Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 1 of 5

Amounts in USD

31-Dec-2016

Dates

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

Collection Period (from... to)

17-Jan-2017

Payment Date

31-Dec-2016

1-Dec-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)

12-Jan-2017

Record Date

13-Jan-2017

17-Jan-2017

15-Dec-2016

15-Jan-2017

15-Dec-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

16,359,911.81

Class A-3 Notes

28.452021

575,000,000.00

0.000000

16,359,911.81

0.00

247,770,000.00

Class A-4 Notes

267.481718

247,770,000.00

0.732518

66,273,945.22

181,496,054.78

264,129,911.81

Total Note Balance

2,014,770,000.00

82,633,857.03

181,496,054.78

Overcollateralization

397,639,748.30

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

661,769,660.11

579,147,333.68

505,020,345.51

1,555,806,566.22

854,201,184.71

89,651,019.75

74,126,988.17

572,118,640.36

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

1.023890%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

1.100000%

0.026081

16,374,908.40

28.478102

14,996.59

Class A-4 Notes

1.210000%

1.008333

66,523,779.97

268.490051

249,834.75

$82,898,688.37

Total

264,831.34

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 2 of 5

Amounts in USD

31-Dec-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

12,050,718.45

584,160.84

84,634,681.74

0.00

182,297.38

84,658,295.57

0.00

84,658,295.57

23,613.83

35,586,327.55

36,997,635.74

(1) Total Servicing Fee

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

Nonrecoverable Advances to the Servicer

551,474.72

0.00

(3) Interest Distributable Amount Class A Notes

(4) Priority Principal Distribution Amount

264,831.34

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

82,633,857.03

0.00

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

0.00

(9) Excess Collections to Certificateholders

1,208,132.48

Total Distribution

84,658,295.57

Distributions

Available Funds

Distribution Detail

Amount Paid

Shortfall

Amount Due

0.00

551,474.72

Total Servicing Fee

Total Trustee Fee

0.00

264,831.34

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

14,996.59

0.00

14,996.59

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

264,831.34

0.00

Priority Principal Distribution Amount

0.00

Regular Principal Distribution Amount

82,633,857.03

0.00

82,633,857.03

Principal Distribution Amount

82,633,857.03

0.00

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 3 of 5

Amounts in USD

31-Dec-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

21,831.91

1,781.92

23,613.83

6,025,019.38

Notice to Investors

Mercedes-Benz Financial Services USA LLC, as Servicer has elected to excercise its option under Section 5.01 of the 2015-A Servicing Supplement to purchase the 2015-A Exchange

Note on January 17, 2017 (the "Redemption Date") and has deposited $181,496,054.78 into the 2015- A Exchange Note Collection Account to redeem the balance of the Class A-4

Note. Therefore, pursuant to Section 10.01 of the Indenture, the Notes will be redeemed on the Redemption Date.

The Servicer discovered that in the course of converting its servicing system the securitization values for the collection periods from June 2016 to November 2016, inclusive, for

each of the Mercedes-Benz Auto Lease Trust securitization trusts outstanding as of June 2016 (including the Issuing Entity), was calculated using one additional remaining monthly

payment for each lease. The securitization values for the December 2016 collection period were corrected in this regard. The decline in the securitization values from the November

2016 collection period is, as a result of the correction, greater than would otherwise have been the case. The amount of this decline in securitization values for the Issuing Entity is

approximately $0.5 million.

Investor Report

Mercedes-Benz Auto Lease Trust 2015-A

Collection Period Ended

Page 4 of 5

Amounts in USD

31-Dec-2016

Pool Statistics

Securitization Value end of Collection Period

661,769,660.11

Securitization Value beginning of Collection Period

Number of Leases

Amount

Pool Data

24.03%

Pool Factor

Gross Losses

Terminations- Scheduled

Terminations- Early

Principal portion of lease payments

57,690

Cutoff Date Securitization Value

Repurchase Payment (excluding interest)

579,147,333.68

6,697,797.96

0.00

32,438,333.86

31,732,188.23

11,754,006.38

2,410,007,750.93

19,411

17,080

93.96%

1,762,832,979.55

523,341,579.79

6.80%

6.81%

6.82

32.12

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

0.60%

60.86%

Delinquency Profile

Delinquency Profile *

0.05%

261,032.50

91-120 Days Delinquent

16,979

2,395,600.59

575,728,114.25

762,586.34

100.00%

17,080

579,147,333.68

*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 **

99.41%

Current

0.13%

0.41%

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

31-Dec-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

784,862.15

287,930.02

432,814.63

Principal Net Credit Loss / (Gain)

64,117.50

31,684,964.49

2,116,328.45

881

22,914,566.20

6,654,069.84

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

0.124%

0.212%

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

Average Net Credit Loss / (Gain)

2,402.19

0.088%

0.416 %

0.092 %

0.216 %

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)

69,941,943.74

2,308

1,241,764,036.94

39,722

68,856,094.16

1,232,663,800.03

1,085,849.58

9,100,236.91

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

2.100%

3.958%

Average Residual Loss / (Gain)

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

0.378%

229.10

5.175 %

3.956 %

4.601 %

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