Investor Report

Mercedes-Benz Auto Lease Trust 2013-B

Collection Period Ended

Page 1 of 5

Amounts in USD

31-Oct-2015

Dates

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

Collection Period (from... to)

16-Nov-2015

Payment Date

31-Oct-2015

1-Oct-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-Nov-2015

Record Date

13-Nov-2015

16-Nov-2015

15-Oct-2015

15-Nov-2015

15-Oct-2015

Summary

Balance

Beginning

Ending

Principal

Payment

Principal per $1000

Face Amount

Initial

Note

Factor

Balance

0.00

Class A-1 Notes

0.000000

272,000,000.00

0.000000

0.00

Class A-2 Notes

0.000000

400,000,000.00

0.000000

0.00

59,871,330.41

15,343,574.69

Class A-3 Notes

83.229450

535,000,000.00

0.028680

44,527,755.72

100,805,000.00

Class A-4 Notes

0.000000

100,805,000.00

1.000000

0.00

160,676,330.41

Total Note Balance

1,307,805,000.00

116,148,574.69

44,527,755.72

Overcollateralization

290,449,091.26

Total Securitization Value

1,569,995,087.88

262,190,087.88

present value of lease payments

present value of Base Residual Value

451,125,421.67

406,597,665.95

349,803,213.19

1,019,673,502.23

550,321,585.65

66,093,717.09

56,794,452.76

385,031,704.58

Initial Overcollateralization Amount

Target Overcollateralization Amount

Current Overcollateralization Amount

Amount

Percentage

290,449,091.26

18.50%

262,190,087.88

16.70%

290,449,091.26

18.50%

Interest Payment

Interest per

Interest & Principal

Payment

Interest & Principal Payment

per $1000 Face Amount

Interest Rate

$1000 Face Amount

Class A-1 Notes

0.260000%

0.000000

0.00

0.000000

0.00

Class A-2 Notes

0.530000%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

0.620000%

0.057820

44,558,689.24

83.287270

30,933.52

Class A-4 Notes

0.760000%

0.633333

63,843.17

0.633333

63,843.17

$44,622,532.41

Total

94,776.69

Investor Report

Mercedes-Benz Auto Lease Trust 2013-B

Collection Period Ended

Page 2 of 5

Amounts in USD

31-Oct-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

9,841,997.40

271,770.30

46,052,653.91

0.00

38,819.48

46,052,928.18

0.00

46,052,928.18

274.27

18,378,253.57

17,832,402.94

(1) Total Servicing Fee

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

Nonrecoverable Advances to the Servicer

375,937.85

0.00

(3) Interest Distributable Amount Class A Notes

(4) Priority Principal Distribution Amount

94,776.69

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

44,527,755.72

0.00

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

0.00

(9) Excess Collections to Certificateholders

1,054,457.92

Total Distribution

46,052,928.18

Distributions

Available Funds

Distribution Detail

Amount Paid

Shortfall

Amount Due

0.00

375,937.85

Total Servicing Fee

Total Trustee Fee

0.00

94,776.69

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

30,933.52

0.00

30,933.52

thereof on Class A-4 Notes

63,843.17

0.00

63,843.17

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

94,776.69

0.00

Priority Principal Distribution Amount

0.00

Regular Principal Distribution Amount

44,527,755.72

0.00

44,527,755.72

Principal Distribution Amount

44,527,755.72

0.00

Investor Report

Mercedes-Benz Auto Lease Trust 2013-B

Collection Period Ended

Page 3 of 5

Amounts in USD

31-Oct-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

7,849,975.44

0.00

7,849,975.44

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

233.91

40.36

274.27

7,849,975.44

Notice to Investors

Mercedes-Benz Financial Services USA LLC, as Servicer, has elected to excercise its option under Section 5.01 of the 2013-B Servicing Supplement to purchase the 2013-B Exchange

Note on November 16, 2015 (the "Redemption Date") and has deposited $116,148,574.69 into the 2013-B Exchange Note Collection Account to redeem the balance of the Class A-3

and Class A-4 Notes. Therefore, pursuant to Section 10.01 of the Indenture, the Notes will be redeemed on the Redemption Date.

Investor Report

Mercedes-Benz Auto Lease Trust 2013-B

Collection Period Ended

Page 4 of 5

Amounts in USD

31-Oct-2015

Pool Statistics

Securitization Value end of Collection Period

451,125,421.67

Securitization Value beginning of Collection Period

Number of Leases

Amount

Pool Data

25.90%

Pool Factor

Gross Losses

Terminations- Scheduled

Terminations- Early

Principal portion of lease payments

37,363

Cutoff Date Securitization Value

Repurchase Payment (excluding interest)

406,597,665.95

4,127,386.47

0.00

16,507,946.55

16,941,208.26

6,951,214.44

1,569,995,087.88

13,603

12,374

92.67%

1,159,889,424.74

364,907,348.19

6.79%

8.20

32.12

Cumulative Turn-in Ratio

Aggregate Base Residual Value

9.84

24.32

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

0.60%

63.17%

Investor Report

Mercedes-Benz Auto Lease Trust 2013-B

Collection Period Ended

Page 5 of 5

Amounts in USD

31-Oct-2015

Delinquency Profile *

0.02%

80,907.77

91-120 Days Delinquent

12,320

1,284,436.10

404,903,933.38

328,388.70

100.00%

12,374

406,597,665.95

*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 **

99.58%

Current

0.08%

0.32%

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

0.060%

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

(12,707.71)

946,844.15

597,081.65

0.768%

12,056,897.25

36,979,459.63

840,887.83

36,138,571.80

Current

363,478.68

246,310.68

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