Exhibit 99.2


Ford Credit Auto Lease Trust 2020-A
Quarterly Supplemental Report -- Payment Schedule of Remaining Leases as of June 30, 2022,

The following table shows the decline in the securitization value of the remaining leases in the reference pool as of June,30,2022, 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 30,2022, leases with a total base residual value of $33,953,060.23 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 2022. The percentages in the following table may not sum to 100.00% due to rounding.

		Remaining Leases as of June 30,2022,
Month		Securitization Value		Scheduled Base Monthly Payments				Base Residual Value
2022-	June	$	177,089,125.84
	July	$	120,477,211.45	$	2,622,862.73	43.36	%	$	54,877,763.54	31.61	%
	August	$	89,875,162.11	$	1,982,695.07	32.78	%	$	29,367,384.13	16.92	%
	September	$	43,606,424.38	$	983,573.36	16.26	%	$	45,843,176.38	26.41	%
	October	$	6,601,166.41	$	179,687.69	2.97	%	$	37,096,317.56	21.37	%
	November	$	5,088,510.75	$	139,806.20	2.31	%	$	1,413,831.65	0.81	%
	December	$	3,887,505.97	$	106,806.60	1.77	%	$	1,125,789.40	0.65	%
2023-	January	$	245,231.30	$	6,968.10	0.12	%	$	3,659,441.45	2.11	%
	February	$	173,624.48	$	5,180.30	0.09	%	$	67,949.00	0.04	%
	March	$	169,522.12	$	5,180.30	0.09	%	$	0.00	0.00	%
	April	$	165,394.26	$	5,180.30	0.09	%	$	0.00	0.00	%
	May	$	147,046.02	$	4,535.05	0.07	%	$	14,840.00	0.01	%
	June	$	81,359.88	$	2,620.06	0.04	%	$	63,979.00	0.04	%
	July	$	51,843.63	$	1,844.36	0.03	%	$	28,177.00	0.02	%
	August	$	32,171.13	$	918.36	0.02	%	$	19,076.00	0.01	%
	September	$	17,476.50	$	511.36	0.01	%	$	14,383.00	0.01	%
	October	$	0.00	$	0.00	0.00	%	$	17,585.00	0.01	%































Total				$	6,048,369.84	100.00	%	$	173,609,693.11	100.00	%

Total Scheduled Base Monthly Payments plus Base Residual Value								$	179,658,062.95


Ford Credit Auto Lease Trust 2020-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 2022	Car	18	6.08%	$10,456	26.78%	68.08%
	CUV	92	8.11%	$12,076	31.53%	72.69%
	SUV	1	2.44%	$28,059	31.48%	57.98%
	Truck	19	5.76%	$8,578	16.38%	31.19%

	Total/Average	130	7.22%	$11,463	28.06%	62.73%

MAY 2022	Car	24	800%.00	$9,471	24.76%	59.85%
	CUV	124	9.76%	$11,123	27.37%	62.37%
	SUV	8	14.04%	$12,221	14.38%	31.84%
	Truck	23	6.89%	$9,774	18.23%	34.30%

	Total/Average	179	9.13%	$10,777	24.51%	54.28%

JUNE 2022	Car	27	8.69%	$12,139	30.22%	73.46%
	CUV	101	8.35%	$10,535	25.89%	59.84%
	SUV	3	7.14%	$(454)	(0.55)%	(1.13)%
	Truck	19	5.35%	$8,315	14.94%	29.33%
	Total/Average	150	7.82%	$10,323	23.82%	53.70%

Ford Credit Auto Lease Trust 2020-A 10-D