Exhibit 99

Ford Credit Auto Lease Trust 2020-A

Monthly Investor Report

Transaction Month

Payment Date

December 15, 2021

Collection Period

November, 2021


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 333-231819-04 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
2020-A Reference Pool Balance			$	1,248,469,217.26	$	498,589,276.17			$	456,256,663.38			0.3654529
Total Note Balance			$	1,108,600,000.00	$	327,548,993.41			$	285,216,380.62			0.2572762

Total Overcollateralization			$	139,869,217.26	$	171,040,282.76			$	171,040,282.76

2020-A Exchange Note Balance			$	1,142,886,597.94	$	363,877,471.80			$	321,544,859.01			0.2813445
2020-A Exchange Note Overcollateralization			$	105,582,619.32	$	134,711,804.37			$	134,711,804.37


Overcollateralization							Beginning of Period				End of Period
2020-A Reference Pool Balance as a % of Total Note Balance							152.22	%			159.97	%
2020-A Reference Pool Balance as a % of 2020-A Exchange Note Balance							137.02	%			141.90	%

	Note Interest Rate		Initial Balance		Beginning of Period Balance				End of Period Balance				End of Period Factor
Class A-1 Notes	1.72753	%	$	190,000,000.00	$	0.00			$	0.00			0.0000000
Class A-2 Notes	1.80000	%	$	382,000,000.00	$	0.00			$	0.00			0.0000000
Class A-3 Notes	1.85000	%	$	353,000,000.00	$	143,948,993.41			$	101,616,380.62			0.2878651
Class A-4 Notes	1.88000	%	$	75,000,000.00	$	75,000,000.00			$	75,000,000.00			1.0000000
Class B Notes	2.05000	%	$	56,200,000.00	$	56,200,000.00			$	56,200,000.00			1.0000000
Class C Notes	2.25000	%	$	52,400,000.00	$	52,400,000.00			$	52,400,000.00			1.0000000

Total			$	1,108,600,000.00	$	327,548,993.41			$	285,216,380.62			0.2572762


	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-2 Notes	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00	$	0.00
Class A-3 Notes	$	42,332,612.79	$	119.92	$	221,921.36	$	0.63	$	42,554,534.15	$	120.55
Class A-4 Notes	$	0.00	$	0.00	$	117,500.00	$	1.57	$	117,500.00	$	1.57
Class B Notes	$	0.00	$	0.00	$	96,008.33	$	1.71	$	96,008.33	$	1.71
Class C Notes	$	0.00	$	0.00	$	98,250.00	$	1.88	$	98,250.00	$	1.88

Total	$	42,332,612.79	$	38.19	$	533,679.69	$	0.48	$	42,866,292.48	$	38.67


II. POOL INFORMATION

2020-A Reference Pool Balance	Lease Balance*		Securitization Value		Residual Portion of Securitization Value
Beginning of Period	$	579,910,235.56	$	498,589,276.17	$	436,829,421.41
Change	$	(50,300,714.16)	$	(42,332,612.79)	$	(32,689,387.20)
End of Period	$	529,609,521.40	$	456,256,663.38	$	404,140,034.21
Residual Portion of Securitization Value as % of Securitization Value at end of period					88.58		%


	At Cutoff Date	Terminations in Prior Period	Beginning of Period	Terminations in Current Period	End of Period
Number of Leases	50,436	26,449	23,987	1,890	22,097

				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 2020-A

Monthly Investor Report

Transaction Month

Payment Date

December 15, 2021

Collection Period

November, 2021


Delinquent Leases
			Number of Leases			Securitization Value			% of End of Period Reference Pool Balance
31 - 60 Days Delinquent			133			$	2,628,381.25		0.58		%
61 - 90 Days Delinquent			12			$	209,680.66		0.05		%
91- 120 Days Delinquent			1			$	31,452.33		0.01		%
Over 120 Days Delinquent			0			$	0.00		0.00		%
Total Delinquent Leases			146			$	2,869,514.24		0.63		%

Delinquency Trigger (61+ Delinquent Leases)

Transaction Month	Trigger
1-12	0.30%
13+	0.40%
61+ Delinquent Leases Balance to EOP Pool Balance									0.0529%
Delinquency Trigger Occurred									No

Payment Extensions Granted in the Current Collection Period
			Number of Leases***			Securitization Value
1 Month Extended			30			$	599,102.65
2 Months Extended			23			$	432,787.11
3+ Months Extended			12			$	242,408.63
Total			65			$	1,274,298.39

			Current Period			Cumulative
Prepayment Speed			1.19		%	0.50		%

III. EXCHANGE NOTE COLLECTIONS AND DISTRIBUTION

Collections
Base monthly Payments (Rent)									$	9,856,443.88
plus: Payoffs									$	32,011,516.88
plus: Other (including extension fees, excess charges, etc.)									$	1,004,313.27
minus: Payaheads									$	(301,290.85)
plus: Payahead Draws									$	245,521.27
plus: Advances									$	314,247.15
minus: Advance Reimbursement Amounts									$	(818,058.39)
plus: Administrative Reallocation Amounts									$	0.00
plus: Net Sale Proceeds									$	9,973,827.53
plus: Recoveries									$	271,275.74
Total Collections									$	52,557,796.48

Reserve Account Draw Amount									$	0.00

Total Collections Plus Reserve Account Draw Amount									$	52,557,796.48

Exchange Note Distributions
	Amount Due		Amount Paid			Remaining Available Funds			Shortfall
Ref Pool Servicing Fee and Adv Reimbursement	$	415,491.06	$	415,491.06		$	52,142,305.42		$	0.00
2020-A Exchange Note Interest Payment	$	685,302.57	$	685,302.57		$	51,457,002.85		$	0.00
Shortfall Payment (to cover Notes)	$	0.00	$	0.00		$	51,457,002.85		$	0.00
Reserve Account Deposit	$	0.00	$	0.00		$	51,457,002.85		$	0.00
2020-A Exchange Note Principal Payment	$	42,332,612.79	$	42,332,612.79		$	9,124,390.06		$	0.00
Shared Amounts	$	0.00	$	0.00		$	9,124,390.06		$	0.00
Excess Exchange Note Amounts	$	9,124,390.06	$	9,124,390.06		$	0.00		$	0.00
Total	$	52,557,796.48	$	52,557,796.48		$	0.00		$	0.00

Page 2

Ford Credit Auto Lease Trust 2020-A

Monthly Investor Report

Transaction Month

Payment Date

December 15, 2021

Collection Period

November, 2021


IV. AVAILABLE FUNDS AND DISTRIBUTIONS

Available Funds
2020-A Exchange Note Interest Payment							$	685,302.57
2020-A Exchange Note Principal Payment							$	42,332,612.79
Shortfall Payment (to cover Notes)							$	0.00
Excess Exchange Note Amounts							$	9,124,390.06

Total							$	52,142,305.42

ABS Note Distributions	Amount Due		Amount Paid		Remaining Available Funds		Shortfall
Trustee Fees and Expenses	$	0.00	$	0.00	$	52,142,305.42	$	0.00
Administration Fee	$	2,729.57	$	2,729.57	$	52,139,575.85	$	0.00
Class A-1 Interest	$	0.00	$	0.00	$	52,139,575.85	$	0.00
Class A-2 Interest	$	0.00	$	0.00	$	52,139,575.85	$	0.00
Class A-3 Interest	$	221,921.36	$	221,921.36	$	51,917,654.49	$	0.00
Class A-4 Interest	$	117,500.00	$	117,500.00	$	51,800,154.49	$	0.00

Total Class A Interest	$	339,421.36	$	339,421.36
First Priority Principal Payment	$	0.00	$	0.00	$	51,800,154.49
Class B Interest	$	96,008.33	$	96,008.33	$	51,704,146.16	$	0.00
Second Priority Principal Payment	$	0.00	$	0.00	$	51,704,146.16
Class C Interest	$	98,250.00	$	98,250.00	$	51,605,896.16	$	0.00
Specified Reserve Deposit	$	0.00	$	0.00	$	51,605,896.16	$	0.00
Regular Principal Payment	$	42,332,612.79	$	42,332,612.79	$	9,273,283.37	$	0.00
Additional Trustee Fees and Expenses	$	0.00	$	0.00	$	9,273,283.37	$	0.00
Remaining Funds to Holder of Residual Interest	$	9,273,283.37	$	9,273,283.37	$	0.00	$	0.00
Total	$	52,142,305.42	$	52,142,305.42	$	0.00	$	0.00

V. RECONCILIATION OF ADVANCES AND PAYAHEADS

Advances
Beginning of Period Advance Balance							$	3,291,401.87
plus: Additional Advances							$	314,247.15
minus: Advance Reimbursement Amounts							$	(818,058.39)
End of Period Advance Balance							$	2,787,590.63

Payaheads
Beginning of Period Payahead Balance							$	949,305.17
plus: Additional Payaheads							$	301,290.85
minus: Payahead Draws							$	(245,521.27)
End of Period Payahead Balance							$	1,005,074.75

VI. RESERVE ACCOUNT

Beginning of Period Reserve Account Balance							$	12,484,692.17
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							$	12,484,692.17
Memo: Required Reserve Amount							$	12,484,692.17

VII. OVERCOLLATERALIZATION INFORMATION
Targeted Overcollateralization Amount							$	171,040,282.76
Actual Overcollateralization Amount (EOP Pool Balance- EOP Note Balance)							171,040,282.76

Page 3

Ford Credit Auto Lease Trust 2020-A

Monthly Investor Report

Transaction Month

Payment Date

December 15, 2021

Collection Period

November, 2021


VIII. LEASE TERMINATIONS
	Number of Leases		Securitization Value
Retained Vehicles	Current Period	Cumulative	Current Period			Cumulative
Early Terminations	508	8,551	$	10,735,735.80		$	187,308,366.72
Standard Terminations	935	8,883	$	17,120,729.96		$	159,655,393.80
Total Retained	1,443	17,434	$	27,856,465.76		$	346,963,760.52

Returned Vehicles
Early Terminations	11	2,182	$	244,359.78		$	40,988,911.40
Standard Terminations	307	8,044	$	6,036,658.17		$	139,232,560.54
Total Returned	318	10,226	$	6,281,017.95		$	180,221,471.94

Charged Off / Repossessed Vehicles	6	238	$	113,191.71		$	5,082,126.22
Removals by Servicer and Other	123	441	$	2,420,250.10		$	8,536,294.69
Total Terminations	1,890	28,339	$	36,670,925.52		$	540,803,653.37

Memo: 1) Removals of Leases Terminated in Prior Periods	0	0
2) Number of Leases Scheduled to Terminate	1,663	25,392	Current Period			Cumulative
Return Rate (Returned / Total Terminations)			16.83		%	36.08		%
Early Termination Rate (Early Terminations / Total Terminations)			27.46		%	37.87		%

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			$	32,717,128.96
plus: Payahead draws			$	36,795.86
minus: Unreimbursed Advances			$	(229,544.10)
minus: Securitization Value of Retained Vehicles			$	(27,856,465.76)
Total	1,443	17,434	$	4,667,914.96		$	59,699,101.06
Gain (Loss) Per Retained Vehicle			$	3,234.87		$	3,424.29

Gain (Loss) on Returned Vehicles
Customer Payments			$	235,620.57
plus: Net Sale Proceeds			$	10,003,870.11
plus: Payahead Draws			$	11,986.59
minus: Unreimbursed Advances			$	(34,199.26)
minus: Securitization Value of Returned Vehicles			$	(6,281,017.95)
Total	318	10,226	$	3,936,260.06		$	69,296,822.24
Gain (Loss) Per Returned Vehicle			$	12,378.18		$	6,776.53

Credit Gain (Loss) Charged Off / Repo Vehicles	6	238	$	(51,189.34)		$	(1,412,548.23)
Credit Gain (Loss) Per Charged Off / Repo Vehicle			$	(8,531.56)		$	(5,935.08)
Recoveries			$	271,590.63		$	3,140,097.30

Total Gain (Loss)	1,767	27,898	$	8,824,576.31		$	130,723,472.37
Average Gain (Loss) on all Retained, Returned and Repo Vehicles			$	4,994.10		$	4,685.77

Removals by Servicer and Other	123	441

Note: There is no Gain or Loss on Removals

Memo: Residual Gain (Loss) on Returned Vehicles
Net Sale Proceeds			$	10,003,870.11
plus: Excess Wear and Use and Excess Mileage Assessed			$	97,629.41
minus: Residual Portion of Securitization Value			$	(6,218,581.13)
Total	318	10,226	$	3,882,918.39		$	70,493,152.66
Residual Gain (Loss) Per Returned Vehicle			$	12,210.44		$	6,893.52

Page 4

Ford Credit Auto Lease Trust 2020-A

Monthly Investor Report

Transaction Month

Payment Date

December 15, 2021

Collection Period

November, 2021


Prior and Current Collection Periods Average Gain (Loss)																					Percent
Ratio of Total Gain (Loss) to the Average Pool Balance (annualized)
Third Prior Collection Period																					18.78%
Second Prior Collection Period																					22.20%
Prior Collection Period																					26.51%
Current Collection Period																					22.18%
Four Month Average (Current and Prior Three Collection Periods)																					22.42%

Ratio of Cumulative Total Gain (Loss) for all Collection Periods to Initial Pool Balance																					10.47%

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 4, 2021


SERVICER CERTIFICATION

THIS REPORT IS ACCURATE IN ALL MATERIAL RESPECTS.

Ford Motor Credit Company LLC
/s/ Ryan M. Hershberger
Assistant Treasurer


*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.
***Excludes leases that were extended and closed accounts during the Collection Period.

Page 5

Ford Credit Auto Lease Trust 2020-A 10-D