														Exhibit 99.1
World Omni Automobile Lease Securitization Trust 2012-A														PAGE 1
MONTHLY SERVICER CERTIFICATE
For the collection period ended 7/31/2014



A.	*DATES*										Begin	End		# days

1	Payment Date											8/15/2014
2	Collection Period										7/1/2014	7/31/2014		31
3	Monthly Interest Period-Actual										7/15/2014	8/14/2014		31
4	Monthly Interest - Scheduled										7/15/2014	8/14/2014		30





B.	*SUMMARY*


							*Principal Payment*
		*Initial Balance*			*Beginning Balance*		*1st Priority*		*2nd Priority*	*Regular*		*Ending Balance*	*Note Factor*
5	Class A-1 Notes		179,640,000.00		-		-		-		-	-		0.0000000
6	Class A-2 Notes		200,000,000.00		-		-		-		-	-		-
7	Class A-3 Notes		203,670,000.00		89,695,232.55		-		-		35,268,921.91	54,426,310.64		0.2672279
8	Class A-4 Notes		60,000,000.00		60,000,000.00		-		-		-	60,000,000.00		1.0000000
9	Total Class A Notes		643,310,000.00		149,695,232.55		0.00		0.00		35,268,921.91	114,426,310.64
10	Class B Notes		30,450,000.00		30,450,000.00		-		-		-	30,450,000.00		1.0000000

11	Total Notes	$	673,760,000.00		180,145,232.55	$	0.00	$	0.00	$	35,268,921.91	144,876,310.64

	Overcollateralization
12	Exchange Note		76,131,851.69		76,131,851.69							76,131,851.69
13	Series 2012-A Notes		11,426,665.22		22,839,555.51							22,839,555.51

14	Total Overcollateralization		87,558,516.91		98,971,407.20							98,971,407.20
15	Total Target Overcollateralization	$	98,971,407.20		98,971,407.20							98,971,407.20




				*Interest Pmt Due*		*Per $1000*			*Principal*		*Per $1000*	*Interest*
			*Coupon Rate*	*Interest Pmt Due*		*Face Amount*			*Payment Due*		*Face Amount*	*Shortfall*
16	Class A-1 Notes		0.32800%		0.00		0.0000000		0.00		0.0000000	0.00
17	Class A-2 Notes		0.71000%		0.00		0.0000000		0.00		0.0000000	0.00
18	Class A-3 Notes		0.93000%		69,513.81		0.3413061		35,268,921.91		173.1669952	0.00
19	Class A-4 Notes		1.06000%		53,000.00		0.8833333		0.00		0.0000000	0.00
20	Total Class A Notes				122,513.81		0.1904429		35,268,921.91		54.8241468	0.00
21	Class B Notes		1.49000%		37,808.75		1.2416667		0.00		0.0000000	0.00

22	Totals				160,322.56		0.2379520		35,268,921.91		52.3464170	0.00
		*Initial Balance*			*Beginning Balance*							*Ending Balance*
23	Exchange Note Balance		685,186,665.00		251,204,975.78							219,462,946.06





	Reference Pool Balance Data				*Initial*		*Current*
24	Discount Rate				3.50%		3.50%
25	Aggregate Securitization Value				761,318,516.91		243,847,717.84
26	Aggregate Base Residual Value (Not Discounted)				509,718,503.66		219,153,077.93


				*Units*			*Securitization Value*
27	Securitization Value — Beginning of Period				19,543		279,116,639.75
28	Depreciation/Payments						(4,112,446.47)
29	Gross Credit Losses				(37)		(546,823.84)
30	Scheduled & Early Terminations				(1,687)		(21,071,820.69)
31	Payoff Units & Lease Reversals				(658)		(9,537,830.91)
32	Repurchased Leases				-		0.00

33	Securitization Value - End of Period				17,161		243,847,717.84

World Omni Automobile Lease Securitization Trust 2012-A							PAGE 2
MONTHLY SERVICER CERTIFICATE
For the collection period ended 7/31/2014



C.	*SERVICING FEE*

34	Servicing Fee Due					232,597.20

35	Unpaid Servicing Fees - Prior Collection Periods					0.00

36	Change in Servicing Fee Due - Current Collection Period vs. Prior Collection Period					(25,751.27)





D.	*RESERVE ACCOUNT*

	Reserve Account Balances:
37	Required Reserve Account Balance (.50% of Initial Securitization Value)					3,806,592.58
38	Beginning Reserve Account Balance					3,806,592.58
39	Ending Reserve Account Balance					3,806,592.58




E.	*POOL STATISTICS*

	Delinquencies Aging Profile — End of Period	*Units*	*Percentage*	*Securitization Value*
40	Total Active Units (Excluding Inventory)	15,247	99.08%		220,214,881.44
41	31 - 60 Days Delinquent	111	0.72%		1,635,329.79
42	61 - 90 Days Delinquent	18	0.12%		253,638.55
43	91+ Days Delinquent	12	0.08%		95,231.74

44	Total	15,388	100.00%		222,199,081.52



45	Current Period Net Residual Losses/(Gains)					(1,595,491.24)


46	Current Period Net Credit Losses/(Gains)					86,610.06


World Omni Automobile Lease Securitization Trust 2012-A			PAGE 3
MONTHLY SERVICER CERTIFICATE
For the collection period ended 7/31/2014




F.	*EXCHANGE NOTE COLLECTION ACCOUNT*

	*COLLECTED AMOUNTS*

47	Collected Amounts	40,094,977.05

48	Investment Earnings on Collection Account	1,216.87

49	Total Collected Amounts, prior to Servicer Advances	40,096,193.92

50	Servicer Advance	0.00

51	Total Collected Amounts - Available for Distribution	40,096,193.92



	*DISTRIBUTIONS FROM EXCHANGE NOTE COLLECTION ACCOUNT*

52	Servicing Fee	232,597.20
53	Interest on the Exchange Note - to the Trust Collection Account	311,912.84
54	Principal on the Exchange Note - to the Trust Collection Account	31,742,029.72
55	Trust Collection Account Shortfall Amount - to the Trust Collection Account	4,655,319.59
56	Remaining Funds Payable to Trust Collection Account	3,154,334.57

57	Total Distributions	40,096,193.92




G.	*TRUST COLLECTION ACCOUNT*

	*AVAILABLE FUNDS*

58	Available Funds	39,863,596.72

59	Investment Earnings on Reserve Account	133.31

60	Reserve Account Draw Amount	0.00

61	Total Available Funds - Available for Distribution	39,863,730.03


	*DISTRIBUTIONS FROM TRUST COLLECTION ACCOUNT*

62	Administration Fee	11,629.86
63	Class A Noteholders' Interest Distributable Amount	122,513.81
64	Noteholders' First Priority Principal Distributable Amount	-
65	Class B Noteholders' Interest Distributable Amount	37,808.75
66	Noteholders' Second Priority Principal Distributable Amount	-
67	Amount to Reinstate Reserve Account to Required Reserve Account Balance	-
68	Noteholders' Regular Principal Distributable Amount	35,268,921.91
69	Remaining Funds Payable to Certificateholder	4,422,855.70

70	Total Distributions	39,863,730.03

World Omni Automobile Lease Securitization Trust 2012-A 10-D