
Ford Credit Auto Lease Trust 2024-A
Quarterly Supplemental Report - Payment Schedule of Remaining Leases as of June 30, 2025,

The following table shows the decline in the securitization value of the remaining leases in the reference pool as of June 30, 2025,and the remaining payments that will be received each month on the referenced pool assuming (1) each base monthly payment is made as scheduled with no prepayments, delays or defaults and (2) each leased vehicle is returned and sold for an amount equal to the base residual value in the month after the month in which the final base monthly payment is due. In addition, as of June 30, 2025, leases with a total base residual value of $27,476,521.25 had either (1) reached their scheduled termination dates but had not been purchased or returned or (2) been returned or repossessed but had not been sold. In the following table, this amount is assumed to be received in July 2025. The percentages in the following table may not sum to 100.00% due to rounding.

		Remaining Leases as of June 30, 2025,
Month		Securitization Value		Scheduled Base Monthly Payments				Base Residual Value
2025-	June	$	934,626,225.05
	July	$	878,465,280.88	$	17,678,934.09	8.90	%	$	47,062,760.32	5.68	%
	August	$	839,661,420.10	$	17,156,556.43	8.64	%	$	29,956,737.17	3.61	%
	September	$	791,934,828.81	$	16,470,330.90	8.29	%	$	39,198,651.63	4.73	%
	October	$	740,167,894.91	$	15,719,482.85	7.91	%	$	43,538,417.48	5.25	%
	November	$	705,726,535.99	$	15,138,482.88	7.62	%	$	26,304,201.26	3.17	%
	December	$	669,874,595.25	$	14,521,210.14	7.31	%	$	28,006,288.89	3.38	%
2026-	January	$	638,454,192.08	$	13,964,944.45	7.03	%	$	23,791,895.65	2.87	%
	February	$	603,359,569.82	$	13,312,471.01	6.70	%	$	27,821,359.61	3.36	%
	March	$	566,690,979.03	$	12,623,629.51	6.35	%	$	29,752,224.41	3.59	%
	April	$	511,502,533.34	$	11,572,790.26	5.83	%	$	48,976,062.79	5.91	%
	May	$	444,345,570.16	$	10,237,499.64	5.15	%	$	61,757,821.86	7.45	%
	June	$	369,957,213.60	$	8,720,627.94	4.39	%	$	69,870,883.94	8.43	%
	July	$	296,234,450.48	$	7,129,805.57	3.59	%	$	70,092,515.69	8.45	%
	August	$	221,578,611.51	$	5,489,906.45	2.76	%	$	71,968,177.56	8.68	%
	September	$	148,400,968.60	$	3,812,336.47	1.92	%	$	71,461,423.88	8.62	%
	October	$	77,266,341.69	$	2,176,548.60	1.10	%	$	70,361,930.70	8.49	%
	November	$	69,964,488.44	$	1,993,453.23	1.00	%	$	6,039,432.95	0.73	%
	December	$	62,354,675.65	$	1,795,586.11	0.90	%	$	6,476,103.20	0.78	%
2027-	January	$	51,165,885.74	$	1,484,490.74	0.75	%	$	10,294,196.54	1.24	%
	February	$	47,555,368.55	$	1,390,160.49	0.70	%	$	2,704,371.85	0.33	%
	March	$	44,565,049.97	$	1,313,697.66	0.66	%	$	2,126,484.50	0.26	%
	April	$	40,966,053.55	$	1,218,633.61	0.61	%	$	2,801,936.90	0.34	%
	May	$	37,102,089.35	$	1,117,495.86	0.56	%	$	3,133,993.20	0.38	%
	June	$	32,742,802.07	$	1,003,257.63	0.51	%	$	3,707,006.30	0.45	%
	July	$	25,815,969.68	$	806,035.42	0.41	%	$	6,430,519.65	0.78	%
	August	$	17,685,503.59	$	560,369.41	0.28	%	$	7,814,301.90	0.94	%
	September	$	7,583,053.73	$	249,663.86	0.13	%	$	10,020,079.60	1.21	%
	October	$	108,248.83	$	3,502.62	0.00	%	$	7,543,043.05	0.91	%
	November	$	0.00	$	0.00	0.00	%	$	109,272.70	0.01	%




















Total				$	198,661,903.83	100.00	%	$	829,122,095.18	100.00	%

Total Scheduled Base Monthly Payments plus Base Residual Value								$	1,027,783,999.01


Ford Credit Auto Lease Trust 2024-A
Quarterly Supplemental Report -- Residual Performance

The following table shows the residual performance as calculated on the monthly investor report in sections VIII and IX for returned vehicles segregated by the vehicle types.

				Residual Gain (Loss) per Returned Vehicle
Collection Period	Vehicle Type	Returned Vehicles	Return Rate	Amount	As a % of Adjusted MSRP	As a % of ALG Residual Value
APRIL 2025	Car	3	50.00%	$9,143	20.46%	42.13%
	CUV	493	41.57%	$4,208	9.02%	17.33%
	SUV	41	36.28%	$6,606	7.92%	15.08%
	Truck	229	58.27%	$6,553	10.56%	18.88%

	Total/Average	766	45.11%	$5,057	9.50%	17.76%

MAY 2025	Car	4	40.00%	$9,086	22.35%	56.81%
	CUV	392	36.00%	$4,008	8.93%	17.00%
	SUV	32	26.45%	$8,147	10.04%	19.57%
	Truck	209	58.06%	$6,276	9.99%	18.13%

	Total/Average	637	40.32%	$4,992	9.50%	17.79%

JUNE 2025	Car	0	0.00%	$0	0.00%	0.00%
	CUV	370	36.10%	$3,829	8.25%	15.78%
	SUV	41	40.59%	$7,132	8.56%	16.36%
	Truck	201	60.00%	$5,576	8.80%	15.89%

	Total/Average	612	41.66%	$4,624	8.42%	15.88%

Ford Credit Auto Lease Trust 2024-A 10-D