Exhibit 99.2

Ford Credit Auto Lease Trust 2023-A
Quarterly Supplemental Report - Payment Schedule of Remaining Leases as of June 30, 2025,
The following table shows the decline in the securitization value of the remaining leases in the reference pool as of June 30, 2025,and the remaining payments that will be received each month on the referenced pool assuming (1) each base monthly 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, 2025,leases with a total base residual value of $29,212,795.69 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 2025. The percentages in the following table may not sum to 100.00% due to rounding.
												Remaining Leases as of June 30, 2025,
Month												Securitization Value						Scheduled Base Monthly Payments												Base Residual Value
2025-			June									$	237,923,894.28
			July									$	178,050,314.26					$	4,143,555.78					25.32		%				$	57,782,357.40					25.14		%
			August									$	135,623,647.12					$	3,249,667.50					19.86		%				$	40,927,835.15					17.81		%
			September									$	87,537,944.25					$	2,189,595.06					13.38		%				$	47,229,747.72					20.55		%
			October									$	42,652,124.83					$	1,180,813.85					7.22		%				$	44,565,802.86					19.39		%
			November									$	35,942,823.94					$	1,018,103.05					6.22		%				$	6,110,610.25					2.66		%
			December									$	30,440,412.24					$	875,190.88					5.35		%				$	4,980,658.60					2.17		%
2026-			January									$	23,048,352.02					$	685,772.62					4.19		%				$	7,005,618.40					3.05		%
			February									$	20,736,956.83					$	621,979.17					3.80		%				$	1,916,058.20					0.83		%
			March									$	18,565,977.73					$	564,411.83					3.45		%				$	1,810,480.65					0.79		%
			April									$	16,039,462.75					$	492,577.12					3.01		%				$	2,216,503.25					0.96		%
			May									$	13,763,578.80					$	425,581.88					2.60		%				$	2,008,023.40					0.87		%
			June									$	11,269,979.05					$	344,022.88					2.10		%				$	2,284,918.80					0.99		%
			July									$	8,635,966.62					$	266,461.55					1.63		%				$	2,478,372.35					1.08		%
			August									$	6,229,072.82					$	196,373.34					1.20		%				$	2,295,440.65					1.00		%
			September									$	3,301,267.40					$	106,956.98					0.65		%				$	2,882,101.08					1.25		%
			October									$	73,103.15					$	2,583.11					0.02		%				$	3,258,043.60					1.42		%
			November									$	0.00					$	0.00					0.00		%				$	73,822.00					0.03		%
Total																		$	16,363,646.60					100.00		%				$	229,826,394.36					100.00		%
Total Scheduled Base Monthly Payments plus Base Residual Value																														$	246,190,040.96

---

Ford Credit Auto Lease Trust 2023-A
Quarterly Supplemental Report -- Residual Performance
The following table shows the residual performance as calculated on the monthly investor report in sections VIII and IX 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 2025									Car						2						28.57%						$7,247						17.35%						45.43%
									CUV						674						35.81%						$4,452						9.56%						19.43%
									SUV						31						43.06%						$6,614						10.06%						18.86%
									Truck						217						44.29%						$5,507						9.39%						16.92%
									Total/Average						924						37.70%						$4,778						9.55%						18.69%
MAY 2025									Car						4						38.36%						$10,484						26.91%						64.39%
									CUV						526						30.92%						$4,303						9.28%						18.95%
									SUV						23						35.94%						$7,605						11.36%						22.02%
									Truck						201						47.41%						$6,374						10.44%						19.21%
									Total/Average						754						34.27%						$4,988						9.81%						19.31%
JUNE 2025									Car						2						18.18%						$8,162						21.86%						43.51%
									CUV						399						25.94%						$4,398						9.39%						19.37%
									SUV						25						42.37%						$6,021						9.20%						17.42%
									Truck						159						40.05%						$5,845						9.44%						17.75%
									Total/Average						585						29.18%						$4,874						9.43%						18.76%