Exhibit 99.2



Ford Credit Auto Lease Trust 2013-B
Quarterly Supplemental Report -- Payment Schedule of Remaining Leases as of March 31, 2016

The following table shows the decline in the securitization value of the remaining leases in the reference pool as of March 31, 2016, and the remaining payments that will be received each month on the reference pool assuming (1) each base month 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 March 31, 2016, leases with a total base residual value of $32,477,537.04 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 April 2016. The percentages in the following table may not sum to 100.00% due to rounding.

		Remaining Leases as of March 31, 2016
Month		Securitization Value		Scheduled Base Monthly Payments				Base Residual Value
2016-	March	$	168,351,841.55
	April	$	116,593,302.38	$	2,667,963.55	37.09	%	$	49,816,734.49	30.46	%
	May	$	88,625,464.10	$	2,056,796.94	28.59	%	$	26,533,951.93	16.23	%
	June	$	56,646,894.84	$	1,346,471.94	18.72	%	$	31,105,590.80	19.02	%
	July	$	23,299,808.17	$	582,131.84	8.09	%	$	33,067,664.35	20.22	%
	August	$	14,893,204.87	$	376,580.06	5.23	%	$	8,154,409.70	4.99	%
	September	$	6,428,148.50	$	162,616.18	2.26	%	$	8,381,910.95	5.13	%
	October	$	37,989.39	$	1,008.37	0.01	%	$	6,423,450.65	3.93	%
	November	$	0.00	$	0.00	0.00	%	$	38,192.00	0.02	%

Total				$	7,193,568.88	100.00	%	$	163,521,904.87	100.00	%

Total Scheduled Base Monthly Payments plus Base Residual Value								$	170,715,473.75



Ford Credit Auto Lease Trust 2013-B
Quarterly Supplemental Report -- Residual Performance

The following table shows the residual performance as calculated on the monthly investor report in sections VII and VIII 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
Jan-16	Car	447	88.51	%	$	(1,369	)	(4.92	)%	(9.91	)%
	CUV	603	76.52	%	$	2,056		5.57	%	11.54	%
	SUV	7	50.00	%	$	3,876		6.67	%	15.51	%
	Truck	82	56.94	%	$	4,610		9.98	%	20.35	%
	Total/Average	1,139	78.50	%	907			2.66	%	5.45	%
Feb-16	Car	642	92.24	%	$	(1,381	)	(4.69	)%	(9.61	)%
	CUV	812	80.88	%	$	1,957		5.24	%	10.94	%
	SUV	12	60.00	%	$	4,701		7.69	%	17.26	%
	Truck	114	65.52	%	$	3,937		8.40	%	16.72	%
	Total/Average	1,580	83.42	%	$	764		2.18	%	4.51	%
Mar-16	Car	695	90.49	%	$	(1,094	)	(3.68	)%	(7.49	)%
	CUV	952	81.93	%	$	2,231		6.04	%	12.60	%
	SUV	19	57.58	%	$	5,750		8.94	%	21.28	%
	Truck	140	66.04	%	$	3,860		8.49	%	16.46	%
	Total/Average	1,806	83.03	%	$	1,115		3.18	%	6.54	%

Ford Credit Auto Lease Trust 2013-B 10-D