Mercedes-Benz Auto Receivables
T
rust 2020-1
Collection Period Ended
30-Apr-2024
Collection Period (from... to)
Interest Period of the Clas
s
A-1 Notes (from... to)
Interest Period of the Clas
s
A-2, A-3 an
d
A-4 Notes (from... to)
Y
ield Supplement Overcollateralizatio
n
Amount
Initial
Overcollateralizatio
n
Amount
T
arget
Overcollateralizatio
n
Amount
Current Overcollateralizatio
n
Amount
Interest & Principal Payment
Mercedes-Benz Auto Receivables
T
rust 2020-1
Collection Period Ended
30-Apr-2024
Advances made by the Servicer
Nonrecoverabl
e
Advances to the Servicer
(2)
T
otal Trustee Fees and an
y
Asset Representations Reviewer
fees (max. $250,000 p.a.)
(3) Interest Distributabl
e
Amount Clas
s
A Notes
(4) Priority Principal Distributabl
e
Amount
(5)
T
o Reserve Fund to reach the Reserve Fund Require
d
Amount
(6) Regular Principal Distributabl
e
Amount
(7) Additional Servicing Fee and Transition Costs
(8)
T
otal Trustee Fees and an
y
Asset Representations Reviewer
fees [not previously paid under (2)]
(9) Excess Collections to Certificateholders
Monthly Interest Distributabl
e
Amount
thereof on Clas
s
A-1 Notes
thereof on Clas
s
A-2 Notes
thereof on Clas
s
A-3 Notes
thereof on Clas
s
A-4 Notes
Interest Carryover Shortfal
l
Amount
thereof on Clas
s
A-1
Notes
thereof on Clas
s
A-2
Notes
thereof on Clas
s
A-3
Notes
thereof on Clas
s
A-4
Notes
Interest Distributabl
e
Amount Clas
s
A
Notes
Priority Principal Distributabl
e
Amount
Regular Principal Distributabl
e
Amount
Aggregate Principal Distributabl
e
Amount
Mercedes-Benz Auto Receivables
T
rust 2020-1
Collection Period Ended
30-Apr-2024
Reserve Fund and Investment Earnings
Reserve Fun
d
Amount - Beginning Balance
Reserve Fun
d
Amount - Ending Balance
Reserve Fund Require
d
Amount
plus/minus change to meet Reserve Fund Require
d
Amount
plus Net Investment Earnings for the Collection Period
minus Net Investment Earnings
minus Reserve Fund Dra
w
Amount
Investment Earnings for the Collection Period
Net Investment Earnings on the Reserve Fund
Net Investment Earnings on the Collectio
n
Account
Mercedes-Benz Auto Receivables
T
rust 2020-1
Collection Period Ended
30-Apr-2024
Pool Balance beginning of Collection Period
Principal Collections attributable to Full Pay-offs
Principal Purchas
e
Amounts
Pool Balance end of Collection Period
W
eighte
d
A
verage Number of Remaining Payments
W
eighte
d
A
verage Seasoning (months)
Mercedes-Benz Auto Receivables
T
rust 2020-1
Collection Period Ended
30-Apr-2024
(1) A receivable is not considered delinquent if the amount past due is less than
10% of the payment due under such receivable
Delinquency
T
rigger
3.550%
60+ Delinquency Loans to EO
P
Aggregate Securitization
V
alue
0.148%
Delinquency Trigger occurred
No
A
verage Net Loss / (Gain)
Cumulative Principal Net Loss / (Gain) as % of Cutoff Date Pool Balance
Current Collection Period
Second Prior Collection Period
Third Prior Collection Period
Principal Net Loss / (Gain) as % of
A
verage Pool Balance (annualized):
Principal Net Loss / (Gain)
Principal Net Liquidation Proceeds
(1) Losses include accounts that have been charged off with a balance remaining of less than
$50.
These accounts are excluded in the Number of Receivables count as they are not
considered a charge-off
on a defaulted loan
.