Exhibit 99.2



Ford Credit Auto Lease Trust 2017-A
Quarterly Supplemental Report -- Payment Schedule of Remaining Leases as of June 30, 2019

The following table shows the decline in the securitization value of the remaining leases in the reference pool as of June 30, 2019, 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 June 30, 2019, leases with a total base residual value of $36,385,124.96 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 July 2019. The percentages in the following table may not sum to 100.00% due to rounding.

		Remaining Leases as of June 30, 2019
Month		Securitization Value		Scheduled Base Monthly Payments				Base Residual Value
2019-	June	$	247,080,788.97
	July	$	188,958,197.91	$	4,082,605.02	28.04	%	$	55,304,687.06	23.26	%
	August	$	160,163,700.83	$	3,498,427.10	24.03	%	$	26,430,267.80	11.12	%
	September	$	125,085,438.52	$	2,768,074.07	19.01	%	$	33,271,585.40	14.00	%
	October	$	90,537,912.23	$	2,023,363.57	13.9	%	$	33,275,046.86	14.00	%
	November	$	51,232,987.44	$	1,175,459.49	8.07	%	$	38,672,873.42	16.27	%
	December	$	18,734,586.37	$	473,450.90	3.25	%	$	32,332,392.94	13.60	%
2020-	January	$	12,847,406.54	$	327,801.00	2.25	%	$	5,671,829.88	2.39	%
	February	$	6,047,318.22	$	155,519.84	1.07	%	$	6,721,695.30	2.83	%
	March	$	380,885.18	$	10,799.69	0.07	%	$	5,691,937.20	2.39	%
	April	$	334,070.32	$	9,685.91	0.07	%	$	39,417.00	0.02	%
	May	$	271,124.09	$	7,500.27	0.05	%	$	57,453.00	0.02	%
	June	$	252,266.30	$	6,763.98	0.05	%	$	13,723.05	0.01	%
	July	$	217,470.31	$	5,911.58	0.04	%	$	30,398.00	0.01	%
	August	$	189,838.34	$	5,168.87	0.04	%	$	23,767.95	0.01	%
	September	$	171,552.24	$	4,685.12	0.03	%	$	14,740.00	0.01	%
	October	$	127,402.76	$	3,777.78	0.03	%	$	41,401.00	0.02	%
	November	$	70,078.53	$	2,076.65	0.01	%	$	56,012.00	0.02	%
	December	$	0.00	$	0.00	0.00	%	$	70,499.00	0.03	%

Total				14,561,070.84		100.00	%	237,719,726.86		100.00	%

Total Scheduled Base Monthly Payments plus Base Residual Value								252,280,797.70



Ford Credit Auto Lease Trust 2017-A
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
APRIL 2019	Car	637	79.63	%	$	823	2.58	%	6.40	%
	CUV	888	81.02	%	1,454		3.76	%	8.03	%
	SUV	33	84.62	%	1,124		1.65	%	3.44	%
	Truck	138	76.67	%	1,324		2.65	%	4.78	%
	Total/Average	1,696	80.19	%	$	1,200	3.19	%	6.98	%

MAY 2019	Car	699	82.82	%	$	1,085	3.48	%	8.54	%
	CUV	1,132	84.86	%	1,431		3.74	%	7.92	%
	SUV	26	76.47	%	1,509		2.24	%	4.62	%
	Truck	175	79.19	%	2,443		4.77	%	8.66	%
	Total/Average	2,032	83.52	%	$	1,400	3.75	%	8.10	%

JUNE 2019	Car	605	81.65	%	$	1,086	3.44	%	8.57	%
	CUV	984	83.18	%	1,295		3.36	%	7.09	%
	SUV	17	70.83	%	2,550		3.72	%	7.81	%
	Truck	139	72.77	%	2,169		4.33	%	7.99	%
	Total/Average	1,745	81.58	%	$	1,304	3.49	%	7.59	%

Ford Credit Auto Lease Trust 2017-A 10-D