Investor Report

Mercedes-Benz Auto Lease Trust 2013-A

Collection Period Ended

Page 1 of 5

Amounts in USD

28-Feb-2015

Dates

Interest Period of the Class A-1 Notes (from... to)

Collection Period (from... to)

16-Mar-2015

Payment Date

28-Feb-2015

1-Feb-2015

30/360 Days

Actual/360 Days

Collection Period No.

Determination Date

Interest Period of the Class A-2, A-3 and A-4 Notes (from... to)

12-Mar-2015

Record Date

13-Mar-2015

16-Mar-2015

17-Feb-2015

15-Mar-2015

15-Feb-2015

Summary

Balance

Beginning

Ending

Principal

Payment

Principal per $1000

Face Amount

Initial

Note

Factor

Balance

0.00

Class A-1 Notes

0.000000

478,850,000.00

0.000000

0.00

Class A-2 Notes

0.000000

796,000,000.00

0.000000

0.00

162,915,261.89

83,160,185.38

Class A-3 Notes

135.178096

590,000,000.00

0.140949

79,755,076.51

154,350,000.00

Class A-4 Notes

0.000000

154,350,000.00

1.000000

0.00

317,265,261.89

Total Note Balance

2,019,200,000.00

237,510,185.38

79,755,076.51

Overcollateralization

449,909,836.24

Total Securitization Value

2,399,519,126.59

380,319,126.59

present value of lease payments

present value of Base Residual Value

767,175,098.13

687,420,021.62

584,016,838.63

1,518,755,204.64

880,763,921.95

117,675,742.85

103,403,182.99

649,499,355.28

Initial Overcollateralization Amount

Target Overcollateralization Amount

Current Overcollateralization Amount

Amount

Percentage

449,909,836.24

18.75%

380,319,126.59

15.85%

449,909,836.24

18.75%

Interest Payment

Interest per

Interest & Principal

Payment

Interest & Principal Payment

per $1000 Face Amount

Interest Rate

$1000 Face Amount

Class A-1 Notes

0.270000%

0.000000

0.00

0.000000

0.00

Class A-2 Notes

0.490000%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

0.590000%

0.135763

79,835,176.51

135.313858

80,100.00

Class A-4 Notes

0.720000%

0.600000

92,610.00

0.600000

92,610.00

$79,927,786.51

Total

172,710.00

Investor Report

Mercedes-Benz Auto Lease Trust 2013-A

Collection Period Ended

Page 2 of 5

Amounts in USD

28-Feb-2015

Lease Payments Received

Net Sales Proceeds-early terminations (including Defaulted Leases)

Net Sales Proceeds-scheduled terminations

Excess wear and tear included in Net Sales Proceeds

Excess mileage included in Net Sales Proceeds

Subtotal

Repurchase Payments

Advances made by the Servicer

Investment Earnings

Total Available Collections

Reserve Account Draw Amount

Total Available Funds

15,138,232.73

591,788.46

82,729,689.51

0.00

32,586.04

82,730,392.37

0.00

82,730,392.37

702.86

30,631,177.45

36,960,279.33

(1) Total Servicing Fee

(2) Total Trustee Fees (max. $100,000 p.a.)

Nonrecoverable Advances to the Servicer

639,312.58

0.00

(3) Interest Distributable Amount Class A Notes

(4) Priority Principal Distribution Amount

172,710.00

0.00

(5) To Reserve Fund to reach the Reserve Fund Required Amount

(6) Regular Principal Distribution Amount

(7) Additional Servicing Fee and Transition Costs

0.00

79,755,076.51

0.00

(8) Total Trustee Fees [not previously paid under (2)]

0.00

(9) Excess Collections to Certificateholders

2,163,293.28

Total Distribution

82,730,392.37

Distributions

Available Funds

Distribution Detail

Amount Paid

Shortfall

Amount Due

0.00

639,312.58

Total Servicing Fee

Total Trustee Fee

0.00

172,710.00

0.00

Monthly Interest Distributable Amount

thereof on Class A-1 Notes

0.00

thereof on Class A-2 Notes

0.00

thereof on Class A-3 Notes

80,100.00

0.00

80,100.00

thereof on Class A-4 Notes

92,610.00

0.00

92,610.00

Interest Carryover Shortfall Amount

0.00

thereof on Class A-1 Notes

0.00

thereof on Class A-2 Notes

0.00

thereof on Class A-3 Notes

0.00

thereof on Class A-4 Notes

0.00

Interest Distributable Amount Class A Notes

172,710.00

0.00

Priority Principal Distribution Amount

0.00

Regular Principal Distribution Amount

79,755,076.51

0.00

79,755,076.51

Principal Distribution Amount

79,755,076.51

0.00

Investor Report

Mercedes-Benz Auto Lease Trust 2013-A

Collection Period Ended

Page 3 of 5

Amounts in USD

28-Feb-2015

Reserve Fund and Investment Earnings

Investment Earnings

Net Investment Earnings on the Reserve Fund

Reserve Fund

Reserve Fund Amount - Beginning Balance

Reserve Fund Deficiency

Reserve Fund Amount - Ending Balance

11,997,595.63

0.00

11,997,595.63

Reserve Fund Required Amount

plus top up Reserve Fund up to the Required Amount

plus Net Investment Earnings for the Collection Period

minus Net Investment Earnings

minus Reserve Fund Draw Amount

0.00

Investment Earnings for the Collection Period

Net Investment Earnings on the Exchange Note

Collection Account

610.81

92.05

702.86

11,997,595.63

Notice to Investors

Investor Report

Mercedes-Benz Auto Lease Trust 2013-A

Collection Period Ended

Page 4 of 5

Amounts in USD

28-Feb-2015

Pool Statistics

Securitization Value end of Collection Period

767,175,098.13

Securitization Value beginning of Collection Period

Number of Leases

Amount

Pool Data

28.65%

Pool Factor

Gross Losses

Terminations- Scheduled

Terminations- Early

Principal portion of lease payments

57,098

Cutoff Date Securitization Value

Repurchase Payment (excluding interest)

687,420,021.62

7,149,677.61

0.00

33,681,273.75

27,425,344.86

11,498,780.29

2,399,519,126.59

23,784

21,423

90.04%

1,721,197,534.44

608,975,263.04

6.34%

8.77

31.18

Cumulative Turn-in Ratio

Aggregate Base Residual Value

9.42

25.13

Current

As of Cutoff Date

Weighted Average Seasoning (months)

Weighted Average Remaining Term (months)

Weighted Average Securitization Rate

Proportion of base prepayment assumption realized life to date

Actual lifetime prepayment speed

0.47%

51.79%

Investor Report

Mercedes-Benz Auto Lease Trust 2013-A

Collection Period Ended

Page 5 of 5

Amounts in USD

28-Feb-2015

Delinquency Profile *

0.01%

101,777.31

91-120 Days Delinquent

21,314

2,793,768.75

683,674,499.68

849,975.88

100.00%

21,423

687,420,021.62

*A lease is not considered delinquent if the amount past due is less than 10% of the payment due under such lease

**Based on the actual Securitization Value of the respective leases

Total

Percentage

Number of Leases

Amount **

99.46%

Current

0.12%

0.41%

31-60 Days Delinquent

61-90 Days Delinquent

Credit Loss

Securitization Value of Defaulted Leases BOP

Current

Less Liquidation Proceeds

Less Recoveries

Current Net Credit Loss / (Gain)

Cumulative Net Credit Loss / (Gain)

Cumulative Net Credit Loss / (Gain) as % of Cutoff Date

Securitization Value

0.070%

Residual Loss

Less sales proceeds and other payments received during

Collection Period

Current Residual Loss / (Gain)

Securitization Value of Liquidated Leases BOP

Cumulative Residual Loss / (Gain)

Cumulative Residual Loss / (Gain) as % of Cut-off Date

Securitization Value

(165,824.35)

1,685,616.18

740,988.11

(0.347%)

(8,325,907.20)

67,515,308.11

791,198.90

66,724,109.21

Current

593,559.91

313,252.55

Mercedes-Benz Auto Lease Trust 2013-A 10-D