Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of May 2016

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

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,011,912,858.76		336,191,952.33		300,050,344.27		0.2965180
Total Securities					1,011,912,858.76		336,191,952.33		300,050,344.27		0.2965180
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		0.000000	%		182,500,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.800000	%		242,000,000.00		59,279,093.57		23,137,485.51		0.0956094
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		36,141,608.06			39,519.40		149.3454879		0.1633033
Class A-4 Notes		0.00			99,666.67		0.0000000		0.8666667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		36,141,608.06			139,186.07

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								4,914,078.16
Monthly Interest								1,546,542.58
Total Monthly Payments								6,460,620.74

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								282,768.91
Aggregate Sales Proceeds Advance								17,308,943.07
Total Advances								17,591,711.98

Vehicle Disposition Proceeds:
Reallocation Payments								23,515,673.26
Repurchase Payments								1,378,322.96
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								7,882,998.46
Excess Wear and Tear and Excess Mileage								258,389.24
Remaining Payoffs								0.00
Net Insurance Proceeds								264,760.11
Residual Value Surplus								448,516.04
Total Collections								57,800,992.79


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		17,700,743.85						1,101
Involuntary Repossession		124,276.00						8
Voluntary Repossession		97,892.00						7
Full Termination		5,583,647.41						389
Bankruptcy		9,384.00						1
Insurance Payoff				261,933.94				18
Customer Payoff						217,199.14		13
Grounding Dealer Payoff						4,505,142.22		231
Dealer Purchase						2,057,087.12		96
Total		23,515,943.26		261,933.94		6,779,428.48		1,864

Page 7 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of May 2016

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		18,373			383,691,102.12			7.00000	%		336,191,952.33
Total Depreciation Received					(5,517,984.18	)					(4,684,346.64	)
Principal Amount of Gross Losses		(41	)		(697,064.64	)					(632,699.01	)
Repurchase / Reallocation		(79	)		(1,480,842.35	)					(1,378,322.96	)
Early Terminations		(744	)		(15,011,534.67	)					(13,098,408.74	)
Scheduled Terminations		(933	)		(18,047,706.38	)					(16,347,830.71	)
Pool Balance - End of Period		16,576			342,935,969.90						300,050,344.27

Remaining Pool Balance
Lease Payment											35,510,994.85
Residual Value											264,539,349.42
Total											300,050,344.27

III. DISTRIBUTIONS

Total Collections													57,800,992.79
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													57,800,992.79

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													327,595.99
3. Reimbursement of Sales Proceeds Advance													19,922,415.17
4. Servicing Fee:
Servicing Fee Due													280,159.96
Servicing Fee Paid													280,159.96
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													20,530,171.12

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													39,519.40

Class A-3 Notes Monthly Interest Paid													39,519.40
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 May 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																			139,186.07
Total Note and Certificate Monthly Interest Paid																			139,186.07
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																			37,131,635.60

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			36,141,608.06

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			36,141,608.06
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																			990,027.54

Page 9 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of May 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								990,027.54
Gross Reserve Account Balance								16,168,720.42
Remaining Available Collections Released to Seller								990,027.54
Total Ending Reserve Account Balance								15,178,692.88

V. POOL STATISTICS

Weighted Average Remaining Maturity								6.13
Monthly Prepayment Speed								92	%
Lifetime Prepayment Speed								88	%

					$		units
Recoveries of Defaulted and Casualty Receivables					643,615.52
Securitization Value of Gross Losses and Casualty Receivables					632,699.01			41
Aggregate Defaulted and Casualty Gain (Loss)					10,916.51
Pool Balance at Beginning of Collection Period					336,191,952.33
Net Loss Ratio
Current Collection Period					0.0032	%
Preceding Collection Period					-0.0121	%
Second Preceding Collection Period					0.0355	%
Third Preceding Collection Period					-0.0376	%

Cumulative Net Losses for all Periods					0.2889	%		2,923,323.52

Delinquent Receivables:	% of BOP Pool Balance			Amount			Number
31-60 Days Delinquent		0.82	%		2,756,709.05			153
61-90 Days Delinquent		0.19	%		633,948.65			36
91-120 Days Delinquent		0.06	%		217,512.31			12
More than 120 Days		0.01	%		17,197.65			1
Total Delinquent Receivables:		1.08	%		3,625,367.66			202

61+ Days Delinquencies as Percentage of Receivables (Beginning of Period)				Amount			Number
Current Collection Period					0.26	%		0.27	%
Preceding Collection Period					0.27	%		0.29	%
Second Preceding Collection Period					0.29	%		0.31	%
Third Preceding Collection Period					0.25	%		0.27	%

Aggregate Sales Performance of Auctioned Vehicles					$		units
Sales Proceeds					23,284,121.26			1488
Securitization Value					25,575,130.44			1488
Aggregate Residual Gain (Loss)					(2,291,009.18	)

Cumulative Sales Performance of Auctioned Vehicles					$		units
Cumulative Sales Proceeds					242,568,008.81			15,454
Cumulative Securitization Value					265,618,999.75			15,454
Cumulative Residual Gain (Loss)					(23,050,990.94	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								43,795,230.25
Reimbursement of Outstanding Advance								19,922,415.17
Additional Advances for current period								17,308,943.07
Ending Balance of Residual Advance								41,181,758.15

Beginning Balance of Payment Advance								735,083.60
Reimbursement of Outstanding Payment Advance								327,595.99
Additional Payment Advances for current period								282,768.91
Ending Balance of Payment Advance								690,256.52

Page 10 of 11

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2014-A

Monthly Servicer's Report

for the month of May 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