UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

____________________

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (date of earliest event reported):

~~December~~February 15, ~~2004~~2005

Nissan Auto Leasing LLC II

(Originator of the Note Issuer and Transferor of the SUBI Certificate to the Note Issuer)
(Exact name of registrant as specified in its charter)

Nissan-Infiniti LT

(Issuer with respect to the SUBI Certificate)
(Exact name of registrant as specified in its charter)

NILT Trust

(Transferor of the SUBI Certificate to Nissan Auto Leasing LLC II)
(Exact name of registrant as specified in its charter)

Nissan Auto Lease Trust 2004-A

(Issuer with respect to the Notes)
(Exact name of registrant as specified in its charter)

Delaware	333-106763 333-106763-01 333-106763-02 333-118256	95-4885574 33-6226449 52-6935346 51-6557795
(State or other Jurisdiction of incorporation)	(Commission Registration Number)	(I.R.S. Employer Identification Number)

990 WEST 190TH STREET
TORRANCE, CALIFORNIA 90502

___________________________________

(Address of principal executive office)

Registrant's telephone number, including area code: (310) 719-8509

Item 5. Other Events.

Pursuant to Section 8.09(b) of the 2004-A Servicing Supplement, dated as of October 28, 2004 (the "Agreement"), by and among Nissan-Infiniti LT, as titling trust, NILT Trust, as UTI beneficiary, and Nissan Motor Acceptance Corporation, as servicer (the "Servicer"), the Servicer has delivered to the Trustee (as defined in the Agreement), a Settlement Statement (as defined in the Agreement). The Settlement Statement is attached hereto as Exhibit 20.1.

Item 7(c).	Financial Statements, Pro Forma Financial Information and Exhibits .
	(a) Not applicable.
	(b) Not applicable.
	(c) Exhibits
	The exhibit number corresponds with Item 601(a) of Regulation S-K.

	Exhibit No.	Description
	20.1	Settlement Statement for the month ended ~~November~~January 3031, ~~2004~~2005

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on behalf of the undersigned thereunto duly authorized.

	NISSAN AUTO LEASING LLC II

	By:	___/s/___Joji Tagawa _________
		Joji Tagawa Treasurer

NISSAN AUTO LEASE TRUST 2004-A
By:	Nissan Auto Leasing LLC II, solely as originator of Nissan Auto Lease Trust 2004-A
	By:	___/s/___Joji ~~Tagawa______~~Tagawa____
		Joji Tagawa Treasurer

NILT TRUST By: Nissan Motor Acceptance Corporation, solely as grantor and beneficiary By: ___/s/___Joji ~~Tagawa_______~~Tagawa_____ Joji Tagawa Treasurer

NISSAN-INFINITI LT
By:		Nissan Motor Acceptance Corporation, solely as originator of Nissan-Infiniti LT

	By:			___/s/_Joji Tagawa _________
			Joji Tagawa Treasurer

~~December~~February 23, ~~2004~~2005

EXHIBIT INDEX

Exhibit No.	Description	Sequentially Numbered Page
20.1	Settlement Statement for the month ended ~~November~~January 3031, ~~2004~~2005	5

Exhibit 20.1

NISSAN AUTO LEASE TRUST 2004-A

Settlement Statement

for the month ended ~~November~~January 3031, ~~2004~~2005

NALT 2004-A

Collection Period Start		01-~~Nov~~Jan-0405	Distribution Date	15-~~Dec~~Feb-0405
Collection Period End		3031-~~Nov~~Jan-0405	30/360 Days	30
Beg. of Interest Period		1518-~~Nov~~Jan-0405	Actual/360 Days	3028
End of Interest Period		15-~~Dec~~Feb-0405
SUMMARY
	Coupon Rate	Initial Balance	Beginning Balance	Ending Balance	Pool Factor
Total Portfolio		1,680,098,819.60	1,~~622~~560,~~316~~235,~~069~~442.4737	1,~~592~~528,~~319~~048,~~596~~385.6051	0.~~9477535~~9094991
Total Securities		1,680,098,819.60	1,~~622~~560,~~316~~235,~~069~~442.4737	1,~~592~~528,~~319~~048,~~596~~385.6051	0.~~9477535~~9094991
Class A-1 Notes	2.105630%	265,000,000.00	~~207~~145,~~217~~136,~~249~~622.8777	~~177~~112,~~220~~949,~~777~~565.0091	0.~~6687576~~4262248
Class A-2 Notes	2.550000%	260,000,000.00	260,000,000.00	260,000,000.00	1.0000000
Class A-3 Notes	2.900000%	357,000,000.00	357,000,000.00	357,000,000.00	1.0000000
Class A-4a Notes	2.~~170000~~550000%	488,000,000.00	488,000,000.00	488,000,000.00	1.0000000
Class A-4b Notes	3.180000%	100,000,000.00	100,000,000.00	100,000,000.00	1.0000000
Certificates	0.000000%	210,098,819.60	210,098,819.60	210,098,819.60	1.0000000
	Principal Payment Due	Interest Payment	Principal per $1000 Face Amount	Interest per $1000 Face Amount
Class A-1 Notes	2932,~~996~~187,~~472~~056.8786	~~363~~237,~~602~~692.3802	~~113~~121.~~1942372~~4605919	10.~~3720845~~8969510
Class A-2 Notes	0.00	552,500.00	0.0000000	2.1250000
Class A-3 Notes	0.00	862,750.00	0.0000000	2.4166667
Class A-4a Notes	0.00	~~882~~967,~~466~~866.67	0.0000000	1.~~8083333~~9833333
Class A-4b	0.00	265,000.00	0.0000000	2.6500000
Certificates	0.00	0.00	0.0000000	0.0000000
Total Securities	2932,~~996~~187,~~472~~056.8786	2,~~926~~885,~~319~~808.0569
I. COLLECTIONS
Lease Payments: ( Lease SUBI)
Monthly Principal							2021,~~919~~387,~~326~~729.0170
Monthly Interest							6,~~281~~245,~~838~~290.1710
Total Monthly Payments							27,~~201~~633,~~164~~019.1880
Interest Rate Cap Payments							0.00
Advances:
Aggregate Monthly Payment Advances							1,~~406~~197,~~153~~701.8393
Aggregate Sales Proceeds Advance							~~812~~1,~~499~~448,708.8680
Total Advances							2,~~218~~646,~~653~~410.6973
Vehicle Disposition Proceeds:
Reallocation Payments							12,~~041~~260,~~340~~672.0864
Repurchase Payments							063,500.0064
Net Auction Proceeds							0.00
Recoveries							0.00
Net Liquidation Proceeds							56,~~874~~740,~~703~~135.0773
Excess Wear and Tear and Excess Mileage							213,~~647~~101.5621
Remaining Payoffs							0.00
Net Insurance Proceeds							~~857~~1,~~613~~250,068.8556
Residual Value Surplus							18,~~149~~133.0361
Total Collections							3740,~~197~~615,~~271~~042.4692
II. COLLATERAL POOL BALANCE DATA
			Number	Book Amount	Discount Rate	Securitization Value
Pool Balance - Beginning of Period			7069,~~303~~493	1,~~656~~595,~~828~~226,~~431~~598.0313	4.50000%	1,~~622~~560,~~316~~235,~~069~~442.4737
Total Depreciation Received			-	(20,~~999~~698,~~489~~347.0653)		(2120,~~133~~967,~~898~~313.1604)
Principal Amount of Gross Losses			(78117)	(23,~~045~~032,~~947~~128.2557)		(23,~~065~~047,~~917~~078.9914)
Repurchase / Reallocation			0(3)	0(64,416.0045)		0(63,500.0064)
Early Terminations			(89)	(~~143~~182,~~124~~203.3267)		(~~132~~172,~~239~~001.4616)
Scheduled Terminations			(~~273~~344)	(67,~~600~~937,~~229~~569.8441)		(67,~~664~~937,~~417~~163.2688)
Pool Balance - End of Period			69,~~944~~020	1,~~627~~563,~~039~~311,~~640~~932.5650	4.50000%	1,~~592~~528,~~319~~048,~~596~~385.6051
III. DISTRIBUTIONS
Total Collections							3740,~~197~~615,~~271~~042.4692
Reserve Amounts Available for Distribution							0.00
Total Available for Distribution							3740,~~197~~615,~~271~~042.4692
1. Amounts due Indenture Trustee as Compensation or Indemnity							0.00
2. Reimbursement of Payment Advance							1,~~235~~506,~~242~~487.5321
3. Reimbursement of Sales Proceeds Advance							~~409~~1,~~186~~164,027.5079
4. Servicing Fee:
Servicing Fee Due							1,~~351~~300,~~930~~196.0620
Servicing Fee Paid							1,~~351~~300,~~930~~196.0620
Servicing Fee Shortfall							0.00
Total Trustee, Advances and Servicing Fee Paid							23,~~996~~970,~~359~~711.0920
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							~~363~~237,~~602~~692.3802
Class A-1 Notes Monthly Interest Paid							~~363~~237,~~602~~692.3802
Chg in Class A-1 Notes Int. Carryover Shortfall							0.00
Class A-2 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							552,500.00
Class A-2 Notes Monthly Interest Paid							552,500.00
Chg in Class A-2 Notes Int. Carryover Shortfall							0.00
Class A-3 Notes Monthly Interest							0.00
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							862,750.00
Class A-3 Notes Monthly Interest Paid							862,750.00
Chg in Class A-3a Notes Int. Carryover Shortfall							0.00
Class A-4 Monthly Interest
Class A-4a Notes Interest Carryover Shortfall							0.00
Class A-4a Notes Interest on Interest Carryover Shortfall							~~882~~967,~~466~~866.67
Class A-4a Notes Monthly Available Interest Distribution Amount							0.00
Class A-4a Notes Monthly Interest Paid							~~882~~967,~~466~~866.67
Chg in Class A-4a Notes Int. Carryover Shortfall							0.00
Class A-4b Notes Interest Carryover Shortfall							0.00
Class A-4b Notes Interest on Interest Carryover Shortfall							0.00
Class A-4b Notes Monthly Available Interest Distribution Amount							265,000.00
Class A-4b Notes Monthly Interest Paid							265,000.00
Chg in Class A-4b 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
0.00
Total Note and Certificate Monthly Interest
Total Note and Certificate Monthly Interest Due							2,~~926~~885,~~319~~808.0569
Total Note and Certificate Monthly Interest Paid							2,~~926~~885,~~319~~808.0569
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							3133,~~274~~758,~~593~~523.3203
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes							2932,~~996~~187,~~472~~056.8786
Total Class A Noteholders' Principal Carryover Shortfall							0.00
Total Class A Noteholders' Principal Distributable Amount							2932,~~996~~187,~~472~~056.8786
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							1,~~278~~571,~~120~~466.4517
IV. RESERVE ACCOUNT
Initial Reserve Account Amount							25,201,482.29
Required Reserve Account Amount							50,402,964.59
Beginning Reserve Account Balance							3537,~~044~~780,~~151~~934.1967
Reinvestment Income for the Period							77138,~~423~~543.1891
Reserve Fund Available for Distribution							3537,~~121~~919,~~574~~478.3758
Reserve Fund Draw Amount							0.00
Deposit of Remaining Available Collections							1,~~278~~571,~~120~~466.4517
Gross Reserve Account Balance							3639,~~399~~490,~~694~~944.8275
Remaining Available Collections Released to Seller							0.00
Ending Reserve Account Balance							3639,~~399~~490,~~694~~944.8275
V. POOL STATISTICS
Weighted Average Remaining Maturity							2927.7378
Monthly Prepayment Speed							1124.000%
Lifetime Prepayment Speed							-8139.000%
						$	units
Recoveries of Defaulted and Casualty Receivables						12,~~247~~219,~~038~~728.3392
Securitization Value of Defaulted Receivables and Casualty Receivables						23,~~065~~047,~~917~~078.9914	78117
Aggregate Defaulted and Casualty Gain (Loss)						(~~818~~827,~~879~~349.6622)
Pool Balance at Beginning of Collection Period						1,~~622~~560,~~316~~235,~~069~~442.4737
Net Loss Ratio						-0.~~0505~~0530%
Cumulative Net Losses for all Periods						0.~~0444~~1382%	~~746~~2,~~586~~322,556.7640
Delinquent Receivables:						Amount	Number
31-60 Days Delinquent						15,~~421~~166,~~163~~746.0842	~~635~~637
61-90 Days Delinquent						24,~~591~~055,~~597~~641.7007	~~100~~164
91-120+ Days Delinquent						~~550~~1,~~667~~306,883.2649	2050
Total Delinquent Receivables:						1820,~~563~~529,~~428~~270.0498	~~755~~851
60+ Days Delinquencies as Percentage of Receivables						0.1934%
Aggregate Sales Performance of Auctioned Vehicles						$	units
Sales Proceeds						~~624~~1,~~813~~283,657.0004	3471
Securitization Value						~~751~~1,~~612~~516,554.8221
Aggregate Residual Gain (Loss)						(~~126~~232,~~799~~897.8217)
Cumulative Sales Performance of Auctioned Vehicles						$	units
Cumulative Sales Proceeds						12,~~050~~900,~~814~~596.0004	58162
Cumulative Securitization Value						12,~~282~~725,~~339~~371.3873
Cumulative Residual Gain (Loss)						~~(231~~175,~~525~~224.~~38)~~31
VI. Reconciliation of Advances
Beginning Balance of Residual Advance							~~597~~1,~~331~~743,358.6248
Reimbursement of Outstanding Advance							~~409~~1,~~186~~164,027.5079
Additional Advances for current period							~~812~~1,~~499~~448,708.8680
Ending Balance of Residual Advance							12,~~000~~028,~~644~~039.9849
Beginning Balance of Payment Advance							3,~~089~~321,~~568~~179.6170
Reimbursement of Outstanding Payment Advance							1,~~235~~506,~~242~~487.5321
Additional Payment Advances for current period							1,~~406~~197,~~153~~701.8393
Ending Balance of Payment Advance							3,~~260~~012,~~479~~394.9142

Filing Compare · Nissan Auto Lease Trust 2004-A