Exhibit 4.3


Execution Version





 


 


2022-A EXCHANGE NOTE SUPPLEMENT


 


to the


 


FOURTH AMENDED AND RESTATED

CREDIT AND SECURITY AGREEMENT


 


dated as of July 22, 2005

as amended and restated as of June 4, 2021


 


among


 


CAB EAST LLC and





CAB WEST LLC,





as Borrowers,


 


U.S. BANK NATIONAL ASSOCIATION,

as Administrative Agent,


 


HTD LEASING LLC,

as Collateral Agent


 


and


 


FORD MOTOR CREDIT COMPANY LLC,

as Lender and as Servicer


 


Dated
as of April 1, 2022


 







 






     


     


    




 


TABLE OF CONTENTS


 


	ARTICLE I USAGE AND DEFINITIONS	1







	 	Section 1.1.	Usage and Definitions	1




 


	ARTICLE II EXCHANGE NOTE	1







	 	Section 2.1.	Creation of Exchange Note	1
	 	Section 2.2.	Terms of Exchange Note	1
	 	Section 2.3.	Issuance of Exchange Note	2
	 	Section 2.4.	Transfer Restrictions on Exchange Note	3
	 	Section 2.5.	Reserve Account	3
	 	Section 2.6.	Borrowers' Representations and Warranties	3




 


	ARTICLE III REFERENCE POOL	4







	 	Section 3.1.	Reference Pool	4




 


	ARTICLE IV EXCHANGE NOTE EVENTS OF DEFAULT AND
  REMEDIES	4







	 	Section 4.1.	Exchange Note Events of Default	4
	 	Section 4.2.	Exchange Note Remedies	5




 


	ARTICLE V APPLICATION OF COLLECTIONS ON REFERENCE
  POOL	5







	 	Section 5.1.	Distributions from Exchange Note Collection Account	5




 


	ARTICLE VI OTHER AGREEMENTS	6







	 	Section 6.1.	Annual Certificate of Compliance	6
	 	Section 6.2.	No Petition	7
	 	Section 6.3.	Tax Information	7
	 	Section 6.4.	Conflict with Credit and Security Agreement	7




 


	ARTICLE VII MISCELLANEOUS	7







	 	Section 7.1.	Amendments	7
	 	Section 7.2.	Benefit of this Supplement	7
	 	Section 7.3.	Governing Law	7
	 	Section 7.4.	Severability	7
	 	Section 7.5.	Headings	7
	 	Section 7.6.	Counterparts	7




 


	Schedule A	Leases and Leased Vehicles in 2022-A Reference
  Pool	SA-1







	Appendix 1	Usage and Definitions   	  A1-1




 






    i


     


    

 


2022-A EXCHANGE NOTE SUPPLEMENT, dated as of April 1,
2022 (this "Supplement"), to the Fourth Amended and Restated Credit and Security Agreement, dated as of July 22,
2005, as amended and restated as of June 4, 2021 (the "Credit and Security Agreement"), among CAB EAST LLC, a Delaware
limited liability company, and CAB WEST LLC, a Delaware limited liability company, as Borrowers, U.S. BANK NATIONAL ASSOCIATION, a national
banking association, as Administrative Agent and not in its individual capacity, HTD LEASING LLC, a Delaware limited liability company,
as Collateral Agent, and FORD MOTOR CREDIT COMPANY LLC, a Delaware limited liability company, as Lender and as Servicer.


 


BACKGROUND


 


Section 4.1 of the Credit and Security Agreement
provides that the parties to the Credit and Security Agreement may enter into a supplement to the Credit and Security Agreement to authorize
the issuance of an Exchange Note.


 


The parties to this Supplement have determined
to create the 2022-A Exchange Note and state its principal terms.


 


The parties agree as follows:


 


ARTICLE I

USAGE AND DEFINITIONS


 


Section 1.1.     Usage
and Definitions. Capitalized terms used but not defined in this Supplement are defined in Appendix 1 or in Appendix A to the Credit
and Security Agreement. Appendix 1 and Appendix A also contain usage rules that apply to this Supplement. Appendix 1 and Appendix
A are incorporated by reference into this Supplement.


 


ARTICLE II

EXCHANGE NOTE


 


Section 2.1.     Creation
of Exchange Note. This Supplement creates an Exchange Note to be issued under the Credit and Security Agreement and this Supplement
and designated as the "2022-A Exchange Note."


 


Section 2.2.     Terms
of Exchange Note.


 


(a)            Principal
Terms. The principal terms of the 2022-A Exchange Note are as follows:


 


(i)            the
 "Exchange Note Issuance Date" is April 26, 2022;


 


(ii)           the
2022-A Exchange Note will be issued as a single class;


 


(iii)          the
 "Exchange Note Initial Principal Balance" for the 2022-A Exchange Note is $1,555,494,845.36;


 


(iv)          the
Reference Pool for the 2022-A Exchange Note will be the 2022-A Reference Pool, as stated in Section 3.1;


 






     


     


    

 





(v)            the
 "Cutoff Date" for the 2022-A Reference Pool is April 1, 2022;


 


(vi)           the
 "Exchange Note Interest Rate" for the 2022-A Exchange Note is 4.67%;


 


(vii)          the
Exchange Note Events of Default for the 2022-A Exchange Note are stated in Section 4.1; and


 


(viii)          the
 "Exchange Note Final Scheduled Payment Date" for the 2022-A Exchange Note is December 15, 2026.


 


(b)            Payments
on Exchange Note.


 


(i)            Interest
Accrual. The 2022-A Exchange Note will accrue interest on its Exchange Note Balance for each Exchange Note Interest Period until
the Exchange Note Balance has been paid in full at a rate per annum equal to the Exchange Note Interest Rate for that Exchange Note Interest
Period. Interest on the 2022-A Exchange Note will be calculated for each Exchange Note Interest Period on the basis of the actual number
of days elapsed and a 360-day year. Interest on the 2022-A Exchange Note for each Exchange Note Interest Period will be due and payable
on the related Payment Date.


 


(ii)           Principal.
The principal of the 2022-A Exchange Note will be payable in installments on each Payment Date according to Article V. The Exchange
Note Balance will be due and payable on the earlier of the Exchange Note Redemption Date and the Exchange Note Final Scheduled Payment
Date. The Exchange Note Balance will be due and payable on the date the 2022-A Exchange Note is declared to be, or has automatically
become, immediately due and payable according to Section 6.5(a) of the Credit and Security Agreement.


 


Section 2.3.     Issuance
of Exchange Note.


 


(a)            Form.
The 2022-A Exchange Note will be substantially in the form of Exhibit A to the Credit and Security Agreement, and will satisfy the
requirements of Sections 4.1 and 4.2 of the Credit and Security Agreement.


 


(b)           Authorization,
Execution and Delivery. Each of the Borrowers and the other parties to this Supplement will execute or acknowledge, as applicable,
and the Borrowers will deliver to the Administrative Agent the 2022-A Exchange Note and this Supplement. Following receipt of the 2022-A
Exchange Note and this Supplement and satisfaction of the conditions in Section 4.2(e) of the Credit and Security Agreement,
the Administrative Agent will (i) acknowledge this Supplement and (ii) authenticate and deliver the 2022-A Exchange Note under
Section 4.2(f) of the Credit and Security Agreement.


 


(c)           Satisfaction
of Conditions. Each of the Borrowers represents and warrants that on satisfaction of the conditions in Section 2.3(b), the 2022-A
Exchange Note will be duly authorized, executed and delivered under this Supplement.


 






    2


     


    

 


Section 2.4.     Transfer
Restrictions on Exchange Note.


 


(a)            No
Transfer in Part. The 2022-A Exchange Note may be Transferred only in whole and not in part.


 


(b)            Exchange
Noteholder Representations. By acceptance of the 2022-A Exchange Note, the 2022-A Exchange Noteholder agrees with and is deemed to
make, as of the date of this Supplement and as of the date of any transfer of the 2022-A Exchange Note, the representations and warranties
in Section 4.4(f) of the Credit and Security Agreement and, with respect to Section 4.4(f)(v) of the Credit
and Security Agreement, is deemed to make only the representation and warranty in clause (A).


 


Section 2.5.     Reserve
Account.


 


(a)            Establishment.
On or before the issuance of the 2022-A Exchange Note, the Servicer will establish the Reserve Account according to Section 4.1(a) of
the Servicing Supplement.


 


(b)            Initial
Deposit. On the Closing Date, the Depositor will deposit, or cause to be deposited, the Required Reserve Amount in the Reserve Account
according to Section 4.1 of the Exchange Note Sale Agreement.


 


(c)            Additional
Deposits. On each Payment Date, the Indenture Trustee will deposit in the Reserve Account all amounts available according to Section 5.1(a)(iv) until
the amount in the Reserve Account is equal to the Required Reserve Amount.


 


(d)            Reserve
Account Draw Amount. On or before each Payment Date, the Indenture Trustee will (as directed by the Servicer under Section 4.6
of the Servicing Supplement) withdraw the Reserve Account Draw Amount for the Payment Date from the Reserve Account and deposit it in
the Exchange Note Collection Account.


 


(e)            Distribution
Following Event of Default. Following the occurrence of an Event of Default that has resulted in acceleration of the Notes, the Indenture
Trustee will distribute amounts in the Reserve Account (other than net investment earnings) according to Section 8.2(d) of
the Indenture.


 


(f)            Transfer
to Depositor. The Indenture Trustee will withdraw all funds from the Reserve Account and pay them to the Depositor on the earlier
of (i) the first Payment Date on or after which the Servicer has deposited in the Exchange Note Collection Account the Exchange
Note Purchase Price according to Section 6.1(a) of the Servicing Supplement in connection with the exercise of its option to
acquire the 2022-A Exchange Note under Section 6.1 of the Servicing Supplement and (ii) the date on which the Note Balance
of the Notes and of other amounts owing or to be distributed to the Secured Parties under the Indenture and this Supplement are paid
in full.


 


Section 2.6.     Borrowers'
Representations and Warranties. Each Borrower has made the representations and warranties in Sections 5.17 and 5.18 of the Credit
and Security Agreement on which the Ford Credit, the Depositor and the Issuer is relying. The representations and warranties are made
as of the Exchange Note Issuance Date and will survive the issuance of the 2022-A Exchange Note to Ford Credit, the sale of the 2022-A
Exchange Note to the Depositor, the sale of the 2022-A Exchange Note to the Issuer and the pledge of the 2022-A Exchange Note by the
Issuer to the Indenture Trustee under the Indenture.


 






    3


     


    

 


ARTICLE III

REFERENCE POOL


 


Section 3.1.     Reference
Pool.


 


(a)            Leases
and Leased Vehicles. The parties allocate the Leases and Leased Vehicles listed on Schedule A to a Reference Pool designated as the
 "2022-A Reference Pool". References in this Supplement or in any other Transaction Document to "Leases" and
 "Leased Vehicles" will be to the Leases and Leased Vehicles then allocated to the 2022-A Reference Pool, unless the context
otherwise requires.


 


(b)            Security
Interest. Each Borrower confirms its Grant under the Credit and Security Agreement of a security interest in the Borrower Collateral,
including the 2022-A Reference Pool, to the Collateral Agent, for the benefit of the Secured Parties.


 


(c)            Source
for Payment; Limited Recourse. The 2022-A Exchange Note will be payable solely from Exchange Note Available Funds, the proceeds of
the other Borrower Collateral and any Shared Amounts allocated to the 2022-A Exchange Note under Section 5.1, in each case, according
to the priorities in Section 5.1. For purposes of determining the 2022-A Collections, the Leases and Leased Vehicles will be deemed
to have been allocated to the 2022-A Reference Pool from and after the related Cutoff Date. Recourse for the 2022-A Exchange Noteholder
will be limited to the 2022-A Reference Pool.


 


(d)            Single
Allocation. Leases and Leased Vehicles allocated to the 2022-A Reference Pool will not be in the Revolving Facility Pool or allocated
to any other Reference Pool (other than after an Administrative Reallocation of a Lease and the related Leased Vehicle). No Leases or
Leased Vehicles in the Revolving Facility Pool or allocated to any other Reference Pool after the Cutoff Date will be in the 2022-A
Reference Pool.


 


(e)            Reallocation
on Payment in Full or Cancellation. On payment in full of the 2022-A Exchange Note or cancellation of the 2022-A Exchange Note at
the direction of the Servicer under Section 6.1(b) of the Servicing Supplement, the 2022-A Reference Pool will terminate and
the Leases and Leased Vehicles allocated to the 2022-A Reference Pool at that time will be reallocated to the Revolving Facility Pool.


 


ARTICLE IV

EXCHANGE NOTE EVENTS OF DEFAULT AND REMEDIES


 


Section 4.1.     Exchange
Note Events of Default. The Exchange Note Events of Default applicable to the 2022-A Exchange Note are stated in Section 6.4(a) of
the Credit and Security Agreement. There are no additional Exchange Note Events of Default for the 2022-A Exchange Note.


 






    4


     


    

  


Section 4.2.     Exchange
Note Remedies.


 


(a)            Remedies
on Acceleration. If an Exchange Note Event of Default has occurred and the 2022-A Exchange Note has been accelerated, the 2022-A
Exchange Noteholder may take the actions stated in Section 6.6(a) of the Credit and Security Agreement.


 


(b)            Bids
on Borrower Collateral. A Secured Party may submit a bid in any liquidation or sale of the Borrower Collateral allocated to the 2022-A
Reference Pool under Section 6.6(a)(iii) of the Credit and Security Agreement.


 


ARTICLE V

APPLICATION OF COLLECTIONS ON REFERENCE POOL


 


Section 5.1.     Distributions
from Exchange Note Collection Account.


 


(a)            Distributions
on Payment Dates. Subject to Section 5.1(c), on each Payment Date the Indenture Trustee will (based on the information in the
most recent Monthly Investor Report) withdraw from the Exchange Note Collection Account and make deposits and payments, to the extent
of (a) Exchange Note Available Funds for the Payment Date and (b) if the 2022-A Exchange Note is accelerated due to an Exchange
Note Event of Default, any proceeds from any sale or liquidation of the 2022-A Exchange Note during the related Collection Period, and
together with any Shared Amounts allocated to the 2022-A Exchange Note for the Payment Date, in the following order of priority:


 


(i)            first,
to the Servicer, unpaid Reference Pool Servicing Fees and any unpaid Advance Reimbursement Amount for the related Collection Period;


 


(ii)           second,
to the 2022-A Exchange Noteholder, the Exchange Note Interest Payment Amount;


 


(iii)          third,
to the 2022-A Exchange Noteholder, (A) on a Payment Date other than a Payment Date after the Collection Period during which the
2022-A Exchange Note is accelerated due to an Exchange Note Event of Default, the amount required to cover any shortfall in payment under
Sections 8.2(b)(i) through (ix) of the Indenture on that Payment Date or (B) on a Payment Date after the Collection Period
during which the 2022-A Exchange Note is accelerated due to an Exchange Note Event of Default, the amount required to cover any shortfall
in payment under Sections 8.2(d)(i) through (xiii) of the Indenture on that Payment Date;


 


(iv)          fourth,
to the Reserve Account, any amount required for the amount on deposit in the Reserve Account to equal the Required Reserve Amount, unless
the Payment Date is on or after the Final Scheduled Payment Date for the Class D Notes or after the Collection Period during which
the 2022-A Exchange Note is accelerated due to an Exchange Note Event of Default;


 


(v)          fifth,
to the 2022-A Exchange Noteholder, (A) on a Payment Date other than an Exchange Note Redemption Date or a Payment Date after the
Collection Period during which the 2022-A Exchange Note is accelerated due to an Exchange Note Event of Default, an amount equal to the
Exchange Note Principal Payment Amount less payments of principal made in Section 5.1(a)(iii), until the Exchange Note Balance has
been reduced to zero, (B) on the Exchange Note Redemption Date, an amount equal to the Exchange Note Balance or (C) on a Payment
Date after the Collection Period during which the 2022-A Exchange Note is accelerated due to an
Exchange Note Event of Default, to reduce the Exchange Note Balance to zero;


 






    5


     


    

  


(vi)          sixth,
to be applied as Shared Amounts on any other Exchange Note for which an Exchange Note Event of Default described in Sections 6.4(a)(i) or
(ii) of the Credit and Security Agreement has occurred and is continuing (and, if there is more than one Exchange Note in default,
the amounts applied under this clause (vi) will be allocated as Shared Amounts among all Exchange Notes in default pro rata based
on their respective Exchange Note Balances); and


 


(vii)          seventh,
all remaining amounts, to be distributed to the 2022-A Exchange Noteholder as Excess Exchange Note Amounts; provided that if the Sponsor,
the Servicer or any of their Affiliates (other than the Issuer) is the 2022-A Exchange Noteholder, all remaining amounts to be applied
as Revolving Facility Pool Additional Amounts in the priority stated in Section 7.2 of the Credit and Security Agreement.


 


(b)            Payments
to Exchange Noteholder. All amounts payable to the 2022-A Exchange Noteholder under this Section 5.1 will be deposited by the
Indenture Trustee in the Collection Account.


 


(c)            Distributions
Following Acceleration. If the 2022-A Exchange Note is accelerated due to an Exchange Note Event of Default, all funds available
for distribution under Section 5.1(a) will be paid, first, to the Collateral Agent and, second, to the Administrative Agent,
in each case, to the extent of any amounts due under Section 8.6 of the Credit and Security Agreement relating to the 2022-A Exchange
Note or the 2022-A Reference Pool, if those amounts have not been paid by the Borrowers, before making payments under Section 5.1(a).


 


ARTICLE VI

OTHER AGREEMENTS


 


Section 6.1.     Annual
Certificate of Compliance. Each Borrower will deliver to the Administrative Agent within 90 days after the end of each year, starting
in the year after the Closing Date, an Officer's Certificate signed by a Responsible Person of the Borrower, stating that (a) a
review of the Borrower's activities during the prior year and of its performance under this Supplement and the Credit and Security Agreement
relating to the 2022-A Exchange Note has been made under the Responsible Person's supervision and (b) to the Responsible Person's
knowledge, based on the review, the Borrower has fulfilled in all material respects its obligations under this Supplement and the Credit
and Security Agreement relating to the 2022-A Exchange Note throughout the prior year or, if there has been a failure to fulfill any
obligation in any material respect, stating each failure known to the Responsible Person and the nature and status of the failure. A
copy of the Officer's Certificate may be obtained by any Exchange Noteholder by request to the Administrative Agent at its Corporate
Trust Office. The Borrowers' obligation to deliver an Officer's Certificate under this Section 6.1 will terminate on the payment
in full of the Exchange Note.


 






    6


     


    

  


Section 6.2.     No
Petition. Each party and the 2022-A Exchange Noteholder, by accepting the 2022-A Exchange Note, agrees that, before the date that
is one year and one day (or, if longer, any applicable preference period) after the payment in full of (a) all Secured Obligations,
including all Exchange Notes, and any other Securities, (b) all securities issued by the Depositor or by a trust for which the Depositor
was a depositor or (c) the Notes, it will not start or pursue against, or join any other Person in starting or pursuing against,
(i) either Titling Company or either Holding Company, (ii) the Depositor or (iii) the Issuer, respectively, any bankruptcy,
reorganization, arrangement, insolvency or liquidation proceedings or other proceedings under any bankruptcy or similar law. This Section 6.2
will survive the termination of this Supplement.


 


Section 6.3.     Tax
Information. Each year, starting in the year after the Closing Date, the Indenture Trustee will deliver or cause to be delivered
to each Person who at any time during the prior calendar year was an Exchange Noteholder of record, a statement containing the information
required to be given to a noteholder by an issuer of indebtedness, in the form and at the time required under the Code.


 


Section 6.4.     Conflict
with Credit and Security Agreement. If there is a conflict between this Supplement and the Credit and Security Agreement, this Supplement
will govern for the 2022-A Exchange Note only.


 


ARTICLE VII

MISCELLANEOUS


 


Section 7.1.     Amendments.
This Supplement may be amended according to Section 10.1 of the Credit and Security Agreement. Promptly on the execution of an amendment
to this Supplement or the Credit and Security Agreement, (a) the Servicer will deliver a copy of the amendment to the Issuer, the
Indenture Trustee, the Administrator and the Rating Agencies and (b) the Indenture Trustee will notify each Noteholder of the substance
of the amendment.


 


Section 7.2.     Benefit
of this Supplement. This Supplement is for the benefit of and will be binding on the parties to this Supplement and their permitted
successors and assigns. The 2022-A Exchange Noteholder, the Owner Trustee and the Indenture Trustee for the benefit of the Secured Parties
will be third-party beneficiaries of this Supplement and may enforce this Supplement against the Borrowers. No other Person will have
any right or obligation under this Supplement.


 


Section 7.3.     Governing
Law. THIS SUPPLEMENT WILL BE GOVERNED BY AND CONSTRUED ACCORDING TO THE LAWS OF THE STATE
OF DELAWARE, EXCEPT THAT, UNDER SECTION 3809 OF TITLE 12 OF THE DELAWARE CODE, THE DOCTRINE OF MERGER WILL NOT BE APPLICABLE TO
THIS SUPPLEMENT.


 


Section 7.4.     Severability.
If a part of this Supplement is held invalid, illegal or unenforceable, then it will be deemed severable from the remaining Supplement
and will in no way affect the validity, legality or enforceability of the remaining Supplement.





 


Section 7.5.     Headings.
The headings in this Supplement are included for convenience and will not affect the meaning or interpretation of this Supplement.


 


Section 7.6.     Counterparts.
This Supplement may be executed in multiple counterparts. Each counterpart will be an original and the counterparts will together be
one document.


 


[Remainder of Page Left Blank]


 






    7


     


    

  


EXECUTED BY:


 


	 	CAB EAST LLC,

  as a Borrower




 


	 	By:	/s/ Ryan Hershberger
	 	 	Name:

                         Title:
	Ryan Hershberger

      President and Assistant Treasurer





 


	 	CAB WEST LLC,

  as a Borrower




 


	 	By:	/s/ Ryan Hershberger
	 	 	Name:

                         Title:
	Ryan Hershberger

      President and Assistant Treasurer





 


	 	FORD MOTOR CREDIT COMPANY LLC,

  as Lender and as Servicer




 


	 	By:	/s/ Ryan Hershberger
	 	 	Name:

                         Title:
	Ryan Hershberger

                         Assistant Treasurer





 


[Signature Page to Exchange Note Supplement]


 






     


     


    

 





	 	U.S. BANK NATIONAL ASSOCIATION,

  not in its individual capacity but solely as Administrative Agent




 


	 	By:	/s/ April E. Lancsak
	 	 	Name: April E. Lancsak
	 	 	Title:   Vice President




 


	 	HTD LEASING LLC,

  as Collateral Agent




 


	 	By:	/s/ Melissa A. Rosal
	 	 	Name: Melissa A. Rosal
	 	 	Title:   President




 


	AGREED AND ACCEPTED BY:	 




 


	U.S. BANK TRUST COMPANY, NATIONAL ASSOCIATION,

  not in its individual capacity,

  but solely as Indenture Trustee	 




 


	By:	/s/ April E. Lancsak	 
	 	Name: April E. Lancsak	 
	 	Title:   Vice President	 






 


[Signature Page to Exchange Note Supplement]


 






     


     


    

 


Schedule A


 


Leases
and Leased Vehicles in 2022-A Reference Pool


 


(On File with Collateral Agent)


 






    SA-1


     


    


 


Appendix 1 to

Exchange Note Supplement


 


Usage and Definitions





(2022-A)


 


Usage


 


The following usage rules apply to this Appendix,
any document that incorporates this Appendix and any document delivered under any such document:


 


(a)            The
term "document" includes any document, agreement, instrument, certificate, notice, report, statement or other writing, whether
in electronic or physical form.


 


(b)            Accounting
terms not defined or not completely defined in this Appendix will have the meanings given to them under generally accepted accounting
principles, international financial reporting standards or other applicable accounting principles in effect in the United States on the
date of the document that incorporates this Appendix.


 


(c)            References
to "Article," "Section," "Exhibit," "Schedule," "Appendix" or another subdivision of
or to an attachment are, unless otherwise stated, to an article, section, exhibit, schedule, appendix or subdivision of or an attachment
to the document in which the reference appears.


 


(d)            Any
document defined or referred to in this Appendix or in any document that incorporates this Appendix means the document as amended, modified,
supplemented, restated or replaced, including by waiver or consent, and includes all attachments to and instruments incorporated in the
document.


 


(e)            Any
statute defined or referred to in this Appendix or in any document that incorporates this Appendix means the statute as amended, modified,
supplemented, restated or replaced, including by succession of comparable successor statute, and includes any rules and regulations
under the statute and any judicial and administrative interpretations of the statute.


 


(f)            References
to "law" or "applicable law" in this Appendix or in any document that incorporates this Appendix include all rules and
regulations enacted under such law.


 


(g)            The
calculation of any amount as of the Cutoff Date will be determined as of the open of business on that day before the application or processing
of any funds, payments and other transactions on that day. The calculation of any amount for any other day will be determined,
unless otherwise stated, as of the close of business on that day after the application or processing of any funds, payments and other
transactions on that day.


 


(h)            References
to deposits, transfers and payments of any funds refer to deposits, transfers or payments of such funds in immediately available funds.






    AA-1


     


    


 


(i)            The
terms defined in this Appendix apply to the singular and plural forms of those terms and may be used as nouns or verbs. Terms defined
in the present tense may be used in the past or future tense.


 


(j)            The
term "including" means "including without limitation."


 


(k)            References
to a Person are also to its permitted successors and assigns, whether in its individual or representative capacity.


 


(l)            In
the computation of periods of time from one date to or through a later date, the word "from" means "from and including,"
the word "to" means "to but excluding" and the word "through" means "to and including."


 


(m)            Except
where "not less than zero" or similar language is indicated, amounts determined by reference to a mathematical formula may
be positive or negative.


 


(n)            References
to a month, quarter or year are, unless otherwise stated, to a calendar month, calendar quarter or calendar year, respectively.


 


(o)            No
Person will be deemed to have "knowledge" of a particular event or occurrence for purposes of any document that incorporates
this Appendix, unless either (i) a Responsible Person of the Person has actual knowledge of the event or occurrence or (ii) the
Person has received notice of the event or occurrence according to any Transaction Document.


 


Definitions


 


"2022-A Collections" means, for
the Leases and Leased Vehicles allocated to the 2022-A Reference Pool and a Collection Period, the sum of the following amounts for the
Collection Period, without duplication:


 


		(a)	Active Lease Proceeds; minus



 


		(b)	Payaheads; plus



 


		(c)	Payahead Draws; plus



 


		(d)	Active Lease Advances; minus



 


		(e)	Advance Reimbursement Amounts (to the extent retained by the Servicer
                                            under Section 4.4(b) of the Servicing Supplement); plus



 


		(f)	Terminating Lease Proceeds; plus



 


		(g)	Closed Lease Proceeds; plus



 


		(h)	Payment Extension Fees.



 






    AA-2


     


    


 


"2022-A Exchange Note" means
the note, substantially in the form of Exhibit A to the Credit and Security Agreement, executed and authenticated according to the
Credit and Security Agreement and the Exchange Note Supplement.


  


"2022-A Exchange Noteholder"
means the Issuer, as endorsee of the 2022-A Exchange Note.


 


"2022-A Reference Pool" has the
meaning stated in Section 3.1(a) of the Exchange Note Supplement.


 


"Account Control Agreement" means
the Account Control Agreement, dated as of the Cutoff Date, among the Issuer, as grantor, the Indenture Trustee, as secured party, and
U.S. Bank National Association, in its capacity as both a "securities intermediary" as defined in Section 8-102 of the
UCC and a "bank" as defined in Section 9-102 of the UCC.


 


"Accrued Note Interest" means,
for a Class of Notes and a Payment Date, the sum of the Note Monthly Interest and the Note Interest Shortfall.


 


"Active Lease" means a Lease
before the Collection Period that includes its Termination Date.


 


"Active Lease Advance" means,
for an Active Lease other than an Advance Payment Plan Lease and a Collection Period, an advance by the Servicer in an amount (not less
than zero) equal to (a) the Base Payment, minus (b) the sum of (i) Active Lease Proceeds, plus (ii) the
Payahead Draw.


 


"Active Lease Proceeds" means,
for an Active Lease and a Collection Period, an amount equal to:


 


		(a)	amounts applied on the Active Lease; minus



 


		(b)	local fees and taxes; minus



 


		(c)	Lease Administration Amounts; minus



 


		(d)	the sum of (i) amounts paid by the Servicer that are charged
                                            to the account of the related Lessee (including collection expenses), plus (ii) amounts
                                            paid to third parties for the repossession, transportation, reconditioning and disposition
                                            of the related Leased Vehicle, plus (iii) amounts refunded to the Lessee.



 


"Administration Agreement" means
the Administration Agreement, dated as of the Cutoff Date, between Ford Credit, as Administrator, and the Issuer.


 


"Administration Fee" means, for
a Payment Date, an amount equal to the sum of (a) the product of (i) one-twelfth of 0.01%, times (ii) the Note
Balance determined as of the end of the prior Collection Period (or the Closing Date for the first Payment Date), plus (b) the
part of the Administration Fee for the prior Payment Date that was not paid on the Payment Date.


 






    AA-3


     


    

 


"Administrative Reallocation"
means the reallocation of a Lease and Leased Vehicle by (a) the Sponsor under Section 3.4 of the Exchange Note Purchase Agreement,
(b) the Depositor under Section 3.3 of the Exchange Note Sale Agreement or (c) the Servicer under Section 3.3 of
the Servicing Supplement.


 


"Administrative Reallocation Amount"
means, for an Administrative Reallocation and a Payment Date, an amount for the related Lease and Leased Vehicle equal to the sum of
the following amounts and determined as of the last day of the Collection Period before the Collection Period related to the Payment
Date:


 


		(a)	the Securitization Value; plus



 


		(b)	the Advance Balance; minus



 


		(c)	the Payahead Balance; minus



 


		(d)	the sum of any Terminating Lease Proceeds and Closed Lease Proceeds.



 


"Administrator" means Ford Credit,
in its capacity as administrator under the Administration Agreement.


 


"ADR Organization" means The
American Arbitration Association or, if The American Arbitration Association no longer exists or if its ADR Rules would no longer
permit mediation or arbitration, as applicable, of the dispute, another nationally recognized mediation or arbitration organization selected
by the Sponsor.


 


"ADR Rules" means the relevant
rules of the ADR Organization for mediation (including non-binding arbitration) or binding arbitration, as applicable, of commercial
disputes in effect at the time of the mediation or arbitration.


 


"Advance Balance" means, for
a Lease:


 


		(a)	as of the Cutoff Date, the Cutoff Date Delinquency Amount; and



 


		(b)	for a Collection Period, the sum of:



 


		(i)	the Advance Balance for the prior Collection Period (or, for the first
                                            Collection Period, as of the Cutoff Date); plus



 


		(ii)	any Active Lease Advance for the Collection Period; minus



 


		(iii)	any Advance Reimbursement Amount for the Collection Period.



 


"Advance Reimbursement Amount"
has the meaning stated in Section 4.4(b) of the Servicing Supplement.


 


"ALG MTM Residual Value" means,
for a Lease, the expected value of the related Leased Vehicle at the related Scheduled Lease End Date, as forecasted by Automotive Lease
Guide after the beginning of the Lease.


 






    AA-4


     


    

 


"ALG Residual Value" means, for
a Lease, the expected value of the related Leased Vehicle at the related Scheduled Lease End Date, calculated using the residual factors
supplied by Automotive Lease Guide in effect as of the date the related Lease was originated.


  


"Applicable Tax State" means
the State in which the Owner Trustee maintains its Corporate Trust Office, the State in which the Owner Trustee maintains its principal
executive offices and the State of Michigan.


 


"Asset Representations Review Agreement"
means the Asset Representations Review Agreement, dated as of the Cutoff Date, among the Issuer, the Servicer and the Asset Representations
Reviewer.


 


"Asset Representations Reviewer"
means Clayton Fixed Income Services LLC, a Delaware limited liability company.


 


"Authenticating Agent" has the
meaning stated in Section 2.14(a) of the Indenture.


 


"Available Funds" means, for
a Payment Date, the amounts received for the Payment Date by the 2022-A Exchange Noteholder under Section 5.1 of the Exchange Note
Supplement (including the Exchange Note Purchase Price).


 


"Bank Accounts" means the Exchange
Note Collection Account, the Collection Account and the Reserve Account.


 


"Base Residual Value" means,
for a Lease, the lower of (a) the Contract Residual Value of the Lease and (b)(i) the ALG Residual Value of the related Leased
Vehicle or (ii) if the Servicer does not have an ALG Residual Value, the oldest ALG MTM Residual Value that the Servicer has for
the related Leased Vehicle.


 


"Benchmark" means (a) initially,
SOFR and (b) if a Benchmark Transition Event and its related Benchmark Replacement Date have occurred with respect to SOFR or the
then-current Benchmark, the applicable Benchmark Replacement.


 


"Benchmark Determination Date"
means (a) if the Benchmark is SOFR, the SOFR Determination Date and (b) if the Benchmark is any other rate, the date
determined by the Issuer according to Section 3.19(c)(ii) of the Indenture.


 


"Benchmark Replacement" means
the first alternative set forth in the order below that can be determined by the Issuer as of the Benchmark Replacement Date:


 


		(a)	the sum of (a) the alternate rate of
                                            interest that has been selected or recommended by the Relevant Governmental Body as the replacement
                                            for the then-current Benchmark for the applicable Corresponding Tenor and (b) the Benchmark
                                            Replacement Adjustment; or



 


		(b)	the sum of (a) the alternate rate of interest that has been selected
                                            by the Issuer in its reasonable discretion as the replacement for the then-current Benchmark
                                            for the applicable Corresponding Tenor and (b) the Benchmark Replacement Adjustment.



 






    AA-5


     


    

 


"Benchmark Replacement Adjustment"
means the first alternative set forth in the order below that can be determined by the Issuer as of the Benchmark Replacement Date:


 


		(a)	the spread adjustment (which may be a positive or negative value or
                                            zero), or method for calculating or determining such spread adjustment, that has been selected
                                            or recommended by the Relevant Governmental Body for the applicable Unadjusted Benchmark
                                            Replacement; and



 


		(b)	the spread adjustment (which may be a positive or negative value or
                                            zero), or method for calculating or determining such spread adjustment, that has been selected
                                            by the Issuer in its reasonable discretion for the replacement of the then-current Benchmark
                                            with the applicable Unadjusted Benchmark Replacement.



 


"Benchmark Replacement Conforming Changes"
means, with respect to any Benchmark Replacement, any technical, administrative or operational changes (including changes to the definitions
of "Benchmark Determination Date," "Interest Period," and "Reference Time," the timing and frequency of
determining rates, the process of making payments of interest, rounding of amounts or tenors and other administrative matters) that the
Issuer decides may be appropriate to reflect the adoption of such Benchmark Replacement in a manner substantially consistent with market
practice (or, if the Issuer decides that adoption of any portion of such market practice is not administratively feasible or if the Issuer
determines that no market practice for use of the Benchmark Replacement exists, in such other manner as the Issuer determines is reasonably
necessary).


 


"Benchmark Replacement Date"
means:


 


		(a)	in the case of clause (a) or (b) of the definition of "Benchmark
                                            Transition Event," the later of (i) the date of the public statement or publication
                                            of information referenced therein and (ii) the date on which the administrator of the
                                            Benchmark permanently or indefinitely ceases to provide the Benchmark; or



 


		(b)	in the case of clause (c) of the definition of "Benchmark
                                            Transition Event," the date of the public statement or publication of information referenced
                                            therein.



 


For the avoidance of doubt, if the event giving
rise to the Benchmark Replacement Date occurs on a Benchmark Determination Date, but earlier than the Reference Time for that Benchmark
Determination Date, the Benchmark Replacement Date will be deemed to have occurred prior to the Reference Time for such determination.


 


"Benchmark Transition Event"
means the occurrence of one or more of the following events with respect to the then-current Benchmark:


 


		(a)	a public statement or publication of information by or on behalf of
                                            the administrator of the Benchmark announcing that such administrator has ceased or will
                                            cease to provide the Benchmark, permanently or indefinitely; provided, that, at the
                                            time of such statement or publication, there is no successor administrator that will continue
                                            to provide the Benchmark;



 



    AA-6


     


    





 


		(b)	a public statement or publication of information by the
                                            regulatory supervisor for the administrator of the Benchmark, the central bank for the currency
                                            of the Benchmark, an insolvency official with jurisdiction over the administrator for the
                                            Benchmark, a resolution authority with jurisdiction over the administrator for the Benchmark
                                            or a court or an entity with similar insolvency or resolution authority over the administrator
                                            for the Benchmark, which states that the administrator of the Benchmark has ceased or will
                                            cease to provide the Benchmark permanently or indefinitely; provided, that, at the
                                            time of such statement or publication, there is no successor administrator that will continue
                                            to provide the Benchmark; or



 


		(c)	a public statement or publication of information by the
                                            regulatory supervisor for the administrator of the Benchmark announcing that the Benchmark
                                            is no longer representative of the underlying market or economic reality or may no longer
                                            be used.



 


"Book-Entry Note" means a beneficial
interest in a Note issued in book-entry form under Section 2.12 of the Indenture.


 


"Calculation Agent" has the meaning
stated in Section 3.19 of the Indenture.


 


"Certificate of Trust" means
the Certificate of Trust of Ford Credit Auto Lease Trust 2022-A.


 


"Class" means the Class A-1
Notes, the Class A-2a Notes, the Class A-2b Notes, the Class A-3 Notes, the Class A-4 Notes, the Class B Notes,
the Class C Notes or the Class D Notes, as applicable.





 


"Class A Notes" means the
Class A-1 Notes, the Class A-2a Notes, the Class A-2b Notes, the Class A-3 Notes and the Class A-4 Notes.


 


"Class A-1 Notes" means
the $186,000,000 Class A-1 Notes issued by the Issuer.


 


"Class A-2 Notes" means
the Class A-2a Notes and the Class A-2b Notes, collectively.


 


"Class A-2a Notes" means
the $409,000,000 Class A-2a Notes issued by the Issuer.


 


"Class A-2b Notes" means
the $75,000,000 Class A-2b Notes issued by the Issuer.


 


"Class A-3 Notes" means
the $484,000,000 Class A-3 Notes issued by the Issuer.


 


"Class A-4 Notes" means
the $96,050,000 Class A-4 Notes issued by the Issuer.


 


"Class B Notes" means the
$86,800,000 Class B Notes issued by the Issuer.


 


"Class C Notes" means the
$107,080,000 Class C Notes issued by the Issuer.


 


"Class D Notes" means the
$64,900,000 Class D Notes issued by the Issuer.


 



    AA-7


     


    




 


"Clearing Agency" means an organization
registered as a "clearing agency" under Section 17A of the Exchange Act.


 


"Closed Date" means, for a Lease,
the earliest of the date:


 


		(a)	on which the Lease is marked as paid in full (meaning
                                            that the related Lessee owes no further amounts) or closed in the Servicer's receivables
                                            system (including where the Lease is charged off by the Servicer); and



 


		(b)	that is the first day of the sixth month after the month
                                            that includes its Termination Date.



 


"Closed Lease" means a Lease
after the Collection Period that includes its Closed Date.


 


"Closed Lease Proceeds" means,
for a Closed Lease and a Collection Period, an amount equal to:


 


		(a)	amounts applied on the Closed Lease; minus



 


		(b)	local fees and taxes; minus



 


		(c)	Lease Administration Amounts; minus



 


		(d)	the sum of (i) amounts paid by the Servicer that
                                            are charged to the account of the related Lessee (including collection expenses), plus
                                            (ii) amounts paid to third parties for the repossession, transportation, reconditioning
                                            and disposition of the related Leased Vehicle, plus (iii) amounts refunded to
                                            the Lessee.



 


"Closing Date" means April 26,
2022.


 


"Co-Trustee" means each of the
Owner Trustee and the Delaware Trustee.


 


"Collateral" means (a) the
Trust Property, (b) all present and future claims, demands, causes of action and choses in action relating to the property described
above and (c) all payments on or under and all proceeds of the property described above.


 


"Collection Account" means the
account established under Section 4.1(a) of the Servicing Supplement.


 


"Collection Period" means each
month, starting with the Cutoff Date. For a Payment Date, the related Collection Period means the Collection Period before the Payment
Date.


 


"Controlling Class" means (a) the
Outstanding Class A Notes, (b) if no Class A Notes are Outstanding, the Outstanding Class B Notes, (c) if no
Class B Notes are Outstanding, the Outstanding Class C Notes and (d) if no Class C Notes are Outstanding, the Outstanding
Class D Notes.


 






    AA-8


     


    




 


"Corporate Trust Office" means,


 


		(a)	for the Owner Trustee:
	 	 	 
	 	 	The Bank of
      New York Mellon,

                         as
                         Owner Trustee

                         240
                         Greenwich Street, Floor 7 East

                         New
                         York, New York 10286

                         Attention:     Global
                         Client Services – Asset Backed Services

                         Ford Credit Auto
                         Lease Trust 2022-A

                         Telephone: (212) 815-8159

                         Fax: (212) 815-3883





 


or at another address that the Owner Trustee may notify
the Indenture Trustee, the Administrator and the Depositor,


 


		(b)	for the Delaware Trustee:
	 	 	 
	 	 	BNY Mellon Trust of Delaware,

                         as Delaware Trustee

                         301 Bellevue Parkway, 3rd Floor

                         Wilmington, Delaware 19809

                         Attention: Corporate Trust Administration

                         Telephone: (302) 791-3610

                         Fax: (302) 791-3625





 


or at another address in the State of Delaware that the
Delaware Trustee may notify the Indenture Trustee, the Administrator and the Depositor, and


 


		(c)	for the Indenture Trustee:
	 	 	 
	 	 	(i)      for
  purposes of Section 3.2 of the Indenture:
	 	 	 
	 	 	U.S. Bank Trust Company, National Association

  100 Wall Street, 16th Floor

  New York, New York 10005

  Attention: Bond Drop Window
	 	 	 
	 	 	(ii)      for
  all other purposes:
	 	 	 
	 	 	U.S. Bank Trust Company, National Association
	 	 	190 South LaSalle Street, 7th Floor
	 	 	Chicago, Illinois 60603
	 	 	Attention: Global Structured Finance - Ford Credit
    Auto Lease Trust 2022-A 
	 	 	Telephone: (312) 332-7496
	 	 	Email: april.lancsak@usbank.com and melissa.rosal@usbank.com



 





or at another address that the Indenture Trustee may notify
the Owner Trustee and the Administrator.


 






    AA-9


     


    

 


"Corresponding Tenor" means,
with respect to a Benchmark Replacement, a tenor (including overnight) having approximately the same length (disregarding business day
adjustment) as the applicable tenor for the then-current Benchmark.


 


"Cutoff Date" has the meaning
stated in Section 2.2(a)(v) of the Exchange Note Supplement.


 


"Cutoff Date Delinquency Amount"
means, for a Lease other than an Advance Payment Plan Lease, the portion of the Base Payment that is due on or before the Cutoff Date
and that has not been applied on the Lease on or before the Cutoff Date.


 





"Cutoff Date Payahead Amount"
means, for a Lease other than an Advance Payment Plan Lease, an amount (not less than zero) equal to the aggregate Base Payments applied
on the Lease minus the aggregate scheduled Base Payments, in each case, on or before the Cutoff Date.


 


"Default" means an event that
with notice or the passage of time or both would become an Event of Default.


 


"Definitive Notes" has the meaning
stated in Section 2.13 of the Indenture.


 


"Delaware Statutory Trust Act"
means Chapter 38 of Title 12 of the Delaware Code.


 


"Delaware Trustee" means BNY
Mellon Trust of Delaware, a Delaware banking corporation, not in its individual capacity but solely as Delaware Trustee under the Trust
Agreement.


 


"Delinquency Trigger" means,
for any Collection Period, that the aggregate Securitization Value of Leases in the 2022-A Reference Pool that are more than 60 days
Delinquent as a percentage of the aggregate Securitization Value of the Leases in the 2022-A Reference Pool as of the last day of the
Collection Period exceeds 0.30% for the first 12 Collection Periods and 0.40% for the remaining Collection Periods that the Notes are
Outstanding.


 


"Delinquent" means a Lease on
which more than $49.99 of a Base Payment required to be paid by the Lessee is past due.


 


"Depositor" means Ford Credit
Auto Lease Two LLC, a Delaware limited liability company.


 


"Depository Agreement" means
the letter of representations for the Notes, dated April 26, 2022, by the Issuer for the benefit of The Depository Trust Company.


 


"Event of Default" has the meaning
stated in Section 5.1(a) of the Indenture.


 


"Excess Exchange Note Amounts"
means any amounts distributed to the 2022-A Exchange Noteholder under Section 5.1(a)(vii) of the Exchange Note Supplement.


 






    AA-10


     


    

 


"Exchange Act" means the Securities
Exchange Act of 1934.


 


"Exchange Note Available Funds"
means, for a Payment Date, an amount equal to the sum of the following amounts for the Payment Date:


 


		(a)	the 2022-A Collections;



 


		(b)	any Administrative Reallocation Amounts;



 


		(c)	the Exchange Note Purchase Price, if any; and



 


		(d)	the Reserve Account Draw Amount, if any.



 


"Exchange Note Balance" means
the Exchange Note Initial Principal Balance, as reduced by amounts paid as principal on the 2022-A Exchange Note under Section 5.1
of the Exchange Note Supplement.


 


"Exchange Note Collection Account"
means the account established under Section 4.1(a) of the Servicing Supplement.


 


"Exchange Note Final Scheduled Payment
Date" has the meaning stated in Section 2.2(a)(viii) of the Exchange Note Supplement.


 


"Exchange Note Initial Principal Balance"
has the meaning stated in Section 2.2(a)(iii) of the Exchange Note Supplement.


 


"Exchange Note Interest Payment Amount"
means, for a Payment Date, the sum of the Exchange Note Monthly Interest and the Exchange Note Interest Shortfall.


 


"Exchange Note Interest Period"
means, for a Payment Date, from the prior Payment Date to the Payment Date (or from the Exchange Note Issuance Date for the first Payment
Date).


 





"Exchange Note Interest Rate"
has the meaning stated in Section 2.2(a)(vi) of the Exchange Note Supplement.


 


"Exchange Note Interest Shortfall"
means, for a Payment Date, an amount equal to the excess of the Exchange Note Interest Payment Amount for the prior Payment Date over
the amount of interest that was paid to the 2022-A Exchange Noteholder on the prior Payment Date, together with interest on that
excess amount, if lawful, at the Exchange Note Interest Rate for the related Exchange Note Interest Period.


 


"Exchange Note Issuance Date"
has the meaning stated in Section 2.2(a)(i) of the Exchange Note Supplement.


 


"Exchange Note Monthly Interest"
means, for a Payment Date, the aggregate amount of interest accrued on the Exchange Note Balance of the 2022-A Exchange Note at the Exchange
Note Interest Rate for the related Exchange Note Interest Period.


 






    AA-11


     


    

 


"Exchange Note Principal Payment Amount"
means, for a Payment Date, the lesser of (a) an amount equal to the excess of (i) the aggregate Note Balance of the Notes (or,
if the Issuer is no longer the 2022-A Exchange Noteholder, as endorsee, the Exchange Note Balance) as of the prior Payment Date (or,
for the first Payment Date, as of the Closing Date) over (ii)(A) the Pool Balance as of the end of the related Collection
Period minus (B) the Targeted Overcollateralization Amount and (b) the Exchange Note Balance.


 


"Exchange Note Purchase Agreement"
means the Exchange Note Purchase Agreement, dated as of the Cutoff Date, between Ford Credit, as seller, and the Depositor, as purchaser.


 


"Exchange Note Purchase Date"
means the Payment Date on which the Exchange Note Purchase Price is paid.


 


"Exchange Note Purchase Price"
means, for an Exchange Note Purchase Date, an amount equal to the sum of:


 


	 	(a)	the sum of:




 


		(i)	the Exchange Note Balance as of the Exchange Note Purchase
                                            Date (without giving effect to payments of principal to be made on that date); plus



 


		(ii)	the Exchange Note Interest Payment Amount payable on
                                            the Exchange Note Purchase Date; minus



 


	 	(b)	the amount in the Exchange Note Collection Account for the related Collection
  Period minus any net investment earnings.




 


"Exchange Note Redemption Date"
means the Payment Date stated by the Servicer for the purchase of the 2022-A Exchange Note under Section 6.1 of the Servicing Supplement.


 


"Exchange Note Sale Agreement"
means the Exchange Note Sale Agreement, dated as of the Cutoff Date, between the Depositor, as seller, and the Issuer, as purchaser.


 


"Exchange Note Supplement" means
the 2022-A Exchange Note Supplement, dated as of the Cutoff Date, to the Credit and Security Agreement.


 


"Federal Reserve Bank of New York's Website"
means the website of the Federal Reserve Bank of New York, currently at https://apps.newyorkfed.org/markets/autorates/sofr-avg-ind,
or at such other page as may replace such page on the website of the Federal Reserve Bank of New York.


 






    AA-12


     


    

 


"Final Scheduled Payment Date"
means, for each Class of Notes, the Payment Date stated below:


 


	Class	 	Final Scheduled Payment Date
	Class A-1 Notes	 	May 15, 2023
	Class A-2a Notes	 	October 15, 2024
	Class A-2b Notes	 	October 15, 2024
	Class A-3 Notes	 	May 15, 2025
	Class A-4 Notes	 	July 15, 2025
	Class B Notes	 	August 15, 2025
	Class C Notes	 	October 15, 2025
	Class D Notes	 	December 15, 2026




 


"First Priority Principal Payment"
means, for a Payment Date, the greater of:


 


		(a)	an amount (not less than zero) equal to the Note Balance
                                            of the Class A Notes as of the prior Payment Date (or, for the first Payment Date, the
                                            Closing Date) minus the total Securitization Value as of the end of the related Collection
                                            Period; and



 


		(b)	on and after the Final Scheduled Payment Date for the
                                            Class A Notes, the Note Balance of the Class A Notes.



 


"Floating Rate Notes" means the
Class A-2b Notes.


 


"Indemnified Person" has the
meaning stated in Section 6.7(c) of the Indenture, Section 5.2(b) of the Servicing Supplement and Section 7.2(a) of
the Trust Agreement, in each case, as used in such document.


 


"Indenture" means the Indenture,
dated as of the Cutoff Date, between the Issuer and the Indenture Trustee.


 


"Indenture Trustee" means U.S.
Bank Trust Company, National Association, a national banking association, not in its individual capacity but solely as Indenture Trustee
under the Indenture.


 


"Independent" means that the
relevant Person (a) is independent of the Issuer, the Depositor and their Affiliates, (b) does not have a direct financial
interest or a material indirect financial interest in the Issuer, the Depositor or their Affiliates and (c) is not an officer, employee,
underwriter, trustee, partner, director or person performing similar functions of or for the Issuer, the Depositor or their Affiliates.


 


"Independent Certificate" means
a certificate or opinion to be delivered to the Indenture Trustee under Section 11.4 of the Indenture, signed by an Independent
appraiser or other expert appointed by an Issuer Order and approved by the Indenture Trustee, and stating that the signer has read the
definition of "Independent" and that the signer is Independent.


 


"Initial Pool Balance" means
$1,622,399,420.75, which is the aggregate Securitization Value of the Leases as of the Cutoff Date.


 


"Interest Period" means, for
a Payment Date, (a) for the Class A-1 Notes and the Class A-2b Notes, from the prior Payment Date to the Payment Date
(or from the Closing Date to May 16, 2022, for the first Payment Date) and (b) for each other Class of Notes, from the
15th day of the month before the Payment Date to the 15th day of the month in which the Payment Date occurs (or from the Closing Date
to May 15, 2022 for the first Payment Date).


 






    AA-13


     


    




 


"Investor Rate" means 8.90%.


 


"Issuer" means Ford Credit Auto
Lease Trust 2022-A, a Delaware statutory trust.


 


"Issuer Order" and "Issuer
Request" have the meanings stated in Section 11.4(a) of the Indenture.


 


"Lease" means, for the 2022-A
Reference Pool, a Lease identified as a "2022-A Lease" in the Schedule of Leases and allocated to the 2022-A Reference Pool,
excluding each Lease (a) for which the Administrative Reallocation Amount has been paid by the Sponsor, the Depositor or the Servicer
or (b) that was a charged-off Lease sold under Section 3.3(g) of the Servicing Agreement during a prior Collection Period.


 


"Lease Administration Amounts"
means, for a Lease and a Collection Period, administrative amounts and charges due from the related Lessee in the Collection Period,
including:


 


		(a)	late fees, returned check fees and other administrative
                                            fees or similar charges allowed by applicable law; and



 


		(b)	amounts to reimburse the Servicer for payment of the
                                            related Lessee's parking tickets, other fines imposed by governmental authorities and other
                                            amounts required to be paid by the Lessee that are paid by the Servicer;
	 	 	 
	 	 	but excluding, Payment Extension Fees, Excess Wear and Use, Excess Mileage and amounts required to be paid by
  the related Lessee on an early termination of the Lease.




 


"Monthly Deposit Required Ratings"
has the meaning stated in Section 4.3(b) of the Servicing Supplement.


 


"Monthly Investor Report" has
the meaning stated in Section 3.4(a) of the Servicing Supplement.


 


"Moody's" means Moody's Investors
Service, Inc.


 


"Note Balance" means, for a Note
or Class of Notes, the initial aggregate principal amount of the Note or Class of Notes minus amounts paid as principal
on the Note or Class of Notes.


 






    AA-14


     


    

 


"Note Interest Rate" means, for
each Class of Notes, the interest rate per annum specified below (except that the Note Interest Rate for any Floating Rate Notes
will not be less than 0.00%):


 


	Class	 	Note Interest Rate
	Class A-1 Notes	 	1.37400%
	Class A-2a Notes	 	2.78%
	Class A-2b Notes	 	30-day average SOFR + 0.60%
	Class A-3 Notes	 	3.23%
	Class A-4 Notes	 	3.37%
	Class B Notes	 	3.81%
	Class C Notes	 	4.18%
	Class D Notes	 	4.66%




 


"Note Interest Shortfall" means,
for a Class of Notes and a Payment Date, an amount equal to the excess of the Accrued Note Interest for the prior Payment Date for
the Class over the amount of interest that was paid to the Noteholders of the Class on the prior Payment Date, together
with interest on that excess amount, if lawful, at the Note Interest Rate for the Class for the related Interest Period.


 


"Note Monthly Interest" means,
for a Class of Notes and a Payment Date, the aggregate amount of interest accrued on the Note Balance of that Class at the
Note Interest Rate for the Class for the related Interest Period.


 


"Note Owner" means, for a Book-Entry
Note, the Person who is the beneficial owner of a Book-Entry Note as reflected on the books of the Clearing Agency or on the books of
a Person maintaining an account with the Clearing Agency (as a direct participant or as an indirect participant, under the rules of
the Clearing Agency).


 


"Note Paying Agent" means the
Indenture Trustee and any other Person appointed as Note Paying Agent under Section 2.15 of the Indenture.


 


"Note Pool Factor" means, for
a Class of Notes and a Payment Date, a seven-digit decimal figure equal to the Note Balance of the Class after giving effect
to payments of principal of the Class on the Payment Date divided by the initial Note Balance of the Class.


 


"Note Redemption Price" means,
for the Redemption Date, an amount equal to the sum of:


 


		(a)	the Note Balance as of the Redemption Date; plus



 


		(b)	the Accrued Note Interest payable on the Redemption Date.



 


"Note Register" and "Note
Registrar" have the meanings stated in Section 2.4(a) of the Indenture.


 


"Noteholder" means the Person
in whose name a Note is registered on the Note Register.


 






    AA-15


     


    

 


"Notes" means the Class A-1
Notes, the Class A-2a Notes, the Class A-2b Notes, the Class A-3 Notes, the Class A-4 Notes, the Class B Notes,
the Class C Notes and the Class D Notes, collectively.


 


"Officer's Certificate" means,
for a Person, a certificate signed by a Responsible Person of the Person.





 


"Opinion of Counsel" means a
written opinion of counsel, which counsel is reasonably acceptable to the Indenture Trustee and the Owner Trustee, as applicable.


 


"Other Assets" means any assets
(other than the Trust Property) sold, assigned or conveyed or intended to be sold, assigned or conveyed by the Depositor to any Person
other than the Issuer, whether by way of a sale, capital contribution, pledge or otherwise.


 


"Other Borrower Assets" has the
meaning stated in Section 11.2(a) of the Indenture.


 


"Other Borrower Liabilities"
has the meaning stated in Section 11.2(a) of the Indenture.


 


"Outstanding" means, for the
Notes as of any date, all Notes authenticated and delivered under the Indenture on or before that date except (a) Notes that have
been cancelled by the Note Registrar or delivered to the Note Registrar for cancellation, (b) Notes to the extent the amount necessary
to pay the Notes has been deposited with the Indenture Trustee or Note Paying Agent in trust for the Noteholders and, if those Notes
are to be redeemed, notice of the redemption has been given under the Indenture and (c) Notes in exchange for or in place of which
other Notes have been authenticated and delivered under the Indenture unless proof satisfactory to the Indenture Trustee is presented
that the Notes are held by a bona fide purchaser. In determining whether Noteholders of the required Note Balance have made or given
a request, demand, authorization, direction, notice, consent or waiver under any Transaction Document, Notes owned by the Issuer, the
Depositor, the Servicer or their Affiliates will be considered not to be Outstanding. However, Notes owned by the Issuer, the Depositor,
the Servicer or their Affiliates will be considered to be Outstanding if (A) no other Notes remain Outstanding or (B) the Notes
have been pledged in good faith and the pledgee establishes to the reasonable satisfaction of the Indenture Trustee the pledgee's right
to act for the Notes and that the pledgee is not the Issuer, the Depositor, the Servicer or their Affiliates.


 


"Owner Trustee" means The Bank
of New York Mellon, a New York banking corporation, not in its individual capacity but solely as Owner Trustee under the Trust Agreement.


 


"Payahead" means, for an Active
Lease and a Collection Period, an amount (not less than zero) equal to (i) the Active Lease Proceeds for the Collection Period,
minus (ii) the sum of (A) the Base Payment for the Collection Period (or, for an Advance Payment Plan Lease, zero) plus
(B) the Advance Balance for the prior Collection Period.


 


"Payahead Balance" means, for
a Lease:


 


		(a)	as of the Cutoff Date, the Cutoff Date Payahead Amount;
                                            and



 


		(b)	for a Collection Period, the sum of:



 


		(i)	the Payahead Balance for the prior Collection Period
                                            (or, for the first Collection Period, as of the Cutoff Date); plus



 


		(ii)	the Payahead for the Collection Period; minus



 


		(iii)	the Payahead Draw for the Collection Period.



 






    AA-16


     


    

 


"Payahead Draw" means, for a
Lease and a Collection Period, an amount equal to:


 


		(a)	for a Collection Period before the Collection Period
                                            that includes its Termination Date, the lesser of:



 


		(i)	an amount (not less than zero) equal to the Base Payment
                                            (or, for an Advance Payment Plan Lease, zero), minus the Active Lease Proceeds; and



 


		(ii)	the Payahead Balance for the Lease for the prior Collection
                                            Period (or, for the first Collection Period, as of the Cutoff Date); and



 


		(b)	for a Collection Period that includes its Termination
                                            Date or in which its Administrative Reallocation occurs, the Payahead Balance for the Lease
                                            for the prior Collection Period (or, for the first Collection Period, as of the Cutoff Date).









 


"Payment Date" means the 15th
day of a month, or, if not a Business Day, the next Business Day, starting in the first full month after the Closing Date. For a Collection
Period, the related Payment Date means the Payment Date following the end of the Collection Period.


 


"Permitted Investments" means
book-entry securities, negotiable instruments or securities represented by instruments in bearer or registered form that evidence:


 


		(a)	direct non-callable obligations of, and obligations fully
                                            guaranteed as to timely payment by, the United States;



 


		(b)	demand deposits, time deposits, certificates of deposit
                                            or bankers' acceptances of any depository institution or trust company (i) incorporated
                                            under the laws of the United States or any State or any United States branch or agency of
                                            a foreign bank, (ii) subject to supervision and examination by federal or State banking
                                            or depository institution authorities and (iii) that at the time the investment or contractual
                                            commitment to invest is made, the commercial paper or other short-term unsecured debt obligations
                                            (other than obligations with a rating based on the credit of a Person other than the depository
                                            institution or trust company) of the depository institution or trust company have the Required
                                            Rating;



 


		(c)	commercial paper, including asset-backed commercial paper,
                                            having, at the time the investment or contractual commitment to invest is made, the Required
                                            Rating;



 


		(d)	investments in money market funds having, at the time
                                            the investment or contractual commitment to invest is made, a rating in the highest investment
                                            grade category from each of Moody's and Standard & Poor's (including funds for which
                                            the Indenture Trustee or the Owner Trustee or any of their Affiliates is investment manager
                                            or advisor);



 



    AA-17


     


    

 





		(e)	repurchase obligations for any security that is a direct
                                            non-callable obligation of, or fully guaranteed by, the United States or any agency or instrumentality
                                            of the United States the obligations of which are backed by the full faith and credit of
                                            the United States, in either case entered into with a depository institution or trust company
                                            (acting as principal) described in clause (b) above; and



 


		(f)	any other investment that is acceptable to each Rating
                                            Agency.



 


"Permitted Lien" means a tax,
mechanics' or other Lien that attaches by operation of law, or any security interest of the Depositor in the Purchased Property under
the Exchange Note Purchase Agreement, the Issuer in the Sold Property under the Exchange Note Sale Agreement or the Indenture Trustee
in the Collateral under the Indenture.


 


"Pool Balance" means, for the
2022-A Reference Pool as of any date, the sum of the Securitization Values of the Leases.


 


"Purchased Property" means (a) the
2022-A Exchange Note, (b) all amounts paid or due on the 2022-A Exchange Note on or after the Cutoff Date, (c) Ford Credit's
rights under the Credit and Security Agreement, the Exchange Note Supplement, the Servicing Agreement and the Servicing Supplement related
to the 2022-A Exchange Note, (d) all present and future claims, demands, causes of action and choses in action relating to any of
the property described above and (e) all payments on or under and all proceeds of the property described above.


 


"Qualified Institution" means
(a) a bank or depository institution organized under the laws of the United States or any State or any United States branch or agency
of a foreign bank or depository institution that (i) is subject to supervision and examination by federal or State banking authorities,
(ii) has a short-term deposit or debt rating of "P-1" from Moody's and "A-1" from Standard & Poor's,
(iii) if the institution holds any Bank Accounts other than as segregated trust accounts and the deposits are to be held in the
accounts more than 30 days, has a long-term unsecured debt rating or issuer rating of at least "AA" from Standard &
Poor's, and (iv) if the institution is organized under the laws of the United States, whose deposits are insured by the Federal
Deposit Insurance Corporation, or (b) the corporate trust department of any bank or depository institution organized under the laws
of the United States or any State or any United States branch or agency of a foreign bank or depository institution that is subject to
supervision and examination by federal or State banking authorities that (x) is authorized under those laws to act as a trustee
or in any other fiduciary capacity, and (y) has a long-term deposit rating of at least "Baa3" from Moody's.


 





"Rating Agency" means Moody's
and Standard & Poor's.


 






    AA-18


     


    

 


"Rating Agency Condition" means,
for an action or request and a Rating Agency, the satisfaction of either of the following conditions, according to the then-current policies
of the Rating Agency for that action or request:


 


		(a)	the Rating Agency has notified the Depositor, the Servicer,
                                            the Owner Trustee and the Indenture Trustee in writing that the proposed action or request
                                            will not result in a downgrade or withdrawal of its then current rating on any of the Notes;
                                            or



 


		(b)	the Issuer has given ten Business Days' prior notice
                                            to the Rating Agency and the Rating Agency has not notified the Depositor, the Servicer,
                                            the Owner Trustee and the Indenture Trustee before the end of the ten-day period that the
                                            action will result in a downgrade or withdrawal of its then current rating on any of the
                                            Notes.



 


"Reallocation Request" has the
meaning stated in Section 3.4(a) of the Exchange Note Sale Agreement.


 


"Record Date" means, for a Payment
Date and a Book-Entry Note, the close of business on the day before the Payment Date and, for a Payment Date and a Definitive Note, the
last day of the month before the month in which the Payment Date occurs.


 


"Recoveries" means, for a Terminating
Lease or Closed Lease and a Collection Period, an amount equal to:


 


		(a)	amounts applied on the Lease after the date the Lease
                                            is marked as closed in the Servicer's receivables system (including where the Lease is charged
                                            off by the Servicer); minus



 


		(b)	local fees and taxes; minus



 


		(c)	Lease Administration Amounts; minus



 


		(d)	the sum of (i) amounts paid by the Servicer that
                                            are charged to the account of the related Lessee (including collection expenses), plus
                                            (ii) amounts paid to third parties for the repossession, transportation, reconditioning
                                            and disposition of the related Leased Vehicle, plus (iii) amounts refunded to
                                            the related Lessee.



 


"Redemption Date" means the Payment
Date on which the Note Redemption Price is paid.


 


"Reference Pool Servicing Fee"
has the meaning stated in Section 3.10(a)(i) of the Servicing Supplement.


 


"Reference Time" means, for an
Interest Period, the time on the Benchmark Determination Date determined by the Issuer according to Section 3.19(c)(ii) of
the Indenture.


 


"Registered Noteholder" means
the Person in whose name a Note is registered on the Note Register on the Record Date.


 






    AA-19


     


    

 


"Regular Principal Payment" means:


 


		(a)	for a Payment Date that is not the Redemption Date, the
                                            greater of:



 


		(i)	an amount (not less than zero) equal to:



 


		(A)	(1) the aggregate Note Balance of the Notes as
                                            of the prior Payment Date (or, for the first Payment Date, the Closing Date) minus
                                            (2) the total Securitization Value as of the end of the related Collection Period minus
                                            the Targeted Overcollateralization Amount; minus



 


		(B)	the sum of the First Priority Principal Payment, the
                                            Second Priority Principal Payment and the Third Priority Principal Payment; and



 





		(ii)	on and after the Final Scheduled Payment Date of the
                                            Class D Notes, the Note Balance of the Class D Notes; and



 


		(b)	for the Redemption Date, the Note Redemption Price.



 


"Regulation AB" means Regulation
AB under the Securities Act.


 


"Regulation RR" means Regulation
RR under the Exchange Act (17 C.F.R. §246.1, et seq.).


 


"Relevant Governmental Body"
means the Federal Reserve Board and/or the Federal Reserve Bank of New York, or a committee officially endorsed or convened by the Federal
Reserve Board and/or the Federal Reserve Bank of New York, or any successor thereto.


 


"Requesting Party" has the meaning
specified in Section 3.4(a) of the Exchange Note Sale Agreement.


 


"Required Rating" means, for
short-term unsecured debt obligations, a rating of (a) "P-1" from Moody's and (b) "A-1+" from Standard &
Poor's.


 


"Required Reserve Amount" means,
$8,111,997.10, which is at least 0.50% of the Initial Pool Balance.


 


"Reserve Account" means the account
established under Section 4.1(a) of the Servicing Supplement.


 


"Reserve Account Draw Amount"
means, for a Payment Date, the lesser of:


 


		(a)	an amount (not less than zero) equal to (i) the
                                            sum of the payments required to be made on the Payment Date under Sections 5.1(a)(i) through
                                            (iii) of the Exchange Note Supplement, minus (ii) the 2022-A Collections
                                            for the Payment Date, minus (iii) any Shared Amounts allocated to the 2022-A
                                            Exchange Note for the Payment Date; and



 


		(b)	the amount in the Reserve Account minus any net
                                            investment earnings.



 


"Residual Interest" means a beneficial
ownership interest in the Issuer, as recorded on the Trust Register.


 






    AA-20


     


    

 


"Responsible Person" means:


 


		(a)	for a Borrower or a Titling Company, an "Authorized
                                            Officer," as stated in Section 4.11(a) of the related Titling Company LLC
                                            Agreement;



 


		(b)	for the Depositor, an "Authorized Officer",
                                            as stated in Section 4.11(a) of the Limited Liability Company Agreement;



 


		(c)	for the Administrator, a "Responsible Person"
                                            designated under Section 2.7 of the Administration Agreement;



 


		(d)	for the Issuer, an officer in the Corporate Trust Office
                                            of the Owner Trustee, including a vice president, assistant vice president, secretary, assistant
                                            secretary or another officer customarily performing functions similar to those performed
                                            by the officers listed above and, for a particular matter, any officer to whom the matter
                                            is referred because of the officer's knowledge of and familiarity with the particular subject
                                            and, if the Administration Agreement is in effect, a Responsible Person of the Administrator;



 


		(e)	for the Servicer, a "Responsible Person" designated
                                            under Section 3.9 of the Servicing Supplement; and



 


		(f)	for the Indenture Trustee, the Owner Trustee or the Delaware
                                            Trustee, an officer in the Corporate Trust Office of the Indenture Trustee, the Owner Trustee
                                            or the Delaware Trustee, as applicable, including each vice president, assistant vice president,
                                            secretary, assistant secretary or other officer customarily performing functions similar
                                            to those performed by those officers listed above, having direct responsibility for the administration
                                            of the Transaction Documents and, for a particular matter, any officer to whom the matter
                                            is referred because of the officer's knowledge of and familiarity with the particular subject.



 


"Review" has the meaning stated
in the Asset Representations Review Agreement.


 





"Review Demand Date" means, for
a Review, the date following the occurrence of the Delinquency Trigger on which the Indenture Trustee determines that the required percentage
of Noteholders has voted to direct a Review under Section 7.2 of the Indenture.


 


"Review Lease" means, for a Review,
the Leases more than 60 days Delinquent as of the last day of the Collection Period before the Review Demand Date stated in the Review
Notice.


 


"Review Notice" means the notice
from the Indenture Trustee to the Asset Representations Reviewer and the Servicer that a Review Demand Date has occurred.


 


"Review Report" has the meaning
stated in the Asset Representations Review Agreement.


 


"Schedule of Leases" means the
schedule or file listing the Leases attached as Schedule A to the Exchange Note Supplement.


 






    AA-21


     


    

 


"Second Priority Principal Payment"
means, for a Payment Date, the greater of:


 


		(a)	an amount (not less than zero) equal to the Note Balance
                                            of the Class A Notes and the Class B Notes as of the prior Payment Date (or, for
                                            the first Payment Date, the Closing Date) minus the total Securitization Value as
                                            of the end of the related Collection Period minus the First Priority Principal Payment;
                                            and



 


		(b)	on and after the Final Scheduled Payment Date of the
                                            Class B Notes, the Note Balance of the Class B Notes.



 


"Secured Parties" means the Noteholders.


 


"Securities Account" means each
Bank Account subject to the terms of the Account Control Agreement or the Titling Company Account Control Agreement.


 


"Securitization Value" means,
for:


 


		(a)	an Active Lease and a Collection Period (or the Cutoff
                                            Date), the sum of the present values of:



 


		(i)	(A) the Base Payments (determined as of the Cutoff
                                            Date) remaining after the end of the Collection Period (or as of the Cutoff Date) or (B) for
                                            an Advance Payment Plan Lease, zero; and



 


		(ii)	the Base Residual Value;
	 	 	 
	 	calculated using a discount rate equal to the higher of the Contract Rate and the Investor Rate on the basis of a 360-day year of twelve 30-day months to the beginning of the Collection Period (or the Cutoff Date) and assuming each amount is received at the end of the Collection Period in which the amount is scheduled to be received and giving effect to any Payment Extension made on the Active Lease on or before the Cutoff Date;




 


		(b)	a Terminating Lease and (i) a Collection Period
                                            in which the related Leased Vehicle is sold, zero and (ii) any other Collection Period,
                                            the Base Residual Value; and



 


		(c)	a Closed Lease and a Collection Period, zero.



 


"Servicing Supplement" means
the 2022-A Servicing Supplement, dated as of the Cutoff Date, to the Servicing Agreement.


 


"Shared Amounts" means, for a
Payment Date and any Exchange Note for which an Exchange Note Event of Default described in Sections 6.4(a)(i) or (ii) of the
Credit and Security Agreement has occurred and is continuing, any shortfall in payment of interest on or principal of that Exchange Note
on the Payment Date (and, if there is more than one Exchange Note having funds available for distribution as Shared Amounts, the Shared
Amounts will be allocated among all such Exchange Notes pro rata based on their respective Exchange Note Balances).


 






    AA-22


     


    

 








"SOFR"
means, for any Interest Period, the following rate, as obtained by the Calculation Agent:


 


		(a)	the
                                            compounded average of the secured overnight financing rate over a rolling 30-calendar
                                            day period, as such rate is published by the Federal Reserve Bank of New York, as the administrator
                                            of the benchmark (or a successor administrator), on the Federal Reserve Bank of New York's
                                            Website under "30-Day Average SOFR" at 3:00 p.m., New York time, on the SOFR Determination
                                            Date; and



 


		(b)	if the rate does not appear on the Federal Reserve Bank
                                            of New York's Website, the rate that was published at 3:00 p.m., New York time, on the first
                                            preceding SOFR Business Day for which such rate was published on the Federal Reserve Bank
                                            of New York's Website under "30-Day Average SOFR."



 


"SOFR
Business Day" means a business day determined in accordance with the SOFR publication calendar of the Federal Reserve
Bank of New York.


 


"SOFR Determination Date" means
the date that is two SOFR Business Days before the first day of the applicable Interest Period.


 


"Sold Property" means (a) the
Purchased Property, (b) the Depositor's rights under the Exchange Note Purchase Agreement, (c) all present and future claims,
demands, causes of action and choses in action relating to any of the property described above and (d) all payments on or under
and all proceeds of the property described above.


 


"Sponsor" means Ford Credit.


 


"Standard & Poor's"
means S&P Global Ratings.


 


"Targeted Overcollateralization Amount"
means $154,127,944.97, which is 9.50% of the Initial Pool Balance.


 


"Terminating Lease" means a Lease
from the beginning of the Collection Period that includes its Termination Date through the end of the Collection Period that includes
its Closed Date.


 


"Terminating
Lease Proceeds" means, for a Terminating Lease and a Collection Period, an amount equal to:


 


		(a)	amounts applied on the Terminating Lease; minus



 


		(b)	local fees and taxes; minus



 


		(c)	Lease Administration Amounts; minus



 


		(d)	the sum of (i) amounts paid by the Servicer that
                                            are charged to the account of the related Lessee (including collection expenses), plus
                                            (ii) amounts paid to third parties for the repossession, transportation, reconditioning
                                            and disposition of the related Leased Vehicle, plus (iii) amounts refunded to
                                            the Lessee.



 






    AA-23


     


    

 


"Termination Date" means, for
a Lease, the earliest of:


 


		(a)	its Scheduled Lease End Date, as extended by any Payment
                                            Extension granted before the Cutoff Date;



 


		(b)	the date the related Leased Vehicle is either:



 


		(i)	in the possession of the Servicer or its agent or bailee;
                                            or



 


		(ii)	purchased by the related Lessee under the Lease or
                                            by a Dealer under the Servicing Procedures; and



 


		(c)	its Closed Date.



 


"Test Fail" has the meaning stated
in the Asset Representations Review Agreement.


 


"Third Priority Principal Payment"
means, for a Payment Date, the greater of:





 


		(a)	an amount (not less than zero) equal to the Note Balance
                                            of the Class A Notes, the Class B Notes and the Class C Notes as of the prior
                                            Payment Date (or, for the first Payment Date, the Closing Date) minus the total Securitization
                                            Value as of the end of the related Collection Period minus the First Priority Principal Payment
                                            minus the Second Priority Principal Payment; and



 


		(b)	on and after the Final Scheduled Payment Date of the
                                            Class C Notes, the Note Balance of the Class C Notes.



 


"Titling Company Account Control Agreement"
means the Titling Company Account Control Agreement, dated as of the Cutoff Date, among the Titling Companies, as grantors, the Indenture
Trustee, as secured party, and U.S. Bank National Association, in its capacity as both a "securities intermediary" as defined
in Section 8-102 of the UCC and a "bank" as defined in Section 9-102 of the UCC.


 


"Transaction Documents" means:


 





		(a)	the Basic Documents;



 


		(b)	the Trust Agreement;



 


		(c)	the Exchange Note Supplement;



 


		(d)	the Servicing Supplement;



 


		(e)	the Exchange Note Purchase Agreement;



 


		(f)	the Exchange Note Sale Agreement;



 


		(g)	the Indenture;



 


		(h)	the Account Control Agreement and the Titling Company
                                            Account Control Agreement;



 


		(i)	the Administration Agreement;



 


		(j)	the Asset Representations Review Agreement; and



 


		(k)	the Depository Agreement.



 






    AA-24


     


    

 


"Trust Agreement" means the Amended
and Restated Trust Agreement, dated as of the Cutoff Date, among the Depositor, the Delaware Trustee and the Owner Trustee.


 


"Trust Indenture Act" or "TIA"
means the Trust Indenture Act of 1939.


 


"Trust Property" means (a) the
Sold Property, (b) the Issuer's rights under the Transaction Documents, (c) all "security entitlements" (as defined
in Section 8-102 of the UCC) relating to the Bank Accounts and the property deposited in or credited to any of the Bank Accounts,
(d) all present and future claims, demands, causes of action and choses in action relating to any of the property described above
and (e) all payments on or under and all proceeds of the property described above.


 


"Trust Register" and "Trust
Registrar" have the meanings stated in Section 3.2 of the Trust Agreement.


 


"Unadjusted Benchmark Replacement"
means the Benchmark Replacement excluding the Benchmark Replacement Adjustment.


 






    AA-25