Nissan Auto Leasing LLC Ii 8-K Other Events

EXHIBIT 99.1

Distribution Tables of Composition of Receivables as of August 31, 2011 (the Cut-off Date)

Set forth below is information as of August 31, 2011 (the “Cut-off Date”) regarding the characteristics of the final pool of receivables to be sold to Nissan Auto Lease Trust 2011-B on or about September 28, 2011. This information is being filed for informational purposes only. There is no material variance between the characteristics of the receivables in the statistical pool described in the prospectus supplement and the receivables in the pool as of the Cut-off Date.

Characteristics of Receivables as of the Cut-off Date:

	Average			Minimum		Maximum
Securitization Value	$	22,330.17		$	7,211.55	$	94,655.34
Base Residual	$	15,151.74		$	4,991.30	$	55,098.00
Seasoning (Months)(1)(2)		11			2		39
Remaining Term (Months)(1)		29			12		58
Original Term (Months)(1)		39			36		60
Discounted Base Residual as a % of Securitization Value		57.32	%
Base Residual as a % of MSRP		48.12	%
Percentage of Securitization Value Financed	Nissan 72.27		%
through Nissan or Infiniti Dealers	Infiniti 27.73		%

(1)	Weighted average by Securitization Value as of the Statistical Cutoff Date.
(2)	Seasoning is the number of months elapsed since origination of a Lease.

FICO^®Score Distribution of the Receivables

								Percentage of
			Percentage of					Aggregate
	Number		Total Number of			Aggregate		Securitization
FICO® Score Range	of Leases		Leases(1)			Securitization Value(1)		Value(1)
Unavailable		153		0.29	%	$	4,418,047.67		0.38	%
551 — 600		26		0.05			585,255.35		0.05
601 — 650		3,138		6.00			70,747,343.42		6.05
651 — 700		9,498		18.15			210,648,314.79		18.02
701 — 750		13,084		25.00			290,469,698.78		24.85
751 — 800		12,648		24.17			284,947,311.59		24.38
801 — 850		12,598		24.07			280,739,296.41		24.02
851 — 900		1,192		2.28			26,138,731.35		2.24
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%

Based on a Securitization Rate of 7.00%.

⁽¹⁾ Balances and percentages may not add to total due to rounding.

Distribution of the Leased Vehicles by Model

								Percentage of
						Aggregate		Aggregate
	Number		Percentage of Total			Securitization		Securitization
Models	of Leases		Number of Leases(1)			Value(1)		Value(1)
Altima		12,992		24.82	%	$	239,047,783.27		20.45	%
G37		5,875		11.23			176,522,723.72		15.10
Maxima		6,969		13.32			175,839,722.06		15.05
Rogue		7,216		13.79			137,716,745.10		11.78
Sentra		6,156		11.76			86,845,646.31		7.43
Murano		3,672		7.02			85,462,026.48		7.31
M37		1,092		2.09			41,502,669.93		3.55
QX56		614		1.17			32,089,575.60		2.75
Pathfinder		1,206		2.30			28,108,838.44		2.41
FX35		745		1.42			24,717,584.72		2.11
Armada		702		1.34			23,558,360.62		2.02
Altima Coupe		1,164		2.22			23,250,249.12		1.99
G25		761		1.45			20,326,652.58		1.74
EX35		661		1.26			17,935,791.70		1.53
Frontier		647		1.24			13,323,387.07		1.14
370Z		233		0.45			7,183,037.82		0.61
M35		195		0.37			5,847,190.43		0.50
Juke		279		0.53			5,569,105.61		0.48
Cube		399		0.76			5,190,201.04		0.44
Versa		357		0.68			4,825,656.22		0.41
M56		87		0.17			4,035,923.18		0.35
Quest		127		0.24			3,694,722.52		0.32
Xterra		102		0.19			2,229,927.92		0.19
GT-R		28		0.05			2,179,621.08		0.19
FX50		21		0.04			802,634.14		0.07
Titan		22		0.04			557,536.66		0.05
G35		14		0.03			292,015.34		0.02
M45		1		0.00	(2)		38,670.69		0.00	(2)
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%

Based on a Securitization Rate of 7.00%.

(1)	Balances and percentages may not add to total due to rounding.
(2)	Less than 0.01% but greater than 0.00%.

Distribution of the Leased Vehicles by Vehicle Type

								Percentage of
						Aggregate		Aggregate
	Number		Percentage of Total			Securitization		Securitization
Vehicle Type	of Leases		Number of Leases(1)			Value(1)		Value(1)
Car		36,450		69.64	%	$	796,622,485.31		68.16	%
Crossover		12,594		24.06			272,203,887.74		23.29
SUV		2,624		5.01			85,986,702.57		7.36
Truck		669		1.28			13,880,923.73		1.19
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%

Based on a Securitization Rate of 7.00%.

⁽¹⁾ Balances and percentages may not add to total due to rounding.

Distribution of the Leases by Original Lease Term

								Percentage of
						Aggregate		Aggregate
	Number		Percentage of Total			Securitization		Securitization
Months	of Leases		Number of Leases(1)			Value(1)		Value(1)
36 or Fewer		144		0.28	%	$	4,627,885.84		0.40	%
37 to 42		51,706		98.79			1,146,595,946.11		98.11
43 to 48		313		0.60			11,647,128.03		1.00
49 to 60		174		0.33			5,823,039.37		0.50
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%

Based on a Securitization Rate of 7.00%.

(1) Balances and percentages may not add to total due to rounding.

Distribution of the Leases by Remaining Lease Term

								Percentage of
						Aggregate		Aggregate
	Number		Percentage of Total			Securitization		Securitization
Months	of Leases		Number of Leases(1)			Value(1)		Value(1)
1 to 12		452		0.86	%	$	8,200,074.13		0.70	%
13 to 18		3,994		7.63			76,138,259.01		6.51
19 to 24		11,557		22.08			244,935,818.17		20.96
25 to 30		14,560		27.82			331,740,763.46		28.39
31 to 36		17,237		32.93			401,783,956.31		34.38
37 to 42		4,250		8.12			95,287,405.70		8.15
43 to 48		130		0.25			5,157,783.57		0.44
49 to 54		64		0.12			2,347,306.95		0.20
55 to 60		93		0.18			3,102,632.06		0.27
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%

Based on a Securitization Rate of 7.00%.

(1) Balances and percentages may not add to total due to rounding.

Distribution of the Leases by Quarter of Maturity

			Percentage					Percentage of
			of Total			Aggregate		Aggregate					Percentage of
	Number		Number of			Securitization		Securitization			Aggregate		Aggregate Base
Maturity Date	of Leases		Leases(1)			Value(1)		Value(1)			Base Residual(1)		Residual(1)
Third Quarter 2012		452		0.86	%	$	8,200,074.13		0.70	%	$	6,629,433.65		0.84	%
Fourth Quarter 2012		1,533		2.93			28,032,810.70		2.40			21,936,871.46		2.77
First Quarter 2013		2,461		4.70			48,105,448.31		4.12			36,657,289.45		4.62
Second Quarter 2013		4,076		7.79			86,935,515.30		7.44			64,347,788.32		8.11
Third Quarter 2013		7,481		14.29			158,000,302.88		13.52			112,392,958.94		14.17
Fourth Quarter 2013		7,089		13.54			159,118,271.49		13.62			109,582,219.51		13.82
First Quarter 2014		7,471		14.27			172,622,491.97		14.77			117,037,737.46		14.76
Second Quarter 2014		8,086		15.45			189,895,911.37		16.25			126,861,804.81		16.00
Third Quarter 2014		9,151		17.48			211,888,044.94		18.13			134,460,459.95		16.96
Fourth Quarter 2014		4,147		7.92			91,302,690.46		7.81			56,224,373.23		7.09
First Quarter 2015		103		0.20			3,984,715.24		0.34			2,089,614.79		0.26
Second Quarter 2015		118		0.23			4,792,128.10		0.41			2,366,549.25		0.30
Third Quarter 2015		12		0.02			365,655.47		0.03			156,419.05		0.02
Fourth Quarter 2015		14		0.03			509,906.74		0.04			217,911.30		0.03
First Quarter 2016		50		0.10			1,837,400.20		0.16			776,268.40		0.10
Second Quarter 2016		87		0.17			2,933,562.61		0.25			1,190,557.61		0.15
Third Quarter 2016		6		0.01			169,069.45		0.01			68,207.10		0.01
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%	$	792,996,464.28		100.00	%

Based on a Securitization Rate of 7.00%.

⁽¹⁾ Balances and percentages may not add to total due to rounding.

Distribution of the Leases by State

			Percentage of			Aggregate		Percentage of
	Number		Total Number of			Securitization		Aggregate
State	of Leases(1)		Leases(1)(2)			Value(1)(2)		Securitization Value(1)(2)
New Jersey		7,626		14.57	%	$	174,746,412.72		14.95	%
Florida		7,115		13.59			165,838,016.67		14.19
New York		7,339		14.02			143,554,975.14		12.28
California		3,326		6.35			80,618,468.07		6.90
Pennsylvania		3,561		6.80			75,074,205.01		6.42
Texas		2,550		4.87			65,195,552.40		5.58
Ohio		2,616		5.00			56,088,121.98		4.80
Massachusetts		2,369		4.53			48,636,433.86		4.16
Connecticut		1,936		3.70			40,720,702.82		3.48
Illinois		1,480		2.83			35,168,785.66		3.01
Michigan		1,436		2.74			29,596,467.31		2.53
Georgia		968		1.85			23,668,509.75		2.03
Minnesota		876		1.67			18,209,758.00		1.56
Indiana		797		1.52			16,476,947.14		1.41
North Carolina		646		1.23			15,714,415.09		1.34
Virginia		602		1.15			14,890,910.17		1.27
Wisconsin		657		1.26			13,715,480.42		1.17
Arizona		499		0.95			12,262,191.33		1.05
Maryland		453		0.87			12,044,819.99		1.03
Missouri		441		0.84			10,220,337.70		0.87
New Hampshire		463		0.88			9,618,047.00		0.82
Tennessee		342		0.65			8,902,734.18		0.76
Colorado		369		0.71			8,628,007.22		0.74
Nevada		366		0.70			8,112,718.35		0.69
Rhode Island		356		0.68			7,525,613.94		0.64
Iowa		345		0.66			7,392,094.70		0.63
Louisiana		281		0.54			7,272,713.99		0.62
Washington		270		0.52			6,853,676.05		0.59
South Carolina		243		0.46			5,719,835.30		0.49
Alabama		220		0.42			5,599,141.04		0.48
Kentucky		195		0.37			4,382,409.61		0.37
Nebraska		193		0.37			3,910,847.22		0.33
Utah		156		0.30			3,778,142.76		0.32
Kansas		160		0.31			3,775,266.04		0.32
Delaware		161		0.31			3,633,754.16		0.31
Maine		143		0.27			2,912,451.60		0.25
Oregon		97		0.19			2,741,405.48		0.23
Mississippi		99		0.19			2,303,429.39		0.20
Vermont		116		0.22			2,210,256.17		0.19
Hawaii		96		0.18			2,179,934.78		0.19
Oklahoma		74		0.14			1,979,108.34		0.17
West Virginia		58		0.11			1,266,316.60		0.11
District of Columbia		48		0.09			1,261,955.27		0.11
North Dakota		46		0.09			942,375.84		0.08
South Dakota		43		0.08			906,289.36		0.08
New Mexico		31		0.06			757,197.05		0.06
Arkansas		23		0.04			590,182.09		0.05
Idaho		23		0.04			464,038.27		0.04
Wyoming		13		0.02			318,176.41		0.03
Montana		11		0.02			258,345.17		0.02
Alaska		3		0.01			56,024.75		0.00	(3)
Total		52,337		100.00	%	$	1,168,693,999.35		100.00	%

Based on a Securitization Rate of 7.00%.

(1)	Based on the billing addresses of lessees.
(2)	Balances and percentages may not add to total due to rounding.
(3)	Less than 0.01% but greater than 0.00%.