EX-99.1

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2024-A

Servicer’s Report


Collection Period Start	1-Jun-26	Distribution Date	15-Jul-26
Collection Period End	30-Jun-26	30/360 Days	30
Beg. of Interest Period	15-Jun-26	Actual/360 Days	30
End of Interest Period	15-Jul-26


SUMMARY

	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,560,158,172.56		395,478,423.17		317,099,451.34		0.2032483
Total Securities					1,560,158,172.56		395,478,423.17		335,813,174.85		0.2152430
Class A-1 Notes		5.502000	%		150,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		5.110000	%		262,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		4.093010	%		262,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		4.910000	%		460,000,000.00		0.00		0.00		0.0000000
Class A-4 Notes		4.970000	%		75,120,000.00		44,440,250.61		0.00		0.0000000
Certificates		0.000000	%		351,038,172.56		351,038,172.56		335,813,174.85		0.9566287

	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		0.00			0.00		0.0000000		0.0000000
Class A-4 Notes		44,440,250.61			184,056.70		591.5901306		2.4501691
Certificates		33,938,721.22			0.00		96.6809990		0.0000000
Total Securities		78,378,971.83			184,056.70


I. COLLECTIONS

Lease Payments: ( Lease Series Assets)
Monthly Principal														3,771,640.24
Monthly Interest														3,713,274.23

Total Monthly Payments														7,484,914.47
Interest Rate Cap Payments														0.00
Advances:
Aggregate Monthly Payment Advances														428,775.83
Aggregate Sales Proceeds Advance														31,569,866.77

Total Advances														31,998,642.60
Vehicle Disposition Proceeds:
Repurchase Payments														0.00
Recoveries														0.00
Net Liquidation Proceeds (includes Reallocation Payments and Net Auction Proceeds)														85,059,278.56
Excess Wear and Tear and Excess Mileage														482,016.56
Remaining Payoffs														0.00
Net Insurance Proceeds														352,632.42
Residual Value Surplus														5,715,806.91

Total Collections														131,093,291.52

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					25,892,679.00									1,020
Involuntary Repossession					184,475.00									10
Voluntary Repossession					44,004.00									1
Full Termination					38,443,611.00									1,601
Bankruptcty					—									—
Insurance Payoff								347,854.98						16
Customer Payoff											2,721,745.27			103
Grounding Dealer Payoff											21,781,685.32			911
Dealer Purchase											270,065.97			10

Total					64,564,769.00			347,854.98			24,773,496.56			3,672

II. COLLATERAL POOL BALANCE DATA

	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		16,876			490,348,834.57			7.00000	%		395,478,423.17
Total Depreciation Received					(4,514,475.61	)					(5,055,181.48	)
Principal Amount of Gross Losses		(28	)		(710,492.12	)					(589,217.71	)
Repurchase / Reallocation		0			0.00						0.00
Early Terminations		(806	)		(25,172,172.95	)					(19,978,886.57	)
Scheduled Terminations		(2,461	)		(66,687,276.86	)					(52,755,686.07	)

Pool Balance - End of Period		13,581			393,264,417.03						317,099,451.34
Remaining Pool Balance
Lease Payment											20,585,071.95
Residual Value											296,514,379.39

Total											317,099,451.34


III. DISTRIBUTIONS

Total Collections			131,093,291.52
Reserve Amounts Available for Distribution			7,800,790.86

Total Available for Distribution			138,894,082.38
1. Amounts due Indenture Trustee as Compensation or Indemnity			0.00
2. Reimbursement of Payment Advance			1,693,440.42
3. Reimbursement of Sales Proceeds Advance			77,021,771.59
4. Servicing Fee:
Servicing Fee Due			329,565.35
Servicing Fee Paid			329,565.35
Servicing Fee Shortfall			0.00

Total Trustee, Advances and Servicing Fee Paid			79,044,777.36

NISSAN AUTO LEASE TRUST 2024-A

Servicer’s Report


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			0.00
Class A-3 Notes Monthly Interest Paid			0.00
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			184,056.70
Class A-4 Notes Monthly Interest Paid			184,056.70
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			184,056.70
Total Note and Certificate Monthly Interest Paid			184,056.70
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			59,665,248.32
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes			44,440,250.61
Total Class A Noteholders’ Principal Carryover Shortfall			18,713,723.51
Total Class A Noteholders’ Principal Distributable Amount			44,440,250.61
Chg in Total Class A Noteholders’ Principal Carryover Shortfall			0.00
7. Total Monthly Principal Paid on the Certificates			15,224,997.71
Total Certificateholders’ Principal Carryover Shortfall			0.00
Total Certificateholders’ Principal Distributable Amount			33,938,721.22
Chg in Total Certificateholders’ Principal Carryover Shortfall			0.00
Remaining Available Collections			0.00


IV. RESERVE ACCOUNT

Initial Reserve Account Amount			6,240,632.69
Required Reserve Account Amount			7,800,790.86
Beginning Reserve Account Balance			7,800,790.86
Additional Cash Infusion			0.00
Reinvestment Income for the Period			0.00
Reserve Fund Available for Distribution			7,800,790.86
Reserve Fund Draw Amount			7,800,790.86
Deposit of Remaining Available Collections			0.00
Gross Reserve Account Balance			0.00
Remaining Available Collections Released to Seller			0.00
Total Ending Reserve Account Balance			0.00

NISSAN AUTO LEASE TRUST 2024-A

Servicer’s Report



V. POOL STATISTICS

Weighted Average Remaining Maturity								2.72
Monthly Prepayment Speed								39	%
Lifetime Prepayment Speed								-22	%

				$			units
Recoveries of Defaulted and Casualty Receivables					668,511.43
Securitization Value of Defaulted Receivables and Casualty Receivables					589,217.71			28
Aggregate Defaulted and Casualty Gain (Loss)					79,293.72
Pool Balance at Beginning of Collection Period					395,478,423.17
Net Loss Ratio
Current Collection Period					0.0201	%
Preceding Collection Period					0.0951	%
Second Preceding Collection Period					-0.0176	%
Third Preceding Collection Period					0.0395	%
Cumulative Net Losses for all Periods					0.3178	%		4,958,612.19

	% of BOP Pool Balance			Amount			Number
Delinquent Receivables:
31-60 Days Delinquent		1.22	%		4,806,408.92			216
61-90 Days Delinquent		0.33	%		1,308,516.43			58
91-120 Days Delinquent		0.07	%		273,516.93			12
More than 120 Days		0.01	%		34,872.70			2

Total Delinquent Receivables:		1.62	%		6,423,314.98			288

				Amount			Number
61+ Days Delinquencies as Percentage of Receivables
Current Collection Period					0.41	%		0.43	%
Preceding Collection Period					0.35	%		0.36	%
Second Preceding Collection Period					0.26	%		0.27	%
Third Preceding Collection Period					0.33	%		0.33	%
60 Day Delinquent Receivables					1,839,402.05
Delinquency Percentage					0.47	%
Delinquency Trigger					4.40	%
Does the Delinquency Percentage exceed the Delinquency Trigger?					No

				$			units
Aggregate Sales Performance of Auctioned Vehicles
Sales Proceeds					64,336,290.00			2,621
Securitization Value					59,484,820.49			2,621

Aggregate Residual Value Surplus (Loss)					4,851,469.51

				$			units
Cumulative Sales Performance of Auctioned Vehicles
Cumulative Sales Proceeds					509,892,569.18			21,681
Cumulative Securitization Value					483,982,754.81			21,681

Cumulative Residual Value Surplus (Loss)					25,909,814.37


VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance								45,451,904.82
Reimbursement of Outstanding Advance								77,021,771.59
Additional Advances for current period								31,569,866.77

Ending Balance of Residual Advance								0.00

Beginning Balance of Payment Advance								1,264,664.59
Reimbursement of Outstanding Payment Advance								1,693,440.42
Additional Payment Advances for current period								428,775.83

Ending Balance of Payment Advance								0.00



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 Series Assets Assets?							NO

5. Has there been any material additions, removals or substitutions of Series Assets Assets, or repurchases of Series Assets Assets?							NO

6. Has there been any material change in the underwriting, origination or acquisition of Leases?							NO

VIII. CREDIT RISK RETENTION

On the Closing Date, Nissan Auto Leasing LLC II, the depositor, an affiliate of Nissan Motor Acceptance Company LLC (“NMAC”), the sponsor, retained a sufficient portion of the Certificates to satisfy the obligations of NMAC under the requirements of (a) the SEC’s credit risk retention rules codified at 17 C.F.R. Part 246 (“Regulation RR”) and (b) the EU Risk Retention Requirements and the UK Risk Retention Requirements (each as defined in the preliminary prospectus for the Notes dated January 9, 2024 (the “Preliminary Prospectus”). The portion of Certificates being retained to satisfy the EU Risk Retention Requirements and the UK Risk Retention Requirements is referred to herein as the “Retained Interest”.

NMAC, as “originator” for the purposes of the EU Risk Retention Requirements and the UK Risk Retention Requirements, currently retains a material net economic interest that is not less than 5% in the securitization transaction described in the Preliminary Prospectus, in the form of retention of the first loss tranche in accordance with paragraph (d) of Article 6(3) of the EU Securitization Regulation and paragraph (d) of Article 6(3) of the UK Securitization Regulation (each as defined in the Preliminary Prospectus), in each case as in effect on the Closing Date, by holding all the membership interest in the depositor, which in turn holds Certificates representing at least 5% of the aggregate nominal value of the leases and related leased vehicles.

NMAC has not sold, hedged or otherwise mitigated its credit risk under or associated with the Retained Interest (and has not permitted the depositor or any of its other affiliates to sell, hedge or otherwise mitigate its credit risk under or associated with the Retained Interest) except to the extent permitted in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.

NMAC has not changed the manner in which it retains the Retained Interest, except in accordance with the EU Risk Retention Requirements and the UK Risk Retention Requirements or Regulation RR.