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

The following table shows the decline in the securitization value of the remaining leases in the reference pool as of September 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 September 30, 2025, leases with a total base residual value of $15,871,457.59 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 October 2025. The percentages in the following table may not sum to 100.00% due to rounding.

		Remaining Leases as of September 30, 2025,
Month		Securitization Value		Scheduled Base Monthly Payments				Base Residual Value
2025-	September	$	1,344,928,800.20
	October	$	1,310,072,037.45	$	22,515,884.29	5.65	%	$	22,770,738.84	2.04	%
	November	$	1,287,170,652.40	$	22,344,899.09	5.61	%	$	10,837,366.50	0.97	%
	December	$	1,258,143,509.01	$	22,090,622.11	5.54	%	$	17,037,740.80	1.52	%
2026-	January	$	1,232,615,883.26	$	21,855,047.10	5.48	%	$	13,546,178.70	1.21	%
	February	$	1,205,064,792.16	$	21,573,756.91	5.41	%	$	15,650,684.94	1.40	%
	March	$	1,177,134,963.47	$	21,295,479.71	5.34	%	$	16,091,572.06	1.44	%
	April	$	1,135,588,956.71	$	20,800,176.52	5.22	%	$	29,983,924.91	2.68	%
	May	$	1,086,699,397.84	$	20,180,834.85	5.06	%	$	37,621,062.08	3.36	%
	June	$	1,036,562,718.59	$	19,531,540.28	4.90	%	$	39,134,038.06	3.50	%
	July	$	979,733,595.53	$	18,761,265.48	4.71	%	$	46,203,633.58	4.13	%
	August	$	918,834,654.04	$	17,871,986.94	4.48	%	$	50,717,270.58	4.54	%
	September	$	849,698,298.54	$	16,823,003.53	4.22	%	$	59,526,208.85	5.32	%
	October	$	787,749,243.89	$	15,905,156.87	3.99	%	$	52,714,631.00	4.71	%
	November	$	750,182,548.53	$	15,280,967.85	3.83	%	$	28,470,775.55	2.55	%
	December	$	714,304,810.37	$	14,679,793.87	3.68	%	$	27,088,192.79	2.42	%
2027-	January	$	684,887,991.38	$	14,207,337.07	3.56	%	$	20,818,332.10	1.86	%
	February	$	651,791,896.77	$	13,650,933.92	3.43	%	$	24,823,244.45	2.22	%
	March	$	616,622,353.78	$	13,040,080.42	3.27	%	$	27,247,763.21	2.44	%
	April	$	551,772,707.89	$	11,794,541.72	2.96	%	$	57,897,063.89	5.18	%
	May	$	475,417,658.66	$	10,300,481.38	2.58	%	$	70,387,871.91	6.30	%
	June	$	402,985,307.00	$	8,840,539.40	2.22	%	$	67,325,961.54	6.02	%
	July	$	321,504,226.00	$	7,173,564.89	1.80	%	$	77,473,477.23	6.93	%
	August	$	242,691,394.20	$	5,527,982.97	1.39	%	$	75,811,281.69	6.78	%
	September	$	165,823,981.83	$	3,910,630.81	0.98	%	$	74,864,593.67	6.70	%
	October	$	91,617,206.03	$	2,334,780.97	0.59	%	$	73,176,108.93	6.54	%
	November	$	84,460,709.87	$	2,176,038.24	0.55	%	$	5,702,414.15	0.51	%
	December	$	78,846,933.37	$	2,046,383.03	0.51	%	$	4,232,938.50	0.38	%
2028-	January	$	73,767,932.29	$	1,932,316.34	0.48	%	$	3,768,127.84	0.34	%
	February	$	70,789,392.63	$	1,882,149.23	0.47	%	$	1,677,864.50	0.15	%
	March	$	67,645,878.01	$	1,823,604.48	0.46	%	$	1,877,831.90	0.17	%
	April	$	62,748,607.33	$	1,718,872.28	0.43	%	$	3,711,486.76	0.33	%
	May	$	53,526,164.71	$	1,489,941.66	0.37	%	$	8,227,071.80	0.74	%
	June	$	44,194,633.17	$	1,244,385.90	0.31	%	$	8,508,950.55	0.76	%
	July	$	33,054,847.20	$	947,939.56	0.24	%	$	10,540,116.75	0.94	%
	August	$	21,905,451.81	$	639,841.58	0.16	%	$	10,769,862.80	0.96	%
	September	$	11,063,722.75	$	330,374.04	0.08	%	$	10,683,885.60	0.96	%
	October	$	250,464.67	$	7,703.61	0.00	%	$	10,892,570.55	0.97	%
	November	$	0.00	$	0.00	0.00	%	$	252,426.65	0.02	%











Total				$	398,530,838.90	100.00	%	$	1,118,065,266.21	100.00	%

Total Scheduled Base Monthly Payments plus Base Residual Value								$	1,516,596,105.11


Ford Credit Auto Lease Trust 2025-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
JULY 2025	Car	0	0.00%	$0	0.00%	0.00%
	CUV	121	28.27%	$3,548	8.14%	14.94%
	SUV	11	32.35%	$7,520	8.24%	15.86%
	Truck	75	51.02%	$4,940	7.69%	14.18%

	Total/Average	207	33.93%	$4,263	7.95%	14.69%

AUGUST 2025	Car	0	0.00%	$0	0.00%	0.00%
	CUV	132	30.14%	$3,432	7.56%	13.82%
	SUV	4	20.00%	$8,662	10.19%	19.50%
	Truck	76	52.78%	$6,255	9.55%	18.00%

	Total/Average	212	35.16%	$4,543	8.52%	15.79%

SEPTEMBER 2025	Car	0	0.00%	$0	0.00%	0.00%
	CUV	163	34.03%	$2,862	6.29%	11.37%
	SUV	12	28.57%	$7,282	8.64%	16.08%
	Truck	67	48.91%	$5,099	7.85%	14.61%

	Total/Average	242	36.61%	$3,700	7.01%	12.82%

Ford Credit Auto Lease Trust 2025-A 10-D/A