
| 11 Composition of the Reference Pool (1)The ALG base residual values for the leased vehicles in the reference pool are generally lower than the contract residual valuesof those vehicles. As a result, the base residual value of 73.08% of the leased vehicles in the reference pool by securitization value equals the ALG base residual value of the leased vehicle. For a description of ALG base residual value, please refer to the endnote on slide 25 (2)The ALG base residual values for the leased vehicles in the reference pool are generally lower than the contract residual valuesof those vehicles. As a result, the base residual value of 73.10% of the leased vehicles in the reference pool by securitization value equals the ALG base residual value of the leased vehicle.For a description of ALG base residual value, please refer to the endnote on slide 25 (3)Weighted by the securitization value of each lease on the cutoff date of January 1, 2023 (4)This weighted average excludes leases representing 5.79% if the aggregate principal balance of the notes issued is $1,207,000,000, and5.82% if the aggregate principal balance of the notes issued is$1,508,750,000,of the initial securitization value that have lessees who did not have FICO® scores because they (a) are not individuals, or (b) are individuals with minimal or no recent credit history. For a description of FICO® scores, you should read "Sponsor and Servicer -Origination, Underwriting and Purchasing" in the prospectus FCALT 2023-A Roadshow If the Aggregate Principal Balance of the Notes Issued Is : $1,207,000,000 $1,508,750,000 Number of leases 43,428 54,237 Initial total securitization value $1,297,859,098.79 $1,622,323,304.59 Residual portion of initial total securitization value $834,788,995.95 $1,043,561,700.05 Residual portion as a % of initial total securitization value 64.32%64.33% Base monthly payments plus base residual value $1,578,392,089.61 $1,972,969,969.64 Base residual value $1,050,848,679.23 (1) $1,313,645,759.97 (2) Weighted average original term (3) 36.1 months36.1 months Weighted average remaining term (3) 23.6 months23.6 months Weighted average FICO ® score at origination (4) 762762 Minimum discount rate 11.80%11.80% |