Mercedes-Benz
Auto Receivables
T
rust 2021-1
Collection Period Ended
30-Jun-2025
Collection Period (from... to)
Interest Period of the Class A-1 Notes (from... to)
Interest Period of the Class A-2, A-3 and A-4 Notes (from... to)
Y
ield Supplement Overcollateralization Amount
Initial
Overcollateralization
Amount
T
arget
Overcollateralization
Amount
Current Overcollateralization Amount
Interest & Principal Payment
Mercedes-Benz
Auto Receivables
T
rust 2021-1
Collection Period Ended
30-Jun-2025
Nonrecoverable Advances to the Servicer
(2)
T
otal Trustee Fees and any Asset Representations Reviewer
fees (max. $250,000 p.a.)
Advances made by the Servicer
(3) Interest Distributable Amount Class
A Notes
(4) Priority Principal Distributable Amount
(5)
T
o Reserve Fund to reach the Reserve Fund Required Amount
(6) Regular Principal Distributable Amount
(7) Additional Servicing Fee and Transition Costs
(8)
T
otal Trustee Fees and any Asset Representations Reviewer
fees [not previously paid under (2)]
(9) Excess Collections to Certificateholders
Monthly Interest Distributable Amount
thereof on Class A-1 Notes
thereof on Class A-2 Notes
thereof on Class A-3 Notes
thereof on Class A-4 Notes
Interest Carryover Shortfall Amount
thereof on Class A-1 Notes
thereof on Class A-2 Notes
thereof on Class A-3 Notes
thereof on Class A-4 Notes
Interest Distributable Amount Class A
Notes
Priority Principal Distributable Amount
Regular Principal Distributable Amount
Aggregate Principal Distributable Amount
Mercedes-Benz
Auto Receivables
T
rust 2021-1
Collection Period Ended
30-Jun-2025
Reserve Fund and Investment Earnings
Reserve Fund Required Amount
Reserve Fund Amount - Beginning Balance
plus/minus change to meet Reserve Fund Required Amount
plus Net Investment Earnings for the Collection Period
minus Net Investment Earnings
minus Reserve Fund Draw Amount
Reserve Fund Amount - Ending Balance
Net Investment Earnings on the Reserve Fund
Net Investment Earnings on the Collection Account
Investment Earnings for the Collection Period
Mercedes-Benz
Auto Receivables
T
rust 2021-1
Collection Period Ended
30-Jun-2025
Pool Balance beginning of Collection Period
Principal Collections attributable to Full Pay-offs
Principal Purchase Amounts
Pool Balance end of Collection Period
W
eighted
A
verage Number of Remaining Payments
W
eighted
A
verage Seasoning (months)
Mercedes-Benz
Auto Receivables
T
rust 2021-1
Collection Period Ended
30-Jun-2025
60+ Delinquency Loans to EOP Aggregate Securitization
V
alue
Delinquency Trigger occurred
(1) A receivable is not considered delinquent if the amount past due is less than
10% of the payment due under such receivable
Principal Net Liquidation Proceeds
Principal Net Loss / (Gain)
Principal Net Loss / (Gain) as % of
A
verage Pool Balance (annualized):
Current Collection Period
Second Prior Collection Period
Third Prior Collection Period
Cumulative Principal Net Loss / (Gain) as % of Cutoff Date Pool Balance
A
verage Net Loss / (Gain)
(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
.