Exhibit 99.1

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


Collection Period Start	1-Oct-17	Distribution Date	15-Nov-17
Collection Period End	31-Oct-17	30/360 Days	30
Beg. of Interest Period	16-Oct-17	Actual/360 Days	30
End of Interest Period	15-Nov-17


SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					892,857,285.72		155,030,105.33		132,771,789.63		0.1487044
Total Securities					892,857,285.72		155,030,105.34		132,771,789.64		0.1487044
Class A-1 Notes		0.400000	%		91,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.990000	%		135,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.000000	%		197,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.400000	%		252,000,000.00		0.00		0.00		0.0000000
Class A-4 Notes		1.580000	%		75,000,000.00		12,172,819.62		0.00		0.0000000
Certificates		0.000000	%		142,857,285.72		142,857,285.72		132,771,789.64		0.9294016

	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		12,172,819.62			16,027.55		162.3042616		0.2137007
Certificates		10,085,496.08			0.00		70.5984020		0.0000000
Total Securities		22,258,315.70			16,027.55

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal			2,172,445.48
Monthly Interest			792,136.36

Total Monthly Payments			2,964,581.84
Interest Rate Cap Payments			0.00
Advances:
Aggregate Monthly Payment Advances			130,662.61
Aggregate Sales Proceeds Advance			9,259,177.46

Total Advances			9,389,840.07
Vehicle Disposition Proceeds:
Reallocation Payments			15,453,542.20
Repurchase Payments			0.00
Net Auction Proceeds			0.00
Recoveries			0.00
Net Liquidation Proceeds			4,637,654.38
Excess Wear and Tear and Excess Mileage			222,568.89
Remaining Payoffs			0.00
Net Insurance Proceeds			260,528.28
Residual Value Surplus			682,256.78

Total Collections			33,610,972.44

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


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		10,692,115.00						700
Involuntary Repossession		27,860.05						3
Voluntary Repossession		28,719.00						2
Full Termination		4,687,318.15						421
Bankruptcty		17,530.00						2
Insurance Payoff				256,842.14				13
Customer Payoff						175,920.09		12
Grounding Dealer Payoff						3,373,635.04		209
Dealer Purchase						733,710.92		39

Total		15,453,542.20		256,842.14		4,283,266.05		1,401



II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance—Beginning of Period		8,989			180,598,495.31			7.00000	%		155,030,105.33
Total Depreciation Received					(2,803,743.06	)					(2,212,808.20	)
Principal Amount of Gross Losses		(29	)		(504,419.24	)					(443,403.04	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(659	)		(12,183,367.78	)					(10,160,270.35	)
Scheduled Terminations		(707	)		(11,030,827.00	)					(9,441,834.11	)

Pool Balance—End of Period		7,594			154,076,138.23						132,771,789.63
Remaining Pool Balance
Lease Payment											12,863,356.21
Residual Value											119,908,433.42

Total											132,771,789.63

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


III. DISTRIBUTIONS

Total Collections			33,610,972.44
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			33,610,972.44
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			198,722.53
3. Reimbursement of Sales Proceeds Advance			9,144,008.04
4. Servicing Fee:
Servicing Fee Due			129,191.75
Servicing Fee Paid			129,191.75
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			9,471,922.32
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-2a Notes Interest Carryover Shortfall			0.00
Class A-2a Notes Interest on Interest Carryover Shortfall			0.00
Class A-2a Notes Monthly Available Interest Distribution Amount			0.00
Class A-2a Notes Monthly Interest Paid			0.00
Chg in Class A-2a Notes Int. Carryover Shortfall			0.00
Class A-2b Notes Monthly Interest
Class A-2b Notes Interest Carryover Shortfall			0.00
Class A-2b Notes Interest on Interest Carryover Shortfall			0.00
Class A-2b Notes Monthly Available Interest Distribution Amount			0.00
Class A-2b Notes Monthly Interest Paid			0.00
Chg in Class A-2b Notes Int. Carryover Shortfall			0.00

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


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
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			16,027.55
Class A-4 Notes Monthly Interest Paid			16,027.55
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			16,027.55
Total Note and Certificate Monthly Interest Paid			16,027.55
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			24,123,022.57
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			12,172,819.62
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			12,172,819.62
Chg in Total Class A Noteholders’ Principal Carryover Shortfall			0.00
7. Total Monthly Principal Paid on the Certificates			10,085,496.08
Total Certificateholders’ Principal Carryover Shortfall			0.00
Total Certificateholders’ Principal Distributable Amount			10,085,496.08
Chg in Total Certificateholders’ Principal Carryover Shortfall			0.00
Remaining Available Collections			1,864,706.87

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


IV. RESERVE ACCOUNT

Initial Reserve Account Amount					4,464,286.43
Required Reserve Account Amount					13,392,859.29
Beginning Reserve Account Balance					13,392,859.29
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					13,392,859.29
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					1,864,706.87
Gross Reserve Account Balance					15,257,566.16
Remaining Available Collections Released to Seller					1,864,706.87
Total Ending Reserve Account Balance					13,392,859.29
V. POOL STATISTICS

Weighted Average Remaining Maturity					4.49
Monthly Prepayment Speed					122	%
Lifetime Prepayment Speed					70	%

	$			units
Recoveries of Defaulted and Casualty Receivables		386,634.86
Securitization Value of Defaulted Receivables and Casualty Receivables		443,403.04			29
Aggregate Defaulted and Casualty Gain (Loss)		(56,768.18	)
Pool Balance at Beginning of Collection Period		155,030,105.33
Net Loss Ratio
Current Collection Period		-0.0366	%
Preceding Collection Period		-0.0031	%
Second Preceding Collection Period		0.0166	%
Third Preceding Collection Period		0.0108	%
Cumulative Net Losses for all Periods		0.2050	%		1,830,802.85



Delinquent Receivables:	% of BOP Pool Balance			Amount			Number
31-60 Days Delinquent		0.89	%		1,384,519.64			97
61-90 Days Delinquent		0.27	%		425,078.27			26
91-120 Days Delinquent		0.20	%		311,548.49			21
More than 120 Days		0.01	%		11,584.80			1

Total Delinquent Receivables:		1.37	%		2,132,731.20			145

60+ Days Delinquencies as Percentage of Receivables				Amount			Number
Current Collection Period					0.48	%		0.53	%
Preceding Collection Period					0.42	%		0.50	%
Second Preceding Collection Period					0.44	%		0.44	%
Third Preceding Collection Period					0.29	%		0.29	%

NISSAN AUTO LEASE TRUST 2015-A

Servicer Report


Aggregate Sales Performance of Auctioned Vehicles	$			units
Sales Proceeds		15,379,433.15			1,121
Securitization Value		15,482,485.36			1,121

Aggregate Residual Gain (Loss)		(103,052.21	)

Cumulative Sales Performance of Auctioned Vehicles	$			units
Cumulative Sales Proceeds		346,383,904.88			26,190
Cumulative Securitization Value		369,335,053.74			26,190

Cumulative Residual Gain (Loss)		(22,951,148.86	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					13,562,710.41
Reimbursement of Outstanding Advance					9,144,008.04
Additional Advances for current period					9,259,177.46

Ending Balance of Residual Advance					13,677,879.83

Beginning Balance of Payment Advance					424,716.29
Reimbursement of Outstanding Payment Advance					198,722.53
Additional Payment Advances for current period					130,662.61

Ending Balance of Payment Advance					356,656.37



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

Nissan Auto Lease Trust 2015-A 10-D