Exhibit 99.1

Nissan Auto Lease Trust 2009-B

Monthly Servicer's Report

for the month of November 2009

Collection Period Start	1-Nov-09	Distribution Date	15-Dec-09
Collection Period End	30-Nov-09	30/360 Days	30
Beg. of Interest Period	16-Nov-09	Actual/360 Days	29
End of Interest Period	15-Dec-09

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,311,398,557.00		1,248,968,801.13		1,227,352,208.57		0.9359109
Total Securities					1,311,398,557.00		1,248,968,801.13		1,227,352,208.57		0.9359109
Class A-1 Notes		0.410350	%		213,000,000.00		150,570,244.13		128,953,651.57		0.6054162
Class A-2 Notes		1.220000	%		308,000,000.00		308,000,000.00		308,000,000.00		1.0000000
Class A-3 Notes		2.070000	%		423,000,000.00		423,000,000.00		423,000,000.00		1.0000000
Class A-4 Notes		2.650000	%		80,850,000.00		80,850,000.00		80,850,000.00		1.0000000
Certificates		0.000000	%		286,548,557.00		286,548,557.00		286,548,557.00		1.0000000


	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		21,616,592.56			49,772.46		101.4863500		0.2336735
Class A-2 Notes		0.00			313,133.33		0.0000000		1.0166667
Class A-3 Notes		0.00			729,675.00		0.0000000		1.7250000
Class A-4 Notes		0.00			178,543.75		0.0000000		2.2083333
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		21,616,592.56			1,271,124.54

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								16,180,399.50
Monthly Interest								6,947,619.29
Total Monthly Payments								23,128,018.79

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								995,142.15
Aggregate Sales Proceeds Advance								471,272.68
Total Advances								1,466,414.83

Vehicle Disposition Proceeds:
Reallocation Payments								1,383,703.54
Repurchase Payments								218,108.90
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								3,266,795.99
Excess Wear and Tear and Excess Mileage								18,394.55
Remaining Payoffs								0.00
Net Insurance Proceeds								679,007.14
Residual Value Surplus								76,056.98
Total Collections								30,236,500.72

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		891,840.54						53
Involuntary Repossession		52,093.00						3
Voluntary Repossession		194,411.00						11
Full Termination		245,359.00						14
Insurance Payoff				672,563.22				30
Customer Payoff						87,219.66		4
Grounding Dealer Payoff						1,995,305.14		97
Dealer Purchase						1,181,999.20		47
Total		1,383,703.54		672,563.22		3,264,524.00		259

Page 5 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-B

Monthly Servicer's Report

for the month of November 2009

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		59,084			1,442,161,307			7.25000	%		1,248,968,801.13
Total Depreciation Received					(18,184,035.16	)					(16,125,655.52	)
Principal Amount of Gross Losses		(56	)		(1,344,272.11	)					(1,166,658.14	)
Repurchase / Reallocation		(14	)		(263,656.09	)					(218,108.90	)
Early Terminations		(38	)		(741,488.72	)					(633,610.80	)
Scheduled Terminations		(186	)		(4,021,488.80	)					(3,472,559.20	)
Pool Balance - End of Period		58,790			1,417,606,365.76			7.25000	%		1,227,352,208.57

Remaining Pool Balance
Lease Payment											468,734,466.35
Residual Value											758,617,742.22
Total											1,227,352,208.57

III. DISTRIBUTIONS

Total Collections													30,236,500.72
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													30,236,500.72

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													720,450.04
3. Reimbursement of Sales Proceeds Advance													350,558.16
4. Servicing Fee:
Servicing Fee Due													1,040,807.33
Servicing Fee Paid													1,040,807.33
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													2,111,815.53

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													49,772.46

Class A-1 Notes Monthly Interest Paid													49,772.46
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													313,133.33

Class A-2 Notes Monthly Interest Paid													313,133.33
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													729,675.00

Class A-3 Notes Monthly Interest Paid													729,675.00
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-B

Monthly Servicer's Report

for the month of November 2009

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																			178,543.75

Class A-4 Notes Monthly Interest Paid																			178,543.75
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																			1,271,124.54
Total Note and Certificate Monthly Interest Paid																			1,271,124.54
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																			26,853,560.65

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			21,616,592.56

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			21,616,592.56
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																			5,236,968.09

Page 7 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-B

Monthly Servicer's Report

for the month of November 2009

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					6,556,992.79
Required Reserve Account Amount					19,670,978.36
Beginning Reserve Account Balance					19,670,978.36
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					19,670,978.36
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					5,236,968.09
Gross Reserve Account Balance					24,907,946.45
Remaining Available Collections Released to Seller					5,236,968.09
Total Ending Reserve Account Balance					19,670,978.36

V. POOL STATISTICS

Weighted Average Remaining Maturity					21.74
Monthly Prepayment Speed					40	%
Lifetime Prepayment Speed					40	%

		$		units
Recoveries of Defaulted and Casualty Receivables		925,511.14
Securitization Value of Defaulted Receivables and Casualty Receivables		1,166,658.14			56
Aggregate Defaulted and Casualty Gain (Loss)		(241,147.00	)
Pool Balance at Beginning of Collection Period		1,248,968,801.13
Net Loss Ratio		-0.0193	%

Cumulative Net Losses for all Periods		0.0278	%		365,103.80

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		8,532,635.42			413
61-90 Days Delinquent		1,990,178.59			95
91-120+ Days Delinquent		574,039.19			28
Total Delinquent Receivables:		11,096,853.20			536
60+ Days Delinquencies as Percentage of Receivables		0.21	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		1,137,199.54			67
Securitization Value		1,177,905.98
Aggregate Residual Gain (Loss)		(40,706.44	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		3,365,064.75			184
Cumulative Securitization Value		3,408,481.50
Cumulative Residual Gain (Loss)		(43,416.75	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					612,799.13
Reimbursement of Outstanding Advance					350,558.16
Additional Advances for current period					471,272.68
Ending Balance of Residual Advance					733,513.65

Beginning Balance of Payment Advance					2,071,462.33
Reimbursement of Outstanding Payment Advance					720,450.04
Additional Payment Advances for current period					995,142.15
Ending Balance of Payment Advance					2,346,154.44

Page 8 of 9

Exhibit 99.1

Nissan Auto Lease Trust 2009-B

Monthly Servicer's Report

for the month of November 2009

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 9 of 9

Nissan Auto Lease Trust 2009-B 10-D