Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

Exhibit 99.1

For the collection period ended 02-28-15

PAGE 1

A. DATES

Begin

End

# days

Determination Date

3/18/2015

Payment Date

3/20/2015

Collection Period

2/1/2015

2/28/2015

Monthly Interest Period - Actual

2/20/2015

3/19/2015

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		16,610,670.58		—		16,285,772.68		324,897.90		0.0014440
8	Class A-2-B Notes		370,000,000.00		27,315,324.93		—		26,781,048.40		534,276.53		0.0014440
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		$478,925,995.51		$ —		$43,066,821.08		$435,859,174.43

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

13	Total Securitization Value		$1,474,969,190.96		$725,983,335.00						$682,916,513.92


14	NPV Lease Payments Receivable		590,265,127.79		135,310,665.55						120,326,475.25
15	NPV Base Residual		884,704,063.17		590,672,669.45						562,590,038.67


		*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			8,720.60		0.0387582		16,294,493.28		72.4199701
18	Class A-2-B Notes		0.42350	%		0.17350	%		8,997.36		0.0243172		26,790,045.76		72.4055291
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								338,509.63				43,405,330.71


*C. COLLECTIONS AND AVAILABLE FUNDS*

21	Lease Payments Received		13,348,228.51
22	Pull Ahead Waived Payments		—
23	Sales Proceeds - Early Terminations		15,976,389.25
24	Sales Proceeds via Customer - Scheduled Terminations		17,471,263.91
25	Security Deposits for Terminated Accounts		12,124.00
26	Excess Wear and Tear Received		185,029.57
27	Excess Mileage Charges Received		190,970.69
28	Other Recoveries Received		19,260.54

29	Subtotal: Total Collections		47,203,266.47

30	Repurchase Payments		—
31	Postmaturity Term Extension		—
32	Investment Earnings on Collection Account		4,427.88

33	Total Available Funds, prior to Servicer Advances		47,207,694.35

34	Servicer Advance		—

35	Total Available Funds		47,207,694.35

36	Reserve Account Draw		—

37	Available for Distribution		47,207,694.35


*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		604,986.11
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		338,509.63
48	First Priority Principal Distribution Amount		—
49	Amount Paid to Reserve Account to Reach Specified Balance		—
50	Subtotal: Remaining Available Funds	46,259,198.61
51	Regular Principal Distribution Amount	43,066,821.08
52	Regular Principal Paid to Noteholders (lesser of Item 48 and Item 49)		43,066,821.08
53	Other Amounts paid to Trustees		—

54	Remaining Available Funds		3,192,377.53

Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 02-28-15

PAGE 2

E. CALCULATIONS



55	Calculation of First Priority Principal Distribution Amount:
56	Outstanding Principal Amount of the Notes (Beg. Of Collection Period)	478,925,995.51
57	Less: Aggregate Securitization Value (End of Collection Period)	(682,916,513.92)

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)	478,925,995.51
61	Less: First Priority Principal Distribution Amount	—
62	Less: Targeted Note Balance	(435,859,174.43)

63	Regular Principal Distribution Amount	43,066,821.08


64	Calculation of Targeted Note Balance:
65	Aggregate Securitization Value (End of Collection Period)	682,916,513.92
66	Less: Targeted Overcollateralization Amount (16.75% of Initial Securitization Value)	(247,057,339.49)

67	Targeted Note Balance	435,859,174.43


68	Calculation of Servicer Advance:
69	Available Funds, prior to Servicer Advances (Item 31)	47,207,694.35
70	Less: Payment Date Advance Reimbursement (Item 80)	—
71	Less: Servicing Fees Paid (Items 38, 39 and 40)	604,986.11
72	Less: Administration Fees Paid (Items 42, 43 and 44)	5,000.00
73	Less: Interest Paid to Noteholders (Item 45)	338,509.63
74	Less: 1st Priority Principal Distribution (Item 56)	—

75	Equals: Remaining Available Funds before Servicer Advance (If < 0, Available Funds Shortfall)	46,259,198.61
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)	46,259,198.61

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	391.58

90	Subtotal: Reserve Fund Available for Distribution	7,375,237.53
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	7,375,237.53
94	Less: Excess Reserve Account Funds to Transferor (If Item 91 > Item 84)	391.58

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		1,166	18,998,198.75
99	Less: Aggregate Sales Proceeds for Current Month Scheduled Terminated Units			(17,564,303.84)
100	Less: Aggregate Sales Proceeds & Recoveries for Prior Month Scheduled Terminated Units			(195,825.27)
101	Less: Excess Wear and Tear Received			(185,029.57)
102	Less: Excess Mileage Received			(190,970.69)

103	Current Period Net Residual Losses/(Gains)		1,166	862,069.38

104	Cumulative Net Residual Losses:
105	Beginning Cumulative Net Residual Losses		8,208	(5,536,954.12)
106	Current Period Net Residual Losses (Item 101)		1,166	862,069.38

107	Ending Cumulative Net Residual Losses		9,374	(4,674,884.74)

108	Cumulative Net Residual Losses/(Gains) as a % of Aggregate Initial Securitization Value			-0.32%

Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 02-28-15

PAGE 3

G. POOL STATISTICS


		*Initial*			*Current*
109	Collateral Pool Balance Data
110	Aggregate Securitization Value		1,474,969,191		682,916,514
111	Aggregate Base Residual Value		1,026,754,815		593,398,807
112	Number of Current Contracts		65,841		38,928
113	Weighted Average Lease Rate		2.61	%	2.29%
114	Average Remaining Term		25.8		8.6
115	Average Original Term		38.9		39.2
116	Proportion of Base Prepayment Assumption Realized				108.53%
117	Actual Monthly Prepayment Speed				1.25%
118	Turn-in Ratio on Scheduled Terminations				93.92%


		*Sales Proceeds*		*Units*			*Book Amount*			*Securitization Value*
119	Pool Balance - Beginning of Period				40,899			813,869,764		725,983,335
120	Depreciation/Payments							(12,580,555	)	(9,161,739)
121	Gross Credit Losses				(17	)		(289,460	)	(293,313)
122	Early Terminations - Regular				(788	)		(16,160,490	)	(14,613,570)
123	Early Terminations - Lease Pull Aheads				—			—		—
124	Scheduled Terminations - Purchased by Customer		1,314,303		(71	)		(1,346,990	)	(1,234,783)
125	Scheduled Terminations - Sold at Auction		2,587,162		(271	)		(4,807,377	)	(4,484,266)
126	Scheduled Terminations - Purchased by Dealer		13,575,974		(825	)		(14,366,829	)	(13,279,150)

127	Pool Balance - End of Period				38,927			764,318,063		682,916,514


		*Units*		*Securitization Value*		*Percentage*
128	Delinquencies Aging Profile - End of Period
129	Current		38,197		669,321,480	98.01%
130	31 - 90 Days Delinquent		658		12,379,479	1.81%
131	91+ Days Delinquent		73		1,215,555	0.18%

132	Total		38,928		682,916,514	100.00%


		*Units*		*Amounts*
133	Credit Losses:
134	Aggregate Securitization Value on charged-off units		17	293,313
135	Aggregate Liquidation Proceeds on charged-off units			(153,808)
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			(19,261)

139	Current Period Aggregate Net Credit Losses/(Gains)		17	120,245


140	Cumulative Net Credit Losses:
141	Beginning Cumulative Net Credit Losses		283	2,370,787
142	Current Period Net Credit Losses (Item 136)		17	120,245

143	Ending Cumulative Net Credit Losses		300	2,491,032

144	Cumulative Net Credit Losses/(Gains) as a % of Aggregate Initial Securitization Value			0.17%


				*Units*
145	Aging of Scheduled Maturies Not Sold
146	0 - 60 Days since Contract Maturity			1,509
147	61 - 120 Days since Contract Maturity			547
148	121+ Days since Contract Maturity			26

VW CREDIT, INC., as Servicer

Volkswagen Auto Lease Trust 2013-A

MONTHLY SERVICER CERTIFICATE

For the collection period ended 02-28-15

PAGE 4

SCHEDULED REDUCTION IN AGGREGATE SECURITIZATION VALUE


*Payment Date*	*Scheduled* *Reduction* (1)
4/20/2015		73,812,176
5/20/2015		48,611,842
6/20/2015		36,689,213
7/20/2015		34,890,412
8/20/2015		41,378,218
9/20/2015		49,687,618
10/20/2015		49,851,715
11/20/2015		43,060,621
12/20/2015		32,128,469
1/20/2016		25,799,233
2/20/2016		31,073,990
3/20/2016		34,747,383
4/20/2016		34,571,386
5/20/2016		18,418,795
6/20/2016		41,196,043
7/20/2016		41,739,631
8/20/2016		14,440,450
9/20/2016		8,578,985
10/20/2016		7,385,857
11/20/2016		2,562,261
12/20/2016		1,360,238
1/20/2017		1,067,396
2/20/2017		2,934,267
3/20/2017		3,583,940
4/20/2017		3,210,684
5/20/2017		135,692
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		—
1/20/2020		—

Total:		682,916,513.93

(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