Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of April 2015

Collection Period Start	1-Apr-15	Distribution Date	15-May-15
Collection Period End	30-Apr-15	30/360 Days	30
Beg. of Interest Period	15-Apr-15	Actual/360 Days	30
End of Interest Period	15-May-15

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,517,865,698.77		545,293,497.70		486,542,459.29		0.3205438
Total Securities					1,517,865,698.77		545,293,497.70		486,542,459.29		0.3205438
Class A-1 Notes		0.230000	%		195,000,000.00		0.00		0.00		0.0000000
Class A-2a Notes		0.450000	%		195,000,000.00		0.00		0.00		0.0000000
Class A-2b Notes		0.311500	%		400,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.610000	%		360,000,000.00		177,427,798.93		118,676,760.52		0.3296577
Class A-4 Notes		0.740000	%		109,825,000.00		109,825,000.00		109,825,000.00		1.0000000
Certificates		0.000000	%		258,040,698.77		258,040,698.77		258,040,698.77		1.0000000

	Principal Payment Due			Interest Payment		Principal per $1000 Face Amount		Interest per $1000 Face Amount
Class A-1 Notes		0.00			0.00		0.0000000		0.0000000
Class A-2a Notes		0.00			0.00		0.0000000		0.0000000
Class A-2b Notes		0.00			0.00		0.0000000		0.0000000
Class A-3 Notes		58,751,038.41			90,192.46		163.1973289		0.2505346
Class A-4 Notes		0.00			67,725.42		0.0000000		0.6166667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		58,751,038.41			157,917.88

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								7,446,878.78
Monthly Interest								2,499,343.99
Total Monthly Payments								9,946,222.77

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								313,311.72
Aggregate Sales Proceeds Advance								26,103,948.71
Total Advances								26,417,260.43

Vehicle Disposition Proceeds:
Reallocation Payments								36,257,689.55
Repurchase Payments								2,523,258.57
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								16,831,389.01
Excess Wear and Tear and Excess Mileage								357,184.44
Remaining Payoffs								0.00
Net Insurance Proceeds								398,691.72
Residual Value Surplus								1,000,111.80
Total Collections								93,731,808.29

Vehicle Disposition Activity for the current month - Terminated and Sold (included in Vehicle Disposition Proceeds)	Reallocation Payments		Net Insurance Sales		Lease Payoffs		Count
Early Termination		26,132,426.00						1,719
Involuntary Repossession		274,062.00						20
Voluntary Repossession		138,363.00						7
Full Termination		9,712,838.55						644
Bankruptcy		-						-
Insurance Payoff				394,030.85				21
Customer Payoff						391,017.64		21
Grounding Dealer Payoff						11,427,303.05		606
Dealer Purchase						4,112,802.79		205
Total		36,257,689.55		394,030.85		15,931,123.48		3,243

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of April 2015

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		28,865			608,942,016.77			7.00000	%		545,293,497.70
Total Depreciation Received					(8,797,300.66	)					(7,118,769.24	)
Principal Amount of Gross Losses		(41	)		(842,590.49	)					(750,896.19	)
Repurchase / Reallocation		(156	)		(2,640,937.36	)					(2,523,258.57	)
Early Terminations		(1,211	)		(23,075,667.46	)					(20,864,084.73	)
Scheduled Terminations		(1,613	)		(29,831,400.33	)					(27,494,029.68	)
Pool Balance - End of Period		25,844			543,754,120.47						486,542,459.29

Remaining Pool Balance
Lease Payment											65,766,004.31
Residual Value											420,776,454.98
Total											486,542,459.29

III. DISTRIBUTIONS

Total Collections													93,731,808.29
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													93,731,808.29

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													431,650.79
3. Reimbursement of Sales Proceeds Advance													33,159,020.09
4. Servicing Fee:
Servicing Fee Due													454,411.25
Servicing Fee Paid													454,411.25
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													34,045,082.13

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													0.00

Class A-1 Notes Monthly Interest Paid													0.00
Chg in Class A-1 Notes Int. Carryover Shortfall													0.00

Class A-2a 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													0.00

Class A-2 Notes Monthly Interest Paid													0.00
Chg in Class A-2 Notes Int. Carryover Shortfall													0.00

Class A-2b 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													0.00

Class A-2 Notes Monthly Interest Paid													0.00
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													90,192.46

Class A-3 Notes Monthly Interest Paid													90,192.46
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 6 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of April 2015

Class A-4 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																			67,725.42

Class A-4 Notes Monthly Interest Paid																			67,725.42
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																			157,917.88
Total Note and Certificate Monthly Interest Paid																			157,917.88
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																			59,528,808.28

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			58,751,038.41

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			58,751,038.41
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																			777,769.87

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of April 2015

IV. RESERVE ACCOUNT

Initial Reserve Account Amount					7,589,328.49
Required Reserve Account Amount					22,767,985.48
Beginning Reserve Account Balance					22,767,985.48
Additional Cash Infusion					0.00
Reinvestment Income for the Period					0.00
Reserve Fund Available for Distribution					22,767,985.48
Reserve Fund Draw Amount					0.00
Deposit of Remaining Available Collections					777,769.87
Gross Reserve Account Balance					23,545,755.35
Remaining Available Collections Released to Seller					777,769.87
Total Ending Reserve Account Balance					22,767,985.48

V. POOL STATISTICS

Weighted Average Remaining Maturity					6.20
Monthly Prepayment Speed					91	%
Lifetime Prepayment Speed					76	%

		$		units
Recoveries of Defaulted and Casualty Receivables		834,368.37
Securitization Value of Defaulted Receivables and Casualty Receivables		750,896.19			41
Aggregate Defaulted and Casualty Gain (Loss)		83,472.18
Pool Balance at Beginning of Collection Period		545,293,497.70
Net Loss Ratio		0.0153	%

Cumulative Net Losses for all Periods		0.2050	%		3,111,299.05

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		4,044,483.06			233
61-90 Days Delinquent		1,014,224.34			58
91-120+ Days Delinquent		428,698.46			23
Total Delinquent Receivables:		5,487,405.86			314
60+ Days Delinquencies as Percentage of Receivables		0.26	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		35,845,264.55			2354
Securitization Value		38,052,275.60
Aggregate Residual Gain (Loss)		(2,207,011.05	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		329,752,095.39			21,466
Cumulative Securitization Value		356,898,866.17
Cumulative Residual Gain (Loss)		(27,146,770.78	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					54,549,460.25
Reimbursement of Outstanding Advance					33,159,020.09
Additional Advances for current period					26,103,948.71
Ending Balance of Residual Advance					47,494,388.87

Beginning Balance of Payment Advance					974,626.86
Reimbursement of Outstanding Payment Advance					431,650.79
Additional Payment Advances for current period					313,311.72
Ending Balance of Payment Advance					856,287.79

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of April 2015

VII. STATEMENTS TO NOTEHOLDERS

1. Has there been any material change in practices with respect to charge-
offs, collection and management of delinquent Leases, and the effect
of any grace period, re-aging, re-structuring, partial payments or
other practices on delinquency and loss experience?							No

2. Have there been any material modifications, extensions or waivers to
Lease terms, fees, penalties or payments during the Collection Period?							No

3. Have there been any material breaches of representations, warranties
or covenants contained in the Leases?							No

4. Has there been any new issuance of notes or other securities backed by the
SUBI Assets?							No

5. Has there been any material additions, removals or substitutions of
SUBI Assets, or repurchases of SUBI Assets?							No

6. Has there been any material change in the underwriting, origination or acquisition
of Leases?							No

Page 9 of 9

Nissan Auto Lease Trust 2013-A 10-D