<?xml version="1.0" encoding="UTF-8"?>
<assetdata>
<!--
	Exhibit 103
 -->
 <!--
	Ford Credit Auto Lease Trust 2023-B (the "Trust")
 -->
 <!--
	Asset Related Document
 -->
 <!--
	This asset related document provides narrative to explain the asset-level data reported in Exhibit 102 to the Form ABS-EE to which this document is attached as an exhibit. There is also explanatory narrative in the prospectus for the securities issued by the Trust dated September 14, 2023 (the "Prospectus"). You should read this asset related document and the Prospectus completely to understand the asset-level data and how it may differ from similar data in the Monthly Investor Report.
 -->
 <!--
	References to items are references to specific asset-level data items listed in 17 CFR 229.1125 (Item 1125 of Regulation AB) Schedule AL - Asset-level information. Certain terms used in this asset related document are defined in the Prospectus.
 -->
 <!--
	Explanatory Narrative
 -->
 <!--
	General Narrative
 -->
 <!--
	Omitted if Status Not Applicable. Data items for lease status information such as those for zero balance, charged off, modifications, terminated or subject to a reallocation (repurchase) demand are omitted if the lease is not in the particular status in the reporting period. This applies to items 4(f)(19)(i) Zero balance effective date and 4(f)(19)(ii) Zero balance code, items 4(h)(1) through 4(h)(5) for assets subject to demand, item 4(i)(1) Charged-off amounts, item 4(j)(1) Modification type, item 4(j)(2) Lease extension and items 4(k)(1) through 4(k)(3) for lease terminations.
 -->
 <!--
    Omitted after Lease Satisfied, Reallocated or Charged Off. A lease that is satisfied by payment of all amounts due and either return or purchase of the leased vehicle or a lease that is reallocated (repurchased) from the reference pool in the reporting period will not be reported in later reporting periods. A lease that is charged off in a reporting period will not be reported in later reporting periods unless there is a recovery in a later reporting period. A lease that, during a reporting period, becomes a closed lease as defined in the Credit and Security Agreement will not be reported in later reporting periods unless there are vehicle sale proceeds in a later reporting period.  In each case, only items 4(a)(1) Asset number type, 4(a)(2) Asset number, 4(b)(1) Reporting period beginning date, 4(b)(2) Reporting period end date and 4(k)(3) Liquidation proceeds will be reported.
 -->
 <!--
	Actual Amounts Collected Reporting of Zeroes, Intramonth Netting and Negative Values. Actual amounts collected on a lease are reported for items 4(f)(14) Total actual amount paid and 4(f)(15) Actual other amounts collected (the "Actual Amounts Collected Data Items"). If no collections are received or applied to the particular item in the reporting period, "0.00" is reported. Any collections received in the reporting period are netted against amounts collected in prior reporting periods that are reversed in the reporting period due to a returned check or rejected automated bank transfer or that are corrected or adjusted in the reporting period because of an error or misapplied payment in a prior reporting period. If the amount of any reversal, correction or adjustment exceeds the actual amounts collected on the lease, "0.00" is reported for the Actual Amounts Collected Data Items and the excess is reflected in the amount reported in item 4(f)(7) Next reporting period payment amount due. Negative values are not reported for the Actual Amounts Collected Data Items.
 -->
 <!--
	Actual Amounts Collected and Retained by Ford Credit. Amounts reported in the Actual Amounts Collected Data Items for a lease reallocated (repurchased) from the reference pool in the reporting period are retained by the servicer and are not paid by the servicer to the Trust, and the Trust is not entitled to receive these amounts.
 -->
 <!--
	Reporting as of Last Business Day of Reporting Period.  For a reporting period that does not end on a business day, the asset-level data is determined as of the last business day of the reporting period and does not reflect any activity, transactions or processing after the last business day of the reporting period including any reversal, correction, adjustment or backdating of such activity made after the last business day of the reporting period. For a reporting period that does not end on a business day, the amounts reported for the Actual Amounts Collected Data Items do not reflect collections received after the last business day of the reporting period. Any amounts received on those days will be reported in the next reporting period.
 -->
 <!--
	Asset-Level Data May Not Match Investor Report. Some asset-level data, such as data related to the Actual Amounts Collected Data Items, reporting period ending actual securitization value, excess fees and liquidation proceeds may not match similar aggregated data about the leases and leased vehicles in the reference pool in the Monthly Investor Report due to differences in how that data is reported for asset-level data and how it is reported for the Monthly Investor Report.
 -->
 <!--
	Item-specific Narrative
 -->
 <!--
	Item 4(c)(5) Scheduled termination date. Scheduled termination date is the month and year of the scheduled lease end date, which is generally the month following the month in which the final payment on the lease is made. Scheduled termination date is reported after giving effect to modifications that change the scheduled lease end date.
 -->
 <!--
	Item 4(c)(6) Original first payment date. Original first payment date is the date on which the lease is originated.
 -->
 <!--
	Item 4(c)(10) Subvented. Subvented is reported as "1" (Yes - Rate or Finance Charge Subvention) if the lease is originated under a vehicle marketing program that reduces the lease factor. Subvented is reported as "98" (Yes - Other) if the lessee received a cash rebate that was applied to calculate the adjusted capitalized cost of the lease.
 -->
 <!--
	Item 4(d)(1) Vehicle manufacturer. Vehicle manufacturer is the same as vehicle make as used in the Prospectus.
 -->
 <!--
    Item 4(d)(3) New or used.  "1" (New) is reported for new vehicles. "1" (New) is also reported for vehicles leased to retail customers that had previously been used by the related automotive dealer as courtesy vehicles for the service customers of the dealer, as described in the Prospectus. "1" (New) is also reported for vehicles leased to retail customers that had previously been used by the related automotive dealer as demonstrator vehicles, as described in the Prospectus.
  -->
 <!--
	Item 4(d)(5) Vehicle type. Vehicle type "2" (Truck) is the same as light truck as described in the Prospectus. Vehicle type "3" (SUV) is the same as utility as described in the Prospectus. Vehicle type "98" (Other) is the same as cross-over or CUV as described in the Prospectus.
 -->
 <!--
	Item 4(d)(9) Source of base residual value. Source of base residual value is reported as "98" (Other) for a lease where the base residual value is the contract residual value as described in the Prospectus.
 -->
 <!--
	Item 4(e)(3) Lessee income verification level. Lessee income verification level is omitted for a commercial use lease with a business entity as the primary lessee because Ford Credit does not perform income verification in its underwriting process for business entities.
 -->
 <!--
	Item 4(e)(4) Lease employment verification. Lessee employment verification is omitted for a commercial use lease with a business entity as the primary lessee because employment is not applicable to business entities and Ford Credit does not perform employment verification in its underwriting process for business entities.
 -->
 <!--
	Item 4(e)(6) Payment-to-income ratio. Payment-to-income ratio is omitted for commercial use leases with a business entity as the primary lessee because Ford Credit does not calculate or use the ratio in its underwriting process for business entities. Payment-to-income ratio is omitted for a lease where the applicant stated no income or negligible income on the credit application and where Ford Credit determined that the calculated payment-to-income ratio is unreliable. Payment-to-income ratio is also omitted for a lease where the lessee prepaid every monthly payment in a single up-front payment.
 -->
 <!--
	Item 4(e)(7) Geographic location of lessee. For a lessee that is a member of the United States Armed Forces not located in a state or territory of the United States, Geographic location of lessee is reported as "AA," "AE" or "AP". For a lessee whose current billing address is located outside of the United States, Geographic location of lessee is reported using the standard two-character postal code provided by the U.S. Postal Service.
 -->
 <!--
	Item 4(f)(2) Remaining term to maturity. Remaining term to maturity is the number of months from and excluding the reporting period end date to and including the scheduled termination date. Remaining term to maturity is reported even if the lease is in repossession status, satisfied by payment of all amounts due and either return or purchase of the leased vehicle, charged off or reallocated (repurchased) in the reporting period. "0" is reported if the scheduled termination date is in the reporting period and a negative value is reported if the scheduled termination date is in a prior reporting period because the lessee did not return the leased vehicle by the scheduled termination date or the lessee returned the leased vehicle and it is not sold by the scheduled termination date.
 -->
 <!--
	Item 4(f)(3) Modification indicator - reporting period. Modification indicator - reporting period is reported as "true" for a lease with a payment extension, term extension or due date change during the reporting period.
 -->
 <!--
	Item 4(f)(4) Servicing advance method. Servicing advance method is reported as "4" (Principal and Interest) because the servicer may advance an amount equal to any shortfall in a base monthly payment if the servicer determines that the advance will be recoverable from collections on the related lease.
 -->
 <!--
	Item 4(f)(7) Next reporting period payment amount due. Next reporting period payment amount due is the total amount of lease payments due in the next reporting period, including taxes. This amount does not include additional fees that may be owed on the lease, such as late charges, non-sufficient funds fees or extension fees. "0.00" is reported if no lease payment is due on the lease in the next reporting period because the lessee prepaid every monthly payment in a single up-front payment or the lease was paid ahead, granted a payment extension or charged off. For a lease in repossession status, the lease payment due in the next reporting period will be reported without regard to any acceleration of the lease. Next reporting period payment amount due reflects past due payments including taxes at the current tax rate.
 -->
 <!--
	Item 4(f)(11) Other assessed but uncollected servicer fees. Other assessed but uncollected servicer fees does not report fees that are waived by the servicer.
 -->
 <!--
	Item 4(f)(12) Reporting period ending actual balance. Reporting period ending actual balance is the sum of the remaining monthly payments on a lease, including taxes, plus the contract residual value.
 -->
 <!--
	Item 4(f)(13) Reporting period scheduled payment amount. Reporting period scheduled payment amount will report the scheduled monthly payments on a lease, excluding local fees and taxes. "0.00" is reported for a lease if the lessee prepaid every monthly payment in a single up-front payment. For a lease in repossession status, satisfied by payment of all amounts due and either return or purchase of the leased vehicle, charged off or reallocated (repurchased) during the reporting period, Reporting period scheduled payment amount will continue to report the payment due. Reporting period scheduled payment amount due is omitted for reporting periods after the reporting period in which the lease reaches its cutoff date final monthly payment date.
 -->
 <!--
	Item 4(f)(14) Total actual amount paid. Total actual amount paid will report the sum of all of the base monthly payments on a lease, excluding taxes, received.
 -->
 <!--
	Item 4(f)(15) Actual other amounts collected. Actual other amounts collected is the total amount of all fees collected during the reporting period and excludes amounts collected to pay taxes on the lease payment.
 -->
 <!--
	Item 4(f)(18) Paid through date. Paid through date is the scheduled lease end date if the lessee prepaid every monthly payment of a lease in a single up-front payment.
 -->
 <!--
	Item 4(f)(20) Current delinquency status.  Current delinquency status is reported for a lease if more than $49.99 of a total payment (including taxes) is past due. This data item is reported for a lease in repossession status.  "0" is reported if the lease is not delinquent or was charged off or terminated in the reporting period.
 -->
 <!--
	Item 4(h) Asset subject to demand. Asset subject to demand is reported as "true" for the reporting period in which a reallocation (repurchase) demand on the lease and leased vehicle is received and all later reporting periods in which the resolution process is ongoing.
 -->
 <!--
	Item 4(h)(1) Status of asset subject to demand. Status of asset subject to demand is reported as "98" (Other) if the servicer received and is investigating a reallocation (repurchase) demand on the lease and leased vehicle. Status of asset subject to demand is reported as "0" (Asset Pending Repurchase or Replacement) if the servicer received a reallocation (repurchase) demand and decided to reallocate (repurchase) the lease and leased vehicle, which will be reported in the next reporting period. Status of asset subject to demand is reported as "4" (Demand Rejected) if the servicer determined not to reallocate (repurchase) a lease and leased vehicle after investigation and may be reported as "4" again if dispute resolution is started on the rejected demand and the mediator or arbitrator does not require the reallocation (repurchase) of the lease and leased vehicle in the dispute resolution proceeding.
 -->
 <!--
	Item 4(h)(2) Repurchase amount. Repurchase amount is the reallocation amount, as described in the Prospectus, which will be deposited in the collection account if a lease and leased vehicle are reallocated (repurchased) from the reference pool.
 -->
 <!--
	Item 4(h)(3) Demand resolution date. Demand resolution date is only reported if item 4(h)(1) Status of asset subject to demand is reported as "1" (Asset was Repurchased or Replaced) or "3" (Demand Withdrawn) or "4" (Demand Rejected) after the time to request dispute resolution is past or any dispute resolution process is completed.
 -->
 <!--
	Item 4(h)(4) Repurchaser. Repurchaser will be reported as Ford Credit or the Depositor, the party responsible for reallocating (repurchasing) the lease and leased vehicle from the reference pool.
 -->
 <!--
	Item 4(i)(1) Charged off amounts. Charged off amounts is the securitization value of a lease as of the beginning of the reporting period in which the lease is charged off plus past due amounts at the time the leased vehicle was repossessed or charged off, excluding local fees and taxes minus net sale proceeds of the repossessed leased vehicle. Charged off amounts reports a negative value if a lease is charged off and a net credit loss results. Charged off amounts reports a positive value if a lease is charged off and a net credit gain results.
 -->
 <!--
	Item 4(j)(1) Modification type. Modification type is reported as "2" (Term) for a lease with a term extension in the reporting period. Modification type is reported as "3" (Extension) for a lease with a payment extension in the reporting period. Modification type is reported as "98" (Other) if the monthly payment due date of a lease is changed in the reporting period.
 -->
 <!--
	Item 4(k)(1) Termination indicator. Termination indicator is reported as "1" (Payoff) when a lease is satisfied by payment of all amounts due and the leased vehicle is not returned to Ford Credit. Termination indicator is reported as "2" (Return) when a lease is terminated and the leased vehicle is returned to Ford Credit. If Termination indicator is reported as "2" (Return), the lease may not be reported for item 4(f)(19)(ii) Zero balance code as "1" (Terminated) until a later reporting period when the returned leased vehicle is sold. Termination indicator is reported as "3" (Repossession) when a leased vehicle is repossessed or the leased vehicle is charged off as a skip account or total loss as described in the Prospectus. Termination indicator is reported as "4" (Repurchase) when a lease and leased vehicle are reallocated (repurchased) as described in the Prospectus. Termination indicator is reported as "98" (Other) when a leased vehicle is repossessed and the lessee reinstates the lease, and when a lease has not terminated before the sixth month after the month in which the lease reaches its cutoff date scheduled lease end date.
 -->
 <!--
	Item 4(k)(2) Excess fees. Excess fees may be reported during a reporting period for a lease that did not report "2" (Return) for Item 4(k)(1) Termination Indicator during that reporting period if the leased vehicle was returned during the reporting period and fees were paid by the lessee but the termination was not processed until a later reporting period. This data item will also report excess fees collected prior to return of the leased vehicle. Excess fees does not include proceeds of an insurance policy maintained by Ford Credit to cover amounts that a lessee is released from paying under an excess wear and use waiver. Excess fees reports a negative value if excess fees reported in a prior reporting period are reversed or corrected in the reporting period. Excess fees are also reported in item 4(f)(15) Actual other amounts collected, but are only paid to the Trust once.
 -->
 <!--
	Item 4(k)(3) Liquidation proceeds. Liquidation proceeds consists of vehicle sale proceeds and recoveries of charged off amounts, including excess wear and use fees and other fees and charges collected after lease termination. Liquidation proceeds is reported in the reporting period in which it is received. Liquidation proceeds reports a negative value if liquidation proceeds collected in a prior reporting period are reversed in the reporting period due to a returned check or rejected automated bank transfer or if an error or misapplied payment in a prior reporting period is corrected or adjusted in the reporting period. Liquidation proceeds also reports a negative value if, after all liquidation proceeds are collected in a reporting period, additional fees are assessed in the reporting period. This data item also reports a negative value if a lessee voluntarily terminates the lease before the scheduled termination date, returns the leased vehicle in California or has a billing address in California, and pays any remaining monthly payments, plus any charges for excess mileage and excess wear and use, which payments exceed the residual loss resulting from the subsequent disposition of the leased vehicle at auction.
 -->
</assetdata>
