FCALT 2020-B Roadshow Vehicle Model Residual Portion of Securitization Value ALG Mark-to-Market (1) Vehicle Model Number of Leases Adjusted MSRP Acquisition Cost Securitization Value Base Residual Value F-150 Explorer Escape Edge Fusion(2) Expedition Navigator Nautilus MKC EcoSport MKZ Ranger Aviator(2) Flex Continental Corsair Other(2) Total 9,138 10,270 10,911 5,666 5,967 1,611 1,037 1,890 2,347 2,973 1,814 1,483 670 1,063 526 531 2,261 15.19 17.07 18.14 9.42 9.92 2.68 1.72 3.14 3.90 4.94 3.02 2.47 1.11 1.77 0.87 0.88 3.76 % $ 492,125,096.63 491,806,434.38 337,759,200.07 235,921,610.47 180,005,947.07 118,282,070.56 95,655,072.51 100,966,825.58 99,457,659.83 77,249,746.03 80,610,437.12 57,117,381.50 47,633,842.04 43,199,367.90 32,100,127.56 24,614,715.62 77,944,269.57 $ 411,631,451.06 429,190,342.20 278,988,481.18 191,366,313.11 134,335,981.40 106,061,237.14 90,785,090.70 90,051,288.26 87,158,989.94 63,100,942.97 69,086,402.64 50,791,843.30 43,510,041.92 35,198,634.19 28,720,199.81 22,151,773.65 66,634,603.11 $ 319,225,063.27 313,480,101.12 203,879,495.69 140,106,243.96 100,826,015.38 76,397,525.47 64,116,044.09 63,860,628.20 54,430,455.34 47,659,359.58 45,243,633.52 44,339,312.25 33,524,075.33 22,726,891.54 18,007,287.79 16,677,216.65 42,186,669.91 19.87 19.51 12.69 8.72 6.28 4.75 3.99 3.97 3.39 2.97 2.82 2.76 2.09 1.41 1.12 1.04 2.63 % $ 251,622,600.89 231,004,195.76 147,530,575.15 102,328,272.25 71,382,731.29 56,718,017.95 42,873,040.00 43,920,991.00 38,587,101.00 33,481,148.86 32,121,539.00 34,781,083.81 20,713,450.00 15,839,988.20 12,363,886.00 10,567,314.00 31,381,311.20 21.37 19.62 12.53 8.69 6.06 4.82 3.64 3.73 3.28 2.84 2.73 2.95 1.76 1.35 1.05 0.90 2.67 % $ 220,056,894.08 201,679,494.88 130,444,376.43 89,877,373.93 62,906,827.35 49,845,739.19 37,693,711.93 37,924,922.62 34,263,012.55 29,477,899.30 28,312,428.91 29,707,592.26 17,572,524.92 13,935,628.54 10,868,516.41 8,862,084.81 28,626,692.97 $ 241,775,971.00 232,302,356.00 145,406,148.00 99,986,848.00 70,213,890.00 53,968,078.00 42,243,814.00 41,796,539.00 35,311,189.00 33,563,133.00 29,541,466.00 34,001,516.00 20,442,850.00 15,182,981.00 12,197,486.00 10,584,560.00 29,849,523.00 60,158 100.00 % $ 2,592,449,804.44 $ 2,198,763,616.58 $ 1,606,686,019.09 100.00 % $ 1,177,217,246.36 100.00 % $ 1,032,055,721.08 $ 1,148,368,348.00 (1) Models representing greater than 1.00% of initial total securitization value (2) Models include vehicles with battery electric or plug-in hybrid electric power source, which represent 1.30% of initial securitization value 14 FCALT 2020-B Pool Features Broad Model Diversification
