Investor Report

Mercedes-Benz Auto Lease Trust 2018-B

Collection Period Ended

Page 1 of 6

Amounts in USD

30-Jun-2020

Dates

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

Collection Period (from... to)

15-Jul-2020

Payment Date

30-Jun-2020

1-Jun-2020

Actual/360 Days

Collection Period No.

Determination Date

Interest Period of the Class A-2, A-3 and A-4 Notes (from... 7/15/2020

13-Jul-2020

Record Date

14-Jul-2020

15-Jul-2020

15-Jun-2020

30/360 Days

15-Jun-2020

15-Jul-2020

Summary

Balance

Beginning

Ending

Principal

Payment

Principal per $1000

Face Amount

Initial

Note

Factor

Balance

0.00

Class A-1 Notes

0.000000

234,000,000.00

0.000000

0.00

Class A-2 Notes

0.000000

345,000,000.00

0.000000

0.00

294,413,701.93

Class A-3 Notes

119.457603

365,000,000.00

0.687155

43,602,025.06

250,811,676.87

90,020,000.00

Class A-4 Notes

0.000000

90,020,000.00

1.000000

0.00

90,020,000.00

384,433,701.93

Total Note Balance

1,034,020,000.00

43,602,025.06

340,831,676.87

Overcollateralization

183,359,123.93

Total Securitization Value

1,202,354,911.01

168,334,911.01

present value of lease payments

present value of Base Residual Value

567,792,825.86

524,190,800.80

428,254,428.12

734,220,258.80

468,134,652.21

108,155,933.50

95,936,372.68

459,636,892.36

Initial Overcollateralization Amount

Current Overcollateralization Amount

Amount

Percentage

168,334,911.01

14.00%

183,359,123.93

15.25%

Target Overcollateralization Amount

183,359,123.93

15.25%

Interest Payment

Interest per

Interest & Principal

Payment

Interest & Principal Payment

per $1000 Face Amount

Interest Rate

$1000 Face Amount

Class A-1 Notes

2.716420%

0.000000

0.00

0.000000

0.00

Class A-2 Notes

3.040000%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

3.210000%

2.157689

44,389,581.71

121.615292

787,556.65

Class A-4 Notes

3.310000%

2.758333

248,305.17

2.758333

248,305.17

$44,637,886.88

Total

1,035,861.82

Investor Report

Mercedes-Benz Auto Lease Trust 2018-B

Collection Period Ended

Page 2 of 6

Amounts in USD

30-Jun-2020

Lease Payments Received

Net Sales Proceeds-early terminations (incl Defaulted Leases)

Net Sales Proceeds-scheduled terminations

Excess wear and tear included in Net Sales Proceeds

Excess mileage included in Net Sales Proceeds

Repurchase Payments

Advances made by the Servicer

Investment Earnings

Total Available Collections

Reserve Account Draw Amount

Total Available Funds

11,336,546.28

174,225.90

0.00

54,015.36

0.00

4,512.40

21,676,023.01

18,748,328.16

Total Exchange Note Payments

Available Funds ABS Notes

Available 2018-B Collections

51,765,409.85

Exchange Note Balance

Initial

Balance

Beginning

Balance

Ending

Balance

1,142,237,165.46

507,675,080.31

464,073,055.25

45,006,592.78

45,006,592.78

Subtotal

51,760,897.45

(2) Interest Distributable Amount Class A Notes

(3) Priority Principal Distribution Amount

1,035,861.82

0.00

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

(5) Regular Principal Distribution Amount

(6) Additional Servicing Fee and Transition Costs

0.00

43,602,025.06

0.00

(7) Total Trustee Fees and any Asset Representations Reviewer fees

[not previously paid under (1)]

0.00

(8) Excess Collections to Certificateholders

Total Distribution

(1) Total Trustee Fees and any Asset Representations Reviewer fees

(max. $250,000 p.a.)

0.00

45,006,592.78

Nonrecoverable Advances to the Servicer

(1) Total Servicing Fee

(2) Exchange Note Interest Distributable Amount

(3.32%)

473,160.69

0.00

1,404,567.72

(3) Exchange Note Principal Distributable Amount

(4) Any amounts by which the sum payable pursuant to Section 8.03(a)(i)

through (vii) of the Indenture (or, if applicable, pursuant to Section

5.04(b)(i)through (vii) of the Indenture) exceed the sum of the Exchange

Note Interest Distributable Amount and the Exchange Note Principal

Distributable Amount

(5) Remaining Funds Payable

43,602,025.06

Total Distribution

51,765,409.85

Distributions ABS Notes

Distribution on the Exchange Note

0.00

368,705.90

6,285,656.38

Investor Report

Mercedes-Benz Auto Lease Trust 2018-B

Collection Period Ended

Page 3 of 6

Amounts in USD

30-Jun-2020

Distribution Detail

Amount Paid

Shortfall

Amount Due

0.00

473,160.69

Total Servicing Fee

Total Trustee Fee

0.00

1,035,861.82

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

787,556.65

0.00

787,556.65

thereof on Class A-4 Notes

248,305.17

0.00

248,305.17

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

1,035,861.82

0.00

Priority Principal Distribution Amount

0.00

Regular Principal Distribution Amount

43,602,025.06

0.00

43,602,025.06

Principal Distribution Amount

43,602,025.06

0.00

Investor Report

Mercedes-Benz Auto Lease Trust 2018-B

Collection Period Ended

Page 4 of 6

Amounts in USD

30-Jun-2020

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

3,005,887.28

0.00

3,005,887.28

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

4,192.07

320.33

4,512.40

3,005,887.28

0.00

Notice to Investors

Note 1:

607 accounts with an outstanding securitization value of $22,368,846.37 did not have a monthly payment scheduled for the current Collection Period.

-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Note 2:

In response to the COVID-19 (coronavirus) pandemic, the Servicer is taking steps to offer relief to customers impacted by the crisis. Such relief may take the form of deferrals of

payment obligations, initially estimated not to exceed three months and currently extended to a maximum of five months, with the deferred payments due at the end of the lease term.

In addition, the Servicer may grant lease extensions beyond the scheduled lease termination date and, in some cases, waivers of monthly payments during the extension period. The

Servicer will not consider a customer's contract to be delinquent as a result of any such deferral or waiver. The Servicer is also implementing a phased resumption of collection

activities, including repossessions, that have been temporarily curtailed in response to the COVID-19 pandemic. Additional relief may be offered to customers in affected areas in the

future as the COVID-19 situation develops.

Investor Report

Mercedes-Benz Auto Lease Trust 2018-B

Collection Period Ended

Page 5 of 6

Amounts in USD

30-Jun-2020

Pool Statistics

Securitization Value end of Collection Period

567,792,825.86

Securitization Value beginning of Collection Period

Number of Leases

Amount

Pool Data

43.60%

Pool Factor

Gross Losses

Terminations- Scheduled

Terminations- Early

Principal portion of lease payments

29,542

Cutoff Date Securitization Value

Repurchase Payment (excluding interest)

524,190,800.80

3,247,880.69

0.00

15,040,460.32

17,321,125.71

7,992,558.34

1,202,354,911.01

17,054

15,829

91.76%

864,523,315.42

455,393,238.09

8.70%

9.27

29.45

Cumulative Turn-in Ratio

Aggregate Base Residual Value

14.51

23.38

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

0.37%

35.15%

Delinquency Profile

Delinquency Profile *

0.03%

147,638.19

91-120 Days Delinquent

15,780

1,171,939.73

522,467,531.09

403,691.79

100.00%

15,829

524,190,800.80

*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 **

99.67%

Current

0.08%

0.22%

31-60 Days Delinquent

61-90 Days Delinquent

Delinquency Trigger

4.747%

60+ Delinquency Leases to EOP Aggregate Securitization Value

Delinquency Trigger occurred

0.105%

Investor Report

Mercedes-Benz Auto Lease Trust 2018-B

Collection Period Ended

Page 6 of 6

Amounts in USD

30-Jun-2020

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

548,263.38

68,781.48

277,056.59

Principal Net Credit Loss / (Gain)

202,425.31

16,915,531.49

311,701.27

454

14,244,524.76

2,359,305.46

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

0.445%

0.203%

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

Average Net Credit Loss / (Gain)

686.57

0.026%

(0.015%)

0.259 %

0.125 %

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)

35,061,203.34

1,208

409,954,246.75

13,254

39,262,490.31

414,035,641.45

(4,201,286.97)

(4,081,394.70)

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

(9.234)%

(0.780)%

Average Residual Loss / (Gain)

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

(0.339)%

(307.94)

0.208 %

0.687 %

5.217 %

Mercedes-Benz Auto Lease Trust 2018-B 10-D