Exhibit 99

Ford Credit Auto Lease Trust 2011-A

Monthly Investor Report



Transaction Month	27	Payment Date	September 16, 2013
Collection Period	August, 2013



Additional information about the structure, cashflows, defined terms and parties for this transaction can be found in the prospectus supplement, available on the SEC website (http://www.sec.gov) under the registration number 333-173928-03 and at http://www.fordcredit.com/institutionalinvestments/index.jhtml.

I. SUMMARY

			Initial		Beginning of Period Balance				End of Period Balance				End of Period Factor
2011-A Reference Pool Balance			1,262,497,868.06		$	341,334,670.82			$	313,509,610.99			0.2483249
Total Note Balance			1,051,029,000.00		$	129,865,802.76			$	102,040,742.93			0.0970865

Total Overcollateralization			211,468,868.06		$	211,468,868.06			$	211,468,868.06

2011-A Exchange Note Balance			1,088,903,936.04		$	167,740,738.80			$	139,915,678.97			0.1284922
2011-A Exchange Note Overcollateralization			173,593,932.02		$	173,593,932.02			$	173,593,932.02


Overcollateralization							Beginning of Period				End of Period
2011-A Reference Pool Balance as a % of Total Note Balance							262.84	%			307.24	%
2011-A Reference Pool Balance as a % of 2011-B Exchange Note Balance							203.49	%			224.07	%

	Note Interest Rate		Initial Balance		Beginning of Period Balance				End of Period Balance				End of Period Factor
Class A-1 Notes	0.26061	%	$	246,000,000.00	$	0.00			$	0.00			0.0000000
Class A-2 Notes	0.74000	%	$	390,000,000.00	$	0.00			$	0.00			0.0000000
Class A-3 Notes	1.03000	%	$	305,000,000.00	$	19,836,802.76			$	0.00			0.0000000
Class A-4 Notes	1.34000	%	$	65,841,000.00	$	65,841,000.00			$	57,852,742.93			0.8800000
Class B Notes	1.92000	%	$	44,188,000.00	$	44,188,000.00			$	44,188,000.00			1.0000000
Total			$	1,051,029,000.00	$	129,865,802.76			$	102,040,742.93			0.0970865



	Principal Payments				Interest Payments				Total Payments
	Actual		Principal Payments per $1000 Face		Actual		Interest Payments per $1000 Face		Actual		Total Payments per $1000 Face
Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-3 Notes	$	19,836,802.76	$	65.04	$	17,026.59	$	0.06	$	19,853,829.35	$	65.10
Class A-4 Notes	$	7,988,257.07	$	121.33	$	73,522.45	$	1.12	$	8,061,779.52	$	122.45
Class B Notes	$	0.00	$	0.00	$	70,700.80	$	1.60	$	70,700.80	$	1.60
Total	$	27,825,059.83	$	26.47	$	161,249.84	$	0.15	$	27,986,309.67	$	26.63



II. POOL INFORMATION

2011-A Reference Pool Balance	Lease Balance			Securitization Value			Residual Portion of Securitization Value
Beginning of Period	$	385,858,416.70		$	341,334,670.82		$	296,315,696.25
Change	$	(31,330,587.14	)	$	(27,825,059.83	)	$	(19,375,012.29	)
End of Period	$	354,527,829.56		$	313,509,610.99		$	276,940,683.96
Residual Portion of Securitization Value as % of Securitization Value at end of period							88.34		%



	At Cutoff Date	Terminations in Prior Period	Beginning of Period	Terminations in Current Period	End of Period
Number of Leases	54,427	35,622	18,805	1,310	17,495

				Beginning of Period	End of Period
Weighted Average Remaining Term to Maturity in Months				6.3	5.5

Page 1

Ford Credit Auto Lease Trust 2011-A

Monthly Investor Report



Transaction Month	27	Payment Date	September 16, 2013
Collection Period	August, 2013



Delinquent Leases
			Number of Leases			Securitization Value			% of End of Period Reference Pool Balance
31 - 60 Days Delinquent			175			$	3,198,331.09		1.02		%
61 - 90 Days Delinquent			24			$	459,815.54		0.15		%
91- 120 Days Delinquent			3			$	45,596.75		0.01		%
Over 120 Days Delinquent			0			$	0.00		0.00		%
Total Delinquent Leases			202			$	3,703,743.38		1.18		%

			Current Period			Cumulative
Prepayment Speed			1.31		%	0.74		%

III. EXCHANGE NOTE COLLECTIONS AND DISTRIBUTIONS

Collections
Base Monthly Payments (Rent)									$	7,630,134.78
plus: Payoffs									$	9,454,164.91
plus: Other (including extension fees, excess charges, etc.)									$	207,908.38
minus: Payaheads									$	(322,262.42	)
plus: Payahead Draws									$	499,913.99
plus: Advances									$	360,573.46
minus: Advance Reimbursement Amounts									$	(397,007.93	)
plus: Administrative Removal Amounts									$	608,859.28
plus: Net Auction Proceeds									$	14,094,533.24
plus: Recoveries									$	226,060.44
Total Collections									$	32,362,878.13

Reserve Account Balance Beginning of Period									$	31,562,446.70

Total Collections Plus Reserve									$	63,925,324.83

Exchange Note Distributions
	Amount Due		Amount Paid			Remaining Available Funds			Shortfall
Ref Pool Servicing Fee and Adv Reimbursement	$	284,445.56	$	284,445.56		$	63,640,879.27		$	0.00
2011-A Exchange Note Interest Payment	$	287,768.56	$	287,768.56		$	63,353,110.71		$	0.00
2011-A Exchange Note Principal Payment	$	27,825,059.83	$	27,825,059.83		$	35,528,050.88		$	0.00
Shortfall Payment (to cover Notes)	$	0.00	$	0.00		$	35,528,050.88		$	0.00
Reserve Account Deposit	$	31,562,446.70	$	31,562,446.70		$	3,965,604.18		$	0.00
Shared Amounts	$	0.00	$	0.00		$	3,965,604.18		$	0.00
Remaining Funds Released to Borrowers	$	3,965,604.18	$	3,965,604.18		$	0.00		$	0.00
Total	$	63,925,324.83	$	63,925,324.83		$	0.00		$	0.00

Page 2

Ford Credit Auto Lease Trust 2011-A

Monthly Investor Report



Transaction Month	27	Payment Date	September 16, 2013
Collection Period	August, 2013



IV. AVAILABLE FUNDS AND DISTRIBUTIONS

Available Funds
2011-A Exchange Note Interest Payment							$	287,768.56
2011-A Exchange Note Principal Payment							$	27,825,059.83
Shortfall Payment (to cover Notes)							$	0.00

Total							$	28,112,828.39

ABS Note Distributions	Amount Due		Amount Paid		Remaining Available Funds		Shortfall
Trustee Fees and Expenses	$	0.00	$	0.00	$	28,112,828.39	$	0.00
Administration Fee	$	1,082.22	$	1,082.22	$	28,111,746.17	$	0.00
Class A-1 Interest	$	0.00	$	0.00	$	28,111,746.17	$	0.00
Class A-2 Interest	$	0.00	$	0.00	$	28,111,746.17	$	0.00
Class A-3 Interest	$	17,026.59	$	17,026.59	$	28,094,719.58	$	0.00
Class A-4 Interest	$	73,522.45	$	73,522.45	$	28,021,197.13	$	0.00
Total Class A Interest	$	90,549.04	$	90,549.04			$	0.00
Priority Principal Payment	$	0.00	$	0.00	$	28,021,197.13
Class B Interest	$	70,700.80	$	70,700.80	$	27,950,496.33	$	0.00
Regular Principal Payment	$	27,825,059.83	$	27,825,059.83	$	125,436.50	$	0.00
Reserve Account Deposit	$	0.00	$	0.00	$	125,436.50	$	0.00
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	125,436.50	$	0.00
Remaining Funds to Holder of Residual Interest	$	125,436.50	$	125,436.50	$	0.00	$	0.00
Total	$	28,112,828.39	$	28,112,828.39	$	0.00	$	0.00

V. RECONCILIATION OF ADVANCES AND PAYAHEADS

Advances
Beginning of Period Advance Balance							$	1,901,647.30
plus: Additional Advances							$	360,573.46
minus: Advance Reimbursement Amounts							$	(397,007.93	)
End of Period Advance Balance							$	1,865,212.83

Payaheads
Beginning of Period Payahead Balance							$	971,229.52
plus: Additional Payaheads							$	322,262.42
minus: Payahead Draws							$	(499,913.99	)
End of Period Payahead Balance							$	793,577.95

VI. RESERVE ACCOUNT

Beginning of Period Reserve Account Balance							$	31,562,446.70
minus: Reserve Account Draw							$	0.00
plus: Reserve Deposit from Exchange Note Distributions							$	0.00
Reserve Balance after Deposit from Exchange Note							$	31,562,446.70
plus: Reserve Deposit from Note Distributions							$	0.00
End of Period Reserve Account Balance							$	31,562,446.70

Memo: Required Reserve Amount							$	31,562,446.70
Reserve Shortfall							$	0.00

Page 3

Ford Credit Auto Lease Trust 2011-A

Monthly Investor Report



Transaction Month	27	Payment Date	September 16, 2013
Collection Period	August, 2013



VII. LEASE TERMINATIONS
	Number of Leases		Securitization Value
Retained Vehicles	Current Period	Cumulative	Current Period			Cumulative
Early Terminations	313	8,299	$	5,899,978.07		$	163,660,738.72
Standard Terminations	176	4,852	$	2,643,377.84		$	74,474,481.92
Total Retained	489	13,151	$	8,543,355.91		$	238,135,220.64

Returned Vehicles
Early Terminations	319	4,797	$	5,908,203.05		$	90,939,763.59
Standard Terminations	458	16,413	$	6,987,635.13		$	282,315,533.78
Total Returned	777	21,210	$	12,895,838.18		$	373,255,297.37

Charged Off Leases / Repossessed Vehicles	5	450	$	75,494.94		$	9,255,174.95
Removals by Servicer and Other	39	2,126	$	629,655.71		$	37,690,794.63
Total Terminations	1,310	36,937	$	22,144,344.74		$	658,336,487.59

Memo: 1) Removals of Leases Terminated in Prior Periods	0	5
2) Number of Leases Scheduled to Terminate	1,223	32,217	Current Period			Cumulative
Return Rate (Returned / Total Terminations)			59.31		%	57.42		%
Early Termination Rate (Early Terminations / Total Terminations)			48.24		%	35.45		%

Note: An Early Termination is a lease that terminates more than three months prior to the month in which it is scheduled to terminate.

VIII. GAIN (LOSS) CALCULATIONS
	Number of Leases		Gain (Loss)
Gain (Loss) on Retained Vehicles	Current Period	Cumulative	Current Period			Cumulative
Customer Payments			$	9,625,499.02
plus: Payahead draws			$	65,763.32
minus: Unreimbursed Advances			$	(34,240.20	)
minus: Securitization Value of Retained Vehicles			$	(8,543,355.91	)
Total	489	13,151	$	1,113,666.23		$	28,444,251.60
Gain (Loss) Per Retained Vehicle			$	2,277.44		$	2,162.90

Gain (Loss) on Returned Vehicles
Customer Payments			$	925,994.39
plus: Net Auction Proceeds			$	13,660,739.24
plus: Payahead Draws			$	169,118.43
minus: Unreimbursed Advances			$	(80,736.81	)
minus: Securitization Value of Returned Vehicles			$	(12,895,838.18	)
Total	777	21,210	$	1,779,277.07		$	31,803,110.49
Gain (Loss) Per Returned Vehicle			$	2,289.93		$	1,499.44

Credit Gain (Loss) Charged Off / Repossessed Vehicles	5	450	$	(12,428.96	)	$	(1,547,625.59	)
Credit Gain (Loss) Per Charged Off / Repossessed Vehicle			$	(2,485.79	)	$	(3,439.17	)

Gain (Loss) on Removals by Servicer and Other	39	2,126
Note: There is no Gain or Loss on Removals by Servicer

Recoveries from Leases Closed in Prior Periods			$	113,717.28		$	2,865,516.20

Total Gain (Loss)	1,310	36,937	$	2,994,231.62		$	61,565,252.70

Memo: Residual Gain (Loss) on Returned Vehicles
Net Auction Proceeds			$	13,660,739.24
plus: Excess Wear and Use and Excess Mileage Assessed			$	330,602.35
minus: Residual Portion of Securitization Value			$	(12,051,604.96	)
Total	777	21,210	$	1,939,736.63		$	35,792,912.30
Residual Gain (Loss) Per Returned Vehicle			$	2,496.44		$	1,687.55

Page 4

Ford Credit Auto Lease Trust 2011-A

Monthly Investor Report



Transaction Month	27	Payment Date	September 16, 2013
Collection Period	August, 2013

IX. REPURCHASE DEMAND ACTIVITY (RULE 15Ga-1)

No activity to report

Most Recent Form ABS-15G

Filed by: Ford Motor Credit Company LLC

CIK#: 0000038009

Date: February 7, 2013

SERVICER CERTIFICATION

THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS.

Ford Motor Credit Company LLC

/s/ Daniel J. Gardetto

Assistant Treasurer

* Lease Balance is calculated similar to Securitization Value, but present values the base monthly payments and the contract lease end value at the contract lease factor, without considering the base residual value or minimum discount rate.

** Weighted Average is calculated based on Securitization Value.

Page 5

Ford Credit Auto Lease Trust 2011-A 10-D