Exhibit 99.1

World Omni Automobile Lease Securitization Trust 2011-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 10/31/2013

PAGE 1


A.	*DATES*												Begin		End		# days

1	Payment Date															11/15/2013
2	Collection Period													10/1/2013		10/31/2013		31
3	Monthly Interest Period-Actual													10/15/2013		11/14/2013		31
4	Monthly Interest - Scheduled													10/15/2013		11/14/2013		30


B.	*SUMMARY*

								*Principal Payment*
		*Initial Balance*			*Beginning Balance*			*1st Priority*			*2nd Priority*		*Regular*		*Ending Balance*		*Note Factor*
5	Class A-1 Notes		99,210,000.00			0.00			—			—		—		—		0.0000000
6	Class A-2 Notes		249,050,000.00			0.00			—			—		0.00		—		—
7	Class A-3 Notes		249,450,000.00			0.00			—			—		—		—		—
8	Class A-4 Notes		86,660,000.00			73,304,144.74			—			—		26,525,247.00		46,778,897.74		0.5397980
9	Total Class A Notes		684,370,000.00			73,304,144.74			0.00			0.00		26,525,247.00		46,778,897.74
10	Class B Notes		32,390,000.00			32,390,000.00			—			—		—		32,390,000.00		1.0000000


11	Total Notes		$716,760,000.00			105,694,144.74		$	0.00		$	0.00	$	26,525,247.00		79,168,897.74


	Overcollateralization
12	Exchange Note		80,993,080.08			80,993,080.08										80,993,080.08
13	Series 2011-A Notes		12,177,720.75			24,297,924.03										24,297,924.03

14	Total Overcollateralization		93,170,800.83			105,291,004.11										105,291,004.11

15	Total Target Overcollateralization		$105,291,004.11			105,291,004.11										105,291,004.11


		*Coupon Rate*			*Interest Pmt Due*			*Per $1000* *Face Amount*			Principal Payment Due		Per $1000 Face Amount		*Interest* *Shortfall*
16	Class A-1 Notes		0.30137	%		0.00			0.0000000			0.00		0.0000000		0.00
17	Class A-2 Notes		0.81000	%		0.00			0.0000000			0.00		0.0000000		0.00
18	Class A-3 Notes		1.49000	%		0.00			0.0000000			0.00		0.0000000		0.00
19	Class A-4 Notes		1.78000	%		108,734.48			1.2547251			26,525.247.00		306.0840872		0.00
20	Total Class A Notes					108,734.48			0.1588826			26,525.247.00		38.7586349		0.00
21	Class B Notes		2.10000	%		56,682.50			1.7500000			0.00		0.0000000		0.00

22	Totals					165,416.98			0.2307843			26,525,247.00		37.0071530		0.00


		*Initial Balance*			*Beginning Balance*										*Ending Balance*
23	Exchange Note Balance		728,937,721.00			189,886,633.97										166,013,911.67


	Reference Pool Balance Data				*Initial*			*Current*
24	Discount Rate					4.00	%		4.00	%
25	Aggregate Securitization Value					809,930,800.83			184,459,901.85
26	Aggregate Base Residual Value (Not Discounted)					537,958,155.81			167,799,437.55

					*Units*			*Securitization Value*
27	Securitization Value - Beginning of Period					13,977			210,985,148.85
28	Depreciation/Payments								(2,975,557.15	)
29	Gross Credit Losses					(25	)		(361,541.94	)
30	Scheduled & Early Terminations					(1,323	)		(17,359,625.66	)
31	Payoff Units & Lease Reversals					(377	)		(5,828,522.25	)
32	Repurchased Leases					—			0.00

33	Securitization Value - End of Period					12,252			184,459,901.85

World Omni Automobile Lease Securitization Trust 2011-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 10/31/2013

PAGE 2



C.	*SERVICING FEE*

34	Servicing Fee Due								178,820.96
35	Unpaid Servicing Fees - Prior Collection Periods								0.00
36	Change in Servicing Fee Due - Current Collection Period vs. Prior Collection Period								(20,776.19	)

D.	*RESERVE ACCOUNT*

	Reserve Account Balances:
37	Required Reserve Account Balance (1.00% of Initial Securitization Value)								8,099,308.01
38	Beginning Reserve Account Balance								8,099,308.01
39	Ending Reserve Account Balance								8,099,308.01


E.	*POOL STATISTICS*

	Delinquencies Aging Profile - End of Period	Units		Percentage			Securitization Value
40	Total Active Units (Excluding Inventory)		11,150		99.12	%		169,478,697.10
41	31 - 60 Days Delinquent		76		0.68	%		1,167,505.34
42	61 - 90 Days Delinquent		12		0.11	%		149,714.87
43	91+ Days Delinquent		10		0.09	%		84,446.60

44	Total		11,248		100.00	%		170,880,363.91

45	Current Period Net Residual Losses/(Gains)								(902,151.11	)

46	Current Period Net Credit Losses/(Gains)								31,576.05

World Omni Automobile Lease Securitization Trust 2011-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 10/31/2013

PAGE 3



F.	*EXCHANGE NOTE COLLECTION ACCOUNT COLLECTED AMOUNTS*

47	Collected Amounts	29,460,956.20

48	Investment Earnings on Collection Account	810.82

49	Total Collected Amounts, prior to Servicer Advances	29,461,767.02

50	Servicer Advance	0.00

51	Total Collected Amounts - Available for Distribution	29,461,767.02


	*DISTRIBUTIONS FROM EXCHANGE NOTE COLLECTION ACCOUNT*

52	Servicing Fee	175,820.96
53	Interest on the Exchange Note - to the Trust Collection Account	332,301.61
54	Principal on the Exchange Note - to the Trust Collection Account	23,872,722.30
55	Trust Collection Account Shortfall Amount - to the Trust Collection Account	2,762,311.99
56	Remaining Funds Payable to Trust Collection Account	2,318,610.16

57	Total Distributions	29,461,767.02


G.	*TRUST COLLECTION ACCOUNT*
	*AVAILABLE FUNDS*

58	Available Funds	29,285,946.06
59	Investment Earnings on Reserve Account	247.53
60	Reserve Account Draw Amount	0.00

61	Total Available Funds - Available for Distribution	29,286,193.59


	*DISTRIBUTIONS FROM TRUST COLLECTION ACCOUNT*

62	Administration Fee	8,791.05
63	Class A Noteholders’s Interest Distributable Amount	108,734.48
64	Noteholders’ First Priority Principal Distributable Amount	—
65	Class B Noteholders’s Interest Distributable Amount	56,682.50
66	Noteholders’ Second Priority Principal Distributable Amount	—
67	Amount to Reinstate Reserve Account to Required Reserve Account Balance	0.00
68	Noteholders’ Regular Principal Distributable Amount	26,525,247.00
69	Remaining Funds Payable to Certificateholder	2,586,738.56

70	Total Distributions	29,286,193.59

World Omni Automobile Lease Securitization Trust 2011-A 10-D