Exhibit 99.1

NISSAN AUTO LEASE TRUST 2024-A

Servicer’s Report


Collection Period Start	1-Jul-25	Distribution Date	15-Aug-25
Collection Period End	31-Jul-25	30/360 Days	30
Beg. of Interest Period	15-Jul-25	Actual/360 Days	31
End of Interest Period	15-Aug-25


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,560,158,172.56		1,054,970,083.87		1,012,131,303.98		0.6487363
Total Securities					1,560,158,172.56		1,054,970,083.83		1,012,131,303.98		0.6487363
Class A-1 Notes		5.502000	%		150,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		5.110000	%		262,000,000.00		84,405,955.64		62,986,565.70		0.2404067
Class A-2b Notes		4.839620	%		262,000,000.00		84,405,955.64		62,986,565.70		0.2404067
Class A-3 Notes		4.910000	%		460,000,000.00		460,000,000.00		459,999,999.99		1.0000000
Class A-4 Notes		4.970000	%		75,120,000.00		75,120,000.00		75,120,000.00		1.0000000
Certificates		0.000000	%		351,038,172.56		351,038,172.56		351,038,172.56		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		21,419,389.94			359,428.69		81.7533967		1.3718652
Class A-2b Notes		21,419,389.94			351,757.65		81.7533967		1.3425865
Class A-3 Notes		0.01			1,882,166.67		0.0000000		4.0916667
Class A-4 Notes		0.00			311,122.00		0.0000000		4.1416667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		42,838,779.89			2,904,475.01


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal														11,500,227.82
Monthly Interest														9,367,918.31

Total Monthly Payments														20,868,146.13
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														649,137.16
Aggregate Sales Proceeds Advance														9,059,728.03

Total Advances														9,708,865.19
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														27,962,260.70
Excess Wear and Tear and Excess Mileage														88,949.93
Remaining Payoffs														0.00
Net Insurance Proceeds														1,290,459.99
Residual Value Surplus														719,510.65

Total Collections														60,638,192.59

Vehicle Disposition Activity for the current month - Terminated and Sold (included in Vehicle Disposition Proceeds)				Reallocation Payments and Net Auction Proceeds			Net Insurance Sales			Lease Payoffs			Count
Early Termination					9,981,475.00									428
Involuntary Repossession					317,430.00									15
Voluntary Repossession					313,290.00									14
Full Termination					3,745,545.00									129
Bankruptcty					—									—
Insurance Payoff								1,271,832.92						50
Customer Payoff											586,442.84			20
Grounding Dealer Payoff											12,310,981.27			448
Dealer Purchase											—			—

Total					14,357,740.00			1,271,832.92			12,897,424.11			1,104

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		41,640			1,258,195,185.74			7.00000	%		1,054,970,083.87
Total Depreciation Received					(11,692,425.90	)					(14,646,495.98	)
Principal Amount of Gross Losses		(88	)		(2,612,991.21	)					(2,225,638.16	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(438	)		(11,714,840.11	)					(9,545,726.49	)
Scheduled Terminations		(678	)		(19,248,335.02	)					(16,420,919.26	)

Pool Balance - End of Period		40,436			1,212,926,593.50						1,012,131,303.98
Remaining Pool Balance
Lease Payment											209,528,565.12
Residual Value											802,602,738.86

Total											1,012,131,303.98


III. DISTRIBUTIONS

Total Collections			60,638,192.59
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			60,638,192.59
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			840,702.71
3. Reimbursement of Sales Proceeds Advance			7,308,151.52
4. Servicing Fee:
Servicing Fee Due			879,141.74
Servicing Fee Paid			879,141.74
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			9,027,995.97

NISSAN AUTO LEASE TRUST 2024-A

Servicer’s Report


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			359,428.69
Class A-2a Notes Monthly Interest Paid			359,428.69
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			351,757.65
Class A-2b Notes Monthly Interest Paid			351,757.65
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			1,882,166.67
Class A-3 Notes Monthly Interest Paid			1,882,166.67
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			311,122.00
Class A-4 Notes Monthly Interest Paid			311,122.00
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			2,904,475.01
Total Note and Certificate Monthly Interest Paid			2,904,475.01
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			48,705,721.61
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			42,838,779.89
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			42,838,779.89
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			5,866,941.72


IV. RESERVE ACCOUNT

Initial Reserve Account Amount			6,240,632.69
Required Reserve Account Amount			10,141,028.12
Beginning Reserve Account Balance			10,141,028.12
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			10,141,028.12
Reserve Fund Draw Amount			0.00
Deposit of Remaining Available Collections			5,866,941.72
Gross Reserve Account Balance			16,007,969.84
Remaining Available Collections Released to Seller			5,866,941.72
Total Ending Reserve Account Balance			10,141,028.12

NISSAN AUTO LEASE TRUST 2024-A

Servicer’s Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								10.69
Monthly Prepayment Speed								75	%
Lifetime Prepayment Speed								49	%

				$			units
Recoveries of Defaulted and Casualty Receivables					2,001,177.50
Securitization Value of Defaulted Receivables and Casualty Receivables					2,225,638.16			88
Aggregate Defaulted and Casualty Gain (Loss)					(224,460.66	)
Pool Balance at Beginning of Collection Period					1,054,970,083.87
Net Loss Ratio
Current Collection Period					-0.0213	%
Preceding Collection Period					0.0201	%
Second Preceding Collection Period					-0.0086	%
Third Preceding Collection Period					-0.0489	%
Cumulative Net Losses for all Periods					0.3096	%		4,829,932.92

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		1.05	%		11,111,125.56			427
61-90 Days Delinquent		0.23	%		2,426,291.20			95
91-120 Days Delinquent		0.06	%		606,102.89			22
More than 120 Days		0.02	%		166,360.74			6

Total Delinquent Receivables:		1.36	%		14,309,880.39			550

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.30	%		0.30	%
Preceding Collection Period					0.27	%		0.26	%
Second Preceding Collection Period					0.25	%		0.25	%
Third Preceding Collection Period					0.23	%		0.24	%
60 Day Delinquent Receivables					3,726,739.89
Delinquency Percentage					0.35	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					13,727,020.00			557
Securitization Value					13,491,753.19			557

Aggregate Residual Value Surplus (Loss)					235,266.81

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					81,638,177.98			3,192
Cumulative Securitization Value					81,683,091.94			3,192

Cumulative Residual Value Surplus (Loss)					(44,913.96	)


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								8,947,553.74
Reimbursement of Outstanding Advance								7,308,151.52
Additional Advances for current period								9,059,728.03

Ending Balance of Residual Advance								10,699,130.25

Beginning Balance of Payment Advance								2,219,581.98
Reimbursement of Outstanding Payment Advance								840,702.71
Additional Payment Advances for current period								649,137.16

Ending Balance of Payment Advance								2,028,016.43



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 Series Assets Assets?							NO

5. Has there been any material additions, removals or substitutions of Series Assets Assets, or repurchases of Series Assets Assets?							NO

6. Has there been any material change in the underwriting, origination or acquisition of Leases?							NO

VIII. CREDIT RISK RETENTION

On the Closing Date, Nissan Auto Leasing LLC II, the depositor, an affiliate of Nissan Motor Acceptance Company LLC (“NMAC”), the sponsor, retained a sufficient portion of the Certificates to satisfy the obligations of NMAC under the requirements of (a) the SEC’s credit risk retention rules codified at 17 C.F.R. Part 246 (“Regulation RR”) and (b) the EU Risk Retention Requirements and the UK Risk Retention Requirements (each as defined in the preliminary prospectus for the Notes dated January 9, 2024 (the “Preliminary Prospectus”). The portion of Certificates being retained to satisfy the EU Risk Retention Requirements and the UK Risk Retention Requirements is referred to herein as the “Retained Interest”.

NMAC, as “originator” for the purposes of the EU Risk Retention Requirements and the UK Risk Retention Requirements, currently retains a material net economic interest that is not less than 5% in the securitization transaction described in the Preliminary Prospectus, in the form of retention of the first loss tranche in accordance with paragraph (d) of Article 6(3) of the EU Securitization Regulation and paragraph (d) of Article 6(3) of the UK Securitization Regulation (each as defined in the Preliminary Prospectus), in each case as in effect on the Closing Date, by holding all the membership interest in the depositor, which in turn holds Certificates representing at least 5% of the aggregate nominal value of the leases and related leased vehicles.

NMAC has not sold, hedged or otherwise mitigated its credit risk under or associated with the Retained Interest (and has not permitted the depositor or any of its other affiliates to sell, hedge or otherwise mitigate its credit risk under or associated with the Retained Interest) except to the extent permitted in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

NMAC has not changed the manner in which it retains the Retained Interest, except in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

Nissan Auto Lease Trust 2024-A 10-D