# EDGAR Filing Document

**Accession Number:** 0002076811
**File Stem:** 0001104659-25-068726
**Filing Date:** 2025-7
**Character Count:** 23358
**Document Hash:** 692e5a31bcf948bdc7e429672eac45fb
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001104659-25-068726.hdr.sgml**: 20250717

**ACCESSION NUMBER**: 0001104659-25-068726

**CONFORMED SUBMISSION TYPE**: FWP

**PUBLIC DOCUMENT COUNT**: 14

**FILED AS OF DATE**: 20250717

**DATE AS OF CHANGE**: 20250717

**SUBJECT COMPANY**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Ford Credit Auto Lease Trust 2025-B
- **CENTRAL INDEX KEY:** 0002076811
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** FWP
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 333-265473-08
- **FILM NUMBER:** 251131509

**BUSINESS ADDRESS:**
- **STREET 1:** C/O FORD MOTOR CO., WHQ STE 801-C1
- **STREET 2:** ONE AMERICAN ROAD
- **CITY:** DEARBORN
- **STATE:** MI
- **ZIP:** 48126
- **BUSINESS PHONE:** 3135943495

**MAIL ADDRESS:**
- **STREET 1:** C/O FORD MOTOR CO., WHQ STE 801-C1
- **STREET 2:** ONE AMERICAN ROAD
- **CITY:** DEARBORN
- **STATE:** MI
- **ZIP:** 48126
**FILED BY**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Ford Credit Auto Lease Trust 2025-B
- **CENTRAL INDEX KEY:** 0002076811
- **STANDARD INDUSTRIAL CLASSIFICATION:** ASSET-BACKED SECURITIES [6189]
- **ORGANIZATION NAME:** Office of Structured Finance
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** FWP

**BUSINESS ADDRESS:**
- **STREET 1:** C/O FORD MOTOR CO., WHQ STE 801-C1
- **STREET 2:** ONE AMERICAN ROAD
- **CITY:** DEARBORN
- **STATE:** MI
- **ZIP:** 48126
- **BUSINESS PHONE:** 3135943495

**MAIL ADDRESS:**
- **STREET 1:** C/O FORD MOTOR CO., WHQ STE 801-C1
- **STREET 2:** ONE AMERICAN ROAD
- **CITY:** DEARBORN
- **STATE:** MI
- **ZIP:** 48126

**Free Writing Prospectus <br> Filed Pursuant to Rule 433 <br> Registration Statement Nos. 333-265473 and 333-265473-08**

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg001.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;1 Ford Credit Auto Lease Trust Series 2025-B JULY 2025 2025 Ford Expedition  |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg002.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Free Writing Prospectus Registration Statement No. 333-265473 Ford Credit Auto Lease Two LLC (the "depositor") Ford Credit Auto Lease Trust 2025-B (the "issuer") The depositor has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-375-6829. 2 FCALT 2025 - B ROADSHOW |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg003.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction Overview & Timing Issuer / Trust Ford Credit Auto Lease Trust 2025-B Sponsor and Servicer Ford Motor Credit Company LLC ("Ford Credit") Depositor Ford Credit Auto Lease Two LLC Active Joint Lead Bookrunners RBC Capital Markets, LLC Deutsche Bank Securities, Inc. Mizuho Passive Joint Lead Bookrunners BofA Securities, Inc. MUFG Securities Americas Inc. Co-Managers ING US Bank Active Co-Managers Mischler Financial Group Siebert Williams Capital Bloomberg Ticker FORDL 2025-B Indenture Trustee U.S. Bank Trust Company, National Association Owner Trustee The Bank of New York Mellon Delaware Trustee BNY Mellon Trust of Delaware Asset Representation Reviewer Clayton Fixed Income Services LLC Accountant PricewaterhouseCoopers LLP Rating Agencies S&P Global and Moody's Investors Service July 2025 S M T W T F S 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 Key Transaction Dates Premarketing Thursday, July 17 - 18 Announce transaction Monday, July 21 Launch and price transaction Tuesday, July 22 Settle transaction Tuesday, July 29 Transaction Participants 3 FCALT 2025 - B ROADSHOW |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg004.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• Ford Credit Auto Lease Trust 2025-B ("FCALT 2025-B") will include notes with an aggregate initial principal amount of $1,161,040,000 or $1,451,300,000.(1) If the aggregate initial principal amount included is: - $1,161,040,000, FCALT 2025-B will offer $1.00 billion of AAA/Aaa-rated Class A notes(1) and $44.94 million of AA/Aa1 rated Class B notes, or - $1,451,300,000, FCALT 2025-B will offer $1.25 billion of AAA/Aaa-rated Class A notes(1) and $56.18 million of AA/Aa1 rated Class B notes - Ford Credit will only offer the Class A and Class B notes, and will retain the Class C and Class D notes - Offering will include fixed rate Class A-2a and floating rate Class A-2b notes which will be sized to demand; Class A-2b notes will not exceed 50% of the overall Class A-2 note amount. Floating rate notes will initially accrue interest based on 30-day average SOFR • Similar to prior Ford Credit lease securitizations, FCALT 2025-B will use a senior / subordinate, sequential pay structure pre- and post-event of default, as well as an exchange note structure. The exchange note is secured by a reference pool of leases and leased vehicles • The principal amount of the notes will be based on the securitization value of the leases. The securitization value of a lease is the sum of the present values of (1) the remaining scheduled base monthly payments plus (2) the base residual value of the related leased vehicle ‒ The discount rate applied to each lease is the greater of (1) 9.30% and (2) its lease factor ‒ The base residual value for a leased vehicle is the lesser of (1) the contract residual value and (2) the ALG base residual value(2). As a result, the base residual value of 85.18%(3) of the leased vehicles in the reference pool by securitization value equals the ALG base residual value of the leased vehicle ‒ Securitization value does not reflect the most recent ALG mark-to-market value, $9.00 million(4) higher than the base residual value of the reference pool • The cutoff date for the reference pool is June 30, 2025. The first payment date will be August 15, 2025 Key Highlights (1) The Sponsor will determine the aggregate initial principal amount of the notes to be issued on or before the day of pricing (2) For a description of ALG base residual value, please refer to the "Glossary of Terms" in the prospectus (3) Assumes the aggregate principal amount of notes issued is $1,161,040,000. If the aggregate principal amount of notes issued is $1,451,300,000, the base residual value of 85.01% of the leased vehicles in the reference pool by securitization value equals the ALG base residual value of the leased vehicle (4) Assumes the aggregate principal amount of notes issued is $1,161,040,000. If the aggregate principal amount of notes issued is $1,451,300,000, $11.38 million higher than the base residual value of the reference pool 4 FCALT 2025 - B ROADSHOW |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg005.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0.25% 0.25% 0.25% 0.25% 0.25% 0.25% 0.50% 0.25% 0.25% 1.00% 12.90% 12.90% 12.90% 12.90% 15.95% 15.95% 15.95% 9.45% 9.45% 9.45% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 7.00% 13.50% 13.50% 12.75% 2025-B 2025-A 2024-B 2024-A 2023-B 2023-A 2022-A 2021-B 2021-A 2020-B Reserve Subordination Initial Overcollateralization Transaction Summary FCALT 2025 - B ROADSHOW Class A notes ("AAA") 80.10% Class B notes ("AA") 3.60% Class C notes 4.50% Class D notes 4.80% Overcollateralization 7.00% Reserve Account 0.25% Excess Spread • Senior/subordinate, sequential pay structure • Credit enhancement in the lease securitization program includes: - Subordination of junior notes - Overcollateralization - Non-declining cash reserve account - Excess spread (used to build target overcollateralization) • Target OC is 9.00% of Initial Total Securitization Value, stepping down to 7.50% once the Class A-2 Notes are fully repaid % of Initial Total Securitization Value Total Initial Class A Hard Credit Enhancement 20.15% Initial Class A Hard Credit Enhancement 5 23.20% 23.20% 23.45% 23.20% 23.20% 23.20% 20.15% 20.15% 20.15% 20.15% |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg006.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction Structure – $1.0 Billion Class A Notes Offered(1) FCALT 2025 - B ROADSHOW Class A-1 Notes Class A-2a Notes Class A-2b Notes Class A-3 Notes Class A-4 Notes Class B Notes Class C Notes Class D Notes Total Principal Amount ($) 124,000,000 406,000,000 406,000,000 64,000,000 44,940,000 56,180,000 59,920,000 1,161,040,000 Class Split(2) 9.93% 32.52% 32.52% 5.13% 3.60% 4.50% 4.80% 93.00% Expected Ratings (S&P/Moody's) A-1+/P-1 AAA/Aaa AAA/Aaa AAA/Aaa AA/Aa1 NR/Aa2 NR/A2 Offering Type Public Public Public Public Public Retained Retained WAL to Maturity (yrs.)(3) 0.25 1.07 2.03 2.44 2.53 2.63 2.74 Benchmark I-Curve I-Curve SOFR(4) I-Curve I-Curve I-Curve I-Curve I-Curve Fixed/Floating Fixed Fixed Floating Fixed Fixed Fixed Fixed Fixed Interest Accrual Method A/360 30/360 A/360 30/360 30/360 30/360 30/360 30/360 Payment Frequency Monthly Monthly Monthly Monthly Monthly Monthly Monthly Principal Window (mos.)(3) 1 – 6 6 – 19 19 – 29 29 – 30 30 – 31 31 – 33 33 – 34 Expected Final(3)(5) Jan – 2026 Feb – 2027 Dec – 2027 Jan – 2028 Feb – 2028 Apr – 2028 May – 2028 Legal Final(5) Aug – 2026 Mar – 2028 Dec – 2028 Aug – 2029 Aug – 2029 Aug – 2029 Apr – 2030 ERISA Eligible Yes Yes Yes Yes Yes No No (1) Information about each class of notes, if the aggregate initial principal balance of the notes is $1,161,040,000 is summarized below (2) As a percent of initial total securitization value. Total may not sum due to rounding (3) At pricing speed of 100% prepayment assumption to maturity (4) The Class A-2b notes will accrue interest at a floating rate which will initially be benchmarked to 30-day average SOFR. However, the benchmark may change in certain situations. For more information on how 30-day average SOFR is determined and the circumstances under which the benchmark may change, you should read "Description of the Notes — Payments of Interest — Floating Rate Benchmark Rate; Benchmark Transition Event." in the prospectus (5) The trust will pay interest and principal on the notes on the 15th day of each month (or, if not a business day, the next business day) 6 Not Presently Offered |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg007.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Transaction Structure – $1.3 Billion Class A Notes Offered(1) FCALT 2025 - B ROADSHOW (1) Information about each class of notes, if the aggregate initial principal balance of the notes is $1,451,300,000 is summarized below (2) As a percent of initial total securitization value. Total may not sum due to rounding (3) At pricing speed of 100% prepayment assumption to maturity (4) The Class A-2b notes will accrue interest at a floating rate which will initially be benchmarked to 30-day average SOFR. However, the benchmark may change in certain situations. For more information on how 30-day average SOFR is determined and the circumstances under which the benchmark may change, you should read "Description of the Notes — Payments of Interest — Floating Rate Benchmark Rate; Benchmark Transition Event." in the prospectus (5) The trust will pay interest and principal on the notes on the 15th day of each month (or, if not a business day, the next business day) 7 Class A-1 Notes Class A-2a Notes Class A-2b Notes Class A-3 Notes Class A-4 Notes Class B Notes Class C Notes Class D Notes Total Principal Amount ($) 155,000,000 507,500,000 507,500,000 80,000,000 56,180,000 70,220,000 74,900,000 1,451,300,000 Class Split(2) 9.93% 32.52% 32.52% 5.13% 3.60% 4.50% 4.80% 93.00% Expected Ratings (S&P/Moody's) A-1+/P-1 AAA/Aaa AAA/Aaa AAA/Aaa AA/Aa1 NR/Aa2 NR/A2 Offering Type Public Public Public Public Public Retained Retained WAL to Maturity (yrs.)(3) 0.25 1.07 2.03 2.44 2.53 2.63 2.74 Benchmark I-Curve I-Curve SOFR(4) I-Curve I-Curve I-Curve I-Curve I-Curve Fixed/Floating Fixed Fixed Floating Fixed Fixed Fixed Fixed Fixed Interest Accrual Method A/360 30/360 A/360 30/360 30/360 30/360 30/360 30/360 Payment Frequency Monthly Monthly Monthly Monthly Monthly Monthly Monthly Principal Window (mos.)(3) 1 – 6 6 – 19 19 – 29 29 – 30 30 – 31 31 – 33 33 – 34 Expected Final(3)(5) Jan – 2026 Feb – 2027 Dec – 2027 Jan – 2028 Feb – 2028 Apr – 2028 May – 2028 Legal Final(5) Aug – 2026 Mar – 2028 Dec – 2028 Aug – 2029 Aug – 2029 Aug – 2029 Apr – 2030 ERISA Eligible Yes Yes Yes Yes Yes No No Not Presently Offered |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg008.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Collateral Highlights + Residual maturities have broad distribution + Seasoned assets included in FCALT transactions + Diverse model mix across CUV, Truck, SUV and Car platforms (detail on slide 9) + Weighted average FICO® scores are consistently high, stable through recent transactions + FCALT 2025-B securitization value does not reflect the most recent ALG mark-to-market value, which is $9.00 million(1) or $11.38 million(2) higher than the base residual value of the reference pool FCALT 2025 - B ROADSHOW FCALT 2025-B ($1.0B1) FCALT 2025-B ($1.3B2) FCALT 2025-A FCALT 2024-B FCALT 2024-A FCALT 2023-B FCALT 2023-A FCALT 2022-A FCALT 2021-B FCALT 2021-A FCALT 2020-B Max 6-month Residual Maturities as a % Base Residual value(3) 34.51% 34.60% 37.56% 29.34% 32.21% 27.87% 32.14% 30.09% 34.05% 35.24% 31.66% Seasoning (months) 9.8 9.8 9.5 9.8 12.4 12.2 12.1 12.1 11.7 11.9 12.4 Model Diversification Top Model 29.14% 29.00% 28.70% 29.90% 27.81% 24.71% 26.69% 24.11% 22.95% 20.39% 19.87% Top 3 Models 53.92% 53.84% 53.64% 52.21% 54.47% 54.15% 58.37% 49.25% 52.71% 52.15% 52.07% SUVs & Trucks as a % of Securitization Value 43.04% 42.97% 40.01% 41.26% 42.18% 41.88% 30.91% 30.80% 32.71% 31.73% 33.60% Weighted Average FICO 764 764 764 764 764 764 762 760 759 758 755 Weighted Average PTI at Origination 7.58% 7.60% 7.74% 7.90% 8.00% 8.08% 7.92% 7.84% 7.76% 7.72% 7.48% Residual Portion of Securitization Value 63.13% 63.10% 63.52% 62.37% 64.92% 63.82% 64.33% 63.01% 64.26% 64.46% 64.24% Battery Electric Vehicles as a % of Securitization Value 14.63% 14.53% 9.91% 6.70% 3.52% 0.35% NA NA NA NA NA 8 (1) Assumes the aggregate initial principal balance of the notes is $1,161,040,000 (2) Assumes the aggregate initial principal balance of the notes is $1,451,300,000 (3) The base residual value for a leased vehicle is the lesser of the contract residual value and the ALG base residual value. For a description of ALG base residual value, please refer to the "Glossary of Terms" in the prospectus |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg009.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;21% 20% 23% 21% 17% 15% 25% 29% 35% 35% 30% 30% 14% 14% 16% 15% 17% 17% 16% 14% 12% 11% 11% 11% 10% 10% 10% 9% 8% 7% 7% 7% 8% 9% 9% 6% 6% 7% 7% 6% 6% 7% 7% 8% 8% 8% 8% 9% 9% 9% 11% 8% 8% 6% 6% 6% 6% 7% 8% 8% 7% 7% 9% 7% 7% 6% 5% 5% 5% 5% 4% 4% 4% 6% 6% 6% 6% 6% 7% 5% 5% 4% 4% 4% 4% 33% 34% 33% 27% 28% 26% 25% 24% 18% 20% 23% 23% 2020-A 2020-B 2021-A 2021-B 2022-A 2023-A 2023-B 2024-A 2024-B 2025-A 2025-B Base 2025-B Upsize MI NY CA FL NJ OH TX PA Other 25% 23% 23% 23% 19% 19% 28% 30% 32% 30% 31% 31% 5% 11% 8% 9% 11% 11% 14% 12% 10% 10% 12% 12% 57% 55% 58% 60% 65% 65% 58% 57% 58% 59% 57% 57% 13% 12% 10% 7% 5% 5% 0% 0% 1% 1% 0% 0% 2020-A 2020-B 2021-A 2021-B 2022-A 2023-A 2023-B 2024-A 2024-B 2025-A 2025-B Base 2025-B Upsize Truck SUV CUV Car FCALT 2025 - B ROADSHOW Collateral Highlights (Cont'd) Vehicle Type Diversification(1) Geographic Diversification – State(1) Vehicle Model Diversification(1) • Vehicle type and model trends reflect discontinuation of most car models and continued strength in Trucks, SUVs and CUVs • Leases continue to be geographically diversified across states Commentary (1) As a % of securitization value. Totals may not sum to 100% due to rounding (2) Assumes the aggregate initial principal balance of the notes is $1,161,040,000 (3) Assumes the aggregate initial principal balance of the notes is $1,451,300,000 23% 20% 20% 20% 16% 23% 25% 28% 30% 29% 29% 29% 17% 20% 20% 23% 24% 27% 21% 18% 12% 16% 15% 15% 9% 9% 9% 8% 9% 9% 8% 8% 10% 7% 4% 4% 15% 13% 12% 10% 9% 9% 7% 8% 9% 8% 7% 7% 5% 5% 7% 7% 7% 6% 8% 7% 7% 7% 6% 8% 10% 9% 6% 6% 6% 6% 5% 5% 5% 5% 1% 3% 3% 4% 4% 4% 5% 6% 6% 5% 5% 7% 7% 6% 35% 34% 34% 3% 2% 2% 29% 22% 19% 19% 19% 20% 17% 21% 21% 2020-A 2020-B 2021-A 2021-B 2022-A 2023-A 2023-B 2024-A 2024-B 2025-A 2025-B Base 2025-B Upsize F-150 Explorer Edge Escape Nautilus Mustang Mach-E Corsair Bronco Sport Expedition Other 6 9 (2) (3) (2) (3) (2) (3) |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg010.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100% 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 35 37 39 41 43 45 47 Hard 'AAA' CE Car CUV SUV Truck Residual Maturity vs. Enhancement Build FCALT 202 5 - B ROADSHOW % of Residuals Maturing Each Period Hard Credit Enhancement as a % of O/S Securitization Value Residual Maturity by Vehicle Type vs. Hard Credit Enhancement for Class A Notes(1)(2) Period (Months) 10 Class A-1 Paid Down Class A-4 Paid Down Class A-2 Paid Down Class A-3 Paid Down (1) Representative of the $1.0 billion structure. The residual maturity schedule and enhancement build for the $1.3 billion structure is similar to that for the $1.0 billion structure (2) Hard credit enhancement consists of overcollateralization, subordination and the reserve account. Assumes a pricing speed of 100% prepayment to maturity |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg011.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Residual Break-Even Analysis – $1.0 Billion Class A Notes Offered(1) FCALT 2025 - B ROADSHOW Assumptions: 0% prepayments 40% / 40% / 20% (year 1 / 2 / 3) distribution for losses 50% recovery of charge-offs (with a 4 month lag on credit loss recoveries) 2 month lag on receipt of auction proceeds for residual Base net credit loss of 1% of initial total securitization value Estimated 4.28% excess spread per annum Includes 7.00% initial overcollateralization growing to a target of 9.00% (which will step down to 7.50% following full repayment of the Class A2 Notes), 12.90% of subordination for the Class A Notes, 9.30% of subordination for Class B Notes, 4.80% of subordination for the Class C Notes, and 0.25% cash reserve account A1 Cumulative Net Credit Loss A3 Cumulative Net Credit Loss B Cumulative Net Credit Loss Turn in Rate(2) 1.00% 3.00% 5.00% Turn in Rate(2) 1.00% 3.00% 5.00% Turn in Rate(2) 1.00% 3.00% 5.00% 70% 100.00% 100.00% 100.00% 70% 62.07% 60.42% 58.60% 70% 46.20% 43.93% 41.29% 80% 100.00% 100.00% 100.00% 80% 54.22% 52.80% 51.21% 80% 40.44% 38.34% 36.03% 90% 100.00% 100.00% 100.00% 90% 48.13% 46.84% 45.45% 90% 35.86% 33.99% 31.94% 100% 100.00% 100.00% 100.00% 100% 43.26% 42.10% 40.83% 100% 32.20% 30.52% 28.67% A2 Cumulative Net Credit Loss A4 Cumulative Net Credit Loss C Cumulative Net Credit Loss Turn in Rate(2) 1.00% 3.00% 5.00% Turn in Rate(2) 1.00% 3.00% 5.00% Turn in Rate(2) 1.00% 3.00% 5.00% 70% 100.00% 100.00% 100.00% 70% 52.71% 50.64% 48.33% 70% 38.01% 35.48% 32.42% 80% 100.00% 100.00% 100.00% 80% 46.07% 44.24% 42.22% 80% 33.36% 30.96% 28.28% 90% 93.10% 94.08% 95.16% 90% 40.86% 39.24% 37.44% 90% 29.61% 27.44% 25.06% 100% 83.61% 84.51% 85.51% 100% 36.72% 35.25% 33.64% 100% 26.58% 24.63% 22.48% D Cumulative Net Credit Loss Turn in Rate(2) 1.00% 3.00% 5.00% 70% 28.60% 25.78% 22.23% 80% 25.13% 22.47% 19.37% 90% 22.41% 19.90% 17.14% 100% 20.10% 17.84% 15.36% 11 Note: Light blue numbers represent breakeven levels (1) Representative of the $1.0 billion structure. The residual break-even analysis for the $1.3 billion structure is similar to that for the $1.0 billion structure (2) After stress defaults |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg012.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Securitization Pool Performance Cumulative Return Rate Cumulative Residual Loss / (Gain)(1) Cumulative Net Credit Losses / (Gains)(2) -0.20% -0.15% -0.10% -0.05% 0.00% 0.05% 0.10% 0.15% 0.20% 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 Months Since Settlement 2020-B 2021-A 2021-B 2022-A 2023-A 2023-B 2024-A 2024-B 2025-A (1) As a percentage of initial base residual value; includes losses/(gains) on retained and returned vehicles (2) Total credit loss as a percent of initial total securitization value • For the performance in the pools above (2020-B to 2025-A): - Lifetime cumulative return rates range from 11% to 45%; reflecting the impact of stable or increasing auction values - Cumulative residual gains reflect strength in auction values - Consistent credit loss performance 12 -20.00% -15.00% -10.00% -5.00% 0.00% 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 Months Since Settlement 2020-B 2021-A 2021-B 2022-A 2023-A 2023-B 2024-A 2024-B 2025-A 0% 10% 20% 30% 40% 50% 1 3 5 7 9 11 13 15 17 19 21 23 25 27 29 31 33 Months Since Settlement 2020-B 2021-A 2021-B 2022-A 2023-A 2023-B 2024-A 2024-B 2025-A FCALT 2025 - B ROADSHOW |

---

---

| | |
|:---|:---|
| &nbsp;&nbsp;![GRAPHIC](tm2520899d6_fwpimg013.jpg) | &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;\* Source: J.D. Power PIN \*\* U.S. portfolio off-lease auction values at Q1 2025 mix U.S. Lease Metrics ▪ Lease return rates are lower than prior year, as more customers and dealers are electing to purchase the off-lease vehicles due to their higher equity position ▪ Q1 auction values increased 3% YoY and 4% sequentially reflecting low industrywide used vehicle availability Lease Placement Volume (000) Lease Return Volume (000) and Return Rates(%) — Return Rates (%) Lease Share of Retail Sales (%) Auction Values\*\* (Per Unit) 13 FCALT 2025 - B ROADSHOW |

---