Ford Credit Auto Lease Trust 2024-B
12/18/2024 | Press release | Distributed by Public on 12/18/2024 07:29
Asset Backed Issuer Distribution Report (Form 10 D)
Ford Credit Auto Lease Trust 2024-B
Monthly Investor Report
| Transaction Month | 5 | Payment Date | December 16, 2024 |
| Collection Period | November, 2024 |
| Additional information about the structure, cashflows, defined terms and parties for this transaction can be found in the prospectus, available on the SEC website (http://www.sec.gov) under the registration number 333-265473-06 and at https://www.ford.com/finance/investor-center/asset-backed-securitization. | |||||||||
| I. SUMMARY | |||||||||
| Initial Balance | Beginning of Period Balance | End of Period Balance | End of Period Factor | ||||||
| 2024-B Reference Pool Balance | $1,560,549,313.15 | $1,479,811,642.11 | $1,456,271,298.51 | 0.9331786 | |||||
| Total Note Balance | $1,451,290,000.00 | $1,339,130,289.95 | $1,307,614,982.64 | 0.9010019 | |||||
|
Total Overcollateralization
|
$ | 109,259,313.15 | $ | 140,681,352.16 | $ | 148,656,315.87 | |||
| 2024-B Exchange Note Balance | $ | 1,496,175,257.73 | $ | 1,387,307,622.69 | $ | 1,356,861,381.54 | 0.9068867 | ||
| 2024-B Exchange Note Overcollateralization | $ | 64,374,055.42 | $ | 92,504,019.42 | $ | 99,409,916.97 | |||
| Overcollateralization | Beginning of Period | End of Period | |||||||
| 2024-B Reference Pool Balance as a % of Total Note Balance | 110.51 | % | 111.37 | % | |||||
| 2024-B Reference Pool Balance as a % of 2024-B Exchange Note Balance | 106.67% | 107.33 | % | ||||||
| Note Interest Rate | Initial Balance | Beginning of Period Balance | End of Period Balance | End of Period Factor | |||||
| Class A-1 Notes | 5.46500 | % | $ | 124,000,000.00 | $ | 11,840,289.95 | $ | 0.00 | 0.0000000 |
| Class A-2a Notes | 5.18000 | % | $ | 183,000,000.00 | $ | 183,000,000.00 | $ | 176,122,857.08 | 0.9624200 |
| Class A-2b Notes* | 5.20563 | % | $ | 340,550,000.00 | $ | 340,550,000.00 | $ | 327,752,125.56 | 0.9624200 |
| Class A-3 Notes | 4.99000 | % | $ | 523,550,000.00 | $ | 523,550,000.00 | $ | 523,550,000.00 | 1.0000000 |
| Class A-4 Notes | 4.99000 | % | $ | 78,900,000.00 | $ | 78,900,000.00 | $ | 78,900,000.00 | 1.0000000 |
| Class B Notes | 5.18000 | % | $ | 56,170,000.00 | $ | 56,170,000.00 | $ | 56,170,000.00 | 1.0000000 |
| Class C Notes | 0.00000 | % | $ | 70,220,000.00 | $ | 70,220,000.00 | $ | 70,220,000.00 | 1.0000000 |
| Class D Notes | 0.00000 | % | $ | 74,900,000.00 | $ | 74,900,000.00 | $ | 74,900,000.00 | 1.0000000 |
| Total | $ | 1,451,290,000.00 | $ | 1,339,130,289.95 | $ | 1,307,614,982.64 | 0.9010019 |
| Principal Payments | Interest Payments | Total Payments | ||||||||||
| Actual | per $1000 Face | Actual | per $1000 Face | Actual | per $1000 Face | |||||||
| Class A-1 Notes | $ | 11,840,289.95 | $ | 95.49 | $ | 55,720.08 | $ | 0.45 | $ | 11,896,010.03 | $ | 95.94 |
| Class A-2a Notes | $ | 6,877,142.92 | $ | 37.58 | $ | 789,950.00 | $ | 4.32 | $ | 7,667,092.92 | $ | 41.90 |
| Class A-2b Notes | $ | 12,797,874.44 | $ | 37.58 | $ | 1,526,558.23 | $ | 4.48 | $ | 14,324,432.67 | $ | 42.06 |
| Class A-3 Notes | $ | 0.00 | $ | 0.00 | $ | 2,177,095.42 | $ | 4.16 | $ | 2,177,095.42 | $ | 4.16 |
| Class A-4 Notes | $ | 0.00 | $ | 0.00 | $ | 328,092.50 | $ | 4.16 | $ | 328,092.50 | $ | 4.16 |
| Class B Notes | $ | 0.00 | $ | 0.00 | $ | 242,467.17 | $ | 4.32 | $ | 242,467.17 | $ | 4.32 |
| Class C Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
| Class D Notes | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
| Total | $ | 31,515,307.31 | $ | 21.72 | $ | 5,119,883.40 | $ | 3.53 | $ | 36,635,190.71 | $ | 25.24 |
| II. POOL INFORMATION | ||||||
| 2024-B Reference Pool Balance |
Lease Balance**
|
Securitization Value | Residual Portion of Securitization Value | |||
| Beginning of Period | $ | 1,783,861,938.96 | $ | 1,479,811,642.11 | $ | 984,520,852.52 |
| Change | $ | (32,459,673.85) | $ | (23,540,343.60) | $ | (809,986.12) |
| End of Period | $ | 1,751,402,265.11 | $ | 1,456,271,298.51 | $ | 983,710,866.40 |
| Residual Portion of Securitization Value as % of Securitization Value at end of period | 67.55 | % |
| At Cutoff Date | Terminations in Prior Period | Beginning of Period | Terminations in Current Period | End of Period | |
| Number of Leases | 46,096 | 985 | 45,111 | 392 | 44,719 |
| Beginning of Period | End of Period | ||||
|
Weighted Average Remaining Term to Maturity in Months***
|
22.1 | 21.2 |
Page 1
Ford Credit Auto Lease Trust 2024-B
Monthly Investor Report
| Transaction Month | 5 | Payment Date | December 16, 2024 |
| Collection Period | November, 2024 |
| Delinquent Leases | ||||||||
| Number of Leases | Securitization Value | % of End of Period Reference Pool Balance | ||||||
| 31 - 60 Days Delinquent | 244 | $ | 7,931,184.17 | 0.54 | % | |||
| 61 - 90 Days Delinquent | 30 | $ | 999,377.56 | 0.07 | % | |||
| 91- 120 Days Delinquent | 8 | $ | 231,631.35 | 0.02 | % | |||
| Over 120 Days Delinquent | 0 | $ | 0.00 | 0.00 | % | |||
| Total Delinquent Leases | 282 | $ | 9,162,193.08 | 0.63 | % | |||
| Delinquency Trigger (61+ Delinquent Leases): Trigger: 0.45% | ||||||||
| 61+ Delinquent Leases Balance to EOP Pool Balance | 0.0845 | % | ||||||
| Delinquency Trigger Occurred | No | |||||||
| Payment Extensions Granted in the Current Collection Period | ||||||||
| Number of Leases**** | Securitization Value | |||||||
| 1 Month Extended | 90 | $ | 2,998,205.32 | |||||
| 2 Months Extended | 123 | $ | 4,278,924.64 | |||||
| 3+ Months Extended | 35 | $ | 1,097,427.56 | |||||
| Total | 248 | $ | 8,374,557.52 | |||||
| Current Period | Cumulative | |||||||
| Prepayment Speed | 0.69 | % | 0.53 | % | ||||
| III. EXCHANGE NOTE COLLECTIONS AND DISTRIBUTIONS | ||||||||
| Collections | ||||||||
| Base Monthly Payments (Rent) | $ | 23,757,043.14 | ||||||
| plus: Payoffs | $ | 8,610,445.11 | ||||||
| plus: Other (including extension fees, excess charges, etc.) | $ | 534,145.12 | ||||||
| minus: Payaheads | $ | (1,171,817.87) | ||||||
| plus: Payahead Draws | $ | 808,137.31 | ||||||
| plus: Advances | $ | 1,790,741.51 | ||||||
| minus: Advance Reimbursement Amounts | $ | (643,207.46) | ||||||
| plus: Administrative Reallocation Amounts | $ | 0.00 | ||||||
| plus: Net Sale Proceeds | $ | 4,178,836.27 | ||||||
| plus: Recoveries | $ | 15,203.37 | ||||||
| Total Collections | $ | 37,879,526.50 | ||||||
| 0 | ||||||||
| Reserve Account Draw Amount | $ | 0.00 | ||||||
| Total Collections Plus Reserve Account Draw Amount | $ | 37,879,526.50 | ||||||
| Exchange Note Distributions | ||||||||
| Amount Due | Amount Paid | Remaining Available Funds | Shortfall | |||||
|
Ref Pool Servicing Fee and Adv Reimbursement
|
$ | 1,233,176.37 | $ | 1,233,176.37 | $ | 36,646,350.13 | $ | 0.00 |
| 2024-B Exchange Note Interest Payment | $ | 6,200,108.98 | $ | 6,200,108.98 | $ | 30,446,241.15 | $ | 0.00 |
|
Shortfall Payment (to cover Notes)
|
$ | 0.00 | $ | 0.00 | $ | 30,446,241.15 | $ | 0.00 |
|
Reserve Account Deposit
|
$ | 0.00 | $ | 0.00 | $ | 30,446,241.15 | $ | 0.00 |
| 2024-B Exchange Note Principal Payment | $ | 35,792,824.13 | $ | 30,446,241.15 | $ | 0.00 | $ | (5,346,582.98) |
|
Shared Amounts
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
|
Excess Exchange Note Amounts
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
|
Total
|
$ | 43,226,109.48 | $ | 37,879,526.50 | $ | 0.00 | $ | (5,346,582.98) |
Page 2
Ford Credit Auto Lease Trust 2024-B
Monthly Investor Report
| Transaction Month | 5 | Payment Date | December 16, 2024 |
| Collection Period | November, 2024 |
| IV. AVAILABLE FUNDS AND DISTRIBUTIONS | ||||||||
| Available Funds | ||||||||
| 2024-B Exchange Note Interest Payment | $ | 6,200,108.98 | ||||||
| 2024-B Exchange Note Principal Payment | $ | 30,446,241.15 | ||||||
|
Shortfall Payment (to cover Notes)
|
$ | 0.00 | ||||||
|
Excess Exchange Note Amounts
|
$ | 0.00 | ||||||
|
Total
|
$ | 36,646,350.13 | ||||||
| ABS Note Distributions | Amount Due | Amount Paid | Remaining Available Funds | Shortfall | ||||
|
Trustee Fees and Expenses
|
$ | 0.00 | $ | 0.00 | $ | 36,646,350.13 | $ | 0.00 |
|
Administration Fee
|
$ | 11,159.42 | $ | 11,159.42 | $ | 36,635,190.71 | $ | 0.00 |
| Class A-1 Interest | $ | 55,720.08 | $ | 55,720.08 | $ | 36,579,470.63 | $ | 0.00 |
| Class A-2a Interest | $ | 789,950.00 | $ | 789,950.00 | $ | 35,789,520.63 | $ | 0.00 |
| Class A-2b Interest | $ | 1,526,558.23 | $ | 1,526,558.23 | $ | 34,262,962.40 | $ | 0.00 |
| Class A-3 Interest | $ | 2,177,095.42 | $ | 2,177,095.42 | $ | 32,085,866.98 | $ | 0.00 |
| Class A-4 Interest | $ | 328,092.50 | $ | 328,092.50 | $ | 31,757,774.48 | $ | 0.00 |
|
Total Class A Interest
|
$ | 4,877,416.23 | $ | 4,877,416.23 | $ | 0.00 | ||
|
First Priority Principal Payment
|
$ | 0.00 | $ | 0.00 | $ | 31,757,774.48 | ||
|
Class B Interest
|
$ | 242,467.17 | $ | 242,467.17 | $ | 31,515,307.31 | $ | 0.00 |
|
Second Priority Principal Payment
|
$ | 0.00 | $ | 0.00 | $ | 31,515,307.31 | ||
|
Class C Interest
|
$ | 0.00 | $ | 0.00 | $ | 31,515,307.31 | $ | 0.00 |
| Third Priority Principal Payment | $ | 0.00 | $ | 0.00 | $ | 31,515,307.31 | ||
| Class D Interest | $ | 0.00 | $ | 0.00 | $ | 31,515,307.31 | $ | 0.00 |
|
Specified Reserve Deposit
|
$ | 0.00 | $ | 0.00 | $ | 31,515,307.31 | $ | 0.00 |
|
Regular Principal Payment
|
$ | 35,792,824.13 | $ | 31,515,307.31 | $ | 0.00 | $ | (4,277,516.82) |
|
Additional Trustee Fees and Expenses
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
|
Remaining Funds to Holder of Residual Interest
|
$ | 0.00 | $ | 0.00 | $ | 0.00 | $ | 0.00 |
|
Total
|
$ | 40,923,866.95 | $ | 36,646,350.13 | $ | 0.00 | $ | (4,277,516.82) |
| V. RECONCILIATION OF ADVANCES AND PAYAHEADS | ||||||||
| Advances | ||||||||
|
Beginning of Period Advance Balance
|
$ | 2,736,367.35 | ||||||
|
plus: Additional Advances
|
$ | 1,790,741.51 | ||||||
|
minus: Advance Reimbursement Amounts
|
$ | (643,207.46) | ||||||
|
End of Period Advance Balance
|
$ | 3,883,901.40 | ||||||
| Payaheads | ||||||||
|
Beginning of Period Payahead Balance
|
$ | 2,892,407.72 | ||||||
|
plus: Additional Payaheads
|
$ | 1,171,817.87 | ||||||
|
minus: Payahead Draws
|
$ | (808,137.31) | ||||||
|
End of Period Payahead Balance
|
$ | 3,256,088.28 | ||||||
| VI. RESERVE ACCOUNT | ||||||||
| Beginning of Period Reserve Account Balance | $ | 3,901,373.29 | ||||||
| minus: Reserve Account Draw | $ | 0.00 | ||||||
| plus: Reserve Deposit from Exchange Note Distributions | $ | 0.00 | ||||||
|
plus: Reserve Deposit from Note Distributions
|
$ | 0.00 | ||||||
|
End of Period Reserve Account Balance
|
$ | 3,901,373.29 | ||||||
|
Memo: Required Reserve Amount
|
$ | 3,901,373.29 | ||||||
| VII. OVERCOLLATERALIZATION INFORMATION | ||||||||
|
Targeted Overcollateralization Amount
|
$ | 152,933,832.69 | ||||||
|
Actual Overcollateralization Amount (EOP Pool Balance- EOP Note Balance)
|
$ | 148,656,315.87 |
Page 3
Ford Credit Auto Lease Trust 2024-B
Monthly Investor Report
| Transaction Month | 5 | Payment Date | December 16, 2024 |
| Collection Period | November, 2024 |
| VIII. LEASE TERMINATIONS | ||||||
| Number of Leases | Securitization Value | |||||
| Retained Vehicles | Current Period | Cumulative | Current Period | Cumulative | ||
|
Early Terminations
|
195 | 1,033 | $ | 6,108,645.05 | $ | 33,364,175.25 |
|
Standard Terminations
|
48 | 84 | $ | 1,165,580.34 | $ | 1,993,914.36 |
|
Total Retained
|
243 | 1,117 | $ | 7,274,225.39 | $ | 35,358,089.61 |
| Returned Vehicles | ||||||
|
Early Terminations
|
79 | 154 | $ | 2,213,593.09 | $ | 4,414,980.28 |
|
Standard Terminations
|
59 | 74 | $ | 1,583,482.10 | $ | 1,973,944.39 |
|
Total Returned
|
138 | 228 | $ | 3,797,075.19 | $ | 6,388,924.67 |
| Charged Off / Repossessed Vehicles | 11 | 26 | $ | 389,028.50 | $ | 973,137.98 |
| Removals by Servicer and Other | 0 | 6 | $ | 0.00 | $ | 189,486.65 |
|
Total Terminations
|
392 | 1,377 | $ | 11,460,329.08 | $ | 42,909,638.91 |
| Memo: 1) Removals of Leases Terminated in Prior Periods | 0 | 0 | ||||
|
2) Number of Leases Scheduled to Terminate
|
0 | 0 | Current Period | Cumulative | ||
| Return Rate (Returned / Total Terminations) | 35.20 | % | 16.56 | % | ||
| Early Termination Rate (Early Terminations / Total Terminations) | 69.90 | % | 86.20 | % | ||
|
Note: An Early Termination is a lease that terminates more than three months prior to the month in which it is scheduled to terminate.
|
||||||
| IX. GAIN (LOSS) CALCULATIONS | Number of Leases | Gain (Loss) | ||||
| Current Period | Cumulative | Current Period | Cumulative | |||
| Gain (Loss) on Retained Vehicles | ||||||
| Customer Payments | $ | 8,341,812.20 | ||||
| plus: Payahead draws | $ | 156,989.84 | ||||
| minus: Unreimbursed Advances | $ | (29,996.45) | ||||
| minus: Securitization Value of Retained Vehicles | $ | (7,274,225.39) | ||||
|
Total
|
243 | 1,117 | $ | 1,194,580.20 | $ | 6,322,845.57 |
|
Gain (Loss) Per Retained Vehicle
|
$ | 4,915.97 | $ | 5,660.56 | ||
| Gain (Loss) on Returned Vehicles | ||||||
| Customer Payments | $ | 240,191.19 | ||||
| plus: Net Sale Proceeds | $ | 4,002,543.77 | ||||
| plus: Payahead Draws | $ | 14,755.14 | ||||
| minus: Unreimbursed Advances | $ | (4,977.09) | ||||
| minus: Securitization Value of Returned Vehicles | $ | (3,797,075.19) | ||||
|
Total
|
138 | 228 | $ | 455,437.82 | $ | 816,376.94 |
|
Gain (Loss) Per Returned Vehicle
|
$ | 3,300.27 | $ | 3,580.60 | ||
| Credit Gain (Loss) Charged Off / Repo Vehicles | 11 | 26 | $ | (164,641.71) | $ | (563,299.66) |
|
Credit Gain (Loss) Per Charged Off / Repo Vehicle
|
$ | (14,967.43) | $ | (21,665.37) | ||
| Recoveries | $ | 8,435.54 | $ | 11,674.96 | ||
| Total Gain (Loss) | 392 | 1,371 | $ | 1,493,811.85 | $ | 6,587,597.81 |
| Average Gain (Loss) on all Retained, Returned and Repo Vehicles | $ | 3,810.74 | $ | 4,804.96 | ||
| Removals by Servicer and Other | 0 | 6 | ||||
| Note: There is no Gain or Loss on Removals | ||||||
| Memo: Residual Gain (Loss) on Returned Vehicles | ||||||
| Net Sale Proceeds | $ | 4,002,543.77 | ||||
| plus: Excess Wear and Use and Excess Mileage Assessed | $ | 45,988.99 | ||||
| minus: Residual Portion of Securitization Value | $ | (3,533,443.13) | ||||
|
Total
|
138 | 228 | $ | 515,089.63 | $ | 957,692.62 |
|
Residual Gain (Loss) Per Returned Vehicle
|
$ | 3,732.53 | $ | 4,200.41 |
Page 4
Ford Credit Auto Lease Trust 2024-B
Monthly Investor Report
| Transaction Month | 5 | Payment Date | December 16, 2024 |
| Collection Period | November, 2024 |
| Prior and Current Collection Periods Average Gain (Loss) | Percent |
| Ratio of Total Gain (Loss) to the Average Pool Balance (annualized) | |
| Third Prior Collection Period | 1.13% |
| Second Prior Collection Period | 1.05% |
| Prior Collection Period | 0.94% |
| Current Collection Period | 1.22% |
| Four Month Average (Current and Prior Three Collection Periods) | 1.09% |
| Ratio of Cumulative Total Gain (Loss) for all Collection Periods to Initial Pool Balance | 0.42% |
| X. FLOATING RATE BENCHMARK: BENCHMARK TRANSITION | |
| Benchmark Transition Event: | N/A |
| Benchmark Replacement Date: |
N/A |
| Unadjusted Benchmark Replacement: Benchmark | N/A |
| Replacement Adjustment: | N/A |
| Benchmark Replacement Conforming Changes: | N/A |
| XI. REPURCHASE DEMAND ACTIVITY (RULE 15Ga-1) |
| No activity to report |
| Most Recent Form ABS-15G for repurchase demand activity |
| Filed by: Ford Motor Credit Company LLC |
| CIK#: 0000038009 |
| Date: February 5, 2024 |
| SERVICER CERTIFICATION |
| THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS. |
| Ford Motor Credit Company LLC |
| /s/ Ryan M. Hershberger |
| Assistant Treasurer |
| * Tranche A2b note interest rate is floating based on 30-day average SOFR + 0.40%. |
| **Lease Balance is calculated similar to Securitization Value, but present values the base monthly payments and contract lease end value at the contract lease factor, without considering the base residual value or minimum discount rate. |
| ***The Weighted Average is calculated based on Securitization Value. |
| ****Excludes leases that were extended and closed accounts during the Collection Period. |
Page 5