Presale Report  ·  Data as of 2025-01-27

Ford Credit Auto Lease Trust 2025-A Auto Lease prime FINAL · CLOSED 2025-01-27

Moody'sAaa S&PAAA FitchAAA
Sponsor: Ford Credit  ·  Total notes: $1,451.3MM
Servicer: Ford Motor Credit Company LLC  ·  Trustee: U.S. Bank Trust Company, National Association

Presale Reports are compiled by Black Analytics from SEC EDGAR filings (424B5, FWP) and ABS-EE loan-level data. Published the same day a deal’s first filing reaches EDGAR; pool, structural, and peer context reflects what was known at the subject’s issuance. For ongoing deal performance after closing, see the Auto ABS Explorer. Informational only — not a credit rating.

Capital Structure

Bond-side risk distribution — how principal splits across tranches and how each is supported.

ClassSize ($MM)a% PoolbSub %bCoupon / SpreadaWALaLegal FinalcS&PaMoody'saFitcha
Class A-1181.813.9%97.2%4.42% fxd0.302026-02-15—P-1F1+
Class A-2-A245.018.8%78.5%4.57% fxd1.102027-08-15AAAAaaAAA
Class A-2-B249.619.1%59.3%+41 bps SOFR1.102027-08-15AAAAaaAAA
Class A-3494.637.9%21.5%4.72% fxd1.962028-06-15AAAAaaAAA
Class A-479.06.0%15.4%4.78% fxd2.442029-02-15AAAAaaAAA
Class B56.24.3%11.1%4.96% fxd2.532029-02-15AAAa1AA
Class C70.25.4%5.7%—2.602029-02-15—Aa2—
Class D74.95.7%0.0%—2.692029-10-15—A2—

Issuer Track Record

Subject deal alongside the sponsor's 0 most-recent prior deals — collateral and structural attributes side by side.

Issuer history: Ford Credit (normalized). Up to 5 most-recent prior deals.: no peer deals found.

Peer Set

Subject deal alongside representative peer deals — one most-recent deal per peer issuer in the subject's cohort.

Peer cohort: same FICO tier. Most-recent deal per peer ticker (max 5).

FCALT 2025-ANALT 2025-ABMWLT 2024-2GMALT 2024-3MBALT 2024-B
Collateral (pool at cut-off)
Closing date2025-01-272025-01-222024-10-072024-10-022024-09-25
Pool balance—————
WA Credit Score764−19758789781786
WA APR——4.35%—4.23%
WA original term mo35.1−1.437.0 mo36.0 mo36.0 mo42.2 mo
% new vehicles——100.0%——
Reserve %—————
Geo top-3MI 38.9%
NY 10.8%
CA 7.0%
FL 11.6%
CA 11.6%
TX 7.3%
CA 19.2%
FL 13.6%
NJ 9.2%
MI 29.0%
NY 16.1%
FL 8.5%
CA 29.3%
NY 13.8%
FL 13.5%
Structure (at issuance)
AAA spread+41 bps−6bps—+42 bps+47 bps+66 bps
AAA % of pool81.8%−0.7pp84.2%84.4%80.8%53.8%
Subordination below AAA15.4%+12.8pp6.6%0.0%5.2%0.0%
Overcollateralization—————
Yield Supplement OC—————
Tranches87565

Historical Performance Context

Anchor expectations in empirical base rates from the sponsor's prior series and FICO-tier peer set.

CRR by seasoning — FCALT recent series93.5%98.3%103.1%107.9%112.7%M0M12M24M36Seasoning (months from first reporting)CRRFCALT 2018-AFCALT 2017-BFCALT 2017-A60+ DPD over calendar time — FCALT recent series0.15%0.31%0.46%0.61%2017-022018-012018-122019-112020-10Reporting period60+ DPD rateFCALT 2018-AFCALT 2017-BFCALT 2017-A
Disposition mix — FCALT recent seriesFCALT 2018-AFCALT 2017-BFCALT 2017-ARetained (purchased)Returned (auctioned)Charged-off / repoOtherRemoved by servicer

No surveillance data published yet for this series in the SEC Auto Lease ABS Data Explorer (typical for deals less than ~6 months old, or for issuers that don't populate liquidationProceedsAmount in ABS-EE filings).