			3,987,976.36

Page 9 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of January 2016

IV. RESERVE ACCOUNT

Initial Reserve Account Amount								5,059,564.29
Required Reserve Account Amount								15,178,692.88
Beginning Reserve Account Balance								15,178,692.88
Additional Cash Infusion								0.00
Reinvestment Income for the Period								0.00
Reserve Fund Available for Distribution								15,178,692.88
Reserve Fund Draw Amount								0.00
Deposit of Remaining Available Collections								3,987,976.36
Gross Reserve Account Balance								19,166,669.24
Remaining Available Collections Released to Seller								3,987,976.36
Total Ending Reserve Account Balance								15,178,692.88

V. POOL STATISTICS

Weighted Average Remaining Maturity								8.10
Monthly Prepayment Speed								57	%
Lifetime Prepayment Speed								87	%

					$		units
Recoveries of Defaulted and Casualty Receivables					814,143.93
Securitization Value of Gross Losses and Casualty Receivables					932,098.96			50
Aggregate Defaulted and Casualty Gain (Loss)					(117,955.03	)
Pool Balance at Beginning of Collection Period					509,281,799.94
Net Loss Ratio
Current Collection Period					-0.0232	%
Preceding Collection Period					-0.0200	%
Second Preceding Collection Period					-0.0110	%
Third Preceding Collection Period					-0.0274	%

Cumulative Net Losses for all Periods					0.2831	%		2,864,263.39

Delinquent Receivables:	% of BOP Pool Balance			Amount			Number
31-60 Days Delinquent		0.91	%		4,645,499.90			245
61-90 Days Delinquent		0.29	%		1,458,889.31			81
91-120 Days Delinquent		0.09	%		438,351.96			25
More than 120 Days		0.01	%		65,056.83			4
Total Delinquent Receivables:		1.30	%		6,607,798.00			355

61+ Days Delinquencies as Percentage of Receivables (Beginning of Period)				Amount			Number
Current Collection Period					0.39	%		0.41	%
Preceding Collection Period					0.33	%		0.34	%
Second Preceding Collection Period					0.30	%		0.30	%
Third Preceding Collection Period					0.25	%		0.25	%

Aggregate Sales Performance of Auctioned Vehicles					$		units
Sales Proceeds					22,769,069.50			1470
Securitization Value					25,221,744.22			1470
Aggregate Residual Gain (Loss)					(2,452,674.72	)

Cumulative Sales Performance of Auctioned Vehicles					$		units
Cumulative Sales Proceeds					141,539,339.69			9,182
Cumulative Securitization Value					155,881,510.54			9,182
Cumulative Residual Gain (Loss)					(14,342,170.85	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								37,348,669.31
Reimbursement of Outstanding Advance								18,453,182.31
Additional Advances for current period								20,816,133.07
Ending Balance of Residual Advance								39,711,620.07

Beginning Balance of Payment Advance								1,130,397.14
Reimbursement of Outstanding Payment Advance								436,822.06
Additional Payment Advances for current period								453,550.41
Ending Balance of Payment Advance								1,147,125.49

Page 10 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of January 2016

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 11 of 11

Nissan Auto Lease Trust 2014-A 10-D