Investor Report

Mercedes-Benz Auto Lease Trust 2019-B

Collection Period Ended

Page 1 of 6

Amounts in USD

31-Aug-2021

Dates

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

Collection Period (from... to)

15-Sep-2021

Payment Date

31-Aug-2021

1-Aug-2021

Actual/360 Days

Collection Period No.

Determination Date

Interest Period of the Class A-2, A-3 and A-4 Notes (from... 9/15/2021

13-Sep-2021

Record Date

14-Sep-2021

15-Sep-2021

16-Aug-2021

30/360 Days

15-Aug-2021

15-Sep-2021

Summary

Balance

Beginning

Ending

Principal

Payment

Principal per $1000

Face Amount

Initial

Note

Factor

Balance

0.00

Class A-1 Notes

0.000000

200,000,000.00

0.000000

0.00

Class A-2 Notes

0.000000

530,000,000.00

0.000000

0.00

276,055,827.53

Class A-3 Notes

95.848039

440,000,000.00

0.531552

42,173,137.01

233,882,690.52

109,960,000.00

Class A-4 Notes

0.000000

109,960,000.00

1.000000

0.00

109,960,000.00

386,015,827.53

Total Note Balance

1,279,960,000.00

42,173,137.01

343,842,690.52

Overcollateralization

226,973,883.37

Total Securitization Value

1,488,353,333.59

208,393,333.59

present value of lease payments

present value of Base Residual Value

612,989,710.90

570,816,573.89

459,039,996.02

876,183,773.42

612,169,560.17

127,702,808.29

111,776,577.87

485,286,902.61

Initial Overcollateralization Amount

Current Overcollateralization Amount

Amount

Percentage

208,393,333.59

14.00%

226,973,883.37

15.25%

Target Overcollateralization Amount

226,973,883.37

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

0.000000%

0.000000

0.00

0.000000

0.00

Class A-2 Notes

2.010000%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

2.000000%

1.045666

42,633,230.06

96.893705

460,093.05

Class A-4 Notes

2.050000%

1.708333

187,848.33

1.708333

187,848.33

$42,821,078.39

Total

647,941.38

Investor Report

Mercedes-Benz Auto Lease Trust 2019-B

Collection Period Ended

Page 2 of 6

Amounts in USD

31-Aug-2021

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

13,842,979.10

68,964.41

0.00

15,526.53

0.00

432.47

22,339,753.49

15,722,070.35

Total Exchange Note Payments

Available Funds ABS Notes

Available 2019-B Collections

51,905,235.41

Exchange Note Balance

Initial

Balance

Beginning

Balance

Ending

Balance

1,413,935,666.91

538,572,044.22

496,398,907.21

43,097,685.69

43,097,685.69

Subtotal

51,904,802.94

(2) Interest Distributable Amount Class A Notes

(3) Priority Principal Distribution Amount

647,941.38

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

42,173,137.01

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

43,097,685.69

Nonrecoverable Advances to the Servicer

(1) Total Servicing Fee

(2) Exchange Note Interest Distributable Amount

(2.06%)

510,824.76

0.00

924,548.68

(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

42,173,137.01

Total Distribution

51,905,235.41

Distributions ABS Notes

Distribution on the Exchange Note

0.00

276,607.30

8,296,724.96

Investor Report

Mercedes-Benz Auto Lease Trust 2019-B

Collection Period Ended

Page 3 of 6

Amounts in USD

31-Aug-2021

Distribution Detail

Amount Paid

Shortfall

Amount Due

0.00

510,824.76

Total Servicing Fee

Total Trustee Fee

0.00

647,941.38

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

460,093.05

0.00

460,093.05

thereof on Class A-4 Notes

187,848.33

0.00

187,848.33

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

647,941.38

0.00

Priority Principal Distribution Amount

0.00

Regular Principal Distribution Amount

42,173,137.01

0.00

42,173,137.01

Principal Distribution Amount

42,173,137.01

0.00

Investor Report

Mercedes-Benz Auto Lease Trust 2019-B

Collection Period Ended

Page 4 of 6

Amounts in USD

31-Aug-2021

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

3,720,883.33

0.00

3,720,883.33

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

400.87

31.60

432.47

3,720,883.33

0.00

Notice to Investors

Investor Report

Mercedes-Benz Auto Lease Trust 2019-B

Collection Period Ended

Page 5 of 6

Amounts in USD

31-Aug-2021

Pool Statistics

Securitization Value end of Collection Period

612,989,710.90

Securitization Value beginning of Collection Period

Number of Leases

Amount

Pool Data

38.35%

Pool Factor

Gross Losses

Terminations- Scheduled

Terminations- Early

Principal portion of lease payments

34,342

Cutoff Date Securitization Value

Repurchase Payment (excluding interest)

570,816,573.89

1,097,970.06

0.00

12,870,237.27

18,236,742.50

9,968,187.18

1,488,353,333.59

17,608

16,630

69.91%

1,019,238,943.26

485,405,115.63

7.71%

9.55

29.60

Cumulative Turn-in Ratio

Aggregate Base Residual Value

13.74

24.66

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

0.59%

56.42%

Delinquency Profile

Delinquency Profile *

0.03%

161,089.71

91-120 Days Delinquent

16,584

1,225,595.73

568,935,444.68

494,443.77

100.00%

16,630

570,816,573.89

*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

0.09%

0.21%

31-60 Days Delinquent

61-90 Days Delinquent

Delinquency Trigger

4.747%

60+ Delinquency Leases to EOP Aggregate Securitization Value

Delinquency Trigger occurred

0.115%

Investor Report

Mercedes-Benz Auto Lease Trust 2019-B

Collection Period Ended

Page 6 of 6

Amounts in USD

31-Aug-2021

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

795,288.95

259,744.04

678,976.07

Principal Net Credit Loss / (Gain)

(143,431.16)

21,081,035.74

639,635.43

510

16,259,456.47

4,181,943.84

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

(0.291)%

(0.344)%

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

Average Net Credit Loss / (Gain)

1,254.19

0.043%

(0.513%)

(0.244%)

(0.328%)

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)

31,409,660.88

954

550,951,879.02

17,195

37,059,432.99

623,036,397.14

(5,649,772.11)

(72,084,518.12)

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

(11.454)%

(10.027)%

Average Residual Loss / (Gain)

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

(4.843)%

(4,192.18)

(8.800%)

(8.966%)

(10.886%)

Mercedes-Benz Auto Lease Trust 2019-B 10-D