Exhibit 99.2


Ford Credit Auto Lease Trust 2018-B
Quarterly Supplemental Report -- Payment Schedule of Remaining Leases as of September 30, 2020,

The following table shows the decline in the securitization value of the remaining leases in the reference pool as of September 30, 2020, 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 September 30, 2020, leases with a total base residual value of $31,845,193.60 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 October 2020. The percentages in the following table may not sum to 100.00% due to rounding.

		Remaining Leases as of September 30, 2020,
Month				Securitization Value			Scheduled Base Monthly Payments							Base Residual Value
2020-	September	$	471,985,047.33
	October	$	418,602,374.54		$	8,948,270.52		17.47	%	$	47,570,895.20	10.80	%
	November	$	388,802,450.71		$	8,362,672.58		16.33	%	$	24,420,241.95	5.54	%
	December	$	351,741,515.16		$	7,624,149.90		14.89	%	$	32,207,440.80	7.31	%
2021-	January	$	321,746,067.48		$	7,035,303.78		13.74	%	$	25,466,731.40	5.78	%
	February	$	279,610,974.81		$	6,184,301.25		12.08	%	$	38,243,651.30	8.68	%
	March	$	229,922,261.84		$	5,159,264.34		10.07	%	$	46,521,996.25	10.56	%
	April	$	172,542,176.58		$	3,950,362.72		7.71	%	$	55,068,214.01	12.50	%
	May	$	97,962,059.50		$	2,320,032.01		4.53	%	$	73,489,730.92	16.68	%
	June	$	32,243,955.93		$	843,319.61		1.65	%	$	65,573,004.55	14.89	%
	July	$	18,962,192.45		$	512,513.54		1.00	%	$	12,999,188.75	2.95	%
	August	$	8,273,996.79		$	229,279.37		0.45	%	$	10,594,206.80	2.41	%
	September	$	359,569.08		$	10,473.60		0.02	%	$	7,963,065.50	1.81	%
	October	$	225,156.30		$	6,919.12		0.01	%	$	130,162.00	0.03	%
	November	$	219,944.47		$	6,919.12		0.01	%	$	0.00	0.00	%
	December	$	175,565.87		$	6,338.44		0.01	%	$	39,707.00	0.01	%
2022-	January	$	142,935.31		$	5,436.88		0.01	%	$	28,541.00	0.01	%
	February	$	101,129.40		$	3,539.35		0.01	%	$	39,378.00	0.01	%
	March	$	51,536.46		$	1,924.47		0.00	%	$	48,389.00	0.01	%
	April	$	38,571.21		$	1,422.45		0.00	%	$	11,910.00	0.00	%
	May	$	15,814.32		$	517.71		0.00	%	$	22,514.00	0.01	%
	June	$	0.00		$	0.00		0.00	%	$	15,927.00	0.00	%

























Total					51,212,960.76			100.00	%	440,454,895.43		100.00	%

Total Scheduled Base Monthly Payments plus Base Residual Value															$	491,667,856.19


Ford Credit Auto Lease Trust 2018-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
JULY 2020	Car	495	74.32	%	$	2,177	6.45	%	16.02	%
	CUV	1,295	78.72	%	$	2,548	6.80	%	14.84	%
	SUV	28	71.79	%	$	7,171	10.06	%	21.55	%
	Truck	303	67.79	%	$	6,172	11.92	%	22.45	%

	Total/Average	2,121	75.83	%	$	3,041	7.78	%	16.87	%

AUGUST 2020	Car	292	61.86	%	$	2,672	7.61	%	19.15	%
	CUV	835	65.64	%	$	3,737	9.83	%	22.13	%
	SUV	9	36.00	%	$	7,256	10.24	%	23.36	%
	Truck	191	48.72	%	$	7,244	13.70	%	26.66	%

	Total/Average	1,327	61.41	%	$	4,031	10.14	%	22.63	%

SEPTEMBER 2020	Car	284	61.87	%	$	2,684	7.87	%	20.01	%
	CUV	703	56.79	%	$	3,596	9.49	%	21.91	%
	SUV	3	13.64	%	$	7,269	10.27	%	24.30	%
	Truck	143	39.29	%	$	6,316	12.21	%	24.47	%

	Total/Average	1,133	54.39	%	$	3,721	9.59	%	22.04	%

Ford Credit Auto Lease Trust 2018-B 10-D