Exhibit 99.1

NISSAN AUTO LEASE TRUST 2016-B

Servicer’s Report


Collection Period Start	1-Jun-18	Distribution Date	16-Jul-18
Collection Period End	30-Jun-18	30/360 Days	30
Beg. of Interest Period	15-Jun-18	Actual/360 Days	31
End of Interest Period	16-Jul-18


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,357,159,875.53		621,365,668.53		564,394,383.99		0.4158643
Total Securities					1,357,159,875.53		621,365,668.53		564,394,383.99		0.4158643
Class A-1 Notes		0.750000	%		120,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		1.260000	%		375,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		2.353250	%		160,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.500000	%		388,000,000.00		307,205,793.00		250,234,508.46		0.6449343
Class A-4 Notes		1.610000	%		97,000,000.00		97,000,000.00		97,000,000.00		1.0000000
Certificates		0.000000	%		217,159,875.53		217,159,875.53		217,159,875.53		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		56,971,284.54			384,007.24		146.8332076		0.9897094
Class A-4 Notes		0.00			130,141.67		0.0000000		1.3416667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		56,971,284.54			514,148.91


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal			8,567,793.02
Monthly Interest			3,174,913.33

Total Monthly Payments			11,742,706.35

Interest Rate Cap Payments			0.00

Advances:
Aggregate Monthly Payment Advances			566,276.72
Aggregate Sales Proceeds Advance			21,848,960.88

Total Advances			22,415,237.60

Vehicle Disposition Proceeds:
Reallocation Payments			39,145,674.24
Repurchase Payments			0.00
Net Auction Proceeds			0.00
Recoveries			0.00
Net Liquidation Proceeds			11,147,894.58
Excess Wear and Tear and Excess Mileage			421,462.08
Remaining Payoffs			0.00
Net Insurance Proceeds			581,543.14
Residual Value Surplus			2,358,030.13

Total Collections			87,812,548.12


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					24,384,961.31									1,634
Involuntary Repossession					171,980.00									12
Voluntary Repossession					86,944.00									8
Full Termination					14,442,647.93									1,069
Bankruptcty					59,141.00									4
Insurance Payoff								576,022.91						34
Customer Payoff											639,614.06			37
Grounding Dealer Payoff											8,446,182.63			499
Dealer Purchase											2,068,367.42			102

Total					39,145,674.24			576,022.91			11,154,164.11			3,399

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		37,415			745,081,332.39			7.00000	%		621,365,668.53
Total Depreciation Received					(11,162,929.14	)					(8,716,901.25	)
Principal Amount of Gross Losses		(62	)		(1,140,141.73	)					(957,506.92	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(1,468	)		(25,597,409.69	)					(21,075,775.54	)
Scheduled Terminations		(1,882	)		(31,684,784.71	)					(26,221,100.83	)

Pool Balance - End of Period		34,003			675,496,067.12						564,394,383.99
Remaining Pool Balance
Lease Payment											79,827,580.13
Residual Value											484,566,803.86

Total											564,394,383.99

III. DISTRIBUTIONS

Total Collections														87,812,548.12
Reserve Amounts Available for Distribution														0.00

Total Available for Distribution														87,812,548.12

NISSAN AUTO LEASE TRUST 2016-B

Servicer’s Report


1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			419,266.59
3. Reimbursement of Sales Proceeds Advance			22,252,034.53
4. Servicing Fee:
Servicing Fee Due			517,804.72
Servicing Fee Paid			517,804.72
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			23,189,105.84

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
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			384,007.24
Class A-3 Notes Monthly Interest Paid			384,007.24
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			130,141.67
Class A-4 Notes Monthly Interest Paid			130,141.67
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			514,148.91
Total Note and Certificate Monthly Interest Paid			514,148.91
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			64,109,293.37
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			56,971,284.54
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			56,971,284.54
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			7,138,008.83

IV. RESERVE ACCOUNT

Initial Reserve Account Amount			6,785,799.38
Required Reserve Account Amount			20,357,398.13
Beginning Reserve Account Balance			20,357,398.13
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			20,357,398.13
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			7,138,008.83
Gross Reserve Account Balance			27,495,406.96
Remaining Available Collections Released to Seller			7,138,008.83
Total Ending Reserve Account Balance			20,357,398.13

NISSAN AUTO LEASE TRUST 2016-B

Servicer’s Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								6.96
Monthly Prepayment Speed								70	%
Lifetime Prepayment Speed								79	%
				$			units
Recoveries of Defaulted and Casualty Receivables					1,039,678.96
Securitization Value of Defaulted Receivables and Casualty Receivables					957,506.92			62
Aggregate Defaulted and Casualty Gain (Loss)					82,172.04
Pool Balance at Beginning of Collection Period					621,365,668.53
Net Loss Ratio
Current Collection Period					0.0132	%
Preceding Collection Period					-0.0095	%
Second Preceding Collection Period					0.0136	%
Third Preceding Collection Period					-0.0131	%
Cumulative Net Losses for all Periods					0.2375	%		3,223,182.66

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.87	%		5,379,905.60			345
61-90 Days Delinquent		0.19	%		1,207,518.17			79
91-120 Days Delinquent		0.08	%		520,446.92			30
More than 120 Days		0.02	%		93,436.86			6

Total Delinquent Receivables:		1.14	%		7,201,307.55			460

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.29	%		0.31	%
Preceding Collection Period					0.24	%		0.25	%
Second Preceding Collection Period					0.19	%		0.20	%
Third Preceding Collection Period					0.20	%		0.20	%
60 Day Delinquent Receivables					2,335,782.16
Delinquency Percentage					0.38	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					38,827,609.24			2,703
Securitization Value					37,568,442.97			2,703

Aggregate Residual Gain (Loss)					1,259,166.27

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					301,407,297.09			21,152
Cumulative Securitization Value					311,886,736.55			21,152

Cumulative Residual Gain (Loss)					(10,479,439.46	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								30,304,888.32
Reimbursement of Outstanding Advance								22,252,034.53
Additional Advances for current period								21,848,960.88

Ending Balance of Residual Advance								29,901,814.67

Beginning Balance of Payment Advance								1,191,213.08
Reimbursement of Outstanding Payment Advance								419,266.59
Additional Payment Advances for current period								566,276.72

Ending Balance of Payment Advance								1,338,223.21


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 2016-B 10-D