Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of July 2015

Collection Period Start	1-Jul-15	Distribution Date	17-Aug-15
Collection Period End	31-Jul-15	30/360 Days	30
Beg. of Interest Period	15-Jul-15	Actual/360 Days	33
End of Interest Period	17-Aug-15

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,517,865,698.77		400,103,529.73		348,073,675.94		0.2293178
Total Securities					1,517,865,698.77		400,103,529.73		348,073,675.94		0.2293178
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		0.317300	%		400,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.610000	%		360,000,000.00		32,237,830.96		0.00		0.0000000
Class A-4 Notes		0.740000	%		109,825,000.00		109,825,000.00		90,032,977.17		0.8197858
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		32,237,830.96			16,387.56		89.5495304		0.0455210
Class A-4 Notes		19,792,022.83			67,725.42		180.2141847		0.6166667
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		52,029,853.79			84,112.98

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								5,891,123.88
Monthly Interest								1,864,247.09
Total Monthly Payments								7,755,370.97

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								277,787.60
Aggregate Sales Proceeds Advance								20,414,645.99
Total Advances								20,692,433.59

Vehicle Disposition Proceeds:
Reallocation Payments								21,992,636.77
Repurchase Payments								1,772,430.77
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								17,093,971.56
Excess Wear and Tear and Excess Mileage								328,400.24
Remaining Payoffs								0.00
Net Insurance Proceeds								276,628.38
Residual Value Surplus								303,600.78
Total Collections								70,215,473.06

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		14,688,671.00						961
Involuntary Repossession		276,310.00						22
Voluntary Repossession		96,593.77						7
Full Termination		6,911,835.00						428
Bankruptcy		19,227.00						1
Insurance Payoff				273,205.65				14
Customer Payoff						452,673.35		28
Grounding Dealer Payoff						12,460,848.34		678
Dealer Purchase						3,178,384.22		166
Total		21,992,636.77		273,205.65		16,091,905.91		2,305

Page 6 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of July 2015

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		21,606			447,854,333.75			7.00000	%		400,103,529.73
Total Depreciation Received					(6,550,943.44	)					(5,288,830.07	)
Principal Amount of Gross Losses		(35	)		(675,316.07	)					(617,649.44	)
Repurchase / Reallocation		(102	)		(1,862,599.59	)					(1,772,430.77	)
Early Terminations		(893	)		(17,194,539.26	)					(15,362,859.80	)
Scheduled Terminations		(1,711	)		(31,604,546.27	)					(28,988,083.71	)
Pool Balance - End of Period		18,865			389,966,389.12						348,073,675.94

Remaining Pool Balance
Lease Payment											34,886,665.81
Residual Value											313,187,010.13
Total											348,073,675.94

III. DISTRIBUTIONS

Total Collections													70,215,473.06
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													70,215,473.06

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													367,771.18
3. Reimbursement of Sales Proceeds Advance													15,014,570.64
4. Servicing Fee:
Servicing Fee Due													333,419.61
Servicing Fee Paid													333,419.61
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													15,715,761.43

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													16,387.56

Class A-3 Notes Monthly Interest Paid													16,387.56
Chg in Class A-3 Notes Int. Carryover Shortfall													0.00

Page 7 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of July 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																			84,112.98
Total Note and Certificate Monthly Interest Paid																			84,112.98
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																			54,415,598.65

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			52,029,853.79

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			52,029,853.79
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																			2,385,744.86

Page 8 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of July 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					2,385,744.86
Gross Reserve Account Balance					25,153,730.34
Remaining Available Collections Released to Seller					2,385,744.86
Total Ending Reserve Account Balance					22,767,985.48

V. POOL STATISTICS

Weighted Average Remaining Maturity					5.12
Monthly Prepayment Speed					85	%
Lifetime Prepayment Speed					71	%

		$		units
Recoveries of Defaulted and Casualty Receivables		702,409.14
Securitization Value of Gross Losses and Casualty Receivables*		617,649.44			35
Aggregate Defaulted and Casualty Gain (Loss)		84,759.70
Pool Balance at Beginning of Collection Period		400,103,529.73
Net Loss Ratio		0.0212	%

Cumulative Net Losses for all Periods		0.1832	%		2,781,066.90

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		3,085,195.82			180
61-90 Days Delinquent		892,532.01			48
91-120+ Days Delinquent		277,018.59			16
Total Delinquent Receivables:		4,254,746.42			244
60+ Days Delinquencies as Percentage of Receivables		0.29	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		21,600,506.00			1389
Securitization Value		24,436,729.57
Aggregate Residual Gain (Loss)		(2,836,223.57	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		405,506,373.73			26,367
Cumulative Securitization Value		442,243,199.39
Cumulative Residual Gain (Loss)		(36,736,825.66	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					27,747,231.84
Reimbursement of Outstanding Advance					15,014,570.64
Additional Advances for current period					20,414,645.99
Ending Balance of Residual Advance					33,147,307.19

Beginning Balance of Payment Advance					760,994.46
Reimbursement of Outstanding Payment Advance					367,771.18
Additional Payment Advances for current period					277,787.60
Ending Balance of Payment Advance					671,010.88

Page 9 of 10

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of July 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 10 of 10

Nissan Auto Lease Trust 2013-A 10-D