Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-B

Monthly Servicer's Report

for the month of August 2013 

Collection Period Start	1-Aug-13	Distribution Date	16-Sep-13
Collection Period End	31-Aug-13	30/360 Days	30
Beg. of Interest Period	15-Aug-13	Actual/360 Days	32
End of Interest Period	16-Sep-13

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,168,693,999.35		512,881,460.04		463,794,914.01		0.3968489
Total Securities					1,168,693,999.35		512,881,460.04		463,794,914.01		0.3968489
Class A-1 Notes		0.349850	%		156,000,000.00		0.00		0.00		0.0000000
Class A-2 Notes		0.379200	%		378,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.920000	%		351,000,000.00		229,187,460.69		180,100,914.66		0.5131080
Class A-4 Notes		1.100000	%		85,000,000.00		85,000,000.00		85,000,000.00		1.0000000
Certificates		0.000000	%		198,693,999.35		198,693,999.35		198,693,999.35		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-2 Notes		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		49,086,546.03			175,710.39		139.8477095		0.5005994
Class A-4 Notes		0.00			77,916.67		0.0000000		0.9166667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		49,086,546.03			253,627.06

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								7,011,010.57
Monthly Interest								2,749,443.67
Total Monthly Payments								9,760,454.24

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								356,539.84
Aggregate Sales Proceeds Advance								18,509,911.47
Total Advances								18,866,451.31

Vehicle Disposition Proceeds:
Reallocation Payments								32,833,615.50
Repurchase Payments								1,568,885.06
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								11,045,054.64
Excess Wear and Tear and Excess Mileage								254,610.65
Remaining Payoffs								0.00
Net Insurance Proceeds								201,340.82
Residual Value Surplus								1,560,745.52
Total Collections								76,091,157.74

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		24,836,706.00						1,548
Involuntary Repossession		46,622.00						3
Voluntary Repossession		119,603.00						7
Full Termination		7,798,159.50						481
Bankruptcy		32,525.00						2
Insurance Payoff				199,843.69				11
Customer Payoff						300,856.09		18
Grounding Dealer Payoff						6,677,340.52		345
Dealer Purchase						2,641,456.54		126
Total		32,833,615.50		199,843.69		9,619,653.15		2,541

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-B

Monthly Servicer's Report

for the month of August 2013 

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		29,597			596,979,181.96			7.00000	%		512,881,460.04
Total Depreciation Received					(7,798,165.78	)					(6,942,079.25	)
Principal Amount of Gross Losses		(26	)		(513,832.65	)					(438,452.19	)
Repurchase / Reallocation		(99	)		(1,790,829.84	)					(1,568,885.06	)
Early Terminations		(1,424	)		(26,254,381.71	)					(22,421,625.80	)
Scheduled Terminations		(1,075	)		(20,562,383.39	)					(17,715,503.73	)
Pool Balance - End of Period		26,973			540,059,588.59						463,794,914.01

Remaining Pool Balance
Lease Payment											74,892,833.75
Residual Value											388,902,080.26
Total											463,794,914.01

III. DISTRIBUTIONS

Total Collections													76,091,157.74
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													76,091,157.74

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													347,430.11
3. Reimbursement of Sales Proceeds Advance													18,642,140.64
4. Servicing Fee:
Servicing Fee Due													427,401.22
Servicing Fee Paid													427,401.22
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													19,416,971.97

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-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													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													175,710.39

Class A-3 Notes Monthly Interest Paid													175,710.39
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-B

Monthly Servicer's Report

for the month of August 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																			77,916.67

Class A-4 Notes Monthly Interest Paid																			77,916.67
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																			253,627.06
Total Note and Certificate Monthly Interest Paid																			253,627.06
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																			56,420,558.71

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			49,086,546.03

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			49,086,546.03
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																			7,334,012.68

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-B

Monthly Servicer's Report

for the month of August 2013 

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					5,843,470.00
Required Reserve Account Amount					17,530,409.99
Beginning Reserve Account Balance					17,530,409.99
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					17,530,409.99
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					7,334,012.68
Gross Reserve Account Balance					24,864,422.67
Remaining Available Collections Released to Seller					7,334,012.68
Total Ending Reserve Account Balance					17,530,409.99

V. POOL STATISTICS

Weighted Average Remaining Maturity					7.85
Monthly Prepayment Speed					90	%
Lifetime Prepayment Speed					77	%

		$		units
Recoveries of Defaulted and Casualty Receivables		491,531.84
Securitization Value of Defaulted Receivables and Casualty Receivables		438,452.19			26
Aggregate Defaulted and Casualty Gain (Loss)		53,079.65
Pool Balance at Beginning of Collection Period		512,881,460.04
Net Loss Ratio		0.0103	%

Cumulative Net Losses for all Periods		-0.0167	%		(194,743.14	)

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		3,390,081.16			206
61-90 Days Delinquent		1,068,781.16			64
91-120+ Days Delinquent		217,016.63			14
Total Delinquent Receivables:		4,675,878.95			284
60+ Days Delinquencies as Percentage of Receivables		0.25	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		32,634,865.50			2,029
Securitization Value		32,530,749.64
Aggregate Residual Gain (Loss)		104,115.86

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		199,326,949.31			12,311
Cumulative Securitization Value		199,145,689.72
Cumulative Residual Gain (Loss)		181,259.59

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					23,418,695.74
Reimbursement of Outstanding Advance					18,642,140.64
Additional Advances for current period					18,509,911.47
Ending Balance of Residual Advance					23,286,466.57

Beginning Balance of Payment Advance					787,899.26
Reimbursement of Outstanding Payment Advance					347,430.11
Additional Payment Advances for current period					356,539.84
Ending Balance of Payment Advance					797,008.99

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2011-B

Monthly Servicer's Report

for the month of August 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-B 10-D