Exhibit 99

Ford Credit Auto Lease Trust 2018-B

Monthly Investor Report

Transaction Month

Payment Date

September 15, 2020

Collection Period

August, 2020


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 333-208514-07 and at https://www.ford.com/finance/investor-center/asset-backed-securitization.

I. SUMMARY

			Initial				Beginning of Period Balance						End of Period Balance										End of Period Factor
2018-B Reference Pool Balance					$	1,248,457,215.87			$	561,841,460.69						$	514,757,665.06							0.4123150
Total Note Balance					$	1,108,620,000.00			$	390,802,822.12						$	343,719,026.49							0.3100422

Total Overcollateralization					$	139,837,215.87			$	171,038,638.57						$	171,038,638.57

2018-B Exchange Note Balance					$	1,142,907,216.49			$	428,384,449.40						$	381,300,653.77							0.3336235
2018-B Exchange Note Overcollateralization							$	105,549,999.38			$	133,457,011.29						$	133,457,011.29


Overcollateralization											Beginning of Period					End of Period
2018-B Reference Pool Balance as a % of Total Note Balance													143.77		%						149.76	%
2018-B Reference Pool Balance as a % of 2018-B Exchange Note Balance																		131.15		%				135.00	%

	Note Interest Rate		Initial Balance				Beginning of Period Balance						End of Period Balance										End of Period Factor
Class A-1 Notes	2.45201	%	$	177,000,000.00			$	0.00					$	0.00									0.0000000
Class A-2a Notes	2.93000	%	$	325,000,000.00			$	0.00					$	0.00									0.0000000
Class A-2b Notes*	0.32188	%	$	50,000,000.00			$	0.00					$	0.00									0.0000000
Class A-3 Notes	3.19000	%	$	348,000,000.00			$	182,182,822.12					$	135,099,026.49									0.3882156
Class A-4 Notes	3.30000	%	$	100,000,000.00			$	100,000,000.00					$	100,000,000.00									1.0000000
Class B Notes	3.49000	%	$	56,190,000.00			$	56,190,000.00					$	56,190,000.00									1.0000000
Class C Notes	3.62000	%	$	52,430,000.00			$	52,430,000.00					$	52,430,000.00									1.0000000
Total			$	1,108,620,000.00			$	390,802,822.12					$	343,719,026.49									0.3100422


	Principal Payments						Interest Payments						Total Payments
	Actual		per $1000 Face		Actual		per $1000 Face		Actual		per $1000 Face
Class A-1 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-2a Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-2b Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-3 Notes	$	47,083,795.63	$	135.30	$	484,302.67	$	1.39	$	47,568,098.30	$	136.69
Class A-4 Notes	$	0.00	$	0.00	$	275,000.00	$	2.75	$	275,000.00	$	2.75
Class B Notes	$	0.00	$	0.00	$	163,419.25	$	2.91	$	163,419.25	$	2.91
Class C Notes	$	0.00	$	0.00	$	158,163.83	$	3.02	$	158,163.83	$	3.02
Total	$	47,083,795.63	$	42.47	$	1,080,885.75	$	0.97	$	48,164,681.38	$	43.45


II. POOL INFORMATION

2018-B Reference Pool Balance					Lease Balance**				Securitization Value				Residual Portion of Securitization Value
Beginning of Period			$	671,993,759.48			$	561,841,460.69			$	489,651,213.08
Change	$	(56,577,135.06)			$	(47,083,795.63)			$	(35,484,756.23)
End of Period			$	615,416,624.42			$	514,757,665.06			$	454,166,456.85
Residual Portion of Securitization Value as % of Securitization Value at end of period														88.23	%


	At Cutoff Date	Terminations in Prior Period	Beginning of Period	Terminations in Current Period	End of Period
Number of Leases		52,115	23,192	28,923	2,161	26,762

				Beginning of Period	End of Period
Weighted Average Remaining Term to Maturity in Months***							6.5	5.9

Page 1

Ford Credit Auto Lease Trust 2018-B

Monthly Investor Report

Transaction Month

Payment Date

September 15, 2020

Collection Period

August, 2020


Delinquent Leases
			Number of Leases			Securitization Value			% of End of Period Reference Pool Balance
31 - 60 Days Delinquent			151			$	3,062,330.00		0.59		%
61 - 90 Days Delinquent			16			$	300,945.05		0.06		%
91- 120 Days Delinquent			1			$	18,612.81		0.00		%
Over 120 Days Delinquent			3			$	69,333.09		0.01		%
Total Delinquent Leases			171			$	3,451,220.95		0.67		%

Delinquency Trigger (61+ Delinquent Leases)

Transaction Month	Trigger
1-12	0.30%
13+	0.40%
61+ Delinquent Leases Balance to EOP Pool Balance														0.0755		%
Delinquency Trigger Occurred									No

			Current Period			Cumulative
Prepayment Speed			1.47		%	0.46		%

III. EXCHANGE NOTE COLLECTIONS AND DISTRIBUTION

Collections
Base monthly Payments (Rent)									$	10,794,894.54
plus: Payoffs									$	17,120,710.90
plus: Other (including extension fees, excess charges, etc.)														$	650,131.57
minus: Payaheads									$	(459,271.65)
plus: Payahead Draws									$	713,585.49
plus: Advances									$	502,753.05
minus: Advance Reimbursement Amounts												$	(616,677.93)
plus: Administrative Reallocation Amounts												$	11,905.24
plus: Net Sale Proceeds									$	29,432,555.02
plus: Recoveries									$	340,810.23
Total Collections									$	58,491,396.46

Reserve Account Draw Amount												$	0.00

Total Collections Plus Reserve Account Draw Amount														$	58,491,396.46

Exchange Note Distributions
	Amount Due		Amount Paid			Remaining Available Funds			Shortfall
Ref Pool Servicing Fee and Adv Reimbursement	$	468,201.22	$	468,201.22		$	58,023,195.24		$	0.00
2018-B Exchange Note Interest Payment	$	1,252,667.53	$	1,252,667.53		$	56,770,527.71		$	0.00
Shortfall Payment (to cover Notes)	$	0.00	$	0.00		$	56,770,527.71		$	0.00
Reserve Account Deposit	$	0.00	$	0.00		$	56,770,527.71		$	0.00
2018-B Exchange Note Principal Payment	$	47,083,795.63	$	47,083,795.63		$	9,686,732.08		$	0.00
Shared Amounts	$	0.00	$	0.00		$	9,686,732.08		$	0.00
Excess Exchange Note Amounts	$	9,686,732.08	$	9,686,732.08		$	0.00		$	0.00
Total	$	58,491,396.46	$	58,491,396.46		$	0.00		$	0.00

Page 2

Ford Credit Auto Lease Trust 2018-B

Monthly Investor Report

Transaction Month

Payment Date

September 15, 2020

Collection Period

August, 2020


IV. AVAILABLE FUNDS AND DISTRIBUTIONS

Available Funds
2018-B Exchange Note Interest Payment							$	1,252,667.53
2018-B Exchange Note Principal Payment							$	47,083,795.63
Shortfall Payment (to cover Notes)							$	0.00
Excess Exchange Note Amounts							$	9,686,732.08

Total							$	58,023,195.24

ABS Note Distributions	Amount Due		Amount Paid		Remaining Available Funds		Shortfall
Trustee Fees and Expenses	$	0.00	$	0.00	$	58,023,195.24	$	0.00
Administration Fee	$	3,256.69	$	3,256.69	$	58,019,938.55	$	0.00
Class A-1 Interest	$	0.00	$	0.00	$	58,019,938.55	$	0.00
Class A-2a Interest	$	0.00	$	0.00	$	58,019,938.55	$	0.00
Class A-2b Interest	$	0.00	$	0.00	$	58,019,938.55	$	0.00
Class A-3 Interest	$	484,302.67	$	484,302.67	$	57,535,635.88	$	0.00
Class A-4 Interest	$	275,000.00	$	275,000.00	$	57,260,635.88	$	0.00
Total Class A Interest	$	759,302.67	$	759,302.67
First Priority Principal Payment	$	0.00	$	0.00	$	57,260,635.88
Class B Interest	$	163,419.25	$	163,419.25	$	57,097,216.63	$	0.00
Second Priority Principal Payment	$	0.00	$	0.00	$	57,097,216.63
Class C Interest	$	158,163.83	$	158,163.83	$	56,939,052.80	$	0.00
Specified Reserve Deposit	$	0.00	$	0.00	$	56,939,052.80	$	0.00
Regular Principal Payment	$	47,083,795.63	$	47,083,795.63	$	9,855,257.17	$	0.00
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	9,855,257.17	$	0.00
Remaining Funds to Holder of Residual Interest	$	9,855,257.17	$	9,855,257.17	$	0.00	$	0.00
Total	$	58,023,195.24	$	58,023,195.24	$	0.00	$	0.00

V. RECONCILIATION OF ADVANCES AND PAYAHEADS

Advances
Beginning of Period Advance Balance							$	3,515,099.36
plus: Additional Advances							$	502,753.05
minus: Advance Reimbursement Amounts							$	(616,677.93)
End of Period Advance Balance							$	3,401,174.48

Payaheads
Beginning of Period Payahead Balance							$	1,791,850.96
plus: Additional Payaheads							$	459,271.65
minus: Payahead Draws							$	(713,585.49)
End of Period Payahead Balance							$	1,537,537.12

VI. RESERVE ACCOUNT

Beginning of Period Reserve Account Balance							$	3,121,143.04
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							$	3,121,143.04
Memo: Required Reserve Amount									$	3,121,143.04

VII. OVERCOLLATERALIZATION INFORMATION
Targeted Overcollateralization Amount									$	171,038,638.57
Actual Overcollateralization Amount (EOP Pool Balance- EOP Note Balance)											171,038,638.57

Page 3

Ford Credit Auto Lease Trust 2018-B

Monthly Investor Report

Transaction Month

Payment Date

September 15, 2020

Collection Period

August, 2020


VIII. LEASE TERMINATIONS
	Number of Leases					Securitization Value
Retained Vehicles	Current Period	Cumulative	Current Period			Cumulative
Early Terminations	417	4,693	$	8,565,846.66		$	99,493,328.46
Standard Terminations	361	2,832	$	6,417,657.94		$	49,254,327.17
Total Retained	778	7,525	$	14,983,504.60		$	148,747,655.63

Returned Vehicles
Early Terminations	216	4,465	$	3,971,474.57		$	85,543,896.37
Standard Terminations	1,111	12,729	$	19,881,502.30		$	230,670,715.28
Total Returned	1,327	17,194	$	23,852,976.87		$	316,214,611.65

Charged Off / Repossessed Vehicles	31	457	$	676,199.59		$	9,880,145.06
Removals by Servicer and Other	25	177	$	452,198.84		$	3,704,217.52
Total Terminations	2,161	25,353	$	39,964,879.90		$	478,546,629.86

Memo: 1) Removals of Leases Terminated in Prior Periods	0	0
2) Number of Leases Scheduled to Terminate	1,537	21,945	Current Period			Cumulative
Return Rate (Returned / Total Terminations)			61.41		%	67.82		%
Early Termination Rate (Early Terminations / Total Terminations)			29.29		%	36.12		%

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			$	17,315,368.89
plus: Payahead draws			$	193,772.21
minus: Unreimbursed Advances			$	(123,535.20)
minus: Securitization Value of Retained Vehicles			$	(14,983,504.60)
Total	778	7,525	$	2,402,101.30		$	23,974,661.08
Gain (Loss) Per Retained Vehicle			$	3,087.53		$	3,186.00

Gain (Loss) on Returned Vehicles
Customer Payments			$	882,465.91
plus: Net Sale Proceeds			$	28,154,431.68
plus: Payahead Draws			$	126,827.78
minus: Unreimbursed Advances			$	(119,814.51)
minus: Securitization Value of Returned Vehicles			$	(23,852,976.87)
Total	1,327	17,194	$	5,190,933.99		$	27,083,501.73
Gain (Loss) Per Returned Vehicle			$	3,911.78		$	1,575.17

Credit Gain (Loss) Charged Off / Repo Vehicles	31	457	$	(146,965.14)		$	(2,970,652.23)
Credit Gain (Loss) Per Charged Off / Repo Vehicle			$	(4,740.81)		$	(6,500.33)
Recoveries			$	416,191.74		$	3,591,465.81

Total Gain (Loss)	2,136	25,176	$	7,862,261.89		$	51,678,976.39
Average Gain (Loss) on all Retained, Returned and Repo Vehicles			$	3,680.83		$	2,052.71

Removals by Servicer and Other	25	177

Note: There is no Gain or Loss on Removals

Memo: Residual Gain (Loss) on Returned Vehicles
Net Sale Proceeds			$	28,154,431.68
plus: Excess Wear and Use and Excess Mileage Assessed			$	466,487.18
minus: Residual Portion of Securitization Value			$	(23,271,309.88)
Total	1,327	17,194	$	5,349,608.98		$	30,514,974.57
Residual Gain (Loss) Per Returned Vehicle			$	4,031.36		$	1,774.75

Page 4

Ford Credit Auto Lease Trust 2018-B

Monthly Investor Report

Transaction Month

Payment Date

September 15, 2020

Collection Period

August, 2020


Prior and Current Collection Periods Average Gain (Loss)		Percent
Ratio of Total Gain (Loss) to the Average Pool Balance (annualized)
Third Prior Collection Period	2.54%
Second Prior Collection Period	10.50%
Prior Collection Period	16.64%
Current Collection Period	17.53%
Four Month Average (Current and Prior Three Collection Periods)			11.80%

Ratio of Cumulative Total Gain (Loss) for all Collection Periods to Initial Pool Balance			4.14%

X. 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 6, 2020


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 one-month LIBOR+0.16%
**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.

Page 5

Ford Credit Auto Lease Trust 2018-B 10-D