EX-99.1

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2021-A

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					1,197,605,445.04		784,661,821.30		734,497,151.17		0.6133048
Total Securities					1,197,605,445.04		784,661,821.30		734,497,151.17		0.6133048
Class A-1 Notes		0.150000	%		123,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.300000	%		396,000,000.00		106,056,376.26		55,891,706.13		0.1411407
Class A-2b Notes		0.000000	%		0.00		0.00		0.00		0.0000000
Class A-3 Notes		0.520000	%		396,000,000.00		396,000,000.00		396,000,000.00		1.0000000
Class A-4 Notes		0.650000	%		85,000,000.00		85,000,000.00		85,000,000.00		1.0000000
Certificates		0.000000	%		197,605,445.04		197,605,445.04		197,605,445.04		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		50,164,670.13			26,514.09		126.6784599		0.0669548
Class A-2b Notes		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		0.00			171,600.00		0.0000000		0.4333333
Class A-4 Notes		0.00			46,041.67		0.0000000		0.5416667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		50,164,670.13			244,155.76


I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal														10,845,485.40
Monthly Interest														4,149,366.90

Total Monthly Payments														14,994,852.30
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														544,278.07
Aggregate Sales Proceeds Advance														2,621,690.24

Total Advances														3,165,968.31
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														42,609,355.70
Excess Wear and Tear and Excess Mileage														18,813.97
Remaining Payoffs														0.00
Net Insurance Proceeds														1,355,334.26
Residual Value Surplus														537,787.75

Total Collections														62,682,112.29

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					1,855,810.00									73
Involuntary Repossession					174,161.00									8
Voluntary Repossession					76,875.00									3
Full Termination					2,038,027.00									82
Bankruptcty					39,353.00									2
Insurance Payoff								1,354,481.01						53
Customer Payoff											6,590,993.17			335
Grounding Dealer Payoff											32,298,862.45			1,627
Dealer Purchase											—			—

Total					4,184,226.00			1,354,481.01			38,889,855.62			2,183

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		42,090			893,836,960.27			7.00000	%		784,661,821.30
Total Depreciation Received					(13,033,178.94	)					(10,300,424.38	)
Principal Amount of Gross Losses		(70	)		(1,450,659.90	)					(1,303,221.33	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(26	)		(741,266.55	)					(588,232.83	)
Scheduled Terminations		(2,123	)		(42,702,536.05	)					(37,972,791.59	)

Pool Balance - End of Period		39,871			835,909,318.83						734,497,151.17
Remaining Pool Balance
Lease Payment											146,003,338.93
Residual Value											588,493,812.24

Total											734,497,151.17

NISSAN AUTO LEASE TRUST 2021-A

Servicer’s Report


III. DISTRIBUTIONS

Total Collections			62,682,112.29
Reserve Amounts Available for Distribution			0.00

Total Available for Distribution			62,682,112.29
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			548,395.48
3. Reimbursement of Sales Proceeds Advance			2,090,239.47
4. Servicing Fee:
Servicing Fee Due			653,884.85
Servicing Fee Paid			653,884.85
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			3,292,519.80
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			26,514.09
Class A-2a Notes Monthly Interest Paid			26,514.09
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			171,600.00
Class A-3 Notes Monthly Interest Paid			171,600.00
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			46,041.67
Class A-4 Notes Monthly Interest Paid			46,041.67
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			244,155.76
Total Note and Certificate Monthly Interest Paid			244,155.76
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			59,145,436.73
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			50,164,670.13
Total Class A Noteholders’ Principal Carryover Shortfall			0.00
Total Class A Noteholders’ Principal Distributable Amount			50,164,670.13
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			8,980,766.60

NISSAN AUTO LEASE TRUST 2021-A

Servicer’s Report


IV. RESERVE ACCOUNT

Initial Reserve Account Amount								2,994,013.61
Required Reserve Account Amount								5,988,027.23
Beginning Reserve Account Balance								5,988,027.23
Additional Cash Infusion								0.00
Reinvestment Income for the Period								0.00
Reserve Fund Available for Distribution								5,988,027.23
Reserve Fund Draw Amount								0.00
Deposit of Remaining Available Collections								8,980,766.60
Gross Reserve Account Balance								14,968,793.83
Remaining Available Collections Released to Seller								8,980,766.60
Total Ending Reserve Account Balance								5,988,027.23

V. POOL STATISTICS

Weighted Average Remaining Maturity								10.27
Monthly Prepayment Speed								-80	%
Lifetime Prepayment Speed								88	%

				$			units
Recoveries of Defaulted and Casualty Receivables					1,674,554.64
Securitization Value of Defaulted Receivables and Casualty Receivables					1,303,221.33			70
Aggregate Defaulted and Casualty Gain (Loss)					371,333.31
Pool Balance at Beginning of Collection Period					784,661,821.30
Net Loss Ratio
Current Collection Period					0.0473	%
Preceding Collection Period					0.0509	%
Second Preceding Collection Period					0.0488	%
Third Preceding Collection Period					0.0491	%
Cumulative Net Losses for all Periods					-0.5079	%		(6,082,385.76	)

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		0.69	%		5,418,207.78			280
61-90 Days Delinquent		0.11	%		890,432.13			45
91-120 Days Delinquent		0.05	%		395,335.16			22
More than 120 Days		0.01	%		41,037.20			2

Total Delinquent Receivables:		0.85	%		6,745,012.27			349

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.17	%		0.16	%
Preceding Collection Period					0.16	%		0.17	%
Second Preceding Collection Period					0.18	%		0.17	%
Third Preceding Collection Period					0.13	%		0.13	%
60 Day Delinquent Receivables					1,592,781.30
Delinquency Percentage					0.20	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					3,893,837.00			155
Securitization Value					3,403,542.37			155

Aggregate Residual Value Surplus (Loss)					490,294.63

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					11,184,572.03			421
Cumulative Securitization Value					9,743,027.56			421

Cumulative Residual Value Surplus (Loss)					1,441,544.47


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								2,565,337.80
Reimbursement of Outstanding Advance								2,090,239.47
Additional Advances for current period								2,621,690.24

Ending Balance of Residual Advance								3,096,788.57

Beginning Balance of Payment Advance								1,435,645.59
Reimbursement of Outstanding Payment Advance								548,395.48
Additional Payment Advances for current period								544,278.07

Ending Balance of Payment Advance								1,431,528.18

NISSAN AUTO LEASE TRUST 2021-A

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