Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of August 2015

Collection Period Start	1-Aug-15	Distribution Date	15-Sep-15
Collection Period End	31-Aug-15	30/360 Days	30
Beg. of Interest Period	17-Aug-15	Actual/360 Days	29
End of Interest Period	15-Sep-15

SUMMARY
	Coupon Rate			Initial Balance		Beginning Balance		Ending Balance		Pool Factor
Total Portfolio					1,517,865,698.77		348,073,675.94		291,248,192.99		0.1918801
Total Securities					1,517,865,698.77		348,073,675.94		291,248,192.99		0.1918801
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		0.327600	%		400,000,000.00		0.00		0.00		0.0000000
Class A-3 Notes		0.610000	%		360,000,000.00		0.00		0.00		0.0000000
Class A-4 Notes		0.740000	%		109,825,000.00		90,032,977.17		33,207,494.22		0.3023674
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		0.00			0.00		0.0000000		0.0000000
Class A-4 Notes		56,825,482.95			55,520.34		517.4184653		0.5055346
Certificates		0.00			0.00		0.0000000		0.0000000
Total Securities		56,825,482.95			55,520.34

I. COLLECTIONS

Lease Payments: ( Lease SUBI)
Monthly Principal								4,571,040.23
Monthly Interest								1,541,088.93
Total Monthly Payments								6,112,129.16

Interest Rate Cap Payments								0.00

Advances:
Aggregate Monthly Payment Advances								276,528.04
Aggregate Sales Proceeds Advance								25,767,780.55
Total Advances								26,044,308.59

Vehicle Disposition Proceeds:
Reallocation Payments								29,879,970.70
Repurchase Payments								3,747,366.56
Net Auction Proceeds								0.00
Recoveries								0.00
Net Liquidation Proceeds								12,288,301.50
Excess Wear and Tear and Excess Mileage								325,486.64
Remaining Payoffs								0.00
Net Insurance Proceeds								204,995.40
Residual Value Surplus								694,595.28
Total Collections								79,297,153.83

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		17,591,760.23						1,132
Involuntary Repossession		190,657.00						14
Voluntary Repossession		23,838.00						1
Full Termination		12,059,759.47						754
Bankruptcy		13,956.00						1
Insurance Payoff				202,696.03				13
Customer Payoff						459,146.16		29
Grounding Dealer Payoff						8,839,452.18		509
Dealer Purchase						2,260,840.38		119
Total		29,879,970.70		202,696.03		11,559,438.72		2,572

Page 5 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of August 2015

II. COLLATERAL POOL BALANCE DATA
	Number			Book Amount			Discount Rate			Securitization Value
Pool Balance - Beginning of Period		18,865			389,966,389.12			7.00000	%		348,073,675.94
Total Depreciation Received					(5,626,863.68	)					(4,568,499.78	)
Principal Amount of Gross Losses		(27	)		(477,895.73	)					(433,398.00	)
Repurchase / Reallocation		(207	)		(3,932,010.37	)					(3,747,366.56	)
Early Terminations		(1,063	)		(19,383,859.84	)					(17,039,054.94	)
Scheduled Terminations		(1,836	)		(33,750,009.23	)					(31,037,163.67	)
Pool Balance - End of Period		15,732			326,795,750.27						291,248,192.99

Remaining Pool Balance
Lease Payment											26,635,414.91
Residual Value											264,612,778.08
Total											291,248,192.99

III. DISTRIBUTIONS

Total Collections													79,297,153.83
Reserve Amounts Available for Distribution													0.00
Total Available for Distribution													79,297,153.83

1. Amounts due Indenture Trustee as Compensation or Indemnity													0.00
2. Reimbursement of Payment Advance													310,899.20
3. Reimbursement of Sales Proceeds Advance													20,743,712.98
4. Servicing Fee:
Servicing Fee Due													290,061.40
Servicing Fee Paid													290,061.40
Servicing Fee Shortfall													0.00
Total Trustee, Advances and Servicing Fee Paid													21,344,673.58

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													0.00

Class A-3 Notes Monthly Interest Paid													0.00
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 August 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																			55,520.34

Class A-4 Notes Monthly Interest Paid																			55,520.34
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																			55,520.34
Total Note and Certificate Monthly Interest Paid																			55,520.34
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																			57,896,959.91

6. Total Monthly Principal Paid on the Notes
Total Monthly Principal Paid on the Class A Notes																			56,825,482.95

Total Class A Noteholders' Principal Carryover Shortfall																			0.00
Total Class A Noteholders' Principal Distributable Amount																			56,825,482.95
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																			1,071,476.96

Page 7 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of August 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					1,071,476.96
Gross Reserve Account Balance					23,839,462.44
Remaining Available Collections Released to Seller					1,071,476.96
Total Ending Reserve Account Balance					22,767,985.48

V. POOL STATISTICS

Weighted Average Remaining Maturity					4.84
Monthly Prepayment Speed					109	%
Lifetime Prepayment Speed					72	%

		$		units
Recoveries of Defaulted and Casualty Receivables		485,993.28
Securitization Value of Gross Losses and Casualty Receivables		433,398.00			27
Aggregate Defaulted and Casualty Gain (Loss)		52,595.28
Pool Balance at Beginning of Collection Period		348,073,675.94
Net Loss Ratio		0.0151	%

Cumulative Net Losses for all Periods		0.1798	%		2,728,471.62

Delinquent Receivables:	Amount			Number
31-60 Days Delinquent		2,342,247.94			131
61-90 Days Delinquent		1,197,476.91			71
91-120+ Days Delinquent		452,686.85			25
Total Delinquent Receivables:		3,992,411.70			227
60+ Days Delinquencies as Percentage of Receivables		0.47	%

Aggregate Sales Performance of Auctioned Vehicles		$		units
Sales Proceeds		29,651,519.70			1886
Securitization Value		32,424,870.81
Aggregate Residual Gain (Loss)		(2,773,351.11	)

Cumulative Sales Performance of Auctioned Vehicles		$		units
Cumulative Sales Proceeds		435,157,893.43			28,253
Cumulative Securitization Value		474,668,070.20
Cumulative Residual Gain (Loss)		(39,510,176.77	)

VI. RECONCILIATION OF ADVANCES

Beginning Balance of Residual Advance					33,147,307.19
Reimbursement of Outstanding Advance					20,743,712.98
Additional Advances for current period					25,767,780.55
Ending Balance of Residual Advance					38,171,374.76

Beginning Balance of Payment Advance					671,010.88
Reimbursement of Outstanding Payment Advance					310,899.20
Additional Payment Advances for current period					276,528.04
Ending Balance of Payment Advance					636,639.72

Page 8 of 9

Exhibit 99.1

NISSAN AUTO LEASE TRUST 2013-A

Monthly Servicer's Report

for the month of August 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