Exhibit 4.2


 


EXECUTION VERSION


 


AFN ABSPROP001, LLC


 


AFN ABSPROP001-A, LLC


 


AFN ABSPROP001-B, LLC


 


AFN ABSPROP002, LLC


 


AFN ABSPROP002-A, LLC


 


AFN ABSPROP002-B, LLC


 


AFN ABSPROP002-C, LLC


 


each, as an Issuer,


 


and


 


CITIBANK, N.A.,


as Indenture Trustee


 





 






SERIES 2021-1 SUPPLEMENT


 


Dated as of June 3, 2021


 


to the


 


Master Indenture dated as of May 30, 2019


 





 



 


NET-LEASE MORTGAGE NOTES,

SERIES 2021-1, CLASS A-1 (AAA), CLASS A-2 (AAA), CLASS A-3 (A), CLASS A-4 (A),

 CLASS B-1 (BBB) AND CLASS B-2 (BBB) NOTES


 












     



     


    

 


TABLE OF CONTENTS


Page




	ARTICLE I Definitions	2
	 	 
	Section 1.01.   Definitions	2
	 	 
	ARTICLE II Creation of the Series 2021-1 Notes; Payments on the Series 2021-1 Notes	10
	 	 
	Section 2.01.   Designation	10
	Section 2.02.   Payments on the Series 2021-1 Notes	12
	Section 2.03.   Voluntary Prepayment	15
	Section 2.04.   Early Refinancings	15
	Section 2.05.   Unscheduled Principal Payments.	16
	Section 2.06.   Triple A Release Event.	16
	 	 
	ARTICLE III Representations and Warranties	16
	 	 
	Section 3.01.   Representations and Warranties	16
	Section 3.02.   Conditions Precedent Satisfied	17
	Section 3.03.   Collateral Representations and Warranties	17
	 	 
	ARTICLE IV Miscellaneous Provisions	18
	 	 
	Section 4.01.   Ratification of Indenture	18
	Section 4.02.   Counterparts	19
	Section 4.03.   Governing Law	19
	Section 4.04.   Beneficiaries	19
	Section 4.05.   Non-Petition	19
	Section 4.06.   Non-Recourse	19
	Section 4.07.   Amendments	20
	Section 4.08.   Notice to the Rating Agency	20
	Section 4.09.   Assignment of Owner’s Title Policy	20
	Section 4.01.   Co-Issuer Status	20


 


	Exhibits	 
	EXHIBIT A	Additional Representations and Warranties



 


	Schedules	 
	SCHEDULE I-A	Properties / Locations
	SCHEDULE I-B	Representations and Warranties Exception Schedule
	SCHEDULE II-A	Amortization Schedule (Series 2019-1 Notes)
	SCHEDULE II-B	Amortization Schedule (Class A-1 (AAA) Notes)
	SCHEDULE II-C	Amortization Schedule (Class A-2 (AAA) Notes)
	SCHEDULE II-D	Amortization Schedule (Class A-3 (A) Notes)
	SCHEDULE II-E	Amortization Schedule (Class A-4 (A) Notes) 
	SCHEDULE II-F	Amortization Schedule (Class B-1 (BBB) Notes)
	SCHEDULE II-G	Amortization Schedule (Class B-2 (BBB) Notes)



 






     



     


    

 


SERIES
2021-1 SUPPLEMENT, dated as of June 3, 2021 (the “Series 2021-1 Supplement”), among AFN ABSPROP001, LLC,
a Delaware limited liability company, as an issuer (“AFN ABSPROP001”), AFN ABSPROP001-A, LLC, a Delaware limited
liability company, as an issuer (“AFN ABSPROP001-A”), AFN ABSPROP001-B, LLC, a Delaware limited liability company,
as an issuer (“AFN ABSPROP001-B”; collectively with AFN ABSPROP001 and AFN ABSPROP001-A, the “Existing
Issuers”), AFN ABSPROP002, LLC, a Delaware limited liability company, as an issuer (“AFN ABSPROP002”),
AFN ABSPROP002-A, LLC, a Delaware limited liability company, as an issuer (“AFN ABSPROP002-A”), AFN ABSPROP002-B,
LLC, a Delaware limited liability company, as an issuer (“AFN ABSPROP002-B”), AFN ABSPROP002-C, LLC, a Delaware
limited liability company, as an issuer (“AFN ABSPROP002-C”; collectively with AFN ABSPROP002, AFN ABSPROP002-A,
AFN ABSPROP002-B and the Existing Issuers, the “Issuers” and each, an “Issuer”) and
CITIBANK, N.A. (the “Indenture Trustee”).


 


Pursuant
to this Series 2021-1 Supplement, the Issuers and the Indenture Trustee hereby create a new Series of Notes (the “Series 2021-1
Notes”), which consists of the Class A-1 (AAA) Notes (as defined below), the Class A-2 (AAA) Notes (as defined below),
the Class A-3 (A) Notes (as defined below), the Class A-4 (A) Notes (as defined below), the Class B-1 (BBB) Notes (as defined below) and
the Class B-2 (BBB) Notes (as defined below), and specify the Principal Terms thereof.


 


Pursuant to the Master Indenture,
dated as of May 30, 2019 (as amended by Amendment No. 1, dated as of June 3, 2021, the “Master Indenture”),
among the Issuers and the Indenture Trustee, and the Series 2019-1 Supplement, dated as of May 30, 2019 (the “Series 2019-1
Supplement”), among the Existing Issuers and the Indenture Trustee, the Existing Issuers issued the Net-Lease Mortgage Notes,
Series 2019-1 (the “Series 2019-1 Notes”), with an initial series principal balance equal to $242,000,000.


 


Pursuant to the Master Indenture,
the Issuers, together with any applicable co-issuers, may from time to time direct the Indenture Trustee to authenticate one or more new
Series of Notes. The Principal Terms of any new Series are to be set forth in a related Series Supplement to the Master Indenture.


 


ARTICLE
I



 


Definitions


 


Section
1.01.      Definitions.


 


Capitalized terms used herein
and not otherwise defined shall have the meaning set forth in the Master Indenture or in the Property Management Agreement, as applicable.


 


“Accrual Period”:
With respect to the Series 2021-1 Notes and any Payment Date, the period from and including the 20th day of the preceding month (or, with
respect to the initial Accrual Period, from and including the Series Closing Date) to, but excluding, the 20th day of the month of payment.
For the avoidance of doubt, the Accrual Period will always be computed on the basis of a 360-day year consisting of twelve 30-day months.


 






     
2


     


    

 


“Adjustment Amount”:
For each Class of the Class A (AAA) Notes, the applicable Class A (AAA) Adjustment Amount, for each Class of the Class A (A) Notes, the
applicable Class A (A) Adjustment Amount and for each Class of the Class B Notes, the applicable Class B Adjustment Amount.


 


“Aggregate Collateral
Value”: As defined in the Property Management Agreement.


 


“Allocated Loan
Amount”: As defined in the Property Management Agreement.


 


“Allocated Release
Amount”: As defined in the Property Management Agreement.


 


“Anticipated Repayment
Date”: With respect to the Class A-1 (AAA) Notes, the Class A-3 (A) Notes and the Class B-1 (BBB) Notes, the Payment Date
occurring in May 2028. With respect to the Class A-2 (AAA) Notes, the Class A-4 (A) Notes and the Class B-2 (BBB) Notes, the Payment Date
occurring in May 2031.


 


“Class A (AAA) Adjustment
Amount”: For each Class of the Class A (AAA) Notes on any Payment Date, (i) the quotient of (a) the Outstanding Principal
Balance of such Class, divided by (b) the Outstanding Principal Balance of the Class A (AAA) Notes multiplied by (ii) the Series Class
A (AAA) Adjustment Amount for such Payment Date.


 


“Class A (A) Adjustment
Amount”: For each Class of the Class A (A) Notes on any Payment Date, (i) the quotient of (a) the Outstanding Principal
Balance of such Class, divided by (b) the Outstanding Principal Balance of the Class A (A) Notes multiplied by (ii) the Series Class A
(A) Adjustment Amount for such Payment Date.


 


“Class A-1 (AAA)
Notes”: Any of the $55,000,000 Net-Lease Mortgage Notes, Series 2021-1, Class A-1 (AAA), issued pursuant to this Series
2021-1 Supplement and the Master Indenture, executed by the Issuers and authenticated by the Indenture Trustee or the Authenticating Agent,
if any, substantially in the form of Exhibits A-1, A-2 or A-3 attached to the Indenture.


 


“Class A-2 (AAA)
Notes”: Any of the $95,000,000 Net-Lease Mortgage Notes, Series 2021-1, Class A-2 (AAA), issued pursuant to this Series
2021-1 Supplement and the Master Indenture, executed by the Issuers and authenticated by the Indenture Trustee or the Authenticating Agent,
if any, substantially in the form of Exhibits A-1, A-2 or A-3 attached to the Indenture.


 


“Class A-3 (A) Notes”:
Any of the $35,000,000 Net-Lease Mortgage Notes, Series 2021-1, Class A-3 (A), issued pursuant to this Series 2021-1 Supplement and the
Master Indenture, executed by the Issuers and authenticated by the Indenture Trustee or the Authenticating Agent, if any, substantially
in the form of Exhibits A-1, A-2 or A-3 attached to the Indenture.


 


“Class A-4 (A) Notes”:
Any of the $55,000,000 Net-Lease Mortgage Notes, Series 2021-1, Class A-4 (A), issued pursuant to this Series 2021-1 Supplement and the
Master Indenture, executed by the Issuers and authenticated by the Indenture Trustee or the Authenticating Agent, if any, substantially
in the form of Exhibits A-1, A-2 or A-3 attached to the Indenture.


 






     
3


     


    

 


“Class A (AAA) Notes”:
Any of the Class A-1 (AAA) Notes and the Class A-2 (AAA) Notes.


 


“Class A (A) Notes”:
Any of the Class A-3 (A) Notes and the Class A-4 (A) Notes.


 


“Class A-1 (AAA)
Note Rate”: The Note Rate set forth in Section 2.01(a) that corresponds to the Class A-1 (AAA) Notes.


 


“Class A-2 (AAA)
Note Rate”: The Note Rate set forth in Section 2.01(a) that corresponds to the Class A-2 (AAA) Notes.


 


“Class A-3 (A) Note
Rate”: The Note Rate set forth in Section 2.01(a) that corresponds to the Class A-3 (A) Notes.


 


“Class A-4 (A) Note
Rate”: The Note Rate set forth in Section 2.01(a) that corresponds to the Class A-4 (A) Notes.


 


“Class A-1 (AAA)
Noteholder”: With respect to any Class A-1 (AAA) Note, the Person in whose name such Note is registered on the Note Register.


 


“Class A-2 (AAA)
Noteholder”: With respect to any Class A-2 (AAA) Note, the Person in whose name such Note is registered on the Note Register.


 


“Class A-3 (A) Noteholder”:
With respect to any Class A-3 (A) Note, the Person in whose name such Note is registered on the Note Register.


 


“Class A-4 (A) Noteholder”:
With respect to any Class A-4 (A) Note, the Person in whose name such Note is registered on the Note Register.


 


“Class B Adjustment
Amount”: For each Class of the Class B Notes on any Payment Date, (i) the quotient of (a) the Outstanding Principal Balance
of such Class, divided by (b) the sum of (A) the Outstanding Principal Balance of the Class B Notes and (B) the aggregate Outstanding
Principal Balance of all class B notes that are Related Series Notes, multiplied by (ii) the Aggregate Class B Adjustment Amount for such
Payment Date.


 


“Class B-1 (BBB)
Notes”: Any of the $30,000,000 Net-Lease Mortgage Notes, Series 2021-1, Class B-1 (BBB), issued pursuant to this Series
2021-1 Supplement and the Master Indenture, executed by the Issuers and authenticated by the Indenture Trustee or the Authenticating Agent,
if any, substantially in the form of Exhibits A-1, A-2 or A-3 attached to the Indenture.


 


“Class B-2 (BBB)
Notes”: Any of the $48,000,000 Net-Lease Mortgage Notes, Series 2021-1, Class B-2 (BBB), issued pursuant to this Series
2021-1 Supplement and the Master Indenture, executed by the Issuers and authenticated by the Indenture Trustee or the Authenticating Agent,
if any, substantially in the form of Exhibits A-1, A-2 or A-3 attached to the Indenture.


 


“Class B Notes”:
Any of the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes.


 






     
4


     


    

 


“Class B-1 (BBB)
Note Rate”: The Note Rate set forth in Section 2.01(a) that corresponds to the Class B-1 (BBB) Notes.


 


“Class B-2 (BBB)
Note Rate”: The Note Rate set forth in Section 2.01(a) that corresponds to the Class B-2 (BBB) Notes.


 


“Class B-1 (BBB)
Noteholder”: With respect to any Class B-1 (BBB) Note, the Person in whose name such Note is registered on the Note Register.


 


“Class B-2 (BBB)
Noteholder”: With respect to any Class B-2 (BBB) Note, the Person in whose name such Note is registered on the Note Register.


 


“Controlling Party”:
With respect to the Series 2021-1 Notes, the Noteholders (excluding AFOP and any of its affiliates unless AFOP and its affiliates own
100% of the Class A (AAA) Notes) representing in the aggregate more than 50% of the Outstanding Principal Balance of the Class A (AAA)
Notes, or, if such Series Class A (AAA) Notes have been paid in full, Noteholders (excluding AFOP and any of its affiliates unless AFOP
and its affiliates own 100% of the Class A (A) Notes) representing in the aggregate more than 50% of the Outstanding Principal Balance
of the Class A (A) Notes or, if such Class A (A) Notes have been paid in full, Noteholders (excluding AFOP and any of its affiliates unless
AFOP and its affiliates own 100% of the Class B Notes) representing in the aggregate more than 50% of the Outstanding Principal Balance
of the Class B Notes.


 


“Early Refinancing
Notice Date”: As defined in Section 2.04.


 


“Early Refinancing
Prepayment”: As defined in Section 2.04.


 


“Full Redemption
Amount”: The amount specified in Section 2.03(b).


 


“Indenture”:
The Master Indenture, as supplemented by the Series 2019-1 Supplement, this Series 2021-1 Supplement and any other Series Supplement,
as applicable.


 


“Indenture Trustee
Fee Rate”: With respect to the Series 2021-1 Notes, 0.0140%.


 


“Initial Purchaser”:
Credit Suisse Securities (USA) LLC.


 


“Initial Principal
Balance”: The Initial Principal Balance set forth in Section 2.01(a) hereof that corresponds to each Class of Series
2021-1 Notes, as applicable.


 


“Issuer LLC Agreement”:
As the context requires, (i) the limited liability company agreement of AFN ABSPROP001, dated as of March 26, 2019, (ii) the limited liability
company agreement of AFN ABSPROP001-A, dated as of March 26, 2019, (iii) the limited liability company agreement of AFN ABSPROP001-B,
dated as of March 26, 2019, (iv) the amended and restated limited liability company agreement of AFN ABSPROP002, dated as of the Series
Closing Date, (v) the amended and restated limited liability company agreement of AFN ABSPROP002-A, dated as of the Series Closing Date,
(vi) the amended and restated limited liability company agreement of AFN ABSPROP002-B, dated as of the Series Closing Date or (vii) the
amended and restated limited liability company agreement of AFN ABSPROP002-C, dated as of the Series Closing Date, in each case as may
be amended or restated from time to time.


 






     
5


     


    

 


“Issuer Manager”:
American Finance Operating Partnership, L.P., in its capacity as manager of each Issuer, and its permitted successors and assigns.


 


“Make Whole Amount”:
With respect to any Class of the Series 2021-1 Notes and any Voluntary Prepayment or Unscheduled Principal Payment, an amount (not less
than zero) equal to: (A) using the Reinvestment Yield, the sum of the discounted present values of the aggregate payments of principal
and interest remaining due prior to the applicable Refinancing Date on the portion of the Series 2021-1 Notes being prepaid (calculated
prior to the application of the Voluntary Prepayment or Unscheduled Principal Payment), minus (B) the amount of principal repaid
by the Voluntary Prepayment or Unscheduled Principal Payment made with respect to such Class of Series 2021-1 Notes, as applicable.


 


“Maximum Property
Concentration”: With respect to any Determination Date, after giving effect to any Qualified Substitute Property, Replacement
Property and, in each case, the Leases thereunder, the following percentages equal to the aggregate Allocated Loan Amounts of the Properties
in such concentration over the aggregate Allocated Loan Amount of the Collateral Pool: (i) (a) with respect to the Restaurant Industry
Group as of any Determination Date, no limit, so long as no related Restaurant Concept exceeds 25.00% of the Allocated Loan Amount of
the Collateral Pool) as of such Determination Date, (b) with respect to the Gas/Convenience Industry Group as of any Determination Date,
a percentage equal to 40.00%, and (c) with respect to each other Industry Group as of any Determination Date, a percentage equal to 20.00%;
(ii) with respect to any Tenant (including affiliates thereof), (a) in the case of the largest Tenant (including affiliates thereof) as
of such Determination Date, a percentage equal to 30.00% and (b) in the case of the five (5) largest Tenants (including affiliates thereof)
as of such Determination Date, an aggregate percentage equal to 70.00% as of such Determination Date; (iii) with respect to Tenant Ground
Leases as of such Determination Date, a percentage equal to 2.00% as of such Determination Date; (iv) with respect to Percentage Rent
as a percentage of total rent as of such Determination Date, a percent equal to 2.00% as of such Determination Date; (v) with respect
to Properties with less than twelve (12) months of operating history at such location as of such Determination Date, a percentage equal
to 10.00% as of such Determination Date; (vi) with respect to Properties with “double-net” leases as of such Determination
Date, a percentage equal to 7.00% as of such Determination Date; and (vii) with respect to Properties in any industry group not identified
on Exhibit A (other than any new Industry Group added on an Issuance Date), a percentage equal to 15.00% as of such Determination Date
with no requirement to obtain consent from Noteholders; provided, that the Rating Condition is satisfied with respect to any such addition.


 


“Note Rate”:
The Note Rate set forth in Section 2.01(a) hereof that corresponds to each Class of Series 2021-1 Notes, as applicable.


 


“Post-ARD Additional
Interest Rate”: With respect to the Series 2021-1 Notes, a per annum rate equal to the rate determined by the Property Manager
to be the greater of (i) 5.00% and (ii) the amount, if any, by which the sum of the following exceeds the Note Rate for such Class of
Series 2021-1 Notes: (A) the yield to maturity (adjusted to a “mortgage equivalent basis” pursuant to the standards and practices
of the Securities Industry and Financial Markets Association) on such Anticipated Repayment Date of the United States Treasury Security
having a term closest to ten (10) years, plus (B) 5.00%, plus (C) the applicable Post-ARD Spread.


 






     
6


     


    

 


“Post-ARD
Spread”: With respect to (i) the Class A-1 (AAA) Notes, 1.05%, (ii) the Class A-2 (AAA) Notes, 1.30%, (iii) the Class
A-3 (A) Notes, 1.85%, (iv) the Class A-4 (A) Notes, 2.10%, (v) the Class B-1 (BBB) Notes, 2.85% and (vi) the Class B-2 (BBB) Notes, 3.10%.


 


“Private Placement
Memorandum”: With respect to the Series 2021-1 Notes, the Private Placement Memorandum dated May 20, 2021.


 


“Property Management
Agreement”: The Amended and Restated Property Management Agreement, dated as of June 3, 2021, by and among the Issuers,
American Finance Properties, LLC, as the Property Manager and the Special Servicer, KeyBank National Association, as the Back-Up Manager,
Citibank, N.A., as the Indenture Trustee and any additional joining party, each such joining party as an Issuer.


 


“Rated Final Payment
Date”: With respect to the Series 2021-1 Notes, the Payment Date occurring in May 2051.


 


“Rating Agency”:
S&P Global, Inc.


 


“Refinancing Date”:
With respect to the Class A-1 (AAA) Notes, the Class A-3 (A) Notes and the Class B-1 (BBB) Notes, the Payment Date occurring in May 2026
and with respect to the Class A-2 (AAA) Notes, the Class A-4 (A) Notes and the Class B-2 (BBB) Notes, the Payment Date occurring in May
2028.


 


“Reinvestment Yield”:
With respect to any Class of Series 2021-1 Notes, the yield on the United States Treasury Securities having the closest maturity (month
and year) to the weighted average life of such Class of Series 2021-1 Notes as of such Payment Date, measured as of the Anticipated Repayment
Date with respect to such Class of Series 2021-1 Notes (prior to the application of any Voluntary Prepayment or Unscheduled Principal
Prepayment with respect thereto) plus 0.50%. If more than one such United States Treasury Security is quoted as maturing on such
date, then the yield of the United States Treasury Security quoted closest to par shall be used in the calculation of the Reinvestment
Yield.


 


“Related Series
Notes”: One or more additional series of Notes issued by the Issuers and any applicable co-issuer pursuant to the Master
Indenture and the applicable Series Supplement, each of which will also be secured by the Collateral Pool on a pro rata basis.


 


“Scheduled
Class A-1 Principal Balance”: With respect to any Payment Date and the Class A-1 (AAA) Notes, the amount set forth
for such date on the Amortization Schedule annexed hereto as Schedule II-B.


 


“Scheduled Class
A-2 Principal Balance”: With respect to any Payment Date and the Class A-2 (AAA) Notes, the amount set forth for such date
on the Amortization Schedule annexed hereto as Schedule II-C.


 


“Scheduled
Class A-3 Principal Balance”: With respect to any Payment Date and the Class A-3 (A) Notes, the amount set forth
for such date on the Amortization Schedule annexed hereto as Schedule II-D.


 






     
7


     


    

 


“Scheduled Class
A-4 Principal Balance”: With respect to any Payment Date and the Class A-4 (A) Notes, the amount set forth for such date
on the Amortization Schedule annexed hereto as Schedule II-E.


 


“Scheduled
Class A-1 Principal Payment”: With respect to each Payment Date and the Class A-1 (AAA) Notes, an amount, calculated
by the Property Manager and confirmed by the Indenture Trustee upon receipt of and based upon the Determination Date Report equal to the
sum of (a) any unpaid portion of Scheduled Class A-1 Principal Payment, from any prior Payment Dates and (b) the product of (i)(A) the
related Scheduled Class A-1 Principal Balance for the prior Payment Date minus (B) the Scheduled Class A-1 Principal Balance for the current
Payment Date and (ii) a fraction (A) the numerator of which is equal to the Outstanding Principal Balance of the Class A-1 (AAA) Notes
(without taking into account any payments to be made on such Payment Date) minus the amounts specified in clause (a) of this definition
and (B) the denominator of which is the related Scheduled Class A-1 Principal Balance for the prior Payment Date.


 


“Scheduled
Class A-2 Principal Payment”: With respect to each Payment Date and the Class A-2 (AAA) Notes, an amount, calculated
by the Property Manager and confirmed by the Indenture Trustee upon receipt of and based upon the Determination Date Report equal to the
sum of (a) any unpaid portion of Scheduled Class A-2 Principal Payment, from any prior Payment Dates and (b) the product of (i)(A) the
related Scheduled Class A-2 Principal Balance for the prior Payment Date minus (B) the Scheduled Class A-2 Principal Balance for the current
Payment Date and (ii) a fraction (A) the numerator of which is equal to the Outstanding Principal Balance of the Class A-2 (AAA) Notes
(without taking into account any payments to be made on such Payment Date) minus the amounts specified in clause (a) of this definition
and (B) the denominator of which is the related Scheduled Class A-2 Principal Balance for the prior Payment Date.


 


“Scheduled
Class A-3 Principal Payment”: With respect to each Payment Date and the Class A-3 (A) Notes, an amount, calculated
by the Property Manager and confirmed by the Indenture Trustee upon receipt of and based upon the Determination Date Report equal to the
sum of (a) any unpaid portion of Scheduled Class A-3 Principal Payment, from any prior Payment Dates and (b) the product of (i)(A) the
related Scheduled Class A-1 Principal Balance for the prior Payment Date minus (B) the Scheduled Class A-3 Principal Balance for the current
Payment Date and (ii) a fraction (A) the numerator of which is equal to the Outstanding Principal Balance of the Class A-3 (A) Notes (without
taking into account any payments to be made on such Payment Date) minus the amounts specified in clause (a) of this definition and (B)
the denominator of which is the related Scheduled Class A-3 Principal Balance for the prior Payment Date.


 


“Scheduled
Class A-4 Principal Payment”: With respect to each Payment Date and the Class A-4 (A) Notes, an amount, calculated
by the Property Manager and confirmed by the Indenture Trustee upon receipt of and based upon the Determination Date Report equal to the
sum of (a) any unpaid portion of Scheduled Class A-4 Principal Payment, from any prior Payment Dates and (b) the product of (i)(A) the
related Scheduled Class A-4 Principal Balance for the prior Payment Date minus (B) the Scheduled Class A-4 Principal Balance for the current
Payment Date and (ii) a fraction (A) the numerator of which is equal to the Outstanding Principal Balance of the Class A-4 (A) Notes (without
taking into account any payments to be made on such Payment Date)


 






     
8


     


    

 


minus the amounts specified in clause (a) of this definition and (B)
the denominator of which is the related Scheduled Class A-4 Principal Balance for the prior Payment Date.


 


“Scheduled
Class B-1 Principal Balance”: With respect to any Payment Date and the Class B-1 (BBB) Notes, the amount set forth
for such date on the Amortization Schedule annexed hereto as Schedule II-F.


 


“Scheduled Class
B-2 Principal Balance”: With respect to any Payment Date and the Class B-2 (BBB) Notes, the amount set forth for such date
on the Amortization Schedule annexed hereto as Schedule II-G.


 


“Scheduled
Class B-1 Principal Payment”: With respect to each Payment Date and the Class B-1 (BBB) Notes, an amount, calculated
by the Property Manager and confirmed by the Indenture Trustee upon receipt of and based upon the Determination Date Report equal to the
sum of (a) any unpaid portion of Scheduled Class B-1 Principal Payment, from any prior Payment Dates and (b) the product of (i)(A) the
related Scheduled Class B-1 Principal Balance for the prior Payment Date minus (B) the Scheduled Class A-1 Principal Balance for the current
Payment Date and (ii) a fraction (A) the numerator of which is equal to the Outstanding Principal Balance of the Class B-1 (BBB) Notes
(without taking into account any payments to be made on such Payment Date) minus the amounts specified in clause (a) of this definition
and (B) the denominator of which is the related Scheduled Class B-1 Principal Balance for the prior Payment Date.


 


“Scheduled
Class B-2 Principal Payment”: With respect to each Payment Date and the Class B-2 (BBB) Notes, an amount, calculated
by the Property Manager and confirmed by the Indenture Trustee upon receipt of and based upon the Determination Date Report equal to the
sum of (a) any unpaid portion of Scheduled Class B-2 Principal Payment, from any prior Payment Dates and (b) the product of (i)(A) the
related Scheduled Class B-2 Principal Balance for the prior Payment Date minus (B) the Scheduled Class B-2 Principal Balance for the current
Payment Date and (ii) a fraction (A) the numerator of which is equal to the Outstanding Principal Balance of the Class B-2 (BBB) Notes
(without taking into account any payments to be made on such Payment Date) minus the amounts specified in clause (a) of this definition
and (B) the denominator of which is the related Scheduled Class B-2 Principal Balance for the prior Payment Date.


 


“Scheduled Series
Principal Balance”: The Scheduled Class A-1 Principal Balance, the Scheduled Class A-2 Principal Balance, the Scheduled
Class A-3 Principal Balance, the Scheduled Class A-4 Principal Balance, the Scheduled Class B-1 Principal Balance or the Scheduled Class
B-2 Principal Balance, as the context requires.


 


“Series 2021-1 Early
Refinancing Period”: As defined in Section 2.04.


 


“Series
2021-1 Note”: Any of the Class A-1 (AAA) Notes, the Class A-2 (AAA) Notes, the Class A-3 (A) Notes, the Class A-4
(A) Notes, the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes.


 


“Series
2021-1 Noteholder”: Any of the Class A-1 (AAA) Noteholders, the Class A-2 (AAA) Noteholders, the Class A-3 (A) Noteholders,
the Class A-4 (A) Noteholders, the Class B-1 (BBB) Noteholders and the Class B-2 (BBB) Noteholders.


 






     
9


     


    

 



 


“Series Class A
(AAA) Adjustment Amount”: On any Payment Date, the lesser of (i) the Outstanding Principal Balance of the Class A (AAA)
Notes before giving effect to any payments of principal on such Payment Date and (ii) the greater of (a) the amount by which the Series
Class A Adjustment Amount exceeds the Series Class A (A) Adjustment Amount and (b) zero.


 


“Series Class A
(A) Adjustment Amount”: On any Payment Date, the lesser of (i) the Outstanding Principal Balance of the Class A (A) Notes
before giving effect to any payments of principal on such Payment Date of the Class A (A) Notes and (ii) the Series Class A Adjustment
Amount for such Payment Date.


 


“Series Closing
Date”: June 3, 2021.


 


“Series Collateral
Release”: As defined in the Property Management Agreement.


 


“Series Disposition
Period Date”: As defined in Section 2.01(f).


 


“Triple A Release
Date”: The Payment Date occurring in May 2037.


 


ARTICLE
II



Creation of the Series 2021-1 Notes; Payments on the Series 2021-1
Notes


 


Section
2.01.      Designation.


 


(a)         
There is hereby created a Series of Notes consisting of the Class A-1 (AAA) Notes, the Class A-2 (AAA) Notes, the Class A-3 (A)
Notes, the Class A-4 (A) Notes, the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes to be issued by the Issuers pursuant to the Indenture
and this Series 2021-1 Supplement to be known as “Net-Lease Mortgage Notes, Series 2021-1.” The Series 2021-1 Notes shall
have the following Class designations, Initial Principal Balances, Note Rates and ratings:


 


	Class Designation	 	Initial 
 Principal Balance
	 	 	Note Rate	 	 	Ratings (S&P)
	Class A-1 (AAA)	 	$	55,000,000	 	 	 	2.21	%	 	AAA (sf)
	Class A-2 (AAA)	 	$	95,000,000	 	 	 	2.79	%	 	AAA (sf)
	Class A-3 (A)	 	$	35,000,000	 	 	 	3.03	%	 	A (sf)
	Class A-4 (A)	 	$	55,000,000	 	 	 	3.60	%	 	A (sf)
	Class B-1 (BBB)	 	$	30,000,000	 	 	 	4.02	%	 	BBB (sf)
	Class B-2 (BBB)	 	$	48,000,000	 	 	 	4.58	%	 	BBB (sf)
	



 


The Note Interest with respect
to the Series 2021-1 Notes will be computed on the basis of a 360-day year consisting of twelve 30-day months.


 


The Series 2021-1 Notes shall
not have preference or priority over the Notes of any other Series except to the extent set forth in the Indenture. The Series 2021-1
Notes shall not be subordinate to any other Series.


 






    10 


     


    

 


(b)         
The initial Payment Date with respect to the Series 2021-1 Notes shall be the Payment Date occurring in June 2021.


 


(c)         
[Reserved].


 


(d)         
On the Series Closing Date, (1) the Series 2021-1 Class A Notes shall be issued in the form of Book-Entry Notes and (2) the Series
2021-1 Class B Notes offered and sold shall be issued in the form of Definitive Notes. For the avoidance of doubt, the Series 2021-1 Notes
may be transferred in accordance with Article II of the Master Indenture, subject to the additional requirements set forth herein.


 


(e)         
Each statement, notice or other document related to the Series 2021-1 Notes required to be provided to any applicable Rating Agency
pursuant to Section 5.14 of the Master Indenture via email shall be sent to the following addresses: servicer_reports@sandp.com, with
a copy to the 17g-5 site at afin202115etb@17g5.com.


 


(f)          
The “Series Disposition Period Date” with respect to the Series 2021-1 Notes shall be the Payment Date
occurring in May 2048.


 






    11 


     


    

 


Section
2.02.      Payments on the Series 2021-1 Notes.
On each Payment Date, the Indenture Trustee will apply the Series Available Amount with respect to the Series 2021-1 Notes for such Payment
Date for the following purposes and in the following order of priority:


 


		1)	on a pro rata basis, (a) to the holders of the Class A-1 (AAA) Notes, the Note Interest with respect to
the Class A-1 (AAA) Notes, plus unpaid Note Interest with respect to the Class A-1 (AAA) Notes from any prior Payment Date, together with
interest on any such unpaid Note Interest at the applicable Note Rate, and (b) to the holders of the Class A-2 (AAA) Notes, the Note Interest
with respect to the Class A-2 (AAA) Notes, plus unpaid Note Interest with respect to the Class A-2 (AAA) Notes from any prior Payment
Date, together with interest on any such unpaid Note Interest at the applicable Note Rate;



 


		2)	on a pro rata basis, (a) to the holders of the Class A-3 (A) Notes, the Note Interest with respect to
the Class A-3 (A) Notes, plus unpaid Note Interest with respect to the Class A-3 (A) Notes from any prior Payment Date, together with
interest on any such unpaid Note Interest at the applicable Note Rate, and (b) to the holders of the Class A-4 (A) Notes, the Note Interest
with respect to the Class A-4 (A) Notes, plus unpaid Note Interest with respect to the Class A-4 (A) Notes from any prior Payment Date,
together with interest on any such unpaid Note Interest at the applicable Note Rate;



 


		3)	on a pro rata basis, (a) to the holders of the Class B-1 (BBB) Notes, the Note Interest with respect to
the Class B-1 (BBB) Notes, plus unpaid Note Interest with respect to the Class B-1 (BBB) Notes from any prior Payment Date, together with
interest on any such unpaid Note Interest at the applicable Note Rate, and (b) to the holders of the Class B-2 (BBB) Notes, the Note Interest
with respect to the Class B-2 (BBB) Notes, plus unpaid Note Interest with respect to the Class B-2 (BBB) Notes from any prior Payment
Date, together with interest on any such unpaid Note Interest at the applicable Note Rate;



 






    12 


     


    

 


		4)	(a) so long as no Early Amortization Period or Event of Default has occurred and is continuing, on a pro
rata basis, (i) to the holders of the Class A-1 (AAA) Notes, an amount equal to the Scheduled Class A-1 Principal Payment and a pro rata
share (based on the Outstanding Principal Balance of the Class A-1 (AAA) Notes as a percentage of the Outstanding Principal Balance of
the Class A (AAA) Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such Payment Date (until the Outstanding
Principal Balance of the Class A-1 (AAA) Notes has been reduced to zero ($0)), and (ii) to the holders of the Class A-2 (AAA) Notes, an
amount equal to the Scheduled Class A-2 Principal Payment and a pro rata share (based on the Outstanding Principal Balance of the Class
A-2 (AAA) Notes as a percentage of the Outstanding Principal Balance of the Class A (AAA) Notes) of any Unscheduled Principal Payment
allocable to the Series 2021-1 Notes for such Payment Date (until the Outstanding Principal Balance of the Class A-2 (AAA) Notes has been
reduced to zero ($0)), or (b) if an Early Amortization Period or Event of Default has occurred and is continuing, on a pro rata basis
(based on the Outstanding Principal Balance of each Class as a percentage of the Outstanding Principal Balance of the Class A (AAA) Notes),
to the holders of the Class A-1 (AAA) Notes and the Class A-2 (AAA) Notes all remaining Series Available Amounts until the Outstanding
Principal Balance of the Class A (AAA) Notes has been reduced to zero;



 


		5)	to the holders of the Class A-1 (AAA) Notes and the Class A-2 (AAA) Notes, pro rata, the Interest Carry-Forward
Amounts, if any, due on such Payment Date;



 


		6)	(a) so long as no Early Amortization Period or Event of Default has occurred and is continuing, on a pro
rata basis, (i) to the holders of the Class A-3 (A) Notes, an amount equal to the Scheduled Class A-3 Principal Payment and a pro rata
share (based on the Outstanding Principal Balance of the Class A-3 (A) Notes as a percentage of the Outstanding Principal Balance of the
Class A (A) Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such Payment Date (until the Outstanding
Principal Balance of the Class A-3 (A) Notes has been reduced to zero ($0)), and (ii) to the holders of the Class A-4 (A) Notes, an amount
equal to the Scheduled Class A-4 Principal Payment and a pro rata share (based on the Outstanding Principal Balance of the Class A-4 (A)
Notes as a percentage of the Outstanding Principal Balance of the Class A (A) Notes) of any Unscheduled Principal Payment allocable to
the Series 2021-1 Notes for such Payment Date (until the Outstanding Principal Balance of the Class A-4 (A) Notes has been reduced to
zero ($0)), or (b) if an Early Amortization Period or Event of Default has occurred and is continuing, on a pro rata basis (based on the
Outstanding Principal Balance of each Class as a percentage of the Outstanding Principal Balance of the Class A (A) Notes), to the holders
of the Class A-3 (A) Notes and the Class A-4 (A) Notes all remaining Series Available Amounts until the Outstanding Principal Balance
of the Class A (A) Notes has been reduced to zero;



 


		7)	to the holders of the Class A-3 (A) Notes and the Class A-4 (A) Notes, pro rata, the Interest Carry-Forward
Amounts, if any, due on such Payment Date;



 






    13 


     


    

 


		8)	(a) so long as no Early Amortization Period or Event of Default has occurred and is continuing, on a pro
rata basis, (i) to the holders of the Class B-1 (BBB) Notes, an amount equal to the Scheduled Class B-1 Principal Payment and a pro rata
share (based on the Outstanding Principal Balance of the Class B-1 (BBB) Notes as a percentage of the Outstanding Principal Balance of
the Class B Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such Payment Date (until the Outstanding
Principal Balance of the Class B-1 (BBB) Notes has been reduced to zero ($0)) and (ii) to the holders of the Class B-2 (BBB) Notes, an
amount equal to the Scheduled Class B-2 Principal Payment and a pro rata share (based on the Outstanding Principal Balance of the Class
B-2 (BBB) Notes as a percentage of the Outstanding Principal Balance of the Class B Notes) of any Unscheduled Principal Payment allocable
to the Series 2021-1 Notes for such Payment Date (until the Outstanding Principal Balance of the Class B-2 (BBB) Notes has been reduced
to zero ($0)), or (b) if an Early Amortization Period or Event of Default has occurred and is continuing, on a pro rata basis (based on
the Outstanding Principal Balance of each Class as a percentage of the Outstanding Principal Balance of the Class B Notes), to the holders
of the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes all remaining Series Available Amounts;



 


		9)	to the holders of the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes, pro rata, the Interest Carry-Forward
Amounts, if any, due on such Payment Date;



 


		10)	to the holders of the Class A-1 (AAA) Notes and the Class A-2 (AAA) Notes, pro rata, based on the amount
payable, the Make Whole Amount allocated to the Class A-1 (AAA) Notes and the Class A-2 (AAA) Notes, if any, due on such Payment Date;



 


		11)	to the holders of the Class A-3 (A) Notes and the Class A-4 (A) Notes, pro rata, based on the amount payable,
the Make Whole Amount allocated to the Class A-3 (A) Notes and the Class A-4 (A) Notes, if any, due on such Payment Date;



 


		12)	to the holders of the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes, pro rata, based on the amount
payable, the Make Whole Amount allocated to the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes, if any, due on such Payment Date;



 


		13)	to the holders of the Class A-1 (AAA) Notes and the Class A-2 (AAA) Notes, pro rata, based on the amount
payable, any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if any, due to the Class A-1 (AAA) Notes and the
Class A-2 (AAA) Notes on such Payment Date;



 


		14)	to the holders of the Class A-3 (A) Notes and the Class A-4 (A) Notes, pro rata, based on the amount payable,
any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if any, due to the Class A-3 (A) Notes and the Class A-4 (A)
Notes on such Payment Date;



 






    14 


     


    

 


		15)	to the holders of the Class B-1 (BBB) Notes and the Class B-2 (BBB) Notes, pro rata, based on the amount
payable, any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if any, due to the Class B-1 (BBB) Notes and the
Class B-2 (BBB) Notes on such Payment Date; and



 


		16)	to the Issuers, all remaining Series Available Amounts (such amounts to be released from the lien of the
Indenture).



 


Section
2.03.      Voluntary Prepayment


 


        (a)            
The Issuers may, at their option, elect to make a Voluntary Prepayment with respect to the Series 2021-1 Notes in whole or in part
on the related Redemption Date in accordance with Section 7.01 of the Master Indenture.


 


    
   (b)                The
 “Full Redemption Amount” in connection with a Voluntary Prepayment of the Series 2021-1 Notes in full
shall be an amount equal to the sum of (i) the then Outstanding Principal Balance of the Series 2021-1 Notes, (ii) all accrued and
unpaid interest thereon (plus any Interest Carry-Forward Amount, Post-ARD Additional Interest and Deferred Post-ARD Additional
Interest), (iii) all amounts related to such Series 2021-1 Notes that are outstanding to the Indenture Trustee, the Property
Manager, the Special Servicer, the Back-Up Manager and any other parties to the Transaction Documents and (iv) the required Make
Whole Amount, if applicable.


 


    
(c)             The Partial Redemption Amount in connection with
a Voluntary Prepayment of the Series 2021-1 Notes in part shall be as set forth in Section 7.01(d) of the Master Indenture. For the
avoidance of doubt, proceeds from a Series Collateral Release are not permitted to be used for a Voluntary Prepayment in connection
with a partial prepayment of the Series 2021-1 Notes or any Related Series Notes.


 


   
  (d)            In addition, the Issuers may prepay a Class of
Series 2021-1 Notes in full (without prepaying any Related Series Notes or any other Class of Series 2021-1 Notes) on any Business
Day that is on or following the Payment Date in May 2026, with respect to the Class A-1 (AAA) Notes, the Class A-3 (A) Notes and the
Class B-1 (BBB) Notes and in May 2028, with respect to the Class A-2 (AAA) Notes, the Class A-4 (A) Notes and the Class B-2 (BBB)
Notes; provided, that, except in connection with a Series Collateral Release, such Class of Series 2021-1 Notes may only be
prepaid in full (without prepaying any Related Series Notes or other Class of Series 2021-1 Notes) if no other Class of Series
2021-1 Notes or class of any other Series of Notes with a higher alphabetical designation and an Anticipated Repayment Date that is
the same as or sooner than the Anticipated Repayment Date of the Series 2021-1 Notes is then outstanding.


 


Section
2.04.      Early Refinancings.
With respect to the Series 2021-1 Notes and on any Payment Date, the Issuers have the right to prepay an aggregate amount up to thirty-five
percent (35%) of the Initial Principal Balance of the Series 2021-1 Notes (the “Early Refinancing Prepayment”).
No Make Whole Amount will be due in relation to any Early Refinancing Prepayment; provided, that (i) the prepayment is made with
funds obtained from a Qualified Deleveraging Event, (ii) the Issuers provided no less than thirty (30) days’ notice to the Series
2021-1 Noteholders (such date, the “Early Refinancing Notice Date”) and (iii) such Early Refinancing Prepayment
is used to prepay a portion of the Outstanding Principal Balance of the


 






    15 


     


    

 


Series 2021-1 Notes no later than twelve (12) months following
the Early Refinancing Notice Date (the “Series 2021-1 Early Refinancing Period”); provided, that the
maximum Early Refinancing Prepayments permitted to be made is an amount equal to (A) thirty-five percent (35%) of the Initial Principal
Balance of the Series 2021-1 Notes, minus (B) the amount of Early Refinancing Prepayments and Unscheduled Principal Payments made on the
Notes from Allocated Release Amounts since the Series Closing Date.


 


Section
2.05.      Unscheduled Principal Payments. Prior
to the applicable Refinancing Date, Make Whole Amount will be due to Noteholders of each Class of Series 2021-1 Notes in connection with
the payment of any Unscheduled Principal Payment actually paid on the related Payment Date to such Class of Notes; provided however no
Make Whole Amount will be due at any time for prepayments on the Notes with amounts constituting: (i) Insurance Proceeds or Condemnation
Proceeds, (ii) Early Refinancing Prepayments made in connection with the Qualified Deleveraging Event, (iii) amounts disbursed to the
Payment Account from the DSCR Reserve Account, (iv) amounts received in respect of a Specially Managed Unit or a repurchase due to a
Collateral Defect, (v) amounts received in respect of the transfer of a Defaulted Asset, Delinquent Asset or Terminated Lease Property
or (vi) Allocated Release Amounts in an aggregate amount up to fifteen percent (15%) of the Initial Principal Balance of the Series 2021-1
Notes; provided, however, that when combined with any Early Refinancing Prepayments made since the Series Closing Date, such Allocated
Release Amounts shall not exceed thirty-five percent (35%) of the Initial Principal Balance of the Series 2021-1 Notes (and for any amount
that does exceed thirty-five percent (35%), a Make Whole Amount will be due).


 


ARTICLE
III



Representations and Warranties


 


Section
3.01.      Representations and Warranties.


 


(a)         
The Issuers and the Indenture Trustee hereby restate as of the Series Closing Date, or as of such other date as is specifically
referenced in the body of such representation and warranty, all of the representations and warranties set forth in Section 2.19, Section
2.20, Section 2.21, Section 2.22, Section 5.06 and Section 9.04, as applicable, of the Master Indenture.


 


(b)         
Each of the Issuers and the Indenture Trustee hereby represents and warrants to each other as of the Series Closing Date:


 


(i)                      
it has full corporate power and authority to execute, deliver and perform its obligations under this Series 2021-1 Supplement,
and to consummate the transactions set forth herein. The consummation of the transactions contemplated by this Series 2021-1 Supplement
will not conflict with, or result in a breach of, any of the terms, conditions or provisions of its organizational documents, or any material
agreement or instrument to which it is now a party or by which it is bound, or result in the violation of any law, rule, regulation, order,
judgment or decree to which it or its property is subject, except any such conflict, violation or breach that would not result in a material
adverse effect on such party’s ability to perform its obligations hereunder or the enforceability of any of the Transaction Documents.
The execution, delivery and performance by it of this Series 2021-1 Supplement, and the consummation by it of the transactions contemplated
hereby, have


 






    16 


     


    

 


been duly authorized by all necessary corporate action or limited liability company action, as applicable. This Series 2021-1
Supplement has been duly executed and delivered by it and, assuming due authorization, execution and delivery by each other party hereto,
constitutes the valid and legally binding obligation of it enforceable against it in accordance with its terms (except
as such enforceability may be limited by bankruptcy, insolvency, fraudulent conveyance, reorganization, moratorium and other similar laws
affecting creditors’ rights generally or by general equitable principles, whether considered in a proceeding at law or in equity
and by an implied covenant of good faith and fair dealing); and


 


(ii)                   
No consent, approval, order or authorization of, or declaration, filing or registration with, any governmental entity is required
to be obtained or made by it in connection with the execution, delivery or performance by it of this Series 2021-1 Supplement, or the
consummation by it of the transactions contemplated hereby, except such as have already been obtained.


 


Section
3.02.      Conditions Precedent Satisfied.
The Issuers hereby represent and warrant to the Indenture Trustee that, as of the Series Closing Date, each of the conditions precedent
set forth in the Master Indenture to the issuance of the Series 2021-1 Notes have been satisfied.


 


Section
3.03.      Collateral Representations and Warranties.
The Issuers hereby represent and warrant to the Indenture Trustee on behalf of the Series 2021-1 Noteholders that the representations
and warranties set forth in Section 2.20 of the Master Indenture and Exhibit A hereto, if any, are true and correct as of the Series
Closing Date (or such other date as is set forth in any such representation or warranty) with respect to the Properties and Leases Granted
by such Issuer on the Series Closing Date, except as otherwise set forth in Schedule I-B hereto. 


 


Section
3.04.      Recycled SPE Representations and Warranties. Each of AFN ABSPROP002-A, LLC, AFN ABSPROP002-B,
LLC and AFN ABSPROP002-C, LLC hereby represents and warrants (on behalf of itself) to the Indenture Trustee on behalf of the Noteholders
that it:


 


(a)         
is and always has been duly formed, validly existing and in good standing in the state of its incorporation and in all other jurisdictions
where it is qualified to do business;


 


(b)         
has no judgments or liens of any nature against it except tax liens not yet due;


 


(c)         
is in compliance with all laws, regulations and orders applicable to it and has received all permits necessary for it to operate;


 


(d)         
is not aware of any pending or threatened litigation against it;


 


(e)         
is not involved in any dispute with any taxing authority;


 


(f)          
has paid all taxes;


 






    17 


     


    

 


(g)         
has never owned any property other than the Property that is the subject of the transaction contemplated by the Indenture and has
never engaged in any business except the ownership and operation of such property;


 


(h)         
is not now, and has never been, party to any lawsuit, arbitration, summons or legal proceeding;


 


(i)           
has no material, contingent or actual obligations not related to the Property it holds; and


 


(j)           
has operated as a bankruptcy remote entity and is not exposed to substantive consolidation risk.


 


ARTICLE
IV



Miscellaneous Provisions


 


Section
4.01.      Ratification of Indenture.
As supplemented by the Series 2019-1 Supplement and this Series 2021-1 Supplement, the Master Indenture is in all respects ratified and
confirmed and the Indenture, as so supplemented by the Series 2019-1 Supplement and this Series 2021-1 Supplement shall be read, taken
and construed as one and the same instrument.


 


(a)         
For purposes of this Series 2021-1 Supplement, any reference to “written” or “in writing” means any form
of written communication, including, without limitation, electronic signatures, and any such written communication may be transmitted
by Electronic Transmission. “Electronic Transmission” means any form of communication not directly involving the physical
transmission of paper, including the use of, or participation in, 1 or more electronic networks or databases (including 1 or more distributed
electronic networks or databases), that creates a record that may be retained, retrieved and reviewed by a recipient thereof and that
may be directly reproduced in paper form by such a recipient through an automated process. The Indenture Trustee is authorized to accept
written instructions, directions, reports, notices or other communications delivered by Electronic Transmission and shall not have any
duty or obligation to verify or confirm that the Person sending instructions, directions, reports, notices or other communications or
information by Electronic Transmission is, in fact, a Person authorized to give such instructions, directions, reports, notices or other
communications or information on behalf of the party purporting to send such Electronic Transmission; and the Indenture Trustee shall
not have any liability for any losses, liabilities, costs or expenses incurred or sustained by any party as a result of such reliance
upon or compliance with such instructions, directions, reports, notices or other communications or information to the Indenture Trustee,
including, without limitation, the risk of the Indenture Trustee acting on unauthorized instructions, notices, reports or other communications
or information, and the risk of interception and misuse by third parties.


 


(b)         
Any requirement in this Series 2021-1 Supplement or the Notes that a document, including the Notes, is to be signed or authenticated
by “manual signature” or similar language shall not be deemed to prohibit signature to be by facsimile or electronic signature
and shall not be deemed to prohibit delivery thereof by Electronic Transmission.


 



    18 


     


    





 


(c)         
Notwithstanding anything to the contrary in this Series 2021-1 Supplement, any and all communications (both text and attachments)
by or from the Indenture Trustee that the Indenture Trustee in its sole discretion deems to contain confidential, proprietary and/or sensitive
information and sent by Electronic Transmission will be encrypted. The recipient of the Electronic Transmission will be required to complete
a one-time registration process.


 


Section
4.02.      Counterparts.
This Series 2021-1 Supplement may be executed in any number of counterparts, each of which shall be deemed to be an original regardless
of whether delivered in physical or electronic form, but all of which shall constitute one and the same instrument. Delivery of an executed
counterpart of a signature page of this Series 2021-1 Supplement in Portable Document Format (PDF) or by electronic transmission shall
be as effective as delivery of a manually executed original counterpart of this Series 2021-1 Supplement.


 


Section
4.03.      Governing Law.
THIS SERIES 2021-1 SUPPLEMENT SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT GIVING
EFFECT TO THE CONFLICTS OF LAW PROVISIONS THEREOF, OTHER THAN SECTION 5-1401 OF THE NEW YORK GENERAL OBLIGATIONS LAW, AND THE OBLIGATIONS,
RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.


 


Section
4.04.      Beneficiaries.
As supplemented by this Series 2021-1 Supplement, the Master Indenture shall inure to the benefit of and be binding upon the parties hereto,
the Series 2021-1 Noteholders, and their respective successors and permitted assigns. No other Person shall have any right or obligation
hereunder.


 


Section
4.05.      Non-Petition.
Each Series 2021-1 Noteholder shall be deemed to have agreed, by acceptance of its Series 2021-1 Note, and the Indenture Trustee hereby
covenant and agrees, not to file or join in filing any petition in any bankruptcy, reorganization, arrangement, insolvency or liquidation
proceedings, or other proceedings, under any federal or state bankruptcy or similar law in respect of any Issuer for a period of two (2)
years and thirty-one (31) days following payment in full of all of the Notes (including the Series 2021-1 Notes) issued or co-issued by
the Issuers under the Indenture provided, however, that nothing in this Section 4.05 shall constitute a waiver of
any right to indemnification, reimbursement or other payment from the Issuers pursuant to the Indenture. In the event that any such Series
2021-1 Noteholder or the Indenture Trustee takes action in violation of this Section 4.05, the applicable Issuer, shall file or
cause to be filed an answer with the bankruptcy court or otherwise properly contesting the filing of such a petition by any such Series
2021-1 Noteholder or the Indenture Trustee against such Issuer or the commencement of such action and raising the defense that such Series
2021-1 Noteholder or the Indenture Trustee has agreed in writing not to take such action and should be estopped and precluded therefrom
and such other defenses, if any, as its counsel advises that it may assert. The provisions of this Section 4.05 shall survive the
termination of the Indenture, and the resignation or removal of the Indenture Trustee. Nothing contained herein shall preclude participation
by any Series 2021-1 Noteholder or the Indenture Trustee in the assertion or defense of its claims in any such proceeding involving any
Issuer.


 


Section
4.06.      Non-Recourse.
Notwithstanding anything to the contrary herein or otherwise in the Indenture, the Series 2021-1 Notes are nonrecourse obligations solely
of the


 






    19 


     


    

 


Issuers and shall be payable
only from the Collateral Pool. Upon the exhaustion of the Collateral included in the Collateral Pool, any liabilities of the Issuers
hereunder shall be extinguished. No recourse shall be had for the payment of any amount owing in respect of any fee hereunder or any
other obligation or claim arising out of or based upon the Indenture against any member, employee, officer or director of the Issuers.
Fees, expenses, costs or other obligations payable by the Issues hereunder shall be payable by the Issuers only to the extent that funds
are then available or thereafter become available for such purpose pursuant to Section 2.11 of the Master Indenture. In the event that
sufficient funds are not available for their payment pursuant to Section 2.11 of the Master Indenture, the excess unpaid amount of such
fees, expenses, costs or other obligations shall in no event constitute a claim (as defined in Section 101 of the Bankruptcy Code)
against, or corporate obligation of, the Issuers. Nothing in this Section 4.06 shall be construed to limit the Indenture Trustee,
on behalf of the Noteholders, from exercising its rights hereunder and otherwise in accordance with Article IV of the Master Indenture
with respect to the Collateral Pool.


 


Section
4.07.      Amendments.
This Series 2021-1 Supplement may, from time to time, be amended, modified or waived in accordance with Article VIII of the Master Indenture.


 


Section
4.08.      Notice to the Rating Agency.
Any communication provided for or permitted hereunder or otherwise pursuant to the Indenture shall be in writing and, unless otherwise
expressly provided herein, shall be deemed to have been duly given if delivered by courier or mailed by first class mail, postage prepaid,
or if transmitted by facsimile and confirmed in a writing delivered or mailed as aforesaid, to, in the case of S&P Global, Inc.,
55 Water Street, 41st Floor, New York, New York, 10004, Attention: Asset-Backed Surveillance Department, facsimile number: (212) 438-2435;
or, as to such Person, such other address or facsimile number as may hereafter be furnished by such Person to the parties hereto in writing.


 


Section
4.09.      Co-Issuer Status. Each Issuer shall be a co-issuer of the Series 2019-1 Notes and the
Series 2021-1 Notes and each Issuer shall have all the rights and obligations of each other Issuer under each of the Transaction Documents. 


 


[REMAINDER OF PAGE INTENTIONALLY
LEFT BLANK]


 






    20 


     


    

 








IN WITNESS WHEREOF, the Issuers
and the Indenture Trustee have caused this Series 2021-1 Supplement to be duly executed and delivered by their respective officers thereunto
duly authorized and their respective seals, duly attested, to be hereunto affixed, all as of the day and year first above written.


 


	 	AFN ABSPROP001, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:  	American Finance Trust, Inc., a Maryland Corporation, its general partner 
	 	 
	 	 	 	By:  	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer




 


Series Supplement (AFIN 2021-1)


 












     


     


    

 


	 	AFN ABSPROP001-A, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:  	 American Finance Trust, Inc., a Maryland Corporation, its general partner
	 	 
	 	 	 	By:	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer







 


Series Supplement (AFIN 2021-1)


 









     


     


    

 





	 	AFN ABSPROP001-B, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:  	American Finance Trust, Inc., a Maryland Corporation, its general partner 
	 	 
	 	 	 	By:	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer




 


Series Supplement (AFIN 2021-1)


 






     


     


    

 








	 	AFN ABSPROP002, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:  	 American Finance Trust, Inc., a Maryland Corporation, its general partner 
	 	 
	 	 	 	By:	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer




 


Series Supplement (AFIN 2021-1)


 






     


     


    

 








	 	AFN ABSPROP002-A, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:  	American Finance Trust, Inc., a Maryland Corporation, its general partner 
	 	 
	 	 	 	By:	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer




 


Series Supplement (AFIN 2021-1)


 






     


     


    

 


	 	AFN ABSPROP002-B, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:  	American Finance Trust, Inc., a Maryland Corporation, its general partner 
	 	 
	 	 	 	By:	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer




 


Series Supplement
(AFIN 2021-1)


 






     


     


    

 








	 	AFN ABSPROP002-C, LLC
	 	 
	 	By:  	American Finance Operating Partnership, L.P., a Delaware limited partnership, its sole member
	 	 
	 	 	By:	American Finance Trust, Inc., a Maryland Corporation, its general partner 
	 	 
	 	 	 	By:	 /s/ Jason F. Doyle
	 	 	 	Name: Jason F. Doyle
	 	 	 	Title: Chief Financial Officer, Secretary and Treasurer




 


Series Supplement (AFIN 2021-1)


 






     


     


    

 


	 	CITIBANK, N.A., not
    in its individual capacity but solely as Indenture Trustee 
	 	 
	 	By:  	 /s/ James Polcari
	 	Name: James Polcari
	 	Title: Senior Trust Officer




 


Series Supplement (AFIN 2021-1)


 






     


     


    

 


SCHEDULE II-A


 


SERIES 2019-1 NOTES AMORTIZATION SCHEDULE


 


	Payment Date	Scheduled Class A-1 Principal Balance	Scheduled Class A-2 Principal Balance
	Series Closing Date	$118,580,008	$121,000,000.00
	6/20/2021	$118,530,101	$120,949,074.00
	7/20/2021	$118,480,194	$120,898,148.00
	8/20/2021	$118,430,287	$120,847,222.00
	9/20/2021	$118,380,380	$120,796,296.00
	10/20/2021	$118,330,473	$120,745,370.00
	11/20/2021	$118,280,566	$120,694,444.00
	12/20/2021	$118,230,659	$120,643,518.00
	1/20/2022	$118,180,752	$120,592,592.00
	2/20/2022	$118,130,845	$120,541,666.00
	3/20/2022	$118,080,938	$120,490,740.00
	4/20/2022	$118,031,031	$120,439,814.00
	5/20/2022	$117,981,124	$120,388,888.00
	6/20/2022	$117,931,217	$120,337,962.00
	7/20/2022	$117,881,310	$120,287,036.00
	8/20/2022	$117,831,403	$120,236,110.00
	9/20/2022	$117,781,496	$120,185,184.00
	10/20/2022	$117,731,589	$120,134,258.00
	11/20/2022	$117,681,682	$120,083,332.00
	12/20/2022	$117,631,775	$120,032,406.00
	1/20/2023	$117,581,868	$119,981,480.00
	2/20/2023	$117,531,961	$119,930,554.00
	3/20/2023	$117,482,054	$119,879,628.00
	4/20/2023	$117,432,147	$119,828,702.00
	5/20/2023	$117,382,240	$119,777,776.00
	6/20/2023	$117,332,333	$119,726,850.00
	7/20/2023	$117,282,426	$119,675,924.00
	8/20/2023	$117,232,519	$119,624,998.00
	9/20/2023	$117,182,612	$119,574,072.00
	10/20/2023	$117,132,705	$119,523,146.00
	11/20/2023	$117,082,798	$119,472,220.00
	12/20/2023	$117,032,891	$119,421,294.00
	1/20/2024	$116,982,984	$119,370,368.00
	2/20/2024	$116,933,077	$119,319,442.00
	3/20/2024	$116,883,170	$119,268,516.00
	4/20/2024	$116,833,263	$119,217,590.00
	5/20/2024	$116,783,356	$119,166,664.00
	6/20/2024	$116,733,449	$119,115,738.00
	7/20/2024	$116,683,542	$119,064,812.00



 






    	 	II-A-1	 



     


    

 


	Payment Date	Scheduled Class A-1 Principal Balance	Scheduled Class A-2 Principal Balance
	8/20/2024	$116,633,635	$119,013,886.00
	9/20/2024	$116,583,728	$118,962,960.00
	10/20/2024	$116,533,821	$118,912,034.00
	11/20/2024	$116,483,914	$118,861,108.00
	12/20/2024	$116,434,007	$118,810,182.00
	1/20/2025	$116,384,100	$118,759,256.00
	2/20/2025	$116,334,193	$118,708,330.00
	3/20/2025	$116,284,286	$118,657,404.00
	4/20/2025	$116,234,379	$118,606,478.00
	5/20/2025	$116,184,472	$118,555,552.00
	6/20/2025	$116,134,565	$118,504,626.00
	7/20/2025	$116,084,658	$118,453,700.00
	8/20/2025	$116,034,751	$118,402,774.00
	9/20/2025	$115,984,844	$118,351,848.00
	10/20/2025	$115,934,937	$118,300,922.00
	11/20/2025	$115,885,030	$118,249,996.00
	12/20/2025	$115,835,123	$118,199,070.00
	1/20/2026	$115,785,216	$118,148,144.00
	2/20/2026	$115,735,309	$118,097,218.00
	3/20/2026	$115,685,402	$118,046,292.00
	4/20/2026	$115,635,495	$117,995,366.00
	5/20/2026	-	$117,944,440.00
	6/20/2026	 	$117,893,514.00
	7/20/2026	 	$117,842,588.00
	8/20/2026	 	$117,791,662.00
	9/20/2026	 	$117,740,736.00
	10/20/2026	 	$117,689,810.00
	11/20/2026	 	$117,638,884.00
	12/20/2026	 	$117,587,958.00
	1/20/2027	 	$117,537,032.00
	2/20/2027	 	$117,486,106.00
	3/20/2027	 	$117,435,180.00
	4/20/2027	 	$117,384,254.00
	5/20/2027	 	$117,333,328.00
	6/20/2027	 	$117,282,402.00
	7/20/2027	 	$117,231,476.00
	8/20/2027	 	$117,180,550.00
	9/20/2027	 	$117,129,624.00
	10/20/2027	 	$117,078,698.00
	11/20/2027	 	$117,027,772.00
	12/20/2027	 	$116,976,846.00
	1/20/2028	 	$116,925,920.00



 






    	 	II-A-2	 



     


    

 


	Payment Date	Scheduled Class A-1 Principal Balance	Scheduled Class A-2 Principal Balance
	2/20/2028	 	$116,874,994.00
	3/20/2028	 	$116,824,068.00
	4/20/2028	 	$116,773,142.00
	5/20/2028	 	$116,722,216.00
	6/20/2028	 	$116,671,290.00
	7/20/2028	 	$116,620,364.00
	8/20/2028	 	$116,569,438.00
	9/20/2028	 	$116,518,512.00
	10/20/2028	 	$116,467,586.00
	11/20/2028	 	$116,416,660.00
	12/20/2028	 	$116,365,734.00
	1/20/2029	 	$116,314,808.00
	2/20/2029	 	$116,263,882.00
	3/20/2029	 	$116,212,956.00
	4/20/2029	 	$116,162,030.00
	5/20/2029	 	-


 






    	 	II-A-3	 



     


    

 





SCHEDULE II-B


 


CLASS A-1 (AAA) NOTES AMORTIZATION SCHEDULE


  


	Payment Date	Scheduled Class A-1 Principal Balance
	Series Closing Date	$55,000,000
	6/20/2021	$54,926,667
	7/20/2021	$54,853,333
	8/20/2021	$54,780,000
	9/20/2021	$54,706,667
	10/20/2021	$54,633,333
	11/20/2021	$54,560,000
	12/20/2021	$54,486,667
	1/20/2022	$54,413,333
	2/20/2022	$54,340,000
	3/20/2022	$54,266,667
	4/20/2022	$54,193,333
	5/20/2022	$54,120,000
	6/20/2022	$54,046,667
	7/20/2022	$53,973,333
	8/20/2022	$53,900,000
	9/20/2022	$53,826,667
	10/20/2022	$53,753,333
	11/20/2022	$53,680,000
	12/20/2022	$53,606,667
	1/20/2023	$53,533,333
	2/20/2023	$53,460,000
	3/20/2023	$53,386,667
	4/20/2023	$53,313,333
	5/20/2023	$53,240,000
	6/20/2023	$53,240,000
	7/20/2023	$53,240,000
	8/20/2023	$53,240,000
	9/20/2023	$53,240,000
	10/20/2023	$53,240,000
	11/20/2023	$53,240,000
	12/20/2023	$53,240,000
	1/20/2024	$53,240,000
	2/20/2024	$53,240,000
	3/20/2024	$53,240,000
	4/20/2024	$53,240,000
	5/20/2024	$53,240,000
	6/20/2024	$53,240,000
	7/20/2024	$53,240,000



 






    	 	II-B-1	 



     


    

 


	Payment Date	Scheduled Class A-1 Principal Balance
	8/20/2024	$53,240,000
	9/20/2024	$53,240,000
	10/20/2024	$53,240,000
	11/20/2024	$53,240,000
	12/20/2024	$53,240,000
	1/20/2025	$53,240,000
	2/20/2025	$53,240,000
	3/20/2025	$53,240,000
	4/20/2025	$53,240,000
	5/20/2025	$53,240,000
	6/20/2025	$53,240,000
	7/20/2025	$53,240,000
	8/20/2025	$53,240,000
	9/20/2025	$53,240,000
	10/20/2025	$53,240,000
	11/20/2025	$53,240,000
	12/20/2025	$53,240,000
	1/20/2026	$53,240,000
	2/20/2026	$53,240,000
	3/20/2026	$53,240,000
	4/20/2026	$53,240,000
	5/20/2026	$53,240,000
	6/20/2026	$53,240,000
	7/20/2026	$53,240,000
	8/20/2026	$53,240,000
	9/20/2026	$53,240,000
	10/20/2026	$53,240,000
	11/20/2026	$53,240,000
	12/20/2026	$53,240,000
	1/20/2027	$53,240,000
	2/20/2027	$53,240,000
	3/20/2027	$53,240,000
	4/20/2027	$53,240,000
	5/20/2027	$53,240,000
	6/20/2027	$53,240,000
	7/20/2027	$53,240,000
	8/20/2027	$53,240,000
	9/20/2027	$53,240,000
	10/20/2027	$53,240,000
	11/20/2027	$53,240,000
	12/20/2027	$53,240,000
	1/20/2028	$53,240,000



 






    	 	II-B-2	 



     


    

 


	Payment Date	Scheduled Class A-1 Principal Balance
	2/20/2028	$53,240,000
	3/20/2028	$53,240,000
	4/20/2028	$53,240,000
	5/20/2028	0


 






    	 	II-B-3	 



     


    

 


SCHEDULE II-C


 


CLASS A-2 (AAA) NOTES AMORTIZATION SCHEDULE


 


	Payment Date	Scheduled Class A-2 Principal Balance
	Series Closing Date	$95,000,000
	6/20/2021	$94,873,333
	7/20/2021	$94,746,667
	8/20/2021	$94,620,000
	9/20/2021	$94,493,333
	10/20/2021	$94,366,667
	11/20/2021	$94,240,000
	12/20/2021	$94,113,333
	1/20/2022	$93,986,667
	2/20/2022	$93,860,000
	3/20/2022	$93,733,333
	4/20/2022	$93,606,667
	5/20/2022	$93,480,000
	6/20/2022	$93,353,333
	7/20/2022	$93,226,667
	8/20/2022	$93,100,000
	9/20/2022	$92,973,333
	10/20/2022	$92,846,667
	11/20/2022	$92,720,000
	12/20/2022	$92,593,333
	1/20/2023	$92,466,667
	2/20/2023	$92,340,000
	3/20/2023	$92,213,333
	4/20/2023	$92,086,667
	5/20/2023	$91,960,000
	6/20/2023	$91,960,000
	7/20/2023	$91,960,000
	8/20/2023	$91,960,000
	9/20/2023	$91,960,000
	10/20/2023	$91,960,000
	11/20/2023	$91,960,000
	12/20/2023	$91,960,000
	1/20/2024	$91,960,000
	2/20/2024	$91,960,000
	3/20/2024	$91,960,000
	4/20/2024	$91,960,000
	5/20/2024	$91,960,000
	6/20/2024	$91,960,000



 






    	 	II-C-1	 



     


    

 


	Payment Date	Scheduled Class A-2 Principal Balance
	7/20/2024	$91,960,000
	8/20/2024	$91,960,000
	9/20/2024	$91,960,000
	10/20/2024	$91,960,000
	11/20/2024	$91,960,000
	12/20/2024	$91,960,000
	1/20/2025	$91,960,000
	2/20/2025	$91,960,000
	3/20/2025	$91,960,000
	4/20/2025	$91,960,000
	5/20/2025	$91,960,000
	6/20/2025	$91,960,000
	7/20/2025	$91,960,000
	8/20/2025	$91,960,000
	9/20/2025	$91,960,000
	10/20/2025	$91,960,000
	11/20/2025	$91,960,000
	12/20/2025	$91,960,000
	1/20/2026	$91,960,000
	2/20/2026	$91,960,000
	3/20/2026	$91,960,000
	4/20/2026	$91,960,000
	5/20/2026	$91,960,000
	6/20/2026	$91,960,000
	7/20/2026	$91,960,000
	8/20/2026	$91,960,000
	9/20/2026	$91,960,000
	10/20/2026	$91,960,000
	11/20/2026	$91,960,000
	12/20/2026	$91,960,000
	1/20/2027	$91,960,000
	2/20/2027	$91,960,000
	3/20/2027	$91,960,000
	4/20/2027	$91,960,000
	5/20/2027	$91,960,000
	6/20/2027	$91,960,000
	7/20/2027	$91,960,000
	8/20/2027	$91,960,000
	9/20/2027	$91,960,000
	10/20/2027	$91,960,000
	11/20/2027	$91,960,000
	12/20/2027	$91,960,000



 






    	 	II-C-2	 



     


    

 


	Payment Date	Scheduled Class A-2 Principal Balance
	1/20/2028	$91,960,000
	2/20/2028	$91,960,000
	3/20/2028	$91,960,000
	4/20/2028	$91,960,000
	5/20/2028	$91,960,000
	6/20/2028	$91,960,000
	7/20/2028	$91,960,000
	8/20/2028	$91,960,000
	9/20/2028	$91,960,000
	10/20/2028	$91,960,000
	11/20/2028	$91,960,000
	12/20/2028	$91,960,000
	1/20/2029	$91,960,000
	2/20/2029	$91,960,000
	3/20/2029	$91,960,000
	4/20/2029	$91,960,000
	5/20/2029	$91,960,000
	6/20/2029	$91,960,000
	7/20/2029	$91,960,000
	8/20/2029	$91,960,000
	9/20/2029	$91,960,000
	10/20/2029	$91,960,000
	11/20/2029	$91,960,000
	12/20/2029	$91,960,000
	1/20/2030	$91,960,000
	2/20/2030	$91,960,000
	3/20/2030	$91,960,000
	4/20/2030	$91,960,000
	5/20/2030	$91,960,000
	6/20/2030	$91,960,000
	7/20/2030	$91,960,000
	8/20/2030	$91,960,000
	9/20/2030	$91,960,000
	10/20/2030	$91,960,000
	11/20/2030	$91,960,000
	12/20/2030	$91,960,000
	1/20/2031	$91,960,000
	2/20/2031	$91,960,000
	3/20/2031	$91,960,000
	4/20/2031	$91,960,000
	5/20/2031	0





 






    	 	II-C-3	 



     


    

 


SCHEDULE II-D


 


CLASS A-3 (A) NOTES AMORTIZATION SCHEDULE


 


	Payment Date	Scheduled Class A-3 Principal Balance
	Series Closing Date	$35,000,000
	6/20/2021	$35,000,000
	7/20/2021	$35,000,000
	8/20/2021	$35,000,000
	9/20/2021	$35,000,000
	10/20/2021	$35,000,000
	11/20/2021	$35,000,000
	12/20/2021	$35,000,000
	1/20/2022	$35,000,000
	2/20/2022	$35,000,000
	3/20/2022	$35,000,000
	4/20/2022	$35,000,000
	5/20/2022	$35,000,000
	6/20/2022	$35,000,000
	7/20/2022	$35,000,000
	8/20/2022	$35,000,000
	9/20/2022	$35,000,000
	10/20/2022	$35,000,000
	11/20/2022	$35,000,000
	12/20/2022	$35,000,000
	1/20/2023	$35,000,000
	2/20/2023	$35,000,000
	3/20/2023	$35,000,000
	4/20/2023	$35,000,000
	5/20/2023	$35,000,000
	6/20/2023	$35,000,000
	7/20/2023	$35,000,000
	8/20/2023	$35,000,000
	9/20/2023	$35,000,000
	10/20/2023	$35,000,000
	11/20/2023	$35,000,000
	12/20/2023	$35,000,000
	1/20/2024	$35,000,000
	2/20/2024	$35,000,000
	3/20/2024	$35,000,000
	4/20/2024	$35,000,000
	5/20/2024	$35,000,000
	6/20/2024	$35,000,000
	7/20/2024	$35,000,000



 






    	 	II-D-1	 



     


    

 


	Payment Date	Scheduled Class A-3 Principal Balance
	8/20/2024	$35,000,000
	9/20/2024	$35,000,000
	10/20/2024	$35,000,000
	11/20/2024	$35,000,000
	12/20/2024	$35,000,000
	1/20/2025	$35,000,000
	2/20/2025	$35,000,000
	3/20/2025	$35,000,000
	4/20/2025	$35,000,000
	5/20/2025	$35,000,000
	6/20/2025	$35,000,000
	7/20/2025	$35,000,000
	8/20/2025	$35,000,000
	9/20/2025	$35,000,000
	10/20/2025	$35,000,000
	11/20/2025	$35,000,000
	12/20/2025	$35,000,000
	1/20/2026	$35,000,000
	2/20/2026	$35,000,000
	3/20/2026	$35,000,000
	4/20/2026	$35,000,000
	5/20/2026	$35,000,000
	6/20/2026	$35,000,000
	7/20/2026	$35,000,000
	8/20/2026	$35,000,000
	9/20/2026	$35,000,000
	10/20/2026	$35,000,000
	11/20/2026	$35,000,000
	12/20/2026	$35,000,000
	1/20/2027	$35,000,000
	2/20/2027	$35,000,000
	3/20/2027	$35,000,000
	4/20/2027	$35,000,000
	5/20/2027	$35,000,000
	6/20/2027	$35,000,000
	7/20/2027	$35,000,000
	8/20/2027	$35,000,000
	9/20/2027	$35,000,000
	10/20/2027	$35,000,000
	11/20/2027	$35,000,000
	12/20/2027	$35,000,000
	1/20/2028	$35,000,000



 






    	 	II-D-2	 



     


    

 


	Payment Date	Scheduled Class A-3 Principal Balance
	2/20/2028	$35,000,000
	3/20/2028	$35,000,000
	4/20/2028	$35,000,000
	5/20/2028	0


 






    	 	II-D-3	 



     


    

 





SCHEDULE II-E


 


CLASS A-4 (A) NOTES AMORTIZATION SCHEDULE


 


	Payment Date	Scheduled Class A-4 Principal Balance
	Series Closing Date	$55,000,000
	6/20/2021	$55,000,000
	7/20/2021	$55,000,000
	8/20/2021	$55,000,000
	9/20/2021	$55,000,000
	10/20/2021	$55,000,000
	11/20/2021	$55,000,000
	12/20/2021	$55,000,000
	1/20/2022	$55,000,000
	2/20/2022	$55,000,000
	3/20/2022	$55,000,000
	4/20/2022	$55,000,000
	5/20/2022	$55,000,000
	6/20/2022	$55,000,000
	7/20/2022	$55,000,000
	8/20/2022	$55,000,000
	9/20/2022	$55,000,000
	10/20/2022	$55,000,000
	11/20/2022	$55,000,000
	12/20/2022	$55,000,000
	1/20/2023	$55,000,000
	2/20/2023	$55,000,000
	3/20/2023	$55,000,000
	4/20/2023	$55,000,000
	5/20/2023	$55,000,000
	6/20/2023	$55,000,000
	7/20/2023	$55,000,000
	8/20/2023	$55,000,000
	9/20/2023	$55,000,000
	10/20/2023	$55,000,000
	11/20/2023	$55,000,000
	12/20/2023	$55,000,000
	1/20/2024	$55,000,000
	2/20/2024	$55,000,000
	3/20/2024	$55,000,000
	4/20/2024	$55,000,000
	5/20/2024	$55,000,000
	6/20/2024	$55,000,000
	7/20/2024	$55,000,000



 






    	 	II-E-1	 



     


    

 


	Payment Date	Scheduled Class A-4 Principal Balance
	8/20/2024	$55,000,000
	9/20/2024	$55,000,000
	10/20/2024	$55,000,000
	11/20/2024	$55,000,000
	12/20/2024	$55,000,000
	1/20/2025	$55,000,000
	2/20/2025	$55,000,000
	3/20/2025	$55,000,000
	4/20/2025	$55,000,000
	5/20/2025	$55,000,000
	6/20/2025	$55,000,000
	7/20/2025	$55,000,000
	8/20/2025	$55,000,000
	9/20/2025	$55,000,000
	10/20/2025	$55,000,000
	11/20/2025	$55,000,000
	12/20/2025	$55,000,000
	1/20/2026	$55,000,000
	2/20/2026	$55,000,000
	3/20/2026	$55,000,000
	4/20/2026	$55,000,000
	5/20/2026	$55,000,000
	6/20/2026	$55,000,000
	7/20/2026	$55,000,000
	8/20/2026	$55,000,000
	9/20/2026	$55,000,000
	10/20/2026	$55,000,000
	11/20/2026	$55,000,000
	12/20/2026	$55,000,000
	1/20/2027	$55,000,000
	2/20/2027	$55,000,000
	3/20/2027	$55,000,000
	4/20/2027	$55,000,000
	5/20/2027	$55,000,000
	6/20/2027	$55,000,000
	7/20/2027	$55,000,000
	8/20/2027	$55,000,000
	9/20/2027	$55,000,000
	10/20/2027	$55,000,000
	11/20/2027	$55,000,000
	12/20/2027	$55,000,000
	1/20/2028	$55,000,000



 






    	 	II-E-2	 



     


    

 


	Payment Date	Scheduled Class A-4 Principal Balance
	2/20/2028	$55,000,000
	3/20/2028	$55,000,000
	4/20/2028	$55,000,000
	5/20/2028	$55,000,000
	6/20/2028	$55,000,000
	7/20/2028	$55,000,000
	8/20/2028	$55,000,000
	9/20/2028	$55,000,000
	10/20/2028	$55,000,000
	11/20/2028	$55,000,000
	12/20/2028	$55,000,000
	1/20/2029	$55,000,000
	2/20/2029	$55,000,000
	3/20/2029	$55,000,000
	4/20/2029	$55,000,000
	5/20/2029	$55,000,000
	6/20/2029	$55,000,000
	7/20/2029	$55,000,000
	8/20/2029	$55,000,000
	9/20/2029	$55,000,000
	10/20/2029	$55,000,000
	11/20/2029	$55,000,000
	12/20/2029	$55,000,000
	1/20/2030	$55,000,000
	2/20/2030	$55,000,000
	3/20/2030	$55,000,000
	4/20/2030	$55,000,000
	5/20/2030	$55,000,000
	6/20/2030	$55,000,000
	7/20/2030	$55,000,000
	8/20/2030	$55,000,000
	9/20/2030	$55,000,000
	10/20/2030	$55,000,000
	11/20/2030	$55,000,000
	12/20/2030	$55,000,000
	1/20/2031	$55,000,000
	2/20/2031	$55,000,000
	3/20/2031	$55,000,000
	4/20/2031	$55,000,000
	5/20/2031	0


 






    	 	II-E-3	 



     


    

 





SCHEDULE II-F


 


CLASS B-1 (BBB) NOTES AMORTIZATION SCHEDULE


 


	Payment Date	Scheduled Class B-1 Principal Balance
	Series Closing Date	$30,000,000
	6/20/2021	$30,000,000
	7/20/2021	$30,000,000
	8/20/2021	$30,000,000
	9/20/2021	$30,000,000
	10/20/2021	$30,000,000
	11/20/2021	$30,000,000
	12/20/2021	$30,000,000
	1/20/2022	$30,000,000
	2/20/2022	$30,000,000
	3/20/2022	$30,000,000
	4/20/2022	$30,000,000
	5/20/2022	$30,000,000
	6/20/2022	$30,000,000
	7/20/2022	$30,000,000
	8/20/2022	$30,000,000
	9/20/2022	$30,000,000
	10/20/2022	$30,000,000
	11/20/2022	$30,000,000
	12/20/2022	$30,000,000
	1/20/2023	$30,000,000
	2/20/2023	$30,000,000
	3/20/2023	$30,000,000
	4/20/2023	$30,000,000
	5/20/2023	$30,000,000
	6/20/2023	$30,000,000
	7/20/2023	$30,000,000
	8/20/2023	$30,000,000
	9/20/2023	$30,000,000
	10/20/2023	$30,000,000
	11/20/2023	$30,000,000
	12/20/2023	$30,000,000
	1/20/2024	$30,000,000
	2/20/2024	$30,000,000
	3/20/2024	$30,000,000
	4/20/2024	$30,000,000
	5/20/2024	$30,000,000
	6/20/2024	$30,000,000
	7/20/2024	$30,000,000
	8/20/2024	$30,000,000



 






    	 	II-F-1	 



     


    

 


	Payment Date	Scheduled Class B-1 Principal Balance
	9/20/2024	$30,000,000
	10/20/2024	$30,000,000
	11/20/2024	$30,000,000
	12/20/2024	$30,000,000
	1/20/2025	$30,000,000
	2/20/2025	$30,000,000
	3/20/2025	$30,000,000
	4/20/2025	$30,000,000
	5/20/2025	$30,000,000
	6/20/2025	$30,000,000
	7/20/2025	$30,000,000
	8/20/2025	$30,000,000
	9/20/2025	$30,000,000
	10/20/2025	$30,000,000
	11/20/2025	$30,000,000
	12/20/2025	$30,000,000
	1/20/2026	$30,000,000
	2/20/2026	$30,000,000
	3/20/2026	$30,000,000
	4/20/2026	$30,000,000
	5/20/2026	$30,000,000
	6/20/2026	$30,000,000
	7/20/2026	$30,000,000
	8/20/2026	$30,000,000
	9/20/2026	$30,000,000
	10/20/2026	$30,000,000
	11/20/2026	$30,000,000
	12/20/2026	$30,000,000
	1/20/2027	$30,000,000
	2/20/2027	$30,000,000
	3/20/2027	$30,000,000
	4/20/2027	$30,000,000
	5/20/2027	$30,000,000
	6/20/2027	$30,000,000
	7/20/2027	$30,000,000
	8/20/2027	$30,000,000
	9/20/2027	$30,000,000
	10/20/2027	$30,000,000
	11/20/2027	$30,000,000
	12/20/2027	$30,000,000
	1/20/2028	$30,000,000
	2/20/2028	$30,000,000



 






    	 	II-F-2	 



     


    

 


	Payment Date	Scheduled Class B-1 Principal Balance
	3/20/2028	$30,000,000
	4/20/2028	$30,000,000
	5/20/2028	0


 






    	 	II-F-3	 



     


    

 





SCHEDULE II-G


 


CLASS B-2 (BBB) NOTES AMORTIZATION SCHEDULE


 


	Payment Date	Scheduled Class B-2 Principal Balance
	Series Closing Date	$48,000,000
	6/20/2021	$48,000,000
	7/20/2021	$48,000,000
	8/20/2021	$48,000,000
	9/20/2021	$48,000,000
	10/20/2021	$48,000,000
	11/20/2021	$48,000,000
	12/20/2021	$48,000,000
	1/20/2022	$48,000,000
	2/20/2022	$48,000,000
	3/20/2022	$48,000,000
	4/20/2022	$48,000,000
	5/20/2022	$48,000,000
	6/20/2022	$48,000,000
	7/20/2022	$48,000,000
	8/20/2022	$48,000,000
	9/20/2022	$48,000,000
	10/20/2022	$48,000,000
	11/20/2022	$48,000,000
	12/20/2022	$48,000,000
	1/20/2023	$48,000,000
	2/20/2023	$48,000,000
	3/20/2023	$48,000,000
	4/20/2023	$48,000,000
	5/20/2023	$48,000,000
	6/20/2023	$48,000,000
	7/20/2023	$48,000,000
	8/20/2023	$48,000,000
	9/20/2023	$48,000,000
	10/20/2023	$48,000,000
	11/20/2023	$48,000,000
	12/20/2023	$48,000,000
	1/20/2024	$48,000,000
	2/20/2024	$48,000,000
	3/20/2024	$48,000,000
	4/20/2024	$48,000,000
	5/20/2024	$48,000,000
	6/20/2024	$48,000,000
	7/20/2024	$48,000,000



 






    	 	II-G-1	 



     


    

 


	Payment Date	Scheduled Class B-2 Principal Balance
	8/20/2024	$48,000,000
	9/20/2024	$48,000,000
	10/20/2024	$48,000,000
	11/20/2024	$48,000,000
	12/20/2024	$48,000,000
	1/20/2025	$48,000,000
	2/20/2025	$48,000,000
	3/20/2025	$48,000,000
	4/20/2025	$48,000,000
	5/20/2025	$48,000,000
	6/20/2025	$48,000,000
	7/20/2025	$48,000,000
	8/20/2025	$48,000,000
	9/20/2025	$48,000,000
	10/20/2025	$48,000,000
	11/20/2025	$48,000,000
	12/20/2025	$48,000,000
	1/20/2026	$48,000,000
	2/20/2026	$48,000,000
	3/20/2026	$48,000,000
	4/20/2026	$48,000,000
	5/20/2026	$48,000,000
	6/20/2026	$48,000,000
	7/20/2026	$48,000,000
	8/20/2026	$48,000,000
	9/20/2026	$48,000,000
	10/20/2026	$48,000,000
	11/20/2026	$48,000,000
	12/20/2026	$48,000,000
	1/20/2027	$48,000,000
	2/20/2027	$48,000,000
	3/20/2027	$48,000,000
	4/20/2027	$48,000,000
	5/20/2027	$48,000,000
	6/20/2027	$48,000,000
	7/20/2027	$48,000,000
	8/20/2027	$48,000,000
	9/20/2027	$48,000,000
	10/20/2027	$48,000,000
	11/20/2027	$48,000,000
	12/20/2027	$48,000,000
	1/20/2028	$48,000,000
	2/20/2028	$48,000,000



 






    	 	II-G-2	 



     


    

 


	Payment Date	Scheduled Class B-2 Principal Balance
	3/20/2028	$48,000,000
	4/20/2028	$48,000,000
	5/20/2028	$48,000,000
	6/20/2028	$48,000,000
	7/20/2028	$48,000,000
	8/20/2028	$48,000,000
	9/20/2028	$48,000,000
	10/20/2028	$48,000,000
	11/20/2028	$48,000,000
	12/20/2028	$48,000,000
	1/20/2029	$48,000,000
	2/20/2029	$48,000,000
	3/20/2029	$48,000,000
	4/20/2029	$48,000,000
	5/20/2029	$48,000,000
	6/20/2029	$48,000,000
	7/20/2029	$48,000,000
	8/20/2029	$48,000,000
	9/20/2029	$48,000,000
	10/20/2029	$48,000,000
	11/20/2029	$48,000,000
	12/20/2029	$48,000,000
	1/20/2030	$48,000,000
	2/20/2030	$48,000,000
	3/20/2030	$48,000,000
	4/20/2030	$48,000,000
	5/20/2030	$48,000,000
	6/20/2030	$48,000,000
	7/20/2030	$48,000,000
	8/20/2030	$48,000,000
	9/20/2030	$48,000,000
	10/20/2030	$48,000,000
	11/20/2030	$48,000,000
	12/20/2030	$48,000,000
	1/20/2031	$48,000,000
	2/20/2031	$48,000,000
	3/20/2031	$48,000,000
	4/20/2031	$48,000,000
	5/20/2031	0


 






    	 	II-G-3