EX-99.1

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2020-B

Servicer’s Report


Collection Period Start	1-Dec-22	Distribution Date	17-Jan-23
Collection Period End	31-Dec-22	30/360 Days	30
Beg. of Interest Period	15-Dec-22	Actual/360 Days	33
End of Interest Period	17-Jan-23


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,526,947,713.40		351,624,009.36		312,095,372.88		0.2043917
Total Securities					1,526,947,713.40		351,624,009.36		312,095,372.88		0.2043917
Class A-1 Notes		0.182500	%		162,400,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.340000	%		537,600,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.000000	%		0.00		0.00		0.00		0.0000000
Class A-3 Notes		0.430000	%		479,400,000.00		4,076,295.96		0.00		0.0000000
Class A-4 Notes		0.490000	%		95,600,000.00		95,600,000.00		60,147,659.48		0.6291596
Certificates		0.000000	%		251,947,713.40		251,947,713.40		251,947,713.40		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		4,076,295.96			1,460.67		8.5029119		0.0030469
Class A-4 Notes		35,452,340.52			39,036.67		370.8403820		0.4083334
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		39,528,636.48			40,497.34


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal														5,072,255.03
Monthly Interest														2,282,035.96

Total Monthly Payments														7,354,290.99
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														328,051.99
Aggregate Sales Proceeds Advance														1,726,013.21

Total Advances														2,054,065.20
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														41,288,302.53
Excess Wear and Tear and Excess Mileage														17,447.56
Remaining Payoffs														0.00
Net Insurance Proceeds														593,418.50
Residual Value Surplus														411,934.40

Total Collections														51,719,459.18

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					445,609.00									21
Involuntary Repossession					86,977.00									4
Voluntary Repossession					—									—
Full Termination					2,240,570.30									98
Bankruptcty					—									—
Insurance Payoff								593,418.50						25
Customer Payoff											5,398,924.41			341
Grounding Dealer Payoff											33,429,872.84			1,972
Dealer Purchase											—			—

Total					2,773,156.30			593,418.50			38,828,797.25			2,461

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		22,796			413,476,669.84			7.00000	%		351,624,009.36
Total Depreciation Received					(6,533,027.37	)					(5,134,891.27	)
Principal Amount of Gross Losses		(32	)		(542,703.22	)					(471,081.84	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(6	)		(154,202.08	)					(127,995.32	)
Scheduled Terminations		(2,437	)		(41,270,133.45	)					(33,794,668.05	)

Pool Balance - End of Period		20,321			364,976,603.72						312,095,372.88
Remaining Pool Balance
Lease Payment											32,222,019.12
Residual Value											279,873,353.76

Total											312,095,372.88

NISSAN AUTO LEASE TRUST 2020-B

Servicer’s Report


III. DISTRIBUTIONS

Total Collections			51,719,459.18
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			51,719,459.18
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			366,138.32
3. Reimbursement of Sales Proceeds Advance			1,557,009.73
4. Servicing Fee:
Servicing Fee Due			293,020.01
Servicing Fee Paid			293,020.01
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			2,216,168.06
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			0.00
Class A-2a Notes Monthly Interest Paid			0.00
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			0.00
Class A-2b Notes Monthly Interest Paid			0.00
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			1,460.67
Class A-3 Notes Monthly Interest Paid			1,460.67
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			39,036.67
Class A-4 Notes Monthly Interest Paid			39,036.67
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			40,497.34
Total Note and Certificate Monthly Interest Paid			40,497.34
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			49,462,793.78
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			39,528,636.48
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			39,528,636.48
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			9,934,157.30

NISSAN AUTO LEASE TRUST 2020-B

Servicer’s Report


IV. RESERVE ACCOUNT

Initial Reserve Account Amount								7,634,738.57
Required Reserve Account Amount								7,634,738.57
Beginning Reserve Account Balance								7,634,738.57
Additional Cash Infusion								0.00
Reinvestment Income for the Period								0.00
Reserve Fund Available for Distribution								7,634,738.57
Reserve Fund Draw Amount								0.00
Deposit of Remaining Available Collections								9,934,157.30
Gross Reserve Account Balance								17,568,895.87
Remaining Available Collections Released to Seller								9,934,157.30
Total Ending Reserve Account Balance								7,634,738.57

V. POOL STATISTICS

Weighted Average Remaining Maturity								4.53
Monthly Prepayment Speed								76	%
Lifetime Prepayment Speed								61	%

				$			units
Recoveries of Defaulted and Casualty Receivables					775,104.53
Securitization Value of Defaulted Receivables and Casualty Receivables					471,081.84			32
Aggregate Defaulted and Casualty Gain (Loss)					304,022.69
Pool Balance at Beginning of Collection Period					351,624,009.36
Net Loss Ratio
Current Collection Period					0.0865	%
Preceding Collection Period					0.0884	%
Second Preceding Collection Period					0.0567	%
Third Preceding Collection Period					0.0612	%
Cumulative Net Losses for all Periods					-0.7518	%		(11,479,782.73	)

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.80	%		2,817,785.51			183
61-90 Days Delinquent		0.20	%		709,009.01			48
91-120 Days Delinquent		0.11	%		376,904.37			22
More than 120 Days		0.03	%		119,064.21			7

Total Delinquent Receivables:		1.11	%		4,022,763.10			260

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.34	%		0.34	%
Preceding Collection Period					0.31	%		0.31	%
Second Preceding Collection Period					0.27	%		0.26	%
Third Preceding Collection Period					0.20	%		0.20	%
60 Day Delinquent Receivables					1,395,099.03
Delinquency Percentage					0.40	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					2,686,179.30			119
Securitization Value					2,341,533.04			119

Aggregate Residual Value Surplus (Loss)					344,646.26

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					46,703,265.36			1,987
Cumulative Securitization Value					37,081,913.05			1,987

Cumulative Residual Value Surplus (Loss)					9,621,352.31


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								2,123,817.39
Reimbursement of Outstanding Advance								1,557,009.73
Additional Advances for current period								1,726,013.21

Ending Balance of Residual Advance								2,292,820.87

Beginning Balance of Payment Advance								847,776.91
Reimbursement of Outstanding Payment Advance								366,138.32
Additional Payment Advances for current period								328,051.99

Ending Balance of Payment Advance								809,690.58

NISSAN AUTO LEASE TRUST 2020-B

Servicer’s Report



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