Nissan Auto Leasing LLC Ii 8-K Other Events

Exhibit 20.1

Nissan Auto Lease Trust 2005-A

Settlement Statement for the month ended December 31, 2005

Collection Period Start	1-Dec-05	Distribution Date	17-Jan-06
Collection Period End	31-Dec-05	30/360 Days	30
Beg. of Interest Period	15-Dec-05	Actual/360 Days	33
End of Interest Period	17-Jan-06

SUMMARY
	Coupon Rate		Initial Balance	Beginning Balance	Ending Balance	Pool Factor
Total Portfolio			1,550,442,391.02	1,498,284,422.51	1,471,076,027.31	0.9488105
Total Securities			1,550,442,391.02	1,498,284,422.51	1,471,076,027.31	0.9488105
Class A-1 Notes	4.271000	%	219,700,000.00	167,542,031.49	140,333,636.29	0.6387512
Class A-2 Notes	4.610000	%	242,000,000.00	242,000,000.00	242,000,000.00	1.0000000
Class A-3 Notes	4.700000	%	445,000,000.00	445,000,000.00	445,000,000.00	1.0000000
Class A-4 Notes	4.419380	%	488,700,000.00	488,700,000.00	488,700,000.00	1.0000000
Certificates	0.000000	%	155,042,391.02	155,042,391.02	155,042,391.02	1.0000000
	Principal Payment Due		Interest Payment	Principal per $1000 Face Amount	Interest per $1000 Face Amount
Class A-1 Notes	27,208,395.20		655,941.02	123.8434010	2.9856214
Class A-2 Notes	0.00		929,683.33	0.0000000	3.8416667
Class A-3 Notes	0.00		1,742,916.67	0.0000000	3.9166667
Class A-4 Notes	0.00		1,979,771.76	0.0000000	4.0510983
Certificates	0.00		0.00	0.0000000	0.0000000
Total Securities	27,208,395.20		5,308,312.78

I. COLLECTIONS
Lease Payments: ( Lease SUBI)
Monthly Principal	21,126,266.84
Monthly Interest	6,301,077.54
Total Monthly Payments	27,427,344.38
Interest Rate Cap Payments	0.00
Advances:
Aggregate Monthly Payment Advances	1,462,669.31
Aggregate Sales Proceeds Advance	331,496.23
Total Advances	1,794,165.54
Vehicle Disposition Proceeds:
Reallocation Payments	813,836.36
Repurchase Payments	40,745.11
Net Auction Proceeds	0.00
Recoveries	0.00
Net Liquidation Proceeds	7,936,072.20
Excess Wear and Tear and Excess Mileage	2,724.42
Remaining Payoffs	0.00
Net Insurance Proceeds	947,129.73
Residual Value Surplus	12,496.83
Total Collections	38,974,514.57

Page 5 of 8

II. COLLATERAL POOL BALANCE DATA
	Number	Book Amount	Discount Rate		Securitization Value
Pool Balance - Beginning of Period	67,475	1,638,004,636.17	8.15000	%	1,498,284,422.51
Total Depreciation Received		(21,187,320.76)			(17,590,341.05)
Principal Amount of Gross Losses	(74)	(1,756,380.38)			(1,620,314.40)
Repurchase / Reallocation	(3)	(44,449.40)			(40,745.11)
Early Terminations	(3)	(73,995.53)			(69,293.48)
Scheduled Terminations	(372)	(8,308,258.98)			(7,887,701.16)
Pool Balance - End of Period	67,023	1,606,634,231.12	8.15000	%	1,471,076,027.31
III. DISTRIBUTIONS
Total Collections						38,974,514.57
Reserve Amounts Available for Distribution						0.00
Total Available for Distribution						38,974,514.57
1. Amounts due Indenture Trustee as Compensation or Indemnity						0.00
2. Reimbursement of Payment Advance						1,219,175.76
3. Reimbursement of Sales Proceeds Advance						332,111.15
4. Servicing Fee:
Servicing Fee Due						1,248,570.35
Servicing Fee Paid						1,248,570.35
Servicing Fee Shortfall						0.00
Total Trustee, Advances and Servicing Fee Paid						2,799,857.26
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						655,941.02
Class A-1 Notes Monthly Interest Paid						655,941.02
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						929,683.33
Class A-2 Notes Monthly Interest Paid						929,683.33
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						1,742,916.67
Class A-3 Notes Monthly Interest Paid						1,742,916.67
Chg in Class A-3a Notes Int. Carryover Shortfall						0.00

Page 6 of 8

Class A-4 Notes 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	1,979,771.76
Class A-4 Notes Monthly Interest Paid	1,979,771.76
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	5,308,312.78
Total Note and Certificate Monthly Interest Paid	5,308,312.78
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	30,866,344.53
6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes	27,208,395.20
Total Class A Noteholders' Principal Carryover Shortfall	0.00
Total Class A Noteholders' Principal Distributable Amount	27,208,395.20
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	3,657,949.33

Page 7 of 8

IV. RESERVE ACCOUNT
Initial Reserve Account Amount				15,504,423.91
Required Reserve Account Amount				46,513,271.73
Beginning Reserve Account Balance				28,642,178.18
Reinvestment Income for the Period				213,035.14
Reserve Fund Available for Distribution				28,855,213.32
Reserve Fund Draw Amount				0.00
Deposit of Remaining Available Collections				3,657,949.33
Gross Reserve Account Balance				32,513,162.65
Remaining Available Collections Released to Seller				0.00
Ending Reserve Account Balance				32,513,162.65
V. POOL STATISTICS
Weighted Average Remaining Maturity				27.75
Monthly Prepayment Speed				71.000	%
Lifetime Prepayment Speed				69.000	%
			$	units
Recoveries of Defaulted and Casualty Receivables	1,173,556.66
Securitization Value of Defaulted Receivables and Casualty Receivables	1,620,314.40			74
Aggregate Defaulted and Casualty Gain (Loss)	(446,757.74)
Pool Balance at Beginning of Collection Period	1,498,284,422.51
Net Loss Ratio	-0.0298	%
Cumulative Net Losses for all Periods	0.0562	%		872,001.51
Delinquent Receivables:	Amount			Number
31-60 Days Delinquent	14,755,578.13			641
61-90 Days Delinquent	2,959,913.07			124
91-120+ Days Delinquent	978,815.52			44
Total Delinquent Receivables:	18,694,306.72			809
60+ Days Delinquencies as Percentage of Receivables	0.26	%
Aggregate Sales Performance of Auctioned Vehicles			$	units
Sales Proceeds	567,337.85			33
Securitization Value	648,453.68
Aggregate Residual Gain (Loss)	(81,115.83)
Cumulative Sales Performance of Auctioned Vehicles			$	units
Cumulative Sales Proceeds	1,350,016.03			82
Cumulative Securitization Value	1,628,269.07
Cumulative Residual Gain (Loss)	(278,253.04)
VI. Reconciliation of Advances
Beginning Balance of Residual Advance				555,445.30
Reimbursement of Outstanding Advance				332,111.15
Additional Advances for current period				331,496.23
Ending Balance of Residual Advance				554,830.38
Beginning Balance of Payment Advance				3,155,641.65
Reimbursement of Outstanding Payment Advance				1,219,175.76
Additional Payment Advances for current period				1,462,669.31
Ending Balance of Payment Advance				3,399,135.20

Page 8 of 8