Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of March 2013 

Collection Period Start	1-Mar-13	Distribution Date	15-Apr-13
Collection Period End	31-Mar-13	30/360 Days	30
Beg. of Interest Period	15-Mar-13	Actual/360 Days	31
End of Interest Period	15-Apr-13

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,054,216,867.47		546,638,583.47		486,457,028.19		0.4614392
Total Securities					1,054,216,867.47		546,638,583.47		486,457,028.19		0.4614392
Class A-1 Notes		0.227950	%		128,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.700000	%		100,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.381200	%		250,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		1.040000	%		339,000,000.00		309,421,716.00		249,240,160.72		0.7352217
Class A-4 Notes		1.240000	%		58,000,000.00		58,000,000.00		58,000,000.00		1.0000000
Certificates		0.000000	%		179,216,867.47		179,216,867.47		179,216,867.47		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		60,181,555.28			268,165.49		177.5267117		0.7910486
Class A-4 Notes		0.00			59,933.33		0.0000000		1.0333333
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		60,181,555.28			328,098.82

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								7,192,958.82
Monthly Interest								2,913,248.52
Total Monthly Payments								10,106,207.34

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								251,000.37
Aggregate Sales Proceeds Advance								16,023,172.15
Total Advances								16,274,172.52

Vehicle Disposition Proceeds:
Reallocation Payments								36,458,156.83
Repurchase Payments								1,259,169.46
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								13,632,104.45
Excess Wear and Tear and Excess Mileage								210,676.92
Remaining Payoffs								0.00
Net Insurance Proceeds								260,687.61
Residual Value Surplus								1,048,136.57
Total Collections								79,249,311.70

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		27,322,692.45						1,669
Involuntary Repossession		137,026.00						7
Voluntary Repossession		42,344.00						3
Full Termination		8,894,825.38						539
Bankruptcy		61,269.00						3
Insurance Payoff				257,405.53				14
Customer Payoff						216,269.24		11
Grounding Dealer Payoff						8,735,794.99		461
Dealer Purchase						3,218,860.36		155
Total		36,458,156.83		257,405.53		12,170,924.59		2,862

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of March 2013 

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		29,855			602,906,949.99			7.00000	%		546,638,583.47
Total Depreciation Received					(7,981,464.61	)					(7,271,746.11	)
Principal Amount of Gross Losses		(30	)		(565,431.13	)					(513,744.73	)
Repurchase / Reallocation		(80	)		(1,332,851.69	)					(1,259,169.46	)
Early Terminations		(1,650	)		(29,768,248.34	)					(26,768,225.17	)
Scheduled Terminations		(1,427	)		(26,425,753.81	)					(24,368,669.81	)
Pool Balance - End of Period		26,668			536,833,200.41						486,457,028.19

Remaining Pool Balance
Lease Payment											80,774,327.61
Residual Value											405,682,700.58
Total											486,457,028.19

III. DISTRIBUTIONS

Total Collections													79,249,311.70
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													79,249,311.70

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													382,680.19
3. Reimbursement of Sales Proceeds Advance													12,452,249.18
4. Servicing Fee:
Servicing Fee Due													455,532.15
Servicing Fee Paid													455,532.15
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													13,290,461.52

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-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													0.00

Class A-2 Notes Monthly Interest Paid													0.00
Chg in Class A-2 Notes Int. Carryover Shortfall													0.00

Class A-2b 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													0.00

Class A-2 Notes Monthly Interest Paid													0.00
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													268,165.49

Class A-3 Notes Monthly Interest Paid													268,165.49
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of March 2013 

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																			59,933.33

Class A-4 Notes Monthly Interest Paid																			59,933.33
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																			328,098.82
Total Note and Certificate Monthly Interest Paid																			328,098.82
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																			65,630,751.36

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			60,181,555.28

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			60,181,555.28
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																			5,449,196.08

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of March 2013 

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					5,271,084.34
Required Reserve Account Amount					15,813,253.01
Beginning Reserve Account Balance					15,813,253.01
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					15,813,253.01
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					5,449,196.08
Gross Reserve Account Balance					21,262,449.09
Remaining Available Collections Released to Seller					5,449,196.08
Total Ending Reserve Account Balance					15,813,253.01

V. POOL STATISTICS

Weighted Average Remaining Maturity					8.47
Monthly Prepayment Speed					113	%
Lifetime Prepayment Speed					81	%

		$		units
Recoveries of Defaulted and Casualty Receivables		615,379.34
Securitization Value of Defaulted Receivables and Casualty Receivables		513,744.73			30
Aggregate Defaulted and Casualty Gain (Loss)		101,634.61
Pool Balance at Beginning of Collection Period		546,638,583.47
Net Loss Ratio		0.0186	%

Cumulative Net Losses for all Periods		0.0050	%		53,175.55

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		3,140,776.03			175
61-90 Days Delinquent		659,452.43			32
91-120+ Days Delinquent		192,383.19			12
Total Delinquent Receivables:		3,992,611.65			219
60+ Days Delinquencies as Percentage of Receivables		0.16	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		36,217,517.83			2,190
Securitization Value		36,903,251.65
Aggregate Residual Gain (Loss)		(685,733.82	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		131,481,152.13			7,885
Cumulative Securitization Value		135,236,495.51
Cumulative Residual Gain (Loss)		(3,755,343.38	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					14,625,506.93
Reimbursement of Outstanding Advance					12,452,249.18
Additional Advances for current period					16,023,172.15
Ending Balance of Residual Advance					18,196,429.90

Beginning Balance of Payment Advance					742,371.41
Reimbursement of Outstanding Payment Advance					382,680.19
Additional Payment Advances for current period					251,000.37
Ending Balance of Payment Advance					610,691.59

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-A

Monthly Servicer's Report

for the month of March 2013 

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 2011-A 10-D