Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 01-31-15

PAGE 1

A. DATES

Begin

End

# days

Determination Date

2/18/2015

Payment Date

2/20/2015

Collection Period

12/28/2014

1/31/2015

Monthly Interest Period - Actual

1/20/2015

2/19/2015

Monthly Interest - Scheduled


*B. SUMMARY*
						*Principal Payment*
		*Initial Balance*		*Beginning Balance*		*1st Priority*		*Regular*		*Ending Balance*		*Note Factor*
6	Class A-1 Notes		220,000,000.00-				—		—		—		—
7	Class A-2-A Notes		225,000,000.00		38,095,243.67		—		21,484,573.09		16,610,670.58		0.0738252
8	Class A-2-B Notes		370,000,000.00		62,645,511.77		—		35,330,186.84		27,315,324.93		0.0738252
9	Class A-3 Notes		350,000,000.00		350,000,000.00		—		—		350,000,000.00		1.0000000
10	Class A-4 Notes		85,000,000.00		85,000,000.00		—		—		85,000,000.00		1.0000000

11	Equals: Total Securities		$1,250,000,000.00		$535,740,755.44		$—		$56,814,759.93		$478,925,995.51

12	Overcollateralization		224,969,190.96		247,057,339.49						247,057,339.49

13	Total Securitization Value		$1,474,969,190.96		$782,798,094.93						$725,983,335.00


14	NPV Lease Payments Receivable		590,265,127.79		154,418,260.36						135,310,665.55
15	NPV Base Residual		884,704,063.17		628,379,834.57						590,672,669.45


		*Coupon Rate*			*Libor Rate*			*Interest Pmt Due*		Per $1000 Face Amount		Principal & Interest Payment Due		Per $1000 Face Amount
16	Class A-1 Notes		0.23000	%		N/A			—		—		—		—
17	Class A-2-A Notes		0.63000	%		N/A			20,000.00		0.0888889		21,504,573.09		95.5758804
18	Class A-2-B Notes		0.41800	%		0.16800	%		22,548.90		0.0609430		35,352,735.74		95.5479344
19	Class A-3 Notes		0.84000	%		N/A			245,000.00		0.7000000		245,000.00		0.7000000
20	Class A-4 Notes		1.07000	%		N/A			75,791.67		0.8916667		75,791.67		0.8916667

	Equals: Total Securities								363,340.57				57,178,100.50


*C. COLLECTIONS AND AVAILABLE FUNDS*

21	Lease Payments Received		17,015,812.51
22	Pull Ahead Waived Payments		—
23	Sales Proceeds - Early Terminations		20,946,026.50
24	Sales Proceeds via Customer - Scheduled Terminations		24,545,924.65
25	Security Deposits for Terminated Accounts		25,901.00
26	Excess Wear and Tear Received		206,268.02
27	Excess Mileage Charges Received		173,175.02
28	Other Recoveries Received		7,914.03

29	Subtotal: Total Collections		62,921,021.73

30	Repurchase Payments		—
31	Postmaturity Term Extension		—
32	Investment Earnings on Collection Account		5,107.80

33	Total Available Funds, prior to Servicer Advances		62,926,129.53

34	Servicer Advance		—

35	Total Available Funds		62,926,129.53

36	Reserve Account Draw		—

37	Available for Distribution		62,926,129.53


*D. DISTRIBUTIONS*

38	Payment Date Advance Reimbursement (Item 80)		—
39	Servicing Fee (Servicing and Administrative Fees paid pro rata):
40	Servicing Fee Shortfall from Prior Periods		—
41	Servicing Fee Due in Current Period		652,331.75
42	Servicing Fee Shortfall		—
43	Administration Fee (Servicing and Administrative Fees paid pro rata):
44	Administration Fee Shortfall from Prior Periods		—
45	Administration Fee Due in Current Period		5,000.00
46	Administration Fee Shortfall		—
47	Interest Paid to Noteholders		363,340.57
48	First Priority Principal Distribution Amount		—
49	Amount Paid to Reserve Account to Reach Specified Balance		—
50	Subtotal: Remaining Available Funds	61,905,457.21
51	Regular Principal Distribution Amount	56,814,759.93
52	Regular Principal Paid to Noteholders (lesser of Item 48 and Item 49)		56,814,759.93
53	Other Amounts paid to Trustees		—

54	Remaining Available Funds		5,090,697.28

Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 01-31-15

PAGE 2

E. CALCULATIONS



55	Calculation of First Priority Principal Distribution Amount:
56	Outstanding Principal Amount of the Notes (Beg. Of Collection Period)	535,740,755.44
57	Less: Aggregate Securitization Value (End of Collection Period)	(725,983,335.00)

58	First Priority Principal Distribution Amount (not less than zero)	—


59	Calculation of Regular Principal Distribution Amount:
60	Outstanding Principal Amount of the Notes (Beg. Of Collection Period)	535,740,755.44
61	Less: First Priority Principal Distribution Amount	—
62	Less: Targeted Note Balance	(478,925,995.51)

63	Regular Principal Distribution Amount	56,814,759.93


64	Calculation of Targeted Note Balance:
65	Aggregate Securitization Value (End of Collection Period)	725,983,335.00
66	Less: Targeted Overcollateralization Amount (16.75% of Initial Securitization Value)	(247,057,339.49)

67	Targeted Note Balance	478,925,995.51


68	Calculation of Servicer Advance:
69	Available Funds, prior to Servicer Advances (Item 31)	62,926,129.53
70	Less: Payment Date Advance Reimbursement (Item 80)	—
71	Less: Servicing Fees Paid (Items 38, 39 and 40)	652,331.75
72	Less: Administration Fees Paid (Items 42, 43 and 44)	5,000.00
73	Less: Interest Paid to Noteholders (Item 45)	363,340.57
74	Less: 1st Priority Principal Distribution (Item 56)	—

75	Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)	61,905,457.21
76	Monthly Lease Payments Due on Included Units but not received (N/A if Item 73 > 0)	N/A

77	Servicer Advance (If Item 73 < 0, lesser of Item 74 and absolute value of Item 73, else 0)	—


78	Total Available Funds after Servicer Advance (Item 73 plus Item 74)	61,905,457.21

79	Reserve Account Draw Amount (If Item 76 is < 0, Lesser of the Reserve Account Balance and Item 76)	—


80	Reconciliation of Servicer Advance:
81	Beginning Balance of Servicer Advance	—
82	Payment Date Advance Reimbursement	—
83	Additional Payment Advances for current period	—

84	Ending Balance of Payment Advance	—


*F. RESERVE ACCOUNT*

85	Reserve Account Balances:
86	Targeted Reserve Account Balance	7,374,845.95
87	Initial Reserve Account Balance	7,374,845.95

88	Beginning Reserve Account Balance	7,374,845.95
89	Plus: Net Investment Income for the Collection Period	442.82

90	Subtotal: Reserve Fund Available for Distribution	7,375,288.77
91	Plus: Deposit of Excess Available Funds to reach Specified Balance (Item 47)	—
92	Less: Reserve Account Draw Amount (Item 77)	—

93	Subtotal Reserve Account Balance	7,375,288.77
94	Less: Excess Reserve Account Funds to Transferor (If Item 91 > Item 84)	442.82

95	Equals: Ending Reserve Account Balance	7,374,845.95


96	Change in Reserve Account Balance from Immediately Preceding Payment Date	—


		*Units*		*Amounts*
97	Current Period Net Residual Losses:
98	Aggregate Securitization Value for Scheduled Terminated Units		1,449	24,889,270.71
99	Less: Aggregate Sales Proceeds for Current Month Scheduled Terminated Units			(24,628,835.21)
100	Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units			(274,859.87)
101	Less: Excess Wear and Tear Received			(206,268.02)
102	Less: Excess Mileage Received			(173,175.02)

103	Current Period Net Residual Losses/(Gains)		1,449	(393,867.41)

104	Cumulative Net Residual Losses:
105	Beginning Cumulative Net Residual Losses		6,759	(5,143,086.71)
106	Current Period Net Residual Losses (Item 101)		1,449	(393,867.41)

107	Ending Cumulative Net Residual Losses		8,208	(5,536,954.12)

108	Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value			-0.38%

Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 01-31-15

PAGE 3

G. POOL STATISTICS


		*Initial*			*Current*
109	Collateral Pool Balance Data
110	Aggregate Securitization Value		1,474,969,191		725,983,335
111	Aggregate Base Residual Value		1,026,754,815		625,340,825
112	Number of Current Contracts		65,841		40,899
113	Weighted Average Lease Rate		2.61	%	2.32%
114	Average Remaining Term		25.8		9.2
115	Average Original Term		38.9		39.2
116	Proportion of Base Prepayment Assumption Realized				112.30%
117	Actual Monthly Prepayment Speed				1.43%
118	Turn-in Ratio on Scheduled Terminations				92.62%


		*Sales Proceeds*		*Units*			*Book Amount*			*Securitization Value*
119	Pool Balance—Beginning of Period				43,361			875,379,983		782,798,095
120	Depreciation/Payments							(13,357,152	)	(12,316,041)
121	Gross Credit Losses				(22	)		(404,512	)	(400,259)
122	Early Terminations - Regular				(991	)		(21,126,589	)	(19,209,190)
123	Early Terminations - Lease Pull Aheads				—			—		—
124	Scheduled Terminations - Purchased by Customer		2,108,281		(107	)		(2,109,105	)	(1,942,577)
125	Scheduled Terminations - Sold at Auction		4,116,200		(291	)		(5,282,066	)	(4,948,679)
126	Scheduled Terminations - Purchased by Dealer		18,338,142		(1,051	)		(19,230,796	)	(17,998,014)

127	Pool Balance - End of Period				40,899			813,869,764		725,983,335


		*Units*		*Securitization Value*		*Percentage*
128	Delinquencies Aging Profile - End of Period
129	Current		40,139		711,957,714	98.07%
130	31 - 90 Days Delinquent		697		12,936,102	1.78%
131	91+ Days Delinquent		63		1,089,519	0.15%

132	Total		40,899		725,983,335	100.00%


		*Units*		*Amounts*
133	Credit Losses:
134	Aggregate Securitization Value on charged-off units		22	400,259
135	Aggregate Liquidation Proceeds on charged-off units			(184,232)
136	Aggregate Securitization Value on charged-off units previously categorized as Early Terminations			—
137	Aggregate Liquidation Proceeds on charged-off units previously categorized as Early Terminations			—
138	Recoveries on charged-off units			(7,914)

139	Current Period Aggregate Net Credit Losses/(Gains)		22	208,112


140	Cumulative Net Credit Losses:
141	Beginning Cumulative Net Credit Losses		261	2,162,675
142	Current Period Net Credit Losses (Item 136)		22	208,112

143	Ending Cumulative Net Credit Losses		283	2,370,787

144	Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value			0.16%


				*Units*
145	Aging of Scheduled Maturies Not Sold
146	0 - 60 Days since Contract Maturity			1,596
147	61 - 120 Days since Contract Maturity			308
148	121+ Days since Contract Maturity			20

VW CREDIT, INC., as Servicer

Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 01-31-15

PAGE 4

SCHEDULED REDUCTION IN AGGREGATE SECURITIZATION VALUE


*Payment Date*	*Scheduled* *Reduction* (1)
3/20/2015		64,492,126
4/20/2015		44,392,971
5/20/2015		50,470,510
6/20/2015		37,568,138
7/20/2015		35,704,775
8/20/2015		42,131,793
9/20/2015		50,463,325
10/20/2015		50,381,228
11/20/2015		43,520,678
12/20/2015		32,333,769
1/20/2016		26,023,769
2/20/2016		31,335,213
3/20/2016		34,947,496
4/20/2016		34,776,951
5/20/2016		18,465,320
6/20/2016		41,309,330
7/20/2016		41,835,369
8/20/2016		14,572,355
9/20/2016		8,666,982
10/20/2016		7,514,385
11/20/2016		2,665,358
12/20/2016		1,415,433
1/20/2017		1,081,540
2/20/2017		2,967,408
3/20/2017		3,578,566
4/20/2017		3,233,663
5/20/2017		134,880
6/20/2017		—
7/20/2017		—
8/20/2017		—
9/20/2017		—
10/20/2017		—
11/20/2017		—
12/20/2017		—
1/20/2018		—
2/20/2018		—
3/20/2018		—
4/20/2018		—
5/20/2018		—
6/20/2018		—
7/20/2018		—
8/20/2018		—
9/20/2018		—
10/20/2018		—
11/20/2018		—
12/20/2018		—
1/20/2019		—
2/20/2019		—
3/20/2019		—
4/20/2019		—
5/20/2019		—
6/20/2019		—
7/20/2019		—
8/20/2019		—
9/20/2019		—
10/20/2019		—
11/20/2019		—
12/20/2019		—

Total:		725,983,335.01

(1)	This column represents the monthly reduction in the Aggregate Securitization Value, assuming

(a)

each collection period is a calendar month rather than a fiscal month,

(b)

timely receipt of all monthly rental payments and sales proceeds,

(c)

no credit or residual losses and

(d)

no prepayments (including defaults, purchase option excercises or other early lease terminations).

Actual cash flows are likely to vary from these amounts.

Summary of Material Modifications, Extensions or Waivers

None in the current month

Summary of Material Breaches of Representations or Warranties Related to Eligibility Criteria

None in the current month

Summary of Material Breaches by the Issuer of Transaction Covenants

None in the current month

Summary of Material Changes in Practices With respect to Charge-Offs, Collections and Management of Delinquent Receivables and the Effect of any Grace Period, Re-Aging, Re-Structuring, Partial Payments or Other Practices on Delinquency and Loss Experience

None in the current month

Volkswagen Auto Lease Trust 2013-A 10-D