Investor Report

DAIMLER TRUCKS RETAIL TRUST 2020-1

Collection Period Ended

Page 1 of 6

Amounts in USD

31-Dec-2022

Dates

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

Collection Period (from... to)

17-Jan-2023

Distribution Date

31-Dec-2022

1-Dec-2022

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-Jan-2023

Record Date

13-Jan-2023

17-Jan-2023

15-Dec-2022

15-Jan-2023

15-Dec-2022

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

384,000,000.00

0.000000

0.00

Class A-3 Notes

0.000000

336,000,000.00

0.000000

77,130,509.90

13,244,944.83

63,885,565.07

Class A-4 Notes

155.083951

85,405,000.00

0.748031

77,130,509.90

63,885,565.07

13,244,944.83

Total Note Balance

1,005,405,000.00

Overcollateralization

94,600,482.04

Pool Balance

171,730,991.94

158,486,047.11

1,100,005,605.11

94,600,605.11

Initial Overcollateralization Amount

Target Overcollateralization Amount

Current Overcollateralization Amount

Amount

Percentage

94,600,482.04

8.60%

94,600,605.11

8.60%

94,600,482.04

Interest Payment

Interest per $1000

Interest & Principal

Payment

Interest & Principal Payment

per $1000 Face Amount

Interest Rate

Face Amount

Class A-1 Notes

0.000000%

0.000000

0.00

0.000000

0.00

Class A-2 Notes

1.140000%

0.000000

0.00

0.000000

0.00

Class A-3 Notes

1.220000%

0.000000

0.00

0.000000

0.00

Class A-4 Notes

1.370000%

1.031056

13,333,002.16

156.115007

88,057.33

13,333,002.16

Total

88,057.33

Investor Report

DAIMLER TRUCKS RETAIL TRUST 2020-1

Collection Period Ended

Page 2 of 6

Amounts in USD

31-Dec-2022

Net Liquidation Proceeds

Investment Earnings

Reserve Fund Draw Amount

Available Funds

Interest Collections

Purchase Amounts

Principal Collections

0.00

Advances made by the Servicer

Available Collections

14,068,150.42

Recoveries

0.00

13,174,893.86

14,068,150.42

20,985.51

42,822.51

785,050.51

44,398.03

0.00

(3) Interest Distributable Amount

(4) Priority Principal Distributable Amount

88,057.33

0.00

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

(6) Regular Principal Distributable Amount

(7) Additional Servicing Fee and Transition Costs

0.00

13,244,944.83

0.00

(8) Total Trustee Fees and Asset Representation Reviewer fees not

previously paid under (2)

0.00

(9) Excess Collections to Certificateholders

592,039.10

Total Distribution

14,068,150.42

(1) Total Servicing Fee

(2) Total Trustee Fees and amounts owed to Asset Representation

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

Nonrecoverable Advances to the Servicer

143,109.16

0.00

Distributions

Available Funds

Distribution Detail

Paid

Shortfall

Due

0.00

143,109.16

Total Servicing Fee

Total Trustee Fee

0.00

88,057.33

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

0.00

thereof on Class A-4 Notes

88,057.33

0.00

88,057.33

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

88,057.33

0.00

Interest Distributable Amount

Priority Principal Distributable Amount

0.00

Regular Principal Distributable Amount

13,244,944.83

0.00

13,244,944.83

Aggregate Principal Distributable Amount

13,244,944.83

0.00

Investor Report

DAIMLER TRUCKS RETAIL TRUST 2020-1

Collection Period Ended

Page 3 of 6

Amounts in USD

31-Dec-2022

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

2,750,014.01

0.00

2,750,014.01

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 Collection Account

36,407.89

7,990.14

44,398.03

2,750,014.01

0.00

Notice to Investors

Investor Report

DAIMLER TRUCKS RETAIL TRUST 2020-1

Collection Period Ended

Page 4 of 6

Amounts in USD

31-Dec-2022

Pool Statistics

Principal Gross Losses

Pool Data

1,100,005,605.11

5.64%

20.55

44.06

Cutoff Date Pool Balance

Amount

Number of Receivables

Pool Balance beginning of Collection Period

171,730,991.94

Principal Collections

Principal Collections attributable to Full Pay-offs

Principal Purchase Amounts

Pool Balance end of Collection Period

Weighted Average APR

3,893,793.34

0.00

70,050.97

158,486,047.11

2,580

Weighted Average Number of Remaining Payments

Weighted Average Seasoning (months)

As of Cutoff Date

Current

9,281,100.52

5.51%

42.36

Pool Factor

14.41%

14.06

2,729

7,952

Investor Report

DAIMLER TRUCKS RETAIL TRUST 2020-1

Collection Period Ended

Page 5 of 6

Amounts in USD

31-Dec-2022

Delinquency Profile

(1) A receivable is not considered delinquent if the amount past due is less than 10% of the payment due under such receivable

Total

158,486,047.11

2,580

100.00%

91-120 Days Delinquent

0.05%

79,360.63

61-90 Days Delinquent

0.09%

134,747.43

31-60 Days Delinquent

0.60%

945,167.83

Current

99.27%

157,326,771.22

2,537

Delinquency Profile

(1)

Amount

Number of Receivables

Percentage

Delinquency Trigger

60+ Delinquency Receivables to EOP Pool Balance

Delinquency Trigger occurred

0.14%

9.700%

Loss Statistics

Cumulative Principal Net Loss / (Gain) as % of Cutoff Date Pool Balance

Principal Net Loss / (Gain)

Principal Recoveries

Principal Net Liquidation Proceeds

Principal Gross Losses

70,050.97

Losses

(1)

Amount

(1) Losses include accounts that have been charged off with a balance remaining of less than $100.

6,423.78

0.342%

42,689.48

20,937.71

Number of Receivables

Amount

229

16,876,561.94

6,311,516.43

6,798,605.43

3,766,440.08

Average Net Credit Loss/(Gain)

0.342%

Current

Cumulative

16,447.34

Four Month Average

Third Prior Collection Period

Second Prior Collection Period

Prior Collection Period

Current Collection Period

Principal Net Loss / (Gain) as % of Average Pool Balance (annualized):

0.047%

(0.539%)

(1.260%)

(0.122%)

(0.469%)

Historical Lifetime CPR, Loss and Delinquencies

Investor Report

DAIMLER TRUCKS RETAIL TRUST 2020-1

Collection Period Ended

Page 6 of 6

Amounts in USD

31-Dec-2022

Total Pool

Delinquncies

91+

31-60

61-90

Pd.

Net

Cumulative Loss

Gross

Lifetime

CPR

0.87%

0.04%

0.09%

11.94%

0.10%

- %

0.42%

0.07%

0.17%

8.96%

0.53%

0.10%

0.45%

0.10%

0.24%

6.82%

0.17%

0.10%

0.12%

0.18%

0.36%

8.14%

0.16%

0.06%

0.21%

0.22%

0.46%

9.86%

0.07%

0.11%

0.24%

0.25%

0.53%

9.58%

0.09%

0.05%

0.22%

0.25%

0.55%

10.31%

0.14%

0.05%

0.25%

0.26%

0.61%

10.53%

0.02%

0.14%

0.48%

0.35%

0.74%

10.33%

0.05%

0.02%

0.46%

0.36%

0.80%

11.60%

0.08%

0.03%

0.23%

0.37%

0.88%

11.88%

0.21%

0.01%

0.29%

0.38%

0.90%

11.58%

0.03%

0.02%

0.32%

0.41%

0.98%

12.62%

0.04%

0.01%

0.24%

0.40%

1.01%

12.69%

0.05%

0.01%

0.27%

0.40%

1.04%

12.52%

0.02%

0.04%

0.15%

0.38%

1.08%

13.16%

0.17%

0.01%

0.14%

0.45%

1.18%

13.78%

0.05%

- %

0.17%

0.48%

1.26%

14.32%

0.04%

0.01%

0.21%

0.42%

1.29%

14.38%

0.06%

0.01%

0.27%

0.40%

1.30%

15.55%

0.03%

0.32%

0.37%

1.33%

15.52%

0.07%

0.01%

0.19%

0.39%

1.37%

15.94%

0.11%

0.05%

0.22%

0.40%

1.40%

15.90%

0.02%

0.04%

0.45%

0.41%

1.41%

15.57%

0.04%

0.01%

0.33%

0.37%

1.41%

15.73%

0.04%

0.02%

0.23%

0.37%

1.43%

15.65%

0.01%

- %

0.84%

0.37%

1.43%

15.93%

0.03%

0.01%

0.31%

0.37%

1.46%

15.77%

0.07%

0.01%

0.26%

0.37%

1.48%

15.37%

0.07%

0.06%

0.11%

0.37%

1.50%

15.47%

0.07%

0.05%

0.34%

0.37%

1.51%

15.43%

0.01%

0.04%

0.42%

0.35%

1.52%

15.02%

0.11%

- %

0.44%

0.34%

1.53%

14.93%

0.06%

0.03%

0.60%

0.34%

1.53%

14.94%

0.09%

0.05%

Daimler Trucks Retail Trust 2020-1 10-D