FCALT 2021-B Roadshow Composition of the Reference Pool If the Aggregate Principal Balance of the Notes Issued Is: $1,122,650,000 $1,403,310,000 Number of leases Initial total securitization value Residual portion of initial total securitization value Residual portion as a % of initial total securitization value Base monthly payments plus base residual value Base residual value Weighted average original term(3) Weighted average remaining term(3) Seasoning(3) Weighted average FICO® score at origination(4) Minimum discount rate 42,554 $1,297,861,360.38 $834,033,803.31 64.26% $1,440,565,057.90 $944,985,381.28 (1) 36.2 months 24.5 months 11.7 months 759 6.00% 53,191 $1,622,326,753.46 $1,042,509,982.05 64.26% $1,800,753,586.06 $1,181,241,025.58 36.2 months 24.5 months 11.7 months 759 6.00% (2) (1) The ALG base residual values for the leased vehicles in the reference pool are generally lower than the contract residual values of those vehicles. As a result, the base residual value of 78.82% 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 23 The ALG base residual values for the leased vehicles in the reference pool are generally lower than the contract residual values of those vehicles. As a result, the base residual value of 78.84% 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 23 Weighted by the securitization value of each lease on the cutoff date of September 1, 2021 This weighted average excludes leases representing 5.95% if the aggregate principal balance of the notes issued is $1,122,650,000, and 6.00% if the aggregate principal balance of the notes issued is $1,403,310,000, 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. (2) (3) (4) 9
