Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 1 of 5

Amounts in USD

30-Jun-2016

Dates

Interest Period of the Class A-1, A-2b Notes (from... to)

Collection Period (from... to)

15-Jul-2016

Payment Date

30-Jun-2016

1-Jun-2016

30/360 Days

Actual/360 Days

Collection Period No.

Determination Date

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

13-Jul-2016

Record Date

14-Jul-2016

15-Jul-2016

15-Jun-2016

15-Jul-2016

15-Jun-2016

Summary

Balance

Beginning

Ending

Principal

Payment

Principal per $1000

Face Amount

Initial

Note

Factor

Balance

0.00

Class A-1 Notes

0.000000

392,000,000.00

0.000000

0.00

Class A-2A Notes

0.000000

400,000,000.00

0.000000

0.00

Class A-2B Notes

0.000000

400,000,000.00

0.000000

0.00

513,127,619.31

Class A-3 Notes

125.146447

575,000,000.00

0.767249

71,959,206.83

441,168,412.48

247,770,000.00

Class A-4 Notes

0.000000

247,770,000.00

1.000000

0.00

247,770,000.00

760,897,619.31

Total Note Balance

2,014,770,000.00

71,959,206.83

688,938,412.48

Overcollateralization

421,751,356.41

397,651,278.90

Total Securitization Value

2,410,007,750.93

395,237,750.93

present value of lease payments

present value of Base Residual Value

1,182,648,975.72

1,086,589,691.38

898,632,498.83

1,555,806,566.22

854,201,184.71

213,191,304.55

187,957,192.55

969,457,671.17

Initial Overcollateralization Amount

Current Overcollateralization Amount

Amount

Percentage

395,237,750.93

16.40%

397,651,278.90

16.50%

17.50%

421,751,356.41

Target Overcollateralization Amount (until Class A-2 Notes are paid in full)

Target Overcollateralization Amount (after Class A-2 Notes are paid in full)

397,651,278.90

16.50%

Interest Payment

Interest per

Interest & Principal

Payment

Interest & Principal Payment

per $1000 Face Amount

Interest Rate

$1000 Face Amount

Class A-1 Notes

0.240000%

0.000000

0.00

0.000000

0.00

Class A-2A Notes

0.780000%

0.000000

0.00

0.000000

0.00

Class A-2B Notes

0.762050%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

1.100000%

0.818030

72,429,573.81

125.964476

470,366.98

Class A-4 Notes

1.210000%

1.008333

249,834.75

1.008333

249,834.75

$72,679,408.56

Total

720,201.73

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 2 of 5

Amounts in USD

30-Jun-2016

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

21,915,347.85

468,880.95

100,833,692.53

0.00

59,364.01

100,853,500.41

0.00

100,853,500.41

19,807.88

49,106,174.96

29,812,169.72

(1) Total Servicing Fee

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

Nonrecoverable Advances to the Servicer

985,540.81

0.00

(3) Interest Distributable Amount Class A Notes

(4) Priority Principal Distribution Amount

720,201.73

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

71,959,206.83

0.00

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

0.00

(9) Excess Collections to Certificateholders

27,188,551.04

Total Distribution

100,853,500.41

Distributions

Available Funds

Distribution Detail

Amount Paid

Shortfall

Amount Due

0.00

985,540.81

Total Servicing Fee

Total Trustee Fee

0.00

720,201.73

0.00

Monthly Interest Distributable Amount

thereof on Class A-1 Notes

0.00

thereof on Class A-2A Notes

0.00

thereof on Class A-2B Notes

0.00

thereof on Class A-3 Notes

470,366.98

0.00

470,366.98

thereof on Class A-4 Notes

249,834.75

0.00

249,834.75

Interest Carryover Shortfall Amount

0.00

thereof on Class A-1 Notes

0.00

thereof on Class A-2A Notes

0.00

thereof on Class A-2B 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

720,201.73

0.00

Priority Principal Distribution Amount

0.00

Regular Principal Distribution Amount

71,959,206.83

0.00

71,959,206.83

Principal Distribution Amount

71,959,206.83

0.00

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 3 of 5

Amounts in USD

30-Jun-2016

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

6,025,019.38

0.00

6,025,019.38

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

18,636.74

1,171.14

19,807.88

6,025,019.38

Notice to Investors

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 4 of 5

Amounts in USD

30-Jun-2016

Pool Statistics

Securitization Value end of Collection Period

1,182,648,975.72

Securitization Value beginning of Collection Period

Number of Leases

Amount

Pool Data

45.09%

Pool Factor

Gross Losses

Terminations- Scheduled

Terminations- Early

Principal portion of lease payments

57,690

Cutoff Date Securitization Value

Repurchase Payment (excluding interest)

1,086,589,691.38

6,656,088.65

0.00

26,257,954.25

45,342,411.66

17,802,829.78

2,410,007,750.93

33,370

30,875

92.84%

1,762,832,979.55

944,007,323.36

6.80%

9.51

26.82

Cumulative Turn-in Ratio

Aggregate Base Residual Value

10.77

23.64

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

0.63%

70.49%

Delinquency Profile

Delinquency Profile *

0.04%

450,890.25

91-120 Days Delinquent

30,745

3,526,166.80

1,081,785,537.38

827,096.95

100.00%

30,875

1,086,589,691.38

*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 **

99.56%

Current

0.08%

0.32%

31-60 Days Delinquent

61-90 Days Delinquent

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 5 of 5

Amounts in USD

30-Jun-2016

Loss Statistics

Current

Credit Loss

Amount

Number of Leases

Cumulative

Number of Leases

Amount

Recoveries

Liquidation Proceeds

Securitization Value of Defaulted Leases, Beg of Collection Period

1,300,944.58

503,248.42

536,363.45

Principal Net Credit Loss / (Gain)

261,332.71

25,019,442.62

1,797,707.03

681

18,499,202.16

4,722,533.43

Net Credit Loss / (Gain) as % of Average Securitization Value (annualized):

Second Prior Collection Period

Prior Collection Period

Current Collection Period

Third Prior Collection Period

Four Month Average

0.276%

0.106%

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

Average Net Credit Loss / (Gain)

2,639.80

0.075%

0.212 %

(0.213%)

0.151 %

Current

Residual Loss

Amount

Number of Leases

Cumulative

Number of Leases

Amount

Sales Proceeds and Other Payments Received

Securitization Value of Liquidated Leases, Beg of Collection Period

Residual Loss / (Gain)

76,955,509.98

2,459

824,900,464.45

26,127

75,171,325.34

829,544,794.08

1,784,184.64

(4,644,329.63)

Residual Loss / (Gain) as % of Average Securitization Value (annualized):

Second Prior Collection Period

Prior Collection Period

Current Collection Period

Third Prior Collection Period

Four Month Average

1.887%

1.928%

Average Residual Loss / (Gain)

Cumulative Residual Loss / (Gain) as % of Cutoff Date Securitization Value

(0.193)%

(177.76)

1.250 %

2.839 %

1.736 %

Mercedes-Benz Auto Lease Trust 2015-A 10-D