Exhibit 4.2


 





EXECUTION COPY


 


STORE MASTER FUNDING I, LLC,


as an Issuer,


 


STORE MASTER FUNDING II, LLC,


as an Issuer,


 


STORE
Master Funding III, LLC


as an Issuer,


 


STORE MASTER FUNDING IV, LLC


as an Issuer,


 


STORE MASTER FUNDING V, LLC


as an Issuer,


 


STORE MASTER FUNDING VI, LLC


as an Issuer,


 


STORE MASTER FUNDING VII, LLC


as an Issuer,


 


STORE MASTER FUNDING XIV, LLC


as an Issuer,


 


and


 


CITIBANK, N.A.


as Indenture Trustee


 





 



 


SERIES 2019-1 SUPPLEMENT


 


Dated as of November 13, 2019


 


to


 


SEVENTH AMENDED AND RESTATED MASTER INDENTURE


 


Dated as of November 13, 2019


 





 



 


NET-LEASE MORTGAGE NOTES, SERIES 2019-1


 






    


     


    

 





TABLE OF CONTENTS


 


Page


 




	ARTICLE I Definitions	5
	 	 
	Section 1.01.   Definitions	5
	 	 
	ARTICLE II Creation of the Series 2019-1 Notes; Payments on the Series 2019-1 Notes	14
	 	 
	Section 2.01.   Designation	14
	Section 2.02.   Payments on the Series 2019-1 Notes	15
	Section 2.03.   Redemption of the Series 2019-1 Notes	18
	Section 2.04.   Exceptions to Payment of Make Whole Amount	19
	Section 2.05.   Early Refinancing Prepayment	19
	Section 2.06.   Triple A Release Event	20
	 	 
	ARTICLE III Representations and Warranties	20
	 	 
	Section 3.01.   Representations and Warranties	20
	Section 3.02.   Conditions Precedent Satisfied	21
	Section 3.03.   Collateral Representations and Warranties	21
	 	 
	ARTICLE IV Miscellaneous Provisions	21
	 	 
	Section 4.01.   Reserved	21
	Section 4.02.   Ratification of Indenture	21
	Section 4.03.   Reserved	21
	Section 4.04.   Counterparts	21
	Section 4.05.   Governing Law	21
	Section 4.06.   Beneficiaries	21
	Section 4.07.   Limited Recourse	22
	Section 4.08.   Notice to the Rating Agency	22
	Section 4.09.   Co-Issuer Status	22


 


Exhibits


	EXHIBIT A	Additional Representations and Warranties	 



 


Schedules


	SCHEDULE I-A	Properties / Tenants	 
	SCHEDULE I-B	Mortgage Loans	 
	SCHEDULE I-C	Representations and Warranties Exception Schedule	 
	SCHEDULE II	Reserved	 
	SCHEDULE III-A	Reserved	 
	SCHEDULE III-B	Amortization Schedule (Series 2013-1 Notes)	 
	SCHEDULE III-C	Amortization Schedule (Series 2013-2 Notes)	 
	SCHEDULE III-D	Amortization Schedule (Series 2013-3 Notes)	 
	SCHEDULE III-E	Amortization Schedule (Series 2014-1 Notes)	 
	SCHEDULE III-F	Amortization Schedule (Series 2015-1 Notes)	 
	SCHEDULE III-G	Amortization Schedule (Series 2016-1 Notes)	 
	SCHEDULE III-H	Amortization Schedule (Series 2018-1 Notes)	 
	SCHEDULE III-I	Amortization Schedule (Series 2019-1 Class A-1
(AAA) Notes)	 
	SCHEDULE III-J	Amortization Schedule (Series 2019-1 Class A-2
(AAA) Notes)	 
	SCHEDULE III-K	Amortization Schedule (Series 2019-1 Class A-3
(A+) Notes)	 
	SCHEDULE III-L	Amortization Schedule (Series 2019-1 Class A-4
(A+) Notes)	 
	SCHEDULE III-M	Amortization Schedule (Series 2019-1 Class B
Notes)	 



 








    2


     


    

 



 


SERIES 2019-1 SUPPLEMENT,
dated as of November 13, 2019 (the “Series 2019-1 Supplement”), among STORE Master Funding I, LLC, STORE
Master Funding II, LLC, STORE Master Funding III, LLC, STORE Master Funding IV, LLC, STORE Master Funding V, LLC, STORE Master
Funding VI, LLC, STORE Master Funding VII, LLC, STORE Master Funding XIV, LLC (each an “Issuer” and together,
the “Issuers”) and the Indenture Trustee.


 


Pursuant to this Series
2019-1 Supplement to the Seventh Amended and Restated Master Indenture (the “Master Indenture”), dated
as of November 13, 2019, among the Issuers and the Indenture Trustee, the Issuers and the Indenture Trustee hereby create a new
Series of Notes (the “Series 2019-1 Notes”), which consists of the Series 2019-1 Class A-1 (AAA) Notes,
the Series 2019-1 Class A-2 (AAA) Notes, the Series 2019-1 Class A-3 (A+) Notes, the Series 2019-1 Class A-4 (A+) Notes and the
Series 2019-1 Class B Notes (each, as defined below), and specify the Principal Terms thereof.


 


Pursuant to the Sixth
Amended and Restated Master Indenture, dated as of October 22, 2018, as supplemented by the Series 2012-1 Supplement (as amended
by the Omnibus Amendment Number One, dated May 4, 2017 (the “Omnibus Amendment”), among the Issuers and
the Indenture Trustee, the “Series 2012-1 Supplement”), dated as of August 23, 2012, among STORE Master
Funding I, LLC and the Indenture Trustee, as further supplemented by the Series 2013-1 Supplement (as amended by the Omnibus Amendment,
 “Series 2013-1 Supplement”), dated as of March 27, 2013, among STORE Master Funding I, LLC, STORE Master
Funding II, LLC and the Indenture Trustee, as further supplemented by the Series 2013-2 Supplement (as amended by the Omnibus Amendment,
 “Series 2013-2 Supplement”), dated as of July 25, 2013, among STORE Master Funding I, LLC, STORE Master
Funding II, LLC, STORE Master Funding III, LLC and the Indenture Trustee, as further supplemented by the Series 2013-3 Supplement
(as amended by the Omnibus Amendment, “Series 2013-3 Supplement”), dated as of December 3, 2013, among
STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III, LLC, STORE Master Funding IV, LLC and the
Indenture Trustee, as further supplemented by the Series 2014-1 Supplement (as amended by the Omnibus Amendment, “Series
2014-1 Supplement”), dated as of May 6, 2014, among STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE
Master Funding III, LLC, STORE Master Funding IV, LLC, STORE Master Funding V, LLC and the Indenture Trustee, as further supplemented
by the Series 2015-1 Supplement (as amended by the Omnibus Amendment, “Series 2015-1 Supplement”), dated
as of April 16, 2015, among STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III, LLC, STORE Master
Funding IV, LLC, STORE Master Funding V, LLC, STORE Master Funding VI, LLC, STORE Master Funding VII, LLC and the Indenture Trustee,
and as further supplemented by the Series 2016-1 Supplement (as amended by the Omnibus Amendment, “Series 2016-1 Supplement”),
dated as of October 18, 2016, among the STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III, LLC,
STORE Master Funding IV, LLC, STORE Master Funding V, LLC, STORE Master Funding VI, LLC and STORE Master Funding VII, LLC and the
Indenture Trustee, and as further supplemented by the Series 2018-1 Supplement (as amended by the Omnibus Amendment, “Series
2018-1 Supplement”), dated as of October 22, 2018, among the Issuers and the Indenture Trustee, the Issuers issued
the Net-Lease Mortgage Notes, Series 2018-1 (the “Series 2018-1 Notes”), with an initial series principal
balance equal to $626,000,000.


 






    3


     


    

 


Pursuant to the Fifth
Amended and Restated Master Indenture, dated as of October 18, 2016, as supplemented by the Series 2012-1 Supplement, as further
supplemented by the Series 2013-1 Supplement, as further supplemented by the Series 2013-2 Supplement, as further supplemented
by the Series 2013-3 Supplement, as further supplemented by the Series 2014-1 Supplement, as further supplemented by the Series
2015-1 Supplement, and as further supplemented by the Series 2016-1 Supplement, STORE Master Funding I, LLC, STORE Master Funding
II, LLC, STORE Master Funding III, LLC, STORE Master Funding IV, LLC, STORE Master Funding V, LLC, STORE Master Funding VI, LLC
and STORE Master Funding VII, LLC issued the Net-Lease Mortgage Notes, Series 2016-1 (the “Series 2016-1 Notes”),
with an initial series principal balance equal to $355,000,000.


 


Pursuant to the Fourth
Amended and Restated Master Indenture, dated as of April 16, 2015, as supplemented by the Series 2012-1 Supplement, as further
supplemented by the Series 2013-1 Supplement, as further supplemented by the Series 2013-2 Supplement, as further supplemented
by the Series 2013-3 Supplement, as further supplemented by the Series 2014-1 Supplement and as further supplemented by the Series
2015-1 Supplement, STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III, LLC, STORE Master Funding
IV, LLC, STORE Master Funding V, LLC and STORE Master Funding VI, LLC issued the Net-Lease Mortgage Notes, Series 2015-1 (the “Series
2015-1 Notes”), with an initial series principal balance equal to $395,000,000.


 


Pursuant to the Third
Amended and Restated Master Indenture, dated as of May 6, 2014, among STORE Master Funding I, LLC, STORE Master Funding II, LLC,
STORE Master Funding III, LLC, STORE Master Funding IV, LLC, STORE Master Funding V, LLC and the Indenture Trustee, as supplemented
by the Series 2012-1 Supplement, as further supplemented by the Series 2013-1 Supplement, as further supplemented by the Series
2013-2 Supplement, as further supplemented by the Series 2013-3 Supplement, as further supplemented by the Series 2014-1 Supplement,
STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III, LLC, STORE Master Funding IV, LLC and STORE
Master Funding V, LLC issued the Net-Lease Mortgage Notes, Series 2014-1 (the “Series 2014-1 Notes”),
with an initial series principal balance equal to $277,500,000.


 


Pursuant to the Second
Amended and Restated Master Indenture, dated as of December 3, 2013, among STORE Master Funding I, LLC, STORE Master Funding II,
LLC, STORE Master Funding III, LLC, STORE Master Funding IV, LLC and the Indenture Trustee, as supplemented by the Series 2012-1
Supplement, as further supplemented by the Series 2013-1 Supplement, as further supplemented by the Series 2013-2 Supplement and
as further supplemented by the Series 2013-3 Supplement, STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master
Funding III, LLC and STORE Master Funding IV, LLC issued the Net-Lease Mortgage Notes, Series 2013-3 (the “Series 2013-3
Notes”), with an initial series principal balance equal to $190,000,000.


 


Pursuant to the Amended
and Restated Master Indenture (the “Amended and Restated Master Indenture”), dated as of March 27, 2013,
among STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III, LLC and the Indenture Trustee, as supplemented
by the Series 2012-1 Supplement, as further supplemented by the Series 2013-1 Supplement and as further supplemented by the Series
2013-2 Supplement, STORE Master Funding I, LLC, STORE Master Funding II, LLC and STORE Master Funding III, LLC issued the Net-Lease
Mortgage Notes, Series 2013-2 (the “Series 2013-2 Notes”), with an initial series principal balance equal
to $218,500,000.


 






    4


     


    

 


Pursuant to the Amended
and Restated Master Indenture, as supplemented by the Series 2012-1 Supplement and as further supplemented by the Series 2013-1
Supplement, STORE Master Funding I, LLC and STORE Master Funding II, LLC issued the Net-Lease Mortgage Notes, Series 2013-1 (the
 “Series 2013-1 Notes”), with an initial series principal balance equal to $270,000,000.


 


Pursuant to the Master
Indenture, dated as of August 23, 2012, among STORE Master Funding I, LLC and the Indenture Trustee, as supplemented by the Series
2012-1 Supplement, STORE Master Funding I, LLC issued the Net-Lease Mortgage Notes, Series 2012-1 (the “Series 2012-1
Notes”), with an initial series principal balance equal to $229,500,000.


 


Pursuant to the 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 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 2019-1 Notes and any Payment Date, the period from and including the immediately
preceding Payment Date (or, with respect to the initial Accrual Period, from and including the Series Closing Date) to, but excluding,
such Payment Date.


 


“Adjustment
Amount”: For the Series 2019-1 Class B Notes, the Series 2019-1 Class B Adjustment Amount.


 


“Aggregate
Class B Note Adjustment Amount”: On any Payment Date, the amount, if any, by which the Aggregate Series Principal
Balance before giving effect to any payments of principal on such Payment Date exceeds (i) the Aggregate Collateral Value minus
(ii) the sum of Collateral Value of the Defaulted Assets and Collateral Value of the Delinquent Assets as of the last day of the
Collection Period related to such Payment Date. In no event will the Aggregate Class B Note Adjustment Amount be greater than the
sum of (i) the Outstanding Principal Balance of the Class B Notes and (ii) the aggregate outstanding principal balance of all class
B notes of each other Series.


 


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


 


“Allocated
Release Amount”: For a Released Asset (other than any Delinquent Asset or Defaulted Asset purchased by the Special
Servicer or the Property Manager or any assignee thereof or sold to a STORE SPE), an amount equal to the lesser of (A) the Fair
Market Value of such Released Asset and (B) one hundred fifteen percent (115%) of the Allocated Loan Amount of such Released Asset.


 






    5


     


    

 


“Anticipated
Repayment Date”: With respect to the Series 2019-1 Class A-1 (AAA) Notes and the Series 2019-1 Class A-3(A+) Notes,
the Payment Date occurring in November 2026. The Anticipated Repayment Date for the Series 2019-1 Class A-2 (AAA) Notes, the Series
2019-1 Class A-4 (A+) Notes, the Payment Date occurring in November 2034. The Anticipated Repayment Date for the Series 2019-1
Class B Notes is the Payment Date occurring in November 2031.


 


“Class B
Note Adjusted Principal Balance”: On any Payment Date, the Outstanding Principal Balance of the Series 2019-1 Class
B Notes before giving effect to any payments of principal on such Payment Date (or, in the case of the initial Payment Date, the
Initial Principal Balance as of the Series Closing Date), minus the Series 2019-1 Class B Note Adjustment Amount on the current
Payment Date. In no event will the Series 2019-1 Class B Note Adjusted Principal Balance exceed the Outstanding Principal Balance
of the Series 2019-1 Class B Notes or be a number less than zero. On the Series Closing Date, the Series 2019-1 Class B Note Adjusted
Principal Balance will be equal to the Outstanding Principal Balance of the Series 2019-1 Class B Notes on the Series Closing Date.


 


“Class B
Note Adjustment Amount”: On any Payment Date, (i) the quotient of (a) the Outstanding Principal Balance of the Series
2019-1 Class B Notes, divided by (b) the sum of (A) the Outstanding Principal Balance of the Series 2019-1 Class B Notes and (B)
the aggregate outstanding principal balance of all class B notes of each other Series, multiplied by (ii) the Aggregate Class B
Note Adjustment Amount for such Payment Date.


 


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


 


“Controlling
Party”: With respect to the Series 2019-1 Notes, Noteholders (excluding STORE Capital and any of its affiliates)
representing in the aggregate more than 50% of the Outstanding Principal Balance of the Series 2019-1 Class A (AAA) Notes, or,
if such Series 2019-1 Class A (AAA) Notes have been paid in full, Noteholders (excluding STORE Capital and any of its affiliates)
representing in the aggregate more than 50% of the Outstanding Principal Balance of the Series 2019-1 Class A (A+) Notes, or, if
such Series 2019-1 Class A (A+) Notes have been paid in full, Noteholders (excluding STORE Capital and any of its affiliates) representing
in the aggregate more than 50% of the Outstanding Principal Balance of the Series 2019-1 Class B Notes.


 


“Early Amortization
Period”: With respect to the Series 2019-1 Notes, (a) as defined in the Master Indenture and (b) in the event that
the Issuers do not repay the Outstanding Principal Balance of the Series 2019-1 Notes in full on or prior to the applicable Anticipated
Repayment Date commencing on the applicable Anticipated Repayment Date.


 


“Early Refinancing
Notice Date”: As defined in Section 2.05.


 


“Early Refinancing
Prepayment”: As defined in Section 2.05.


 






    6


     


    

 


“Guaranty”:
With respect to the Series 2019-1 Notes, the Guaranty, dated as of August 23, 2012, by STORE Capital in favor of the Indenture
Trustee and the Collateral Agent, for the benefit of the Noteholders, as amended and as may be further amended or restated from
time to time.


 


“Indenture”:
With respect to the Series 2019-1 Notes, the Seventh Amended and Restated Master Indenture, dated as of November 13, 2019, as supplemented
by the Series 2012-1 Supplement, the Series 2013-1 Supplement, the Series 2013-2 Supplement, the Series 2013-3 Supplement, the
Series 2014-1 Supplement, the Series 2015-1 Supplement, the Series 2016-1 Supplement, the Series 2018-1 Supplement, this Series
2019-1 Supplement and any other Series Supplement, as applicable, each as may be amended or supplemented from time to time.


 


“Indenture
Trustee Fee Rate”: With respect to the Series 2019-1 Notes, 0.0095%.


 


“Initial
Principal Balance”: With respect to each Class of the Series 2019-1 Notes, as set forth on the table in Section
2.01(a) hereof.


 


“Initial
Purchaser”: Each of Credit Suisse Securities (USA) LLC and Goldman, Sachs & Co.


 


“Issuer Interests”:
The limited liability company interests of STORE Master Funding I, LLC, STORE Master Funding II, LLC, STORE Master Funding III,
LLC, STORE Master Funding IV, LLC, STORE Master Funding V, LLC, STORE Master Funding VI, LLC, STORE Master Funding VII, LLC and
STORE Master Funding XIV, LLC.


 


“Issuer Member”:
With respect to the Series 2019-1 Notes, STORE Capital Acquisitions, LLC.


 


“Limited
Liability Company Agreement”: (i) The Second Amended and Restated Limited Liability Company Agreement of STORE Master
Funding I, LLC, dated as of November 14, 2013; (ii) the Third Amended and Restated Limited Liability Company Agreement of STORE
Master Funding II, LLC, dated as of November 14, 2013; (iii) the Second Amended and Restated Limited Liability Company Agreement
of STORE Master Funding III, LLC, dated as of November 14, 2013; (iv) the Amended and Restated Limited Liability Company Agreement
of STORE Master Funding IV, LLC, dated as of November 14, 2013; (v) the Amended and Restated Limited Liability Company Agreement
of STORE Master Funding V, LLC, dated as of April 28, 2014; (vi) the Amended and Restated Limited Liability Company Agreement of
STORE Master Funding VI, LLC, dated as of April 15, 2015; (vii) the Amended and Restated Limited Liability Company Agreement of
STORE Master Funding VII, dated as of October 13, 2016, LLC; and (viii) the Limited Liability Company Agreement of STORE Master
Funding XIV, LLC, dated as of October 21, 2016, each as may be amended or restated from time to time.


 






    7


     


    

 


“Make Whole
Amount”: With respect to the Series 2019-1 Notes and any Payment Date (I) upon which any Unscheduled Principal Payment
related to any Third Party Option Price received as a result of a Third Party Purchase Option, Payoff Amounts received in connection
with releases and sales of Leases and Properties, any proceeds derived from each un-leased Property (exclusive of related operating
costs, including certain reimbursements payable to the Property Manager in connection with the operation and disposition of such
un-leased Property), or any other amount disbursed from the Release Account to the Collection Account relating to Released Assets,
shall be paid pursuant to Section 2.02 of this Series Supplement or (II) (x) with respect to the Series 2019-1 Class A-1
(AAA) Notes and the Series 2019-1 Class A-3 (A+) Notes, that occurs more than twenty-four (24) months prior to the Anticipated
Repayment Date for such Class of Series 2019-1 Notes or (y) with respect to the Series 2019-1 Class A-2 (AAA) Notes and the Series
2019-1 Class A-4 (A+) Notes, that occurs more than thirty-six (36) months prior to the Anticipated Repayment Date for such Class
of Series 2019-1 Notes, upon which a Voluntary Prepayment is made, the payment due to each Series 2019-1 Noteholder in an amount
not less than zero (as calculated two (2) Business Days prior to such Payment Date) equal to: the product of (1) the Applicable
Paydown Percentage and (2)(A) using the Reinvestment Yield, the sum of the present values of the scheduled payments of principal
and interest remaining until the applicable Anticipated Repayment Date (calculated prior to the application of the Voluntary Prepayment
or Unscheduled Principal Payment, as applicable), minus (B) the amount of principal repaid by the Voluntary Prepayment or Unscheduled
Principal Payment, as applicable.


 


“Maximum
Property Concentrations”: With respect to any Determination Date and any concentration set forth below, means a percentage
equal to the aggregate Allocated Loan Amounts in such concentration over the aggregate Allocated Loan Amounts of the Collateral
Pool: (i)(a) with respect to the Other Amusement and Recreation Industries (7139) industry group from the North American Industry
Classification System as of any Determination Date, a percentage equal to 20.0%, and (b) in the case of any other industry group
from the North American Industry Classification System (other than Restaurants and Other Eating Places, so long as no related Restaurant
Concept exceeds 12.5% of the Allocated Loan Amount of the Collateral Pool) as of any Determination Date, a percentage no greater
than 15.0% as of such Determination Date; (ii) with respect to any Tenant (including affiliates thereof), (a) in the case of the
largest Tenant (including affiliates thereof) as of any Determination Date, a percentage equal to 12.5% and (b) in the case of
the five (5) largest Tenants (including affiliates thereof) as of any Determination Date, an aggregate percentage equal to 45%
as of such Determination Date; (iii) (a) with respect to Properties located in any state (other than Texas, Illinois and Tennessee)
as of any Determination Date, a percentage equal to 12.5%; (b) with respect to Properties located in Illinois or Tennessee as of
any Determination Date, a percentage equal to 15.0% as of such Determination Date and (c) with respect to Properties located in
Texas as of any Determination Date, a percentage equal to 27.5% as of such Determination Date; (iv) with respect to ground leases
as of any Determination Date, a percentage equal to 2.0% as of such Determination Date; (v) with respect to Tenants which pay Percentage
Rent only as of any Determination Date, a percent equal to 2.0% as of such Determination Date; (vi) with respect to Properties
with less than twelve (12) months of operating history at such location as of any Determination Date, a percentage equal to 10.0%
as of such Determination Date; (vii) with respect to Construction Properties as of any Determination Date, a percentage equal to
3.0% as of such Determination Date and (viii) (a) with respect to Loans, as of any Determination Date prior to the first Series
closing date occurring after the Series Closing Date, a percentage no greater than 0.0% as of such Determination Date and (b) with
respect to Loans, as of any Determination Date on or after the first Series closing date occurring after the Series Closing Date,
a percentage no greater than 20.0% as of such Determination Date.


 






    8


     


    

 


“Note Interest”:
The Series 2019-1 Class A-1 (AAA) Note Interest, the Series 2019-1 Class A-2 (AAA) Note Interest, the Series 2019-1 Class A-3 (A+)
Note Interest, the Series 2019-1 Class A-4 (A+) Note Interest or the Series 2019-1 Class B Note Interest, as applicable.


 


“Note Rate”:
The Series 2019-1 Class A-1 (AAA) Note Rate, the Series 2019-1 Class A-2 (AAA) Note Rate, the Series 2019-1 Class A-3 (A+) Note
Rate, the Series 2019-1 Class A-4 (A+) Note Rate or the Series 2019-1 Class B Note Rate, as applicable.


 


“Post-ARD
Additional Interest Rate”: With respect to the Series 2019-1 Notes, a rate determined by the Property Manager to
be the greater of (i) 5.0% and (ii) the applicable Post-ARD Reset Rate.


 


“Post-ARD
Reset Rate”: With respect to the Series 2019-1 Notes, the positive amount (expressed as a rate per annum), if any,
by which (i) the sum of (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 the applicable Anticipated Repayment Date of the
United States Treasury Security having a term closest to ten (10) years, plus (B) 5.0%, plus (C) the applicable Post-ARD Spread
exceeds (ii) the applicable Note Rate.


 


“Post-ARD
Spread”: (i) With respect to the Series 2019-1 Class A-1 (AAA) Notes, a percentage equal to 1.20%, (ii) with respect
to the Series 2019-1 Class A-2 (AAA) Notes, a percentage equal to 1.85%, (iii) and with respect to the Series 2019-1 Class A-3
(A+) Notes, a percentage equal to 1.70%, (iv) with respect to the Series 2019-1 Class A-4 (A+) Notes, a percentage equal to 2.70%
and (v) with respect to the Series 2019-1 Class B Notes, a percentage equal to 3.70%; provided, however, that with
respect to the Series 2019-1 Class B Notes, such rate may be reset by the Issuers in the future.


 


“Private
Placement Memorandum”: With respect to the Series 2019-1 Notes, the Private Placement Memorandum dated November 8,
2019.


 


“Qualified
Release Amount”: A portion of the Collateral Pool that may be released in connection with an Early Refinancing Prepayment,
applying a Release Price for each asset to be released equal to the greater of Fair Market Value and one hundred twenty-five percent
(125%) of the Allocated Loan Amount of the Properties, Hybrid Leases and/or Loans being released, that in the aggregate is no greater
than the dollar amount of the Notes being prepaid in connection with such Early Refinancing Prepayment.


 


“Rated Final
Payment Date”: With respect to the Series 2019-1 Notes, the Payment Date occurring in October 2048.


 


“Reinvestment
Yield”: With respect to any Class of Series 2019-1 Notes, the yield on United States Treasury Securities having the
closest maturity (month and year) to the weighted average life of such Class of Notes as of such Payment Date, based on the Anticipated
Repayment Date of such Class of Notes (prior to the application of any Voluntary Prepayment or Unscheduled Principal Payment with
respect thereto; if more than one such quoted United States Treasury Security has the same maturity date, then the yield of the
United States Treasury Security quoted closest to par), plus 0.50%.


 






    9


     


    

 


“Scheduled
Class A Principal Payment”: The sum of (i) the Scheduled Class A-1 (AAA) Principal Payment, (ii) the Scheduled Class
A-2 (AAA) Principal Payment, (iii) the Scheduled Class A-3 (A+) Principal Payment, and (iv) the Scheduled Class A-4 (A+) Principal
Payment.


 


“Scheduled
Class A-1 (AAA) Principal Balance”: With respect to any Payment Date and the Series 2019-1 Class A-1 (AAA) Notes,
the amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-I.


 


“Scheduled
Class A-1 (AAA) Principal Payment”: With respect to each Payment Date and the Series 2019-1 Class A-1 (AAA) Notes,
an amount equal to the sum of (a) any unpaid portion of Scheduled Class A-1 (AAA) Principal Payment, from prior Payment Dates and
(b) the product of (i)(A) the related Scheduled Class A-1 (AAA) Principal Balance for the prior Payment Date minus (B) the Scheduled
Class A-1 (AAA) 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 Series 2019-1 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 Scheduled Class A-1
(AAA) Principal Balance for the prior Payment Date


 


“Scheduled
Class A-2 (AAA) Principal Balance”: With respect to any Payment Date and the Series 2019-1 Class A-2 (AAA) Notes,
the amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-J.


 


“Scheduled
Class A-2 (AAA) Principal Payment”: With respect to each Payment Date and the Series 2019-1 Class A-2 (AAA) Notes,
an amount equal to the sum of (a) any unpaid portion of Scheduled Class A-2 (AAA) Principal Payment, from prior Payment Dates and
(b) the product of (i)(A) the related Scheduled Class A-2 (AAA) Principal Balance for the prior Payment Date minus (B) the Scheduled
Class A-2 (AAA) 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 Series 2019-1 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 Scheduled Class A-2
(AAA) Principal Balance for the prior Payment Date.


 


“Scheduled
Class A-3 (A+) Principal Balance”: With respect to any Payment Date and the Series 2019-1 Class A-3 (A+) Notes, the
amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-K.


 


“Scheduled
Class A-3 (A+) Principal Payment”: With respect to each Payment Date and the Series 2019-1 Class A-3 (A+) Notes,
an amount equal to the sum of (a) any unpaid portion of Scheduled Class A-3 (A+) Principal Payment, from prior Payment Dates and
(b) the product of (i)(A) the related Scheduled Class A-3 (A+) Principal Balance for the prior Payment Date minus (B) the Scheduled
Class A-3 (A+) 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 Series 2019-1 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 Scheduled Class A-3
(A+) Principal Balance for the prior Payment Date.


 






    10


     


    

 


“Scheduled
Class A-4 (A+) Principal Balance”: With respect to any Payment Date and the Series 2019-1 Class A-4 (A+) Notes, the
amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-L.


 


“Scheduled
Class A-4 (A+) Principal Payment”: With respect to each Payment Date and the Series 2019-1 Class A-4 (A+) Notes,
an amount equal to the sum of (a) any unpaid portion of Scheduled Class A-4 (A+) Principal Payment, from prior Payment Dates and
(b) the product of (i)(A) the related Scheduled Class A-4 (A+) Principal Balance for the prior Payment Date minus (B) the Scheduled
Class A-4 (A+) 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 Series 2019-1 Class A-4 (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 Scheduled Class A-4
(A+) Principal Balance for the prior Payment Date.


 


“Scheduled
Class B Principal Balance”: With respect to any Payment Date and the Series 2019-1 Class B Notes, the amount set
forth for such date on the Amortization Schedule annexed hereto as Schedule III-M.


 


“Scheduled
Class B Principal Payment”: With respect to each Payment Date and the Series 2019-1 Class B Notes, an amount equal
to (i) on any Payment Date prior to the Anticipated Repayment Date, zero dollars ($0) and (ii) on the Anticipated Repayment Date,
the Outstanding Principal Balance of the Series 2019-1 Class B Notes.


 


“Scheduled
Series Principal Balance”: With respect to any Payment Date, the sum of the Scheduled Class A-1 (AAA) Principal Balance,
the Scheduled Class A-2 (A+) Principal Balance and the Scheduled Class B Principal Balance.


 


“Series 2019-1
Class A (AAA) Notes”: Collectively, the Series 2019-1 Class A-1 (AAA) Notes and the Series 2019-1 Class
A-2 (AAA) Notes.


 


“Series 2019-1
Class A (A+) Notes”: Collectively, the Series 2019-1 Class A-3 (A+) Notes and the Series 2019-1 Class A-4 (A+) Notes.


 


“Series 2019-1
Class A (AAA) Noteholder”: With respect to any Series 2019-1 Class (AAA) Notes, the applicable Noteholder, as such
term is further defined in the Master Indenture.


 


“Series 2019-1
Class A (A+) Noteholder”: With respect to any Series 2019-1 Class A (A+) Notes, the applicable Noteholder, as such
term is further defined in the Master Indenture.


 


“Series 2019-1
Class A-1 (AAA) Noteholder”: With respect to any Series 2019-1 Class A-1 (AAA) Note, the applicable Noteholder, as
such term is further defined in the Master Indenture.


 






    11


     


    

 


“Series 2019-1
Class A-1 (AAA) Note Interest”: On any Payment Date for the Series 2019-1 Class A-1 (AAA) Notes, the interest accrued
during the related Accrual Period at the Series 2019-1 Class A-1 (AAA) Note Rate, applied to the Outstanding Principal Balance
of the Series 2019-1 Class A-1 (AAA) Notes before giving effect to any payments of principal on such Payment Date.


 


“Series 2019-1
Class A-1 (AAA) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series
2019-1 Class A-1 (AAA) Notes.


 


“Series 2019-1
Class A-1 (AAA) Notes”: Any of the Series 2019-1 Class A-1 (AAA) Notes, issued pursuant to this Series 2019-1 Supplement
and the 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, A-3, A-4 or A-5 attached to the Indenture.


 


“Series 2019-1
Class A-2 (AAA) Noteholder”: With respect to any Series 2019-1 Class A-2 (AAA) Note, the applicable Noteholder, as
such term is further defined in the Master Indenture.


 


“Series 2019-1
Class A-2 (AAA) Note Interest”: On any Payment Date for the Series 2019-1 Class A-2 (AAA) Notes, the interest accrued
during the related Accrual Period at the Series 2019-1 Class A-2 (AAA) Note Rate, applied to the Outstanding Principal Balance
of the Series 2019-1 Class A-2 (AAA) Notes before giving effect to any payments of principal on such Payment Date.


 


“Series 2019-1
Class A-2 (AAA) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series
2019-1 Class A-2 (AAA) Notes.


 


“Series 2019-1
Class A-2 (AAA) Notes”: Any of the Series 2019-1 Class A-2 (AAA) Notes, issued pursuant to this Series 2019-1 Supplement
and the 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, A-3, A-4 or A-5 attached to the Indenture.


 


“Series 2019-1
Class A-3 (A+) Noteholder”: With respect to any Series 2019-1 Class A-3 (A+) Note, the applicable Noteholder, as
such term is further defined in the Master Indenture.


 


“Series 2019-1
Class A-3 (A+) Note Interest”: On any Payment Date for the Series 2019-1 Class A-3 (A+) Notes, the interest accrued
during the related Accrual Period at the Series 2019-1 Class A-3 (A+) Note Rate, applied to the Outstanding Principal Balance of
the Series 2019-1 Class A-3 (A+) Notes before giving effect to any payments of principal on such Payment Date.


 


“Series 2019-1
Class A-3 (A+) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series
2019-1 Class A-3 (A+) Notes.


 


“Series 2019-1
Class A-3 (A+) Notes”: Any of the Series 2019-1 Class A-3 (A+) Notes, issued pursuant to this Series 2019-1 Supplement
and the 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, A-3, A-4 or A-5 attached to the Indenture.


 






    12


     


    

 


“Series 2019-1
Class A-4 (A+) Noteholder”: With respect to any Series 2019-1 Class A-4 (A+) Note, the applicable Noteholder, as
such term is further defined in the Master Indenture.


 


“Series 2019-1
Class A-4 (A+) Note Interest”: On any Payment Date for the Series 2019-1 Class A-4 (A+) Notes, the interest accrued
during the related Accrual Period at the Series 2019-1 Class A-4 (A+) Note Rate, applied to the Outstanding Principal Balance of
the Series 2019-1 Class A-4 (A+) Notes before giving effect to any payments of principal on such Payment Date.


 


“Series 2019-1
Class A-4 (A+) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series
2019-1 Class A-4 (A+) Notes.


 


“Series 2019-1
Class A-4 (A+) Notes”: Any of the Series 2019-1 Class A-4 (A+) Notes, issued pursuant to this Series 2019-1 Supplement
and the 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, A-3, A-4 or A-5 attached to the Indenture.


 


“Series 2019-1
Class B Noteholder”: With respect to any Series 2019-1 Class B Note, the applicable Noteholder, as such term is further
defined in the Master Indenture.


 


“Series 2019-1
Class B Note Interest”: On any Payment Date for the Series 2019-1 Class B Notes, the interest accrued during the
related Accrual Period at the Series 2019-1 Class B Note Rate, applied to the Outstanding Principal Balance of the Series 2019-1
Class B Notes before giving effect to any payments of principal on such Payment Date.


 


“Series 2019-1
Class B Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series 2019-1
Class B Notes; provided, however, that such annual rate may be reset by the Issuers in the future so long as such
reset Note Rate does not exceed the Note Rate Series 2019-1 Class B Notes applicable on the date hereof.


 


“Series 2019-1
Class B Notes”: Any of the Series 2019-1 Class B Notes, issued pursuant to this Series 2019-1 Supplement and the
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, A-3, A-4 or A-5 attached to the Indenture.


 


“Series 2019-1
Note”: Any of the Series 2019-1 Class A-1 (AAA) Notes, Series 2019-1 Class A-2 (AAA) Notes, Series 2019-1 Class A-3
(A+) Notes, Series 2019-1 Class A-4 (A+) Notes and Series 2019-1 Class B Notes.


 


“Series 2019-1
Noteholder”: Any of the Series 2019-1 Class A-1 (AAA) Noteholders, Series 2019-1 Class A-2 (AAA) Noteholders, Series
2019-1 Class A-3 (A+) Noteholders, Series 2019-1 Class A-4 (A+) Noteholders and Series 2019-1 Class B Noteholders.


 


“Series 2019-1
Redemption Date”: As defined in Section 2.03(a).


 


“Series Closing
Date”: November 13, 2019.


 


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


 






    13


     


    

 


“Triple A
Release Event”: As defined in Section 2.06.


 


“Unscheduled
Principal Payment”: With respect to any Payment Date, the sum of (A) all Unscheduled Proceeds (other than any Unscheduled
Proceeds described in clause (viii) of the definition thereof) that are deposited into the Collection Account for such Payment
Date and (B) all Allocated Release Amounts associated with any Release Price deposited into the Collection Account (including Allocated
Release Amounts disbursed from the Release Account to the Collection Account) during the related Collection Period.


 


ARTICLE
II



Creation of the Series 2019-1 Notes; Payments on the Series 2019-1 Notes


 


Section 2.01.     
Designation.


 


(a)          There is hereby created a Series of Notes consisting of the Series 2019-1 Class A-1 (AAA) Notes, the Series 2019-1 Class
A-2 (AAA) Notes, the Series 2019-1 Class A-3 (A+) Notes, the Series 2019-1 Class A-4 (A+) Notes and the Series 2019-1 Class B Notes
to be issued by the Issuers pursuant to the Indenture and this Series 2019-1 Supplement to be known as “Net-Lease Mortgage
Notes, Series 2019-1.” The Series 2019-1 Notes shall have the following Class Designations, Initial Principal Balances, Note
Rates and Ratings:


 


	Class Designation	
        Initial

        Principal Balance
	Note Rate	Ratings (S&P)
	Series 2019-1 Class A-1 (AAA) Notes	$82,000,000	2.82%	AAA(sf)
	Series 2019-1 Class A-2 (AAA) Notes	$244,000,000	3.65%	AAA(sf)
	Series 2019-1 Class A-3 (A+) Notes	$46,000,000	3.32%	A+(sf)
	Series 2019-1 Class A-4 (A+) Notes	$136,000,000	4.49%	A+(sf)
	Series 2019-1 Class B Notes	$155,000,000	5.48%1	BBB(sf)
	1 The Note Rate with respect to the Series 2019-1 Class B Notes may be reset by the Issuers in the future, subject to the restrictions set forth in this Indenture.


The Note Interest with respect to the Series
2019-1 Notes will be computed on the basis of a 360-day year consisting of twelve 30-day months.


 


The Series 2019-1
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 2019-1 Notes shall not be subordinate to any other Series.


 


(b)          The
initial Payment Date with respect to the Series 2019-1 Notes shall be the Payment Date occurring in December 2019. The Rated Final
Payment Date with respect to the Series 2019-1 Notes shall be on the Payment Date in November 2049.


 


(c)           The
initial Collection Period with respect to the Series 2019-1 Notes shall be the period commencing on the Series Closing Date and
ending on the Determination Date in December 2019.


 


(d)          On
the Series Closing Date, (1) the Series 2019-1 Class A Notes shall be issued in the form of Book-Entry Notes and (2) the Series
2019-1 Class B Notes offered and sold shall be issued in the form of Definitive Notes. For the avoidance of doubt, the Series
2019-1 Notes may be transferred in accordance with Article II of the Master Indenture, subject to the additional requirements
set forth herein.


 






    14


     


    

 


(e)           Each statement, notice or other document related to the Series 2019-1 Notes required to be provided to any applicable Rating
Agency pursuant to Sections 5.14 or 6.02 of the Master Indenture via email shall be sent to the following address: servicer_reports@sandp.com.


 


(f)           The “Series Disposition Period Date” with respect to the Series 2019-1 Notes shall be the Payment
Date occurring in November 2046.


 


Section 2.02.     
Payments on the Series 2019-1 Notes. On each Payment Date, the Indenture Trustee will apply and distribute the Series
Available Amount with respect to the Series 2019-1 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 Series 2019-1 Class A-1 (AAA) Noteholders, the Series 2019-1 Class A-1 (AAA) Note Interest,
plus unpaid Series 2019-1 Class A-1 (AAA) Note Interest from any prior Payment Date, together with interest on any such unpaid
Series 2019-1 Class A-1 (AAA) Note Interest at the Series 2019-1 Class A-1 (AAA) Note Rate, and (b) to the holders of the Series
2019-1 Class A-2 (AAA) Notes, the Note Interest with respect to the Series 2019-1 Class A-2 (AAA) Notes, plus unpaid Note Interest
with respect to the Series 2019-1 Class A-2 (AAA) Notes from any prior Payment Date, together with interest on any such unpaid
Note Interest at the Note Rate applicable to the Series 2019-1 Class A-2 (AAA) Notes;


 


(2)         on
a pro rata basis, (a) to the Series 2019-1 Class A-3 (A+) Noteholders, the Series 2019-1 Class A-3 (A+) Note Interest,
plus unpaid Series 2019-1 Class A-3 (A+) Note Interest from any prior Payment Date, together with interest on any such unpaid
Series 2019-1 Class A-2 (A+) Note Interest at the Series 2019-1 Class A-3 (A+) Note Rate, and (b) to the Series 2019-1 Class A-4
(A+) Noteholders, the Note Interest with respect to the Series 2019-1 Class A-4 (A+) Notes, plus unpaid Note Interest with respect
to the Series 2019-1 Class A-4 (A+) Notes from any prior Payment Date, together with interest on any such unpaid Note Interest
at the Note Rate applicable to the Series 2019-1 Class A-4 (A+) Notes;


 


(3)         to the Series 2019-1 Class B Noteholders, the Series 2019-1 Class B Note Interest, plus unpaid Series 2019-1 Class B Note
Interest from any prior Payment Date, together with interest on any such unpaid Series 2019-1 Class B Note Interest at the Series
2019-1 Class B Note Rate;


 






    15


     


    

 


(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 Series 2019-1 Class A-1 (AAA) Noteholders, an amount equal to the Scheduled Class A-1 (AAA) Principal Payment and a
pro rata share (based on the Outstanding Principal Balance of the Series 2019-1 Class A-1 (AAA) Notes as a percentage of
the Outstanding Principal Balance of the Series 2019-1 Class A (AAA) Notes) of any Unscheduled Principal Payment allocable to the
Series 2019-1 Notes for such Payment Date (until the Outstanding Principal Balance of the Series 2019-1 Class A-1 (AAA) Notes has
been reduced to zero ($0)) and (ii) to the Series 2019-1 Class A-2 (AAA) Noteholders, an amount equal to the Scheduled Class A-2
(AAA) Principal Payment and a pro rata share (based on the Outstanding Principal Balance of the Series 2019-1 Class A-2
(AAA) Notes as a percentage of the Outstanding Principal Balance of the Series 2019-1 Class A (AAA) Notes) of any Unscheduled Principal
Payment allocable to the Series 2019-1 Notes for such Payment Date (until the Outstanding Principal Balance of the Series 2019-1
Class A-2 (AAA) Notes has been reduced to zero ($0)), or (b) if an Early Amortization Period or Indenture 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 Series 2019-1 Class A (AAA) Notes), to the Series 2019-1 Class A-1 (AAA) Noteholders
and the Series 2019-1 Class A-2 (AAA) Noteholders all remaining Series Available Amounts until the Outstanding Principal Balance
of the Series 2019-1 Class A (AAA) Notes has been reduced to zero ($0);


 


(5)         (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 Series 2019-1 Class A-3 (A+) Noteholders, an amount equal to the Scheduled Class A-3 (A+) Principal Payment and a pro
rata share (based on the Outstanding Principal Balance of the Series 2019-1 Class A-3 (A+) Notes as a percentage of the Outstanding
Principal Balance of the Series 2019-1 Class A (A+) Notes) of any Unscheduled Principal Payment allocable to the Series 2019-1
Notes for such Payment Date (until the Outstanding Principal Balance of the Series 2019-1 Class A-3 (A+) Notes has been reduced
to zero ($0)) and (ii) to the Series 2019-1 Class A-4 (A+) Noteholders, an amount equal to the Scheduled Class A-4 (A+) Principal
Payment and a pro rata share (based on the Outstanding Principal Balance of the Series 2019-1 Class A-4 (A+) Notes as a
percentage of the Outstanding Principal Balance of the Series 2019-1 Class A (A+) Notes) of any Unscheduled Principal Payment allocable
to the Series 2019-1 Notes for such Payment Date (until the Outstanding Principal Balance of the Series 2019-1 Class A-4 (A+) Notes
has been reduced to zero ($0)), or (b) if an Early Amortization Period or Indenture 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 Series 2019-1 Class A (A+) Notes), to the Series 2019-1 Class A-3 (A+) Noteholders and the Series 2019-1 Class A-4
(A+) Noteholders all remaining Series Available Amounts until the Outstanding Principal Balance of the Series 2019-1 Class A (A+)
Notes has been reduced to zero ($0);


 






    16


     


    

 


(6)         (a)
so long as no Early Amortization Period or Event of Default has occurred and is continuing, to the Series 2019-1 Class B Noteholders,
an amount equal to the Scheduled Class B Principal Payment and the Unscheduled Principal Payment allocable to the Series 2019-1
Notes for such Payment Date remaining after distributions to the Series 2019-1 Class A-1 (AAA), the Series 2019-1 Class A-2 (AAA)
Notes, Class A-3 (A+) Notes and the Series 2019-1 Class A-4 (A+) Notes, respectively, pursuant to clauses 4(a) and 5(a)
above, if any; or (b) if an Early Amortization Period or an Event of Default has occurred and is continuing, to the Series
2019-1 Class B Noteholders, all remaining Series Available Amounts, first, until the Outstanding Principal Balance of the
Series 2019-1 Class B Notes has been reduced to zero ($0) and second, until all Interest Carry-Forward Amounts have been
reduced to zero ($0);


 


(7)         to the Series 2019-1 Class A-1 (AAA) Noteholders and the Series 2019-1 Class A-2 (AAA) Noteholders, pro rata, based
on the amount payable, the Make Whole Amount allocated to the Series 2019-1 Class A-1 (AAA) Notes and the Series 2019-1 Class A-2
(AAA) Notes, if any, due on such Payment Date;


 


(8)         to the Series 2019-1 Class A-3 (A+) Noteholders and the Series 2019-1 Class A-4 (A+) Noteholders, pro rata, based
on the amount payable, the Make Whole Amount allocated to the Series 2019-1 Class A-3 (A+) Notes and the Series 2019-1 Class A-4
(A+) Notes, if any, due on such Payment Date;


 


(9)         to the Series 2019-1 Class B Noteholders, the Make Whole Amount allocated to the Series 2019-1 Class B Notes, if any, due
on such Payment Date;


 


(10)       to the Series 2019-1 Class B Noteholders, the Interest Carry-Forward Amounts, if any, due on such Payment Date


 


(11)       to the Series 2019-1 Class A-1 (AAA) Noteholders and the Series 2019-1 Class A-2 (AAA) Noteholders, pro rata, based
on the amount payable, any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if any, due to the Series 2019-1
Class A-1 (AAA) Notes and the Series 2019-1 Class A-2 (AAA) Notes on such Payment Date;


 


(12)       to
the Series 2019-1 Class A-3 (A+) Noteholders and the Series 2019-1 Class A-4 (A+) Noteholders, pro rata, based on the amount
payable, any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if any, due to the Series 2019-1 Class A-3
(A+) Notes and the Series 2019-1 Class A-4 (A+) Notes on such Payment Date;


 


(13)       to the Series 2019-1 Class B Noteholders, any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if
any, due to the Series 2019-1 Class B Notes on such Payment Date; and


 


(14)       to the Issuers, all remaining Series Available Amounts.


 






    17


     


    

 


Section 2.03.     
Redemption of the Series 2019-1 Notes(a).


 


(a)          The Issuers may, at their option, elect to purchase the Outstanding Principal Balance of the Series 2019-1 Notes, in whole
or in part, on any Business Day commencing with the Series Closing Date (such date, the “Series 2019-1 Redemption Date”)
in an amount sufficient to pay (i) the then Outstanding Principal Balance of the Series 2019-1 Notes, plus all accrued and unpaid
interest thereon (plus any Interest Carry-Forward Amount), (ii) all amounts related to the Series 2019-1 Notes that are outstanding
to the Indenture Trustee, the Property Manager, the Special Servicer and the Back-Up Manager, and (iii) the required Make Whole
Amount, if applicable, by giving written notice to the Indenture Trustee, the Property Manager, the Special Servicer, the Back-Up
Manager and the Rating Agencies no less than fifteen (15) days prior to the Series 2019-1 Redemption Date; provided,
however, such notice may be a revocable notice and may be withdrawn up to four (4) Business Days prior to such Series 2019-1
Redemption Date. The Issuers may purchase the Outstanding Principal Balance of the Series 2019-1 Notes, in part, so long as the
Issuers shall also purchase a pro rata amount of the Outstanding Principal Balance of each other Outstanding Series
of Notes.


 


(b)          On any Business Day that is less than or equal to (x) with respect to the Series 2019-1 Class A-1 (AAA) Notes and the Series
2019-1 Class A-3 (A+) Notes, twenty-four (24) months prior to the Anticipated Repayment Date of such Class of Series 2019-1 Notes
or (y) with respect to the Series 2019-1 Class A-2 (AAA) Notes and the Series 2019-1 Class A-4 (A+) Notes, thirty-six (36) months
prior to the Anticipated Repayment Date of such Class of Series 2019-1 Notes, the Issuers may purchase the Outstanding Principal
Balance of any such Class of Series 2019-1 Notes, in whole, without purchasing the Outstanding Principal Balance of any other Class
of Notes; provided, however, except in connection with a Series Collateral Release, unless the Issuers purchase the
Outstanding Principal Balance of all Outstanding Series of Notes, the Issuers may not purchase the Outstanding Principal Balance
of any Class of Series 2019-1 Notes, in whole, if there shall be Outstanding (i) any other Series 2019-1 Notes or (ii) a Class
of any other Series, in each case, with a higher alphabetical designation and an Anticipated Repayment Date that is the same as,
or sooner than, the Anticipated Repayment Date of the Class of Notes being prepaid. For the avoidance of doubt, proceeds from a
Series Collateral Release shall not be used for a Voluntary Prepayment in connection with a partial prepayment of the Series 2019-1
Notes or the Notes of any other Series.


 


(c)          In the event a prepayment option is exercised pursuant to Section 2.03(a) above, the Issuers shall deposit into the
Collection Account not later than the applicable Series 2019-1 Redemption Date an amount in immediately available funds equal to
the amount described in Section 2.03(a). Upon confirmation that such deposit has been made, the Indenture Trustee shall:
(1) remit principal amounts set forth under Section 2.03(a)(i) above, pro rata, to the Series 2019-1 Noteholders
based on their respective Outstanding Principal Balances, and shall remit interest amounts set forth under Section 2.03(a)(i)
above in accordance with the respective accrued and unpaid amounts to which they are then entitled to payment; (2) pay all amounts
set forth under Section 2.03(a)(ii) above to each applicable party as set forth in the applicable notice of redemption provided
by the Issuers pursuant to this Section 2.03; and (3) remit the Make Whole Amount set forth under Section 2.03(a)(iii),
if applicable, pro rata, to the Series 2019-1 Noteholders based on their respective Outstanding Principal Balances.


 


(d)          In the event the Issuers elect to prepay a Class of the Series 2019-1 Notes pursuant to Section 2.03(b) above, the
Issuers shall deposit into the Collection Account not later than the applicable Series 2019-1 Redemption Date an amount in immediately
available funds equal to the amounts described in Section 2.03(a)(i), (ii) and (iii) above. Upon confirmation
that such deposit has been made, the Indenture Trustee shall remit such principal amounts, interest amounts and Make Whole Amounts
to which such Noteholders are then entitled, as set forth in the applicable notice of redemption provided by the Issuers pursuant
to Section 2.03(a).


 






    18


     


    

 


(e)          In the event the Issuers elect to prepay a Series of Notes in full in connection with a Series Collateral Release, any Series
Collateral Release Price received in connection with such Series Collateral Release shall be deposited into the Collection Account
and applied by the Indenture Trustee on the date of such Series Collateral Release, to prepay in full one or more Series of Notes
as designated by the Issuers in accordance with the terms of the Master Indenture and hereof. Any excess proceeds remaining after
prepaying such Series of Notes will be remitted to the Release Account as a Release Price. For the avoidance of doubt, any Series
Collateral Release Price shall not be used for a Voluntary Prepayment in connection with a partial prepayment of the Series 2019-1
Notes or the Notes of any other Series pursuant to this Section 2.03.


 


Section 2.04.     
Exceptions to Payment of Make Whole Amount.


 


With respect to the Series
2019-1 Notes, no Make Whole Amount shall be due with respect to (i) any portion of any Unscheduled Principal Payment allocable
to the Series 2019-1 Notes that is actually paid on the related Payment Date consisting of Insurance Proceeds, Condemnation Proceeds,
Early Refinancing Prepayments made in connection with a Qualified Deleveraging Event, amounts disbursed to the Payment Account
from the DSCR Reserve Account, or amounts received in respect of a Specially Managed Unit or a repurchase due to a Collateral Defect
or (ii) Allocated Release Amounts in an aggregate amount up to ten percent (10%) of the Initial Principal Balance of the Series
2019-1 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 2019-1 Notes (and for any amount of Allocated Release Amounts and Early Refinancing Prepayments that do exceed thirty-five
percent (35%), a Make Whole Amount shall be due).


 


Section 2.05.     
Early Refinancing Prepayment.


 


The Issuers have the
right to make a Voluntary Prepayment of the Series 2019-1 Notes in accordance with the requirements set forth in this Section
2.05 (an “Early Refinancing Prepayment”), provided that such Voluntary Prepayment (i) occurs on a
Business Day that is greater than twenty-four (24) months after the Series Closing Date, (ii) is made with funds obtained from
a Qualified Deleveraging Event, (iii) where the Issuers have provided no less than thirty (30) days’ notice to the Noteholders
(such date, the “Early Refinancing Notice Date”) and (iv) where such Voluntary Prepayment occurs no later
than twelve (12) months following the Early Refinancing Notice Date; provided, that the maximum Early Refinancing Prepayments
permitted to be made on any Business Day is an amount equal to (A) thirty-five percent (35%) of the Initial Principal Balance of
the Series 2019-1 Notes, minus (B) the aggregate amount of Allocated Release Amounts and Early Refinancing Prepayments previously
made since the Series Closing Date. In addition, in connection with an Early Refinancing Prepayment, an Issuer may release Properties
subject to the limitations set forth in the definition of Qualified Release Amounts.


 






    19


     


    

 


Section 2.06.     
Triple A Release Event


 


In the event that any
Series 2019-1 Class A-1 (AAA) Notes, Class A-2 (AAA) Notes or the Notes of any other Series with a AAA(sf) rating remain outstanding
on the Payment Date in November 2034, and an Early Amortization Period is in effect, the Property Manager shall be required to
use commercially reasonable efforts to sell Hybrid Leases, Loans or Properties in an amount equal to the lesser of (i) 25% of the
Aggregate Collateral Value, taking into account the sum of the Collateral Value of all Released Assets released since August 23,
2012 (or, after each of the Series 2013-1 Notes, the Series 2013-2 Notes, the Series 2013-3 Notes, the Series 2014-1 Notes, the
Series 2015-1 Notes and the Series 2016-1 Notes have been repaid in full, since the most recent Issuance Date) by paying the Release
Price and (ii) the outstanding principal balance of all Notes with a AAA(sf) rating (such occurrence, a “Triple A Release
Event”). Any Release Price collected in connection with a Triple A Release Event pursuant to this Section 2.06,
together with any other amounts on deposit in the Release Account at such time, shall be deposited as Unscheduled Proceeds into
the Collection Account and shall be included in the Available Amount on the following Payment Date to be applied as Unscheduled
Principal Payments, in accordance with the Property Management Agreement.


 


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 under this Series 2019-1 Supplement, and to consummate
the transactions set forth herein. The consummation of the transactions contemplated by this Series 2019-1 Supplement is in the
ordinary course of its business and 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 violation that would not result in a material adverse effect on the business or financial condition of such party or the
enforceability of any of the Transaction Documents. The execution, delivery and performance by it of this Series 2019-1 Supplement,
and the consummation by it of the transactions contemplated hereby, have been duly authorized by all necessary corporate action.
This Series 2019-1 Supplement has been duly executed and delivered by it and constitutes the valid and legally binding obligation
of it enforceable against it in accordance with its terms; 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 2019-1 Supplement,
or the consummation by it of the transactions contemplated hereby, except such as have already been obtained.


 






    20


     


    

 


Section 3.02.     
Conditions Precedent Satisfied. The Issuers hereby represent and warrant to the Series 2019-1 Noteholders and the
Indenture Trustee that, as of the Series Closing Date, each of the conditions precedent set forth in the Master Indenture, including
but not limited to those conditions precedent set forth in Section 2.04(e) thereof, 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 2019-1 Noteholders that the representations and warranties set forth in Section 2.20, Section 2.21, and Section 2.22
of the Master Indenture and, if any, Exhibit A hereto 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
or prior to the Series Closing Date, except as otherwise set forth in Schedule I-C hereto.


 


ARTICLE
IV



Miscellaneous Provisions


 


Section 4.01.     
Reserved.


 


Section 4.02.     
Ratification of Indenture. The Indenture is in all respects ratified and confirmed and the Indenture, as so supplemented
by this Series 2019-1 Supplement, the Series 2018-1 Supplement, the Series 2016-1 Supplement, the Series 2015-1 Supplement, the
Series 2014-1 Supplement, the Series 2013-3 Supplement, the Series 2013-2 Supplement and the Series 2013-1 Supplement, shall be
read, taken and construed as one and the same instrument.


 


Section 4.03.     
Reserved.


 


Section 4.04.     
Counterparts. This Series 2019-1 Supplement may be executed in two or more counterparts, and by different parties
on separate counterparts, each of which shall be an original regardless of whether delivered in physical or electronic form, but
all of which shall constitute one and the same instrument.


 


Section 4.05.     
Governing Law. THIS SERIES 2019-1 SUPPLEMENT SHALL BE 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 4.06.     
Beneficiaries. As supplemented by this Series 2019-1 Supplement, the Indenture shall inure to the benefit of and
be binding upon the parties hereto, the Series 2019-1 Noteholders, and their respective successors and permitted assigns. No other
Person shall have any right or obligation hereunder.


 






    21


     


    

 


Section 4.07.     
Limited Recourse. Notwithstanding anything to the contrary herein or otherwise in the Indenture, the Series 2019-1
Notes are nonrecourse obligations solely of the 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. Each Series
2019-1 Noteholder shall be deemed to have agreed, by acceptance of its Series 2019-1 Note, not to file or join in filing any petition
in bankruptcy or commence any similar proceeding 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 2019-1 Notes) issued or co-issued by the Issuers under the
Indenture.


 


Notwithstanding the foregoing,
the Indenture Trustee, on behalf of the Series 2019-1 Noteholders, shall have the right to enforce the liability and obligation
of any Issuer hereunder, by money judgment or otherwise, to the extent of any loss, damage, cost, expense, liability, claim or
other obligation incurred by such Noteholders (including attorneys’ fees and costs reasonably incurred) arising out of or
in connection with the following: (i) fraud or intentional misrepresentation by such Issuer in connection with the Series 2019-1
Notes, the Indenture and/or any other Transaction Documents; (ii) intentional acts constituting gross negligence or willful misconduct
or bad faith of such Issuer; (iii) intentional destruction or waste of any Property by such Issuer; (iv) the breach of any representation,
warranty, covenant or indemnification provision in the Indenture or any other Transaction Document concerning Environmental Laws,
Hazardous Substances or Asbestos; (v) the removal or disposal of any portion of any Property during the continuation of an Event
of Default; (vi) the misapplication or conversion by such Issuer of (A) any Insurance Proceeds, (B) any Condemnation Proceeds,
(C) any Monthly Lease Payments following an Event of Default, (D) any Monthly Lease Payments paid more than one month in advance,
(E) any premiums for any Property Insurance Policies required under the Property Management Agreement received by such Issuer from
any third party or Tenant or (F) any funds received by such Issuer for payment of Taxes or other charges that can create liens
on any portion of any Property; or (vii) any security deposits (including letters of credit) collected with respect to any Property
which are not delivered to the Indenture Trustee upon a foreclosure of such Property or other action in lieu thereof, except to
the extent any such security deposits were applied in accordance with the terms and conditions of any of the Leases prior to the
occurrence of the Event of Default that gave rise to such sale or foreclosure or action in lieu thereof.


 


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 Standard & Poor’s Ratings Services, a Standard & Poor’s Financial Services LLC
business, which is a division 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 2012-1 Notes, the Series 2013-1 Notes, the Series
2013-2 Notes, the Series 2013-3 Notes, the Series 2014-1 Notes, the Series 2015-1 Notes, the Series 2016-1 Notes, the Series 2018-1
Notes and the Series 2019-1 Notes and each Issuer shall have all the rights and obligations of each other Issuer under each of
the Transaction Documents.


 






    22


     


    

 


IN WITNESS WHEREOF, the
Issuers and the Indenture Trustee have caused this Series 2019-1 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.


 


 


	 	STORE
    MASTER FUNDING I, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	
    /s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel
	 	 
	 	STORE
    MASTER FUNDING II, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel
	 	 
	 	STORE
    MASTER FUNDING III, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel
	 	 
	 	STORE
    MASTER FUNDING IV, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel



 





Indenture Supplement (STORE 2019-1)







 






    


     


    

 


	 	 
	 	STORE
    MASTER FUNDING V, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel
	 	 
	 	STORE
    MASTER FUNDING VI, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel
	 	 
	 	STORE
    MASTER FUNDING VII, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel
	 	 
	 	STORE
    MASTER FUNDING XIV, LLC,
	 	a
    Delaware limited liability company, as Issuer
	 	 
	 	 
	 	By:	/s/ Chad A. Freed
	 	Name:
    Chad A. Freed
	 	Title:
    Executive Vice President - General Counsel







 





Indenture Supplement (STORE 2019-1)


 








     


     


    

 


 







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




 





Indenture Supplement (STORE 2019-1)




 



     


     


    

 


EXHIBIT A


 


ADDITIONAL REPRESENTATIONS AND WARRANTIES


 


 


NONE.


 









    A-1


     


    





 


SCHEDULE I-A


 


PROPERTIES / TENANTS


 


	Tenant	 	Number
    of
 Owned Properties*	 	 	Collateral
    Value	 	 	%
    of Aggregate

 Collateral Value	 	 	Monthly
    Rent	 	 	%
                                         of 
 Monthly
                                         Rent
	 	 	WA
    Unit FCCR	 
	Automotive Remarketing Group, Inc.	 	 	7	 	 	$	102,570,000	 	 	 	3.31	%	 	$	673,933	 	 	 	3.16	%	 	 	2.45	 
	Zips Holdings, LLC	 	 	35	 	 	$	97,810,000	 	 	 	3.16	%	 	$	651,838	 	 	 	3.05	%	 	 	1.72	 
	CWGS Group, LLC	 	 	12	 	 	$	96,960,000	 	 	 	3.13	%	 	$	558,160	 	 	 	2.61	%	 	 	0.87	 
	Dufresne Spencer Group Holdings, LLC	 	 	16	 	 	$	93,100,000	 	 	 	3.01	%	 	$	640,273	 	 	 	3.00	%	 	 	3.28	 
	American Multi-Cinema, Inc.	 	 	8	 	 	$	74,580,000	 	 	 	2.41	%	 	$	534,335	 	 	 	2.50	%	 	 	2.09	 
	Cadence Education, LLC	 	 	23	 	 	$	60,900,000	 	 	 	1.97	%	 	$	415,059	 	 	 	1.94	%	 	 	1.66	 
	National Veterinary Associates, Inc.	 	 	31	 	 	$	53,980,000	 	 	 	1.74	%	 	$	383,446	 	 	 	1.80	%	 	 	3.30	 
	KUEHG Corp.	 	 	36	 	 	$	53,300,000	 	 	 	1.72	%	 	$	386,971	 	 	 	1.81	%	 	 	2.17	 
	Tru Fit Holdings, LLC	 	 	11	 	 	$	50,550,000	 	 	 	1.63	%	 	$	355,318	 	 	 	1.66	%	 	 	1.56	 
	At Home Stores LLC	 	 	4	 	 	$	49,353,457	 	 	 	1.59	%	 	$	300,015	 	 	 	1.40	%	 	 	3.47	 
	PF Purchaser Corp.	 	 	52	 	 	$	44,140,000	 	 	 	1.42	%	 	$	287,605	 	 	 	1.35	%	 	 	2.01	 
	RMH Franchise Holdings, Inc.	 	 	17	 	 	$	43,750,000	 	 	 	1.41	%	 	$	263,258	 	 	 	1.23	%	 	 	1.85	 
	Conn's, Inc.	 	 	7	 	 	$	43,630,000	 	 	 	1.41	%	 	$	313,124	 	 	 	1.47	%	 	 	6.31	 
	KPI Holdings, Inc.	 	 	13	 	 	$	41,490,000	 	 	 	1.34	%	 	$	328,923	 	 	 	1.54	%	 	 	7.16	 
	21st Century Oncology, Inc.	 	 	13	 	 	$	39,350,000	 	 	 	1.27	%	 	$	277,054	 	 	 	1.30	%	 	 	4.47	 
	Main Event Entertainment, LP	 	 	4	 	 	$	37,430,000	 	 	 	1.21	%	 	$	269,070	 	 	 	1.26	%	 	 	3.32	 
	Firebird Investment Company	 	 	5	 	 	$	36,410,000	 	 	 	1.18	%	 	$	259,558	 	 	 	1.22	%	 	 	2.81	 
	O'Charley's LLC	 	 	15	 	 	$	36,210,000	 	 	 	1.17	%	 	$	242,991	 	 	 	1.14	%	 	 	1.51	 
	The Sunshine House, Inc.	 	 	32	 	 	$	35,820,000	 	 	 	1.16	%	 	$	280,515	 	 	 	1.31	%	 	 	1.80	 
	Pleasanton Fitness, LLC	 	 	8	 	 	$	35,110,000	 	 	 	1.13	%	 	$	239,264	 	 	 	1.12	%	 	 	0.09	 
	Lakeview Health Holdings, Inc.	 	 	2	 	 	$	34,770,000	 	 	 	1.12	%	 	$	253,813	 	 	 	1.19	%	 	 	6.63	 
	ACS Opco LLC	 	 	12	 	 	$	33,610,000	 	 	 	1.08	%	 	$	203,052	 	 	 	0.95	%	 	 	2.96	 
	PetVet Care Centers, LLC	 	 	17	 	 	$	32,550,000	 	 	 	1.05	%	 	$	219,669	 	 	 	1.03	%	 	 	5.69	 
	Titan Machinery Inc.	 	 	6	 	 	$	32,320,000	 	 	 	1.04	%	 	$	251,767	 	 	 	1.18	%	 	 	1.89	 
	Sailormen, Inc.	 	 	25	 	 	$	32,017,090	 	 	 	1.03	%	 	$	265,498	 	 	 	1.24	%	 	 	1.66	 
	Pretium Packaging, L.L.C.	 	 	5	 	 	$	31,910,000	 	 	 	1.03	%	 	$	217,249	 	 	 	1.02	%	 	 	9.53	 




 






    I-A-1


     


    

 


	Tenant	 	Number
    of
 Owned Properties*	 	 	Collateral
    Value	 	 	%
    of Aggregate

 Collateral Value	 	 	Monthly
    Rent	 	 	%
                                         of 
 Monthly
                                         Rent
	 	 	WA
    Unit FCCR	 
	Children's Learning Adventure USA,
    LLC	 	 	4	 	 	$	31,250,000	 	 	 	1.01	%	 	$	133,000	 	 	 	0.62	%	 	 	1.40	 
	ACM Fatz VII LLC	 	 	16	 	 	$	31,050,000	 	 	 	1.00	%	 	$	185,460	 	 	 	0.87	%	 	 	1.15	 
	Granite City Food & Brewery, LTD.	 	 	7	 	 	$	30,750,000	 	 	 	0.99	%	 	$	225,676	 	 	 	1.06	%	 	 	1.33	 
	Best Friends Pet Care Intermediate Holdings, Inc.	 	 	16	 	 	$	30,040,000	 	 	 	0.97	%	 	$	213,554	 	 	 	1.00	%	 	 	1.83	 
	Stratford School, Inc.	 	 	13	 	 	$	28,940,000	 	 	 	0.93	%	 	$	223,097	 	 	 	1.04	%	 	 	1.57	 
	TM Restaurant Group LLC	 	 	7	 	 	$	28,000,000	 	 	 	0.90	%	 	$	191,270	 	 	 	0.90	%	 	 	3.08	 
	Equipmentshare.com Inc.	 	 	8	 	 	$	27,580,000	 	 	 	0.89	%	 	$	178,100	 	 	 	0.83	%	 	 	1.36	 
	Ashton Gardens, LLC	 	 	4	 	 	$	26,830,000	 	 	 	0.87	%	 	$	198,231	 	 	 	0.93	%	 	 	1.82	 
	Ruby Tuesday, Inc.	 	 	17	 	 	$	25,630,000	 	 	 	0.83	%	 	$	154,152	 	 	 	0.72	%	 	 	2.22	 
	Medical Management Resource Group, L.L.C.	 	 	7	 	 	$	24,570,000	 	 	 	0.79	%	 	$	152,981	 	 	 	0.72	%	 	 	4.49	 
	Ernie Green Industries, Inc.	 	 	4	 	 	$	24,370,000	 	 	 	0.79	%	 	$	165,750	 	 	 	0.78	%	 	 	7.41	 
	Buddy's Newco, LLC	 	 	19	 	 	$	24,320,000	 	 	 	0.79	%	 	$	184,206	 	 	 	0.86	%	 	 	1.87	 
	EOS Fitness OPCO Holdings, LLC	 	 	3	 	 	$	24,000,000	 	 	 	0.77	%	 	$	161,886	 	 	 	0.76	%	 	 	2.07	 
	FlaglerCE Holdings, LLC	 	 	3	 	 	$	22,130,000	 	 	 	0.71	%	 	$	179,544	 	 	 	0.84	%	 	 	2.25	 
	Platinum Corral, L.L.C.	 	 	7	 	 	$	22,080,000	 	 	 	0.71	%	 	$	159,538	 	 	 	0.75	%	 	 	1.41	 
	World Wide Child Care Corp.	 	 	7	 	 	$	20,740,000	 	 	 	0.67	%	 	$	130,234	 	 	 	0.61	%	 	 	1.05	 
	Big Onion Tavern Group, LLC	 	 	4	 	 	$	20,530,000	 	 	 	0.66	%	 	$	136,195	 	 	 	0.64	%	 	 	1.98	 
	HOA Holdco, LLC	 	 	7	 	 	$	20,465,000	 	 	 	0.66	%	 	$	144,261	 	 	 	0.68	%	 	 	1.85	 
	BWT, LLC	 	 	8	 	 	$	20,400,000	 	 	 	0.66	%	 	$	147,789	 	 	 	0.69	%	 	 	7.04	 
	Lamrite West, Inc.	 	 	3	 	 	$	20,240,000	 	 	 	0.65	%	 	$	106,681	 	 	 	0.50	%	 	 	3.15	 
	Apex Parks Group, LLC	 	 	1	 	 	$	19,750,000	 	 	 	0.64	%	 	$	139,588	 	 	 	0.65	%	 	 	2.88	 
	Piccadilly Holdings LLC	 	 	7	 	 	$	19,615,218	 	 	 	0.63	%	 	$	130,418	 	 	 	0.61	%	 	 	1.40	 
	Soderstrom Intermediate Holdings, Inc.	 	 	4	 	 	$	19,280,000	 	 	 	0.62	%	 	$	125,434	 	 	 	0.59	%	 	 	4.44	 
	Frayser Quality, LLC	 	 	16	 	 	$	19,112,006	 	 	 	0.62	%	 	$	154,677	 	 	 	0.72	%	 	 	2.80	 
	GT Technologies, Inc.	 	 	4	 	 	$	18,210,000	 	 	 	0.59	%	 	$	116,759	 	 	 	0.55	%	 	 	11.46	 
	Gibson Brands, Inc.	 	 	2	 	 	$	18,170,000	 	 	 	0.59	%	 	$	187,941	 	 	 	0.88	%	 	 	1.24	 
	Foss Intermediate Holdings, LLC	 	 	6	 	 	$	17,769,500	 	 	 	0.57	%	 	$	127,065	 	 	 	0.59	%	 	 	3.64	 
	Stars and Strikes, LLC	 	 	4	 	 	$	17,650,000	 	 	 	0.57	%	 	$	106,733	 	 	 	0.50	%	 	 	2.28	 
	LPAC Broadway Building LLC	 	 	1	 	 	$	17,418,421	 	 	 	0.56	%	 	$	117,537	 	 	 	0.55	%	 	 	1.41	 




 






    I-A-2


     


    

 


	Tenant	 	Number
    of
 Owned Properties*	 	 	Collateral
    Value	 	 	%
    of Aggregate

 Collateral Value	 	 	Monthly
    Rent	 	 	%
                                         of 
 Monthly
                                         Rent
	 	 	WA
    Unit FCCR	 
	Studio Movie Grill Holdings, LLC	 	 	2	 	 	$	17,140,000	 	 	 	0.55	%	 	$	114,863	 	 	 	0.54	%	 	 	3.86	 
	MDO Holdings, LLC	 	 	6	 	 	$	17,080,000	 	 	 	0.55	%	 	$	129,068	 	 	 	0.60	%	 	 	1.62	 
	WS Packaging Holdings, Inc.	 	 	5	 	 	$	17,040,000	 	 	 	0.55	%	 	$	114,717	 	 	 	0.54	%	 	 	6.27	 
	JP Steakhouse LLC	 	 	14	 	 	$	16,130,000	 	 	 	0.52	%	 	$	126,207	 	 	 	0.59	%	 	 	1.03	 
	West Star Aviation, LLC	 	 	1	 	 	$	16,060,000	 	 	 	0.52	%	 	$	114,613	 	 	 	0.54	%	 	 	5.44	 
	ATS Logistics, Inc	 	 	1	 	 	$	16,010,000	 	 	 	0.52	%	 	$	103,023	 	 	 	0.48	%	 	 	1.11	 
	KRG Kings, LLC	 	 	10	 	 	$	15,730,000	 	 	 	0.51	%	 	$	118,628	 	 	 	0.56	%	 	 	1.05	 
	Trident Holdings LLC	 	 	18	 	 	$	15,580,000	 	 	 	0.50	%	 	$	106,338	 	 	 	0.50	%	 	 	1.91	 
	Jacob Restaurant Group, Inc	 	 	4	 	 	$	15,170,000	 	 	 	0.49	%	 	$	110,889	 	 	 	0.52	%	 	 	0.99	 
	Cooper's Hawk Intermediate Holding, LLC	 	 	3	 	 	$	15,125,000	 	 	 	0.49	%	 	$	114,981	 	 	 	0.54	%	 	 	6.07	 
	Poultry Holdings LLC	 	 	3	 	 	$	15,000,000	 	 	 	0.48	%	 	$	96,875	 	 	 	0.45	%	 	 	2.67	 
	Four Corners Holdings, Inc.	 	 	3	 	 	$	14,600,000	 	 	 	0.47	%	 	$	107,636	 	 	 	0.50	%	 	 	2.70	 
	Aetius Companies, LLC	 	 	5	 	 	$	14,570,000	 	 	 	0.47	%	 	$	98,947	 	 	 	0.46	%	 	 	1.84	 
	Incredible Pizza Co., Inc.	 	 	2	 	 	$	14,500,000	 	 	 	0.47	%	 	$	113,548	 	 	 	0.53	%	 	 	1.90	 
	WDS Holdings, LLC	 	 	4	 	 	$	14,320,000	 	 	 	0.46	%	 	$	97,344	 	 	 	0.46	%	 	 	3.50	 
	PetWell Partners, LLC	 	 	17	 	 	$	14,140,000	 	 	 	0.46	%	 	$	89,658	 	 	 	0.42	%	 	 	2.66	 
	Fred's, Inc.	 	 	8	 	 	$	13,910,000	 	 	 	0.45	%	 	$	94,724	 	 	 	0.44	%	 	 	N/R	 
	Ashley Furniture Corporate Stores	 	 	2	 	 	$	13,900,000	 	 	 	0.45	%	 	$	78,100	 	 	 	0.37	%	 	 	2.07	 
	SRG Capital City Holdings, LLC	 	 	12	 	 	$	13,840,000	 	 	 	0.45	%	 	$	93,443	 	 	 	0.44	%	 	 	1.98	 
	Taco John's of Iowa, Inc.	 	 	12	 	 	$	13,190,000	 	 	 	0.43	%	 	$	87,927	 	 	 	0.41	%	 	 	2.12	 
	ELA Creative Playrooms Holdings, LLC	 	 	5	 	 	$	13,160,000	 	 	 	0.42	%	 	$	89,339	 	 	 	0.42	%	 	 	0.79	 
	SCP EYE CARE HOLDO, LLC	 	 	5	 	 	$	13,100,000	 	 	 	0.42	%	 	$	83,668	 	 	 	0.39	%	 	 	7.08	 
	Higher Education Partners LLC	 	 	3	 	 	$	13,000,000	 	 	 	0.42	%	 	$	109,322	 	 	 	0.51	%	 	 	2.10	 
	PRCC Holdings, Inc.	 	 	4	 	 	$	12,790,000	 	 	 	0.41	%	 	$	86,599	 	 	 	0.41	%	 	 	5.69	 
	The Krystal Company	 	 	11	 	 	$	12,510,000	 	 	 	0.40	%	 	$	99,716	 	 	 	0.47	%	 	 	1.64	 
	Car Wash Partners, Inc.	 	 	5	 	 	$	12,250,000	 	 	 	0.40	%	 	$	75,814	 	 	 	0.35	%	 	 	1.92	 
	Viking Restaurants, LLC	 	 	11	 	 	$	11,960,000	 	 	 	0.39	%	 	$	98,559	 	 	 	0.46	%	 	 	1.69	 
	Rancho Solano Education, LLC	 	 	1	 	 	$	11,200,000	 	 	 	0.36	%	 	$	78,336	 	 	 	0.37	%	 	 	-1.65	 
	Huntsville Wholesale Furniture, Inc.	 	 	2	 	 	$	11,190,000	 	 	 	0.36	%	 	$	87,201	 	 	 	0.41	%	 	 	1.01	 




 






    I-A-3


     


    

 


	Tenant	 	Number
    of
 Owned Properties*	 	 	Collateral
    Value	 	 	%
    of Aggregate

 Collateral Value	 	 	Monthly
    Rent	 	 	%
                                         of 
 Monthly
                                         Rent
	 	 	WA
    Unit FCCR	 
	Crossroads Auto Mall, Inc.	 	 	2	 	 	$	10,930,000	 	 	 	0.35	%	 	$	78,948	 	 	 	0.37	%	 	 	3.59	 
	Wingmen V, LLC	 	 	4	 	 	$	10,900,000	 	 	 	0.35	%	 	$	74,060	 	 	 	0.35	%	 	 	2.41	 
	Grammer AG	 	 	1	 	 	$	10,860,000	 	 	 	0.35	%	 	$	69,953	 	 	 	0.33	%	 	 	8.88	 
	Independent Imaging Holdings, Inc.	 	 	4	 	 	$	10,700,000	 	 	 	0.35	%	 	$	71,333	 	 	 	0.33	%	 	 	3.25	 
	Conleasco, Inc.	 	 	1	 	 	$	10,410,000	 	 	 	0.34	%	 	$	74,442	 	 	 	0.35	%	 	 	1.86	 
	U.S. Auto Parts Network, Inc.	 	 	1	 	 	$	10,340,000	 	 	 	0.33	%	 	$	76,260	 	 	 	0.36	%	 	 	1.58	 
	Mundo de Colores, Inc.	 	 	4	 	 	$	10,215,000	 	 	 	0.33	%	 	$	68,913	 	 	 	0.32	%	 	 	3.08	 
	Kraft Heinz Foods Company	 	 	1	 	 	$	10,150,000	 	 	 	0.33	%	 	$	76,081	 	 	 	0.36	%	 	 	2.67	 
	DGW Investments (rollup client)	 	 	9	 	 	$	10,130,000	 	 	 	0.33	%	 	$	60,839	 	 	 	0.28	%	 	 	1.72	 
	Morgan's Foods, Inc.	 	 	9	 	 	$	10,130,000	 	 	 	0.33	%	 	$	67,395	 	 	 	0.32	%	 	 	2.75	 
	Harman Fitness, LLC	 	 	2	 	 	$	9,830,000	 	 	 	0.32	%	 	$	66,861	 	 	 	0.31	%	 	 	1.06	 
	Picture Show Entertainment, L.L.C.	 	 	1	 	 	$	9,670,000	 	 	 	0.31	%	 	$	72,004	 	 	 	0.34	%	 	 	2.24	 
	Fitness & Sports Clubs, LLC	 	 	1	 	 	$	9,600,000	 	 	 	0.31	%	 	$	72,000	 	 	 	0.34	%	 	 	N/R	 
	GC Pizza Hut, LLC	 	 	10	 	 	$	9,500,000	 	 	 	0.31	%	 	$	53,479	 	 	 	0.25	%	 	 	0.93	 
	GlaxoSmithKline LLC	 	 	1	 	 	$	9,430,000	 	 	 	0.30	%	 	$	63,472	 	 	 	0.30	%	 	 	6.57	 
	Norsan Restaurant Group, LLC	 	 	6	 	 	$	9,255,000	 	 	 	0.30	%	 	$	76,422	 	 	 	0.36	%	 	 	0.92	 
	Other	 	 	251	 	 	$	527,256,739	 	 	 	17.02	%	 	$	3,667,533	 	 	 	17.17	%	 	 	2.70	 
	Total:	 	 	1,111	 	 	$	3,098,012,431	 	 	 	100.00	%	 	$	21,359,594	 	 	 	100.00	%	 	 	2.78	 




 


*May not sum to total due to Property with multiple Leases


 


Columns may not sum to total due to rounding 




 






    I-A-4


     


    

 


SCHEDULE I-B


 


MORTGAGE LOANS


 


None.


 






    I-B-1


     


    





 


Schedule
I-C


 


Representations
and Warranties Exception Schedule


 


Representations and
Warranties Exceptions 


 


Master Indenture
Section 2.20(k)


 


All material certifications, permits,
licenses and approvals, including, without limitation, certificates of completion and occupancy permits required for the legal
use, occupancy and operation of the related Owned Properties (collectively, the “Licenses”) as currently being operated
have been obtained and are in full force and effect except to the extent the failure of any such License to be in full force and
effect would not have a material adverse effect on such Issuer or the use and operation of any Owned Property. The related Owned
Properties are free of material damage and are in good repair in all material respects, and there is no proceeding pending or to
the knowledge of such Issuer, threatened or contemplated, for the total or material partial condemnation of, or affecting, such
Owned Properties, or for the relocation of roadways providing access to any Owned Property.


 


Tenant Name: The Sunshine House, Inc.


 


Property ID: P0002754


 


The related Property is under construction
and does not yet have a certificate of completion or occupancy permit. The related Tenant is paying rent pursuant to the terms
of the related Lease.


 


Tenant Name: Southwestern Furniture of
Wisconsin, LLC


 


Property ID: P000475


 


The related Property was re-tenanted on
June 28, 2018. The related Tenant is in compliance with the related Lease. The related Property is undergoing renovations and does
not yet have a certificate of completion or occupancy permits.


 


The following Owned Properties are under
construction and do not yet have certificates of completion or occupancy permits. The related Tenants are paying rent pursuant
to the terms of the related Leases.: P0002450, P0003170 and P0002698


 


The related Owned Properties are being
remodeled and do not yet have a certificates of completion or occupancy permits. The related Tenants are paying rent pursuant to
the terms of the related Leases: P0001255, P0002854, P0003343 and P0000841.


 


The following Owned Property is being remodeled
and does not yet have a certificate of completion or occupancy permit. The related Tenant (L & M Wild, LLC) is not currently
paying rent, as disclosed below: P0000246


 






    I-C-1


     


    

 


Master Indenture Section 2.20(n)


 


The related Owned Properties are in
compliance in all material respects with all recorded covenants and all legal requirements, including, without limitation, building
and zoning ordinances and codes, the failure of which to comply with the same would result in a material adverse effect on either
the ability of such Issuer to perform its obligations under the Indenture (including the applicable Series Supplement) and the
other Transaction Documents or the financial condition of such Issuer or the value of any related Owned Property as security for
the Notes.


 


P0000793 – The related Tenant is
delinquent in the payment of approximately $61,903.16 of outstanding common area maintenance charges to a condominium association
for the related Owned Property. The related Issuer is under contract for the sale on the Owned Property and all such delinquent
amounts will either be paid at closing, or will be paid by the related Tenant prior to closing.


 


Master Indenture
Section 2.20(s)


 


The operation of any of the terms of
the related Lease, or the exercise of any rights thereunder, does not render the Lease unenforceable, in whole or in part, or subject
to any right of rescission, set-off, abatement, diminution, counterclaim or defense.


 


Tenant Name: GlaxoSmithKline LLC


 


Property ID: P0000995


 


If the premises are partially
destroyed and still tenantable, rent is proportionately reduced while landlord performs required repairs.


 


Tenant Name: Black Angus Steakhouses, LLC


 


Property ID: P0001101


 


In the event of a partial condemnation,
rent shall be proportionally reduced for the remainder of the Term.


 






    I-C-2


     


    

 


Master Indenture Section 2.20(v)(i)


 


Except as set forth on a schedule to
the applicable Series Supplement, the related Properties are not subject to any Leases other than the Leases (and the subleases
and assignments as permitted thereunder) described in the Owned Property Schedule attached to the applicable Series Supplement
and made a part hereof. No Person has any possessory interest in any Property or right to occupy the same except under and pursuant
to the provisions of the Leases and subleases or assignments permitted thereunder. The current Leases are in full force and effect
and there are no material defaults thereunder by such Issuer or any Tenant. No rent (other than security deposits) has been paid
more than one (1) month in advance of its due date. All material work to be performed by such Issuer under each Lease has been
performed as required and has been accepted by the applicable Tenant, and any payments, free rent, partial rent, rebate of rent
or other payments, credits, allowances or abatements required to be given by such Issuer to any Tenant has already been received
by such Tenant. There has been no prior sale, transfer or assignment from such Issuer of any Property or Leases in the Collateral
or hypothecation or pledge of any Lease or of the rents received therein, except for such hypothecations or pledges that have been
released. Except as permitted under the Leases, no Tenant listed on the Owned Property Schedule attached to the applicable Series
Supplement has assigned its Lease and no such Tenant holds its leased premises under assignment or sublease. Such Owned Property
Schedule to the applicable Series Supplement sets forth a true and correct list of each Property that is subject to a Third Party
Purchase Option or an option to terminate such Lease prior to the Rated Final Payment Date, together with the earliest date on
which each such option may be exercised


 


Tenant Name: Lectrus Corporation


 


Property ID: P000928


 


If Issuer refuses to consent to an Assignment
or Change of Control, whether or not reasonably, Tenant shall have the option to purchase the premises form Issuer for a purchase
price equal to the greater of the fair market value of the premises or 115% of the Purchase Price paid by Issuer under the Purchase
Agreement (plus any additional funds invested by Issuer pursuant to Lease).


 


Tenant Name: Wynn-Hoff Group, LLC


 


Property ID: P0001244


 


Franchisor has a right to cure and assume
Tenant’s obligations upon Tenant default under the Lease


 


P0002699 – The prior Tenant assigned
its interests in the related Lease (L0001003) solely with respect to this Owned Property (P0002699) to Piston Automotive LLC, who
is the current Tenant.


 


P0002984, P0002985, P0002986 and P0002987
 – The prior Tenant assigned its interests in the related Lease (L0001075) to Akumin Corp., who is the current Tenant.


 


P0000152, P0000166, P0001971, P0001521
- The prior Tenant assigned its interests in the related Lease (L0000032) to American Multi-Cinema, Inc, who is the current Tenant.


 


P0000423 - The prior Tenant assigned its
interests in the related Lease (L0000777) to Brinker Restaurant Corporation, who is the current Tenant.


 






    I-C-3


     


    

 


P0000424 - The prior Tenant assigned its
interests in the related Lease (L0000778) to Brinker Restaurant Corporation, who is the current Tenant.


 


P0000095 and P0000096 - The prior Tenant
assigned its interests in the related Lease (L0000016) to Sailormen Inc., who is the current Tenant.


 


P0000414 - The prior Tenant assigned its
interests in the related Lease (L0000114) to AB Gillette WY, who is the current Tenant.


 


The following new leases relate to the
relet of Pleasanton Fitness, LLC for locations in bankruptcy.


 


		·	P0001591 - The prior Lease was terminated and a new lease was entered into with PNW CA, LLC, who
is the current Tenant.
		·	P0001264 - The prior Lease was terminated and a new lease was entered into with PNW CA, LLC, who
is the current Tenant.
		·	P0002004- The prior Lease was terminated and a new lease was entered into with Thrive Business
Development, who is the current Tenant.
		·	P0000904 – The prior Lease was terminated and various portions of the Owned Property are
now leased to several inline retail tenants pursuant to separate NN leases wherein the Issuer is responsible for maintenance of
the roof and structure, the Issuer must repair following a casualty, and each Tenant’s indemnification responsibilities excludes
the Issuer’s, as landlord’s, ordinary negligence.    



 


The following Tenants are in payment default
of the following Leases:


 


		·	L0000198; P0000500 (Fred's, Inc.)
		·	L0000200; P0000502 (Fred's, Inc.)
		·	L0000201; P0000503 (Fred's, Inc.)
		·	L0000885; P0000246 (L & M Wild, LLC)
		·	L0000384; P0000929, P0000930, P0000931, P0000932, P0000934 and P0001478 (MDO Holdings, LLC)
		·	L0000421; P0001429 (Pleasanton Fitness, LLC)



 


Each of the following Tenants is in payment
default of the following Leases; however, each such Tenant is currently paying rent to the related Issuer pursuant to a payment
plan approved by such Issuer:


 


		·	L0000226; P0000580 (Chalak TP Harker Heights, LLC)
		·	L0000317; P0000840, P0000841, P0001106 and P0002188 (Maplewood Jakes Inc.)
		·	L0000188; P0000431 and P0000432 (R Tequila Acquisition, LLC)



 






    I-C-4


     


    

 


Master Indenture Section 2.20(v)(ii)


 


Except as set forth on a schedule to
the applicable Series Supplement, the Tenant under each Lease is in possession and paying rent pursuant to the applicable Lease;
such Issuer is the owner of the lessor’s interest in each Lease; the Tenant is required to make rental payments as directed
by such Issuer, as lessor, and its successors and assigns.


 


Tenant Name: N/A


 


Property ID: P0000422


 


The related Property is vacant.


 


Tenant Name: N/A


 


Property ID: P0000714


 


The related Property is vacant.


 


Tenant Name: N/A


 


Property ID: P0000752


 


The related Property is vacant.


 


Tenant Name: R Tequila


 


Property ID: P0000431 and P0000432


 


The related Tenant is in payment default.


 


Each of the following Owned Properties
are vacant:


 


		·	P0000505 (former Fred’s, Inc. property)
		·	P0000506 (former Fred’s, Inc. property)
		·	P0000507 (former Fred’s Inc. property)
		·	P0000499 (former Fred’s Inc. property; executed PSA for third party sale)
		·	P0000524
		·	P0000752
		·	P0001229 (lease expired 9/30/19; executed PSA for third party sale)
		·	P0001133 (former Pleasanton Fitness, LLC property; new lease pending)



 


Each of the following Tenants is in payment
default of the following Leases:


 


		·	L0000198; P0000500 (Fred's, Inc.)
		·	L0000200; P0000502 (Fred's, Inc.)
		·	L0000201; P0000503 (Fred's, Inc.)
		·	L0000885; P0000246 (L & M Wild, LLC)
		·	L0000384; P0000929, P0000930, P0000931, P0000932, P0000934 and P0001478 (MDO Holdings, LLC)
		·	L0000421; P0001429 (Pleasanton Fitness, LLC)



 


P000656: This property is current closed
due to casualty. Repairs are in progress and the property is scheduled to re-open in February 2020.


 






    I-C-5


     


    

 


Master Indenture Section 2.20(v)(iv)


 


Except as set forth on a schedule to
the applicable Series Supplement, neither such Issuer nor to such Issuer’s knowledge, any Tenant is the subject of any bankruptcy
or insolvency proceeding. 


 


Tenant Name: RMH Franchise Corporation


 


Property IDs: P0000389; P0000391; P0000397;
P0000392; P0000414; P0000402; P0000293; P0000294; P0000295; P0000296; P0000298; P0000299; P0000303; P0000304; P0000305; P0000306;
P0000302


 


RMH Franchise Holdings, Inc. and its affiliated
debtors filed for bankruptcy on May 8, 2018.


 


Tenant Name: Gibson Brands, Inc.


 


Property IDs: P0000836; P0000837


 


Gibson Brands, Inc. and its affiliated
debtors filed for bankruptcy on May 1, 2018.


 


Fred's, Inc. and its affiliated debtors
filed for bankruptcy on September 9, 2019. Fred's, Inc. is the related Tenant under the following related Leases: L0000198, L0000199,
L0000200, L0000201, L0000202, L0000204, and L0000421.


 


Pleasanton Fitness, LLC and its affiliated
debtors filed for bankruptcy on August 17, 2019. Pleasanton Fitness, LLC is the related Tenant under the following related Lease:
L0000421.


 






    I-C-6


     


    

 


Master Indenture Section 2.20(v)(vi)


 


The obligations of the related Tenant
under the Lease, including, but not limited to, the obligation of Tenant to pay rent, are not affected by reason of: (1) any damage
to or destruction of any portion of a related Owned Property, except damage to such Owned Property caused by casualty in the last
twelve (12) or twenty-four (24) months of the lease term or substantial damage to the Owned Property such that the improvements
cannot be repaired so as to allow Tenant to conduct a substantial part of its business within a specified time period ranging from
one hundred eighty (180) days to one (1) year; (2) any taking of such Owned Property, except a total condemnation and taking of
the Owned Property or a partial condemnation and taking that renders the Owned Property unsuitable for the continuation of Tenant’s
business; (3) any prohibition, limitation, interruption, cessation, restriction, prevention or interference of Tenant’s use,
occupancy or enjoyment of such Owned Property, except with respect to certain abatement rights in connection with casualty and
condemnation which may be provided for under the related Lease. 


 


P0003167 and P0003168 – The Lease
(L0000368) provides that the Tenant may terminate the Lease following a casualty occurring any time during the term of the Lease
if Tenant determines in its good faith business judgement that it cannot continue to operate in the same manner as before the casualty.


 


P0002789 – The Lease (L0001013) provides
that the Tenant may terminate the Lease following a casualty occurring any time during the term of the Lease if Tenant determines
in its good faith business judgement that it cannot continue to operate in the same manner as before the casualty.


 


P0002675, P0002676, P0002677, P0002678,
P0002679, P0002680, P0002681 – The Lease (L0000972) provides that Tenant may terminate the Lease with respect to the applicable
Owned Property in the event of a casualty whereby Tenant determines that restoration and continued operation would be “uneconomic;”
however, if such event occurs during the initial term of the Lease, Tenant must either repurchase the Owned Property or provide
a substitute property.


 


Master Indenture Section 2.20(v)(vii)


 


Except as set forth
on a schedule to the applicable Series Supplement, every obligation associated with owning, developing and operating the Property,
including, but not limited to, the costs associated with utilities, taxes, insurance, capital and structural improvements, maintenance
and repairs is an obligation of Tenant.


 


Tenant Name: Fred’s Stores Leases


 


Property IDs: P0000499; P0000500; P0000501;
P0000502; P0000503; P0000505; P0000506; P0000507; P0000508


 


The Fred’s Store Leases require the
landlord to be responsible for certain matters relating to construction of the improvements, maintenance of the exterior of the
related Properties, structural, plumbing and electrical components of the improvements, maintenance of equipment and maintenance
of certain insurance. Upon assumption of the Fred’s Stores Leases, STORE Master Funding III required the developer/seller
of the related Properties to enter into a separate Undertaking Agreement, whereby the developer agreed to perform all landlord
obligations under the Fred’s Stores Leases. Additionally, the related Tenant has executed a lease amendment acknowledging
the terms and provisions of the Undertaking Agreement and agreeing to look to the developer for the performance of all obligations
of the landlord under the respective Fred’s Stores Leases.


 


Tenant Name: T&C Markets, Houghton,
Inc.


 


Property ID: P0000616


 


Pursuant to the terms of the T&C Market
Lease, STORE Master Funding IV is required to repair and maintain the structural components of the related Property (including
the foundation and the roof) as well as the parking lot adjacent to the related Property.


 






    I-C-7


     


    

 


Tenant Name: Fitness & Sports Clubs,
LLC


 


Property ID: P0000827


 


Pursuant to the terms of the Lease with
respect to Fitness & Sports Clubs, LLC, STORE Master Funding V is required to maintain, repair and replace the structural elements
and exterior surfaces of the roof and exterior walls of the facility.


 


Tenant Name: GGH-Humble, LLC


 


Property ID: P0000712


 


Pursuant to the terms of the Lease with
respect to GGH-Humble, LLC, STORE Master Funding V is responsible for certain aspects of the structural system (including the roof,
load-bearing walls and floor slabs), building exterior and masonry walls of the facility.


 


Tenant Name: Kraft Foods North America,
Inc.


 


Property ID: P0000826


 


Pursuant to the terms of the Lease with
respect to Kraft Foods North America, Inc., STORE Master Funding V is required to maintain, repair and replace certain structural
elements of the building (including the foundation, exterior walls and roof, but excluding the roof membrane).


 


Phoenix Children’s Academy, Inc.


 


Property ID: P0000771


 


Pursuant to the terms of the Lease with
respect to Phoenix Children’s Academy, Inc., STORE Master Funding V is required to repair or replace the foundation, exterior
or interior load-bearing walls and the roof, provided that the damage or destruction is not covered by insurance.


 


Tenant Name: GlaxoSmithKline LLC


 


Property ID: P0000995


 


If the premises are partially destroyed
Issuer shall promptly and diligently repair the premises. Issuer is required to maintain contractual and comprehensive general
liability insurance, including public liability and property damage in amounts not less than $5,000,000 per occurrence/ $10,000,000
aggregate. Excepting damage caused by Tenant, Issuer shall maintain and make all necessary structural repairs to the foundations,
load bearing walls and roof of the Building and premises. Tenant is not required to make any repairs to HVAC System above $50,000
during the last 24 months of the then-existing term unless proximately caused by Tenant’s breach.


 






    I-C-8


     


    

 


Tenant Name: Lowe's Home Centers, LLC


 


Property ID: P0001022


 


Issuer is responsible for repair and replacement
and maintenance of the roof, exterior walls, and structural portions of the demised premises, including concrete slab floors (excluding
plate glass and doors); and repair or replacement of any utility systems lying outside the main storeroom building and providing
service to these improvements exclusive of aboveground mechanicals. If Tenant has to perform these responsibilities and Issuer
fails to reimburse, then Tenant may offset against rent. Tenant has abatement, set-off and termination rights.


 


P0000422 – The related Tenant is
responsible for a fixed portion of the property taxes, with the related Issuer responsible for any remainder. Such Issuer is also
response for maintaining and repairing the structure and the HVAC system of the Owned Property.


 


Master Indenture Section 2.20(v)(viii)


 


Except as set forth
on a schedule to the applicable Series Supplement, such Issuer, as lessor under the Lease, does not have any material monetary
or non-monetary obligations under the Lease and has made no representation or warranty under the Lease, the breach of which would
result in the abatement of rent, a right of setoff or termination of the Lease.


 


Tenant Name: GlaxoSmithKline LLC


 


Property ID: P0000995


 


If the premises are partially
destroyed, Issuer shall promptly and diligently repair the premises. Issuer is required to maintain contractual and comprehensive
general liability insurance, including public liability and property damage in amounts not less than $5,000,000 per occurrence/
$10,000,000 aggregate. Excepting damage caused by Tenant, Issuer shall maintain and make all necessary structural repairs to the
foundations, load bearing walls and roof of the Building and premises. Tenant is not required to make any repairs to HVAC System
above $50,000 during the last 24 months of the then-existing term unless proximately caused by Tenant’s breach.


 


Tenant Name: Child Development Schools,
Inc.


 


Property IDs: P0000156; P0000157; P0000158;
P0000159; P0000160; P0000828; P0000830; P0000874


 


Upon a Lessor default, Lessee may cure
such default and offset all costs and expenses incurred in connection with such cure against Base Monthly Rent. Issuer’s
obligations primarily relate to provision of approvals and provision of documents received. There are no maintenance or repair
obligations.


 


Tenant Name: Lowe's Home Centers, LLC


 


Property ID: P0001022


 


Tenant has abatement, set-off and termination
rights.


 






    I-C-9


     


    

 


Master Indenture Section 2.20(v)(x)


 


Except as set forth on a schedule to
the applicable Series Supplement, the Tenant has agreed to indemnify such Issuer, as lessor under the Lease, from any claims of
any nature relating to the Lease and the related Property other than the lessor’s gross negligence or willful misconduct,
including, without limitation, arising as a result of violations of Environmental Laws resulting from the Tenant’s operation
of the property.


 


Tenant Name: GlaxoSmithKline LLC


 


Property ID: P0000995


 


Tenant does not indemnify
Issuer for negligence (as opposed to gross negligence) or willful misconduct of Issuer. Tenant is not responsible for (i) pre-existing
environmental conditions or (ii) environmental conditions caused by third parties.


 


Tenant Name: BHG XXXVI, LLC


 


Property IDs: P0001080; P0001081


 


Tenant indemnity excludes losses as a result
of Landlord negligence (as opposed to gross negligence).


 


Tenant Name: Wynn-Hoff Group, LLC


 


Property ID: P0001244


 


Tenant indemnity excludes losses as a result
of Landlord negligence (as opposed to gross negligence).


 


Tenant Name: Black Angus Steakhouses, LLC


 


Property ID: P0001101


 


Tenant indemnity excludes losses as a result
of Landlord negligence (as opposed to gross negligence).


 


Tenant Name: Halo Country, LLC


 


Property IDs: P0001245; P0001247; P0001248;
P0001249; P0001250; P0001255; P0001256; P0001257


 


Tenant indemnity excludes losses as a result
of Landlord negligence (as opposed to gross negligence).


 






    I-C-10


     


    

 


Tenant Name: Dortch Enterprises, LLC


 


Property IDs: P0001251; P0001252; P0001253;
P0001254; P0001259; P0001260


 


Tenant indemnity excludes losses as a result
of Landlord’s "acts or omissions" (as opposed to gross negligence or willful misconduct)


 


P0002579, P0002580, P0002581, P0002582
and P0002583 - The Lease (L0001027) carves out from the Tenant’s indemnification obligations all losses based upon any violation
of law occurring prior to the original effective date of the Lease, or any physical defect or other event or circumstance relating
to the Owned Properties covered by the Lease existing prior to the original effective date of the Lease, and the related Issuer
must indemnify such Tenant from any actual or claimed losses arising from any third-party claim against such Tenant based upon
such pre-exiting liabilities. However, the Tenant agreed to repair all immediate repairs set forth in the property condition reports
obtained in connection with Issuer’s purchase of the Owned Properties, and the indemnification limitation described above
in no way limits the obligation of such Tenant to continue to maintain and repair the Owned Properties throughout the term of the
Lease.


 


Master Indenture Section 2.20(v)(xiv)


 


Except as set forth on a schedule to
the applicable Series Supplement, except for certain rights of first offer or rights of first refusal set forth in certain Leases,
the Lease is freely assignable by the lessor and its successor and assigns (including, but not limited to, the Indenture Trustee,
which acquires title to a Property by foreclosure or otherwise) to any person without the consent of the Tenant, and in the event
the lessor’s interest is so assigned, the Tenant is obligated to recognize the assignee as lessor under such Lease, whether
under the Lease or by operation of law.


 


Tenant Name: PetVet Care Centers, Inc.


 


Property IDs: P0000876; P0000879; P0000936;
P0000937; P0001017


 


Lessor shall not sell, assign or transfer
its right, title or interest in the Property to a Direct Competitor of Lessee (so long as there is no Event of Default continuing
beyond any applicable cure period).


 






    I-C-11


     


    

 


Master Indenture
Section 2.21(rr)(ii)


 


With respect to any
Mortgage Loan where all or a material portion of the Property securing such Mortgage Loan is a leasehold estate, and the related
Mortgage does not also encumber the related ground lessor’s fee interest in such Property, based upon the terms of the ground
lease and any estoppel letter or other writing received from the ground lessor and included in the related Loan File and, if applicable,
the related Mortgage: (ii) The ground lease may not be amended, modified, canceled or terminated without the prior written consent
of the owner of the Mortgage Loan and that any such action without such consent is not binding on the lender, its successors or
assigns.


 


Tenant Name: The Sunshine
House, Inc.


 


Property IDs: P0000938;
P0000939; P0000940; P0000941; P0000942; P0000943; P0000944; P0000945; P0000946; P0000947; P0000948; P0000949; P0000950; P0000951;
P0000952; P0000953; P0000954; P0000955; P0000956; P0000957; P0000958; P0000959; P0000960; P0000961; P0000962; P0000963; P0000964;
P0000965; P0000966; P0000967; P0000968


 


The Ground Lease does not specifically
require the consent of the leasehold mortgagee for any action with respect to the ground lease. Any amendment/modification/cancellation/termination
of the ground lease will involve the Issuer and the Property Manager, each of which are subject to the restrictions and notice
requirements for the benefit of the Indenture Trustee within the applicable trust documents.


 


Tenant Name: M Fitness,
LLC


 


Property IDs: P0000759


 


The ground lease only requires the consent
of the ground lessor and ground lessee for any amendments, modifications, cancelations or terminations; however, the ground lessor
must provide notice to the lender of any default or termination, and lender has a reasonable opportunity to cure. The ground lease
also acknowledges that lender may step in as ground lessee.


 


Master Indenture
Section 2.21(rr)(vii)


 


With respect to any
Mortgage Loan where all or a material portion of the Property securing such Mortgage Loan is a leasehold estate, and the related
Mortgage does not also encumber the related ground lessor’s fee interest in such Property, based upon the terms of the ground
lease and any estoppel letter or other writing received from the ground lessor and included in the related Loan File and, if applicable,
the related Mortgage: (vii) The ground lease or ancillary agreement between the lessor and the lessee requires the lessor to give
to the lender written notice of any default, provides that no notice of default or termination is effective unless such notice
is given to the lender, and requires that the ground lessor will supply an estoppel.


 


Tenant Name: The Sunshine
House, Inc.


 


Property IDs: P0000938; P0000939; P0000940;
P0000941; P0000942; P0000943; P0000944; P0000945; P0000946; P0000947; P0000948; P0000949; P0000950; P0000951; P0000952; P0000953;
P0000954; P0000955; P0000956; P0000957; P0000958; P0000959; P0000960; P0000961; P0000962; P0000963; P0000964; P0000965; P0000966;
P0000967; P0000968


 


The Ground Lease does not specifically
provide the leasehold mortgagee with separate cure rights. The Issuer and the Property Manager are subject to the obligations and
notice requirements for the benefit of the Indenture Trustee under the applicable trust documents with respect to any default under
the Ground Lease.


 






    I-C-12


     


    

 


Master Indenture
Section 2.21(rr)(viii)


 


With respect to any
Mortgage Loan where all or a material portion of the Property securing such Mortgage Loan is a leasehold estate, and the related
Mortgage does not also encumber the related ground lessor’s fee interest in such Property, based upon the terms of the ground
lease and any estoppel letter or other writing received from the ground lessor and included in the related Loan File and, if applicable,
the related Mortgage: (viii) The lender is permitted a reasonable opportunity (including, where necessary, sufficient time to gain
possession of the interest of the lessee under the ground lease through legal proceedings, or to take other action so long as the
lender is proceeding diligently) to cure any default under the ground lease which is curable after the receipt of notice of any
default, before the ground lessor may terminate the ground lease.


 


Tenant Name: The Sunshine
House, Inc.


 


Property IDs: P0000938; P0000939; P0000940;
P0000941; P0000942; P0000943; P0000944; P0000945; P0000946; P0000947; P0000948; P0000949; P0000950; P0000951; P0000952; P0000953;
P0000954; P0000955; P0000956; P0000957; P0000958; P0000959; P0000960; P0000961; P0000962; P0000963; P0000964; P0000965; P0000966;
P0000967; P0000968


 


The Ground Lease does not specifically
provide the leasehold mortgagee with separate cure rights. The Issuer and the Property Manager are subject to the obligations and
notice requirements for the benefit of the Indenture Trustee under the applicable trust documents with respect to any default under
the Ground Lease.


 


Master Indenture
Section 2.21(rr)(xi)


 


With respect to any Mortgage Loan where
all or a material portion of the Property securing such Mortgage Loan is a leasehold estate, and the related Mortgage does not
also encumber the related ground lessor’s fee interest in such Property, based upon the terms of the ground lease and any
estoppel letter or other writing received from the ground lessor and included in the related Loan File and, if applicable, the
related Mortgage: (xi) Any related insurance proceeds, or condemnation award in respect of a total or substantially total loss
or taking of the related Property is required to be applied first to the payment of the outstanding principal balance of the Mortgage
Loan, together with any accrued interest (except as provided by applicable law or in cases where a different allocation would not
be viewed as commercially unreasonable by any institutional investor, taking into account the relative duration of the ground lease
and the related Mortgage and the ratio of the market value of the related Property to the outstanding principal balance of such
Mortgage Loan). Pursuant to the related ground lease, until the principal balance and accrued interest are paid in full, neither
the lessee nor the ground lessor under the ground lease has an option to terminate or modify the ground lease without the prior
written consent of the lender as a result of any casualty or partial condemnation, except to provide for an abatement of the rent.


 


Tenant Name: M Fitness,
LLC


 






    I-C-13


     


    

 


Property IDs: P0000759


 


If ground lessee reasonably believes that
any partial taking materially and substantially affects ground lessee’s ability to use the balance of the Underlying Mortgaged
Property, Lessee may surrender the balance of the parcel and terminate the ground lease. Ground lessee shall be entitled to the
portions of any condemnation award attributable to the improvements (and any damage thereto) and for the value of ground lessee’s
leasehold interest; however, the ground lease does not specifically require ground lessee to use such proceeds to pay down the
outstanding principal balance of the Loan.


 


Master Indenture
Section 2.21(rr)(xii)


 


With respect to any
Mortgage Loan where all or a material portion of the Property securing such Mortgage Loan is a leasehold estate, and the related
Mortgage does not also encumber the related ground lessor’s fee interest in such Property, based upon the terms of the ground
lease and any estoppel letter or other writing received from the ground lessor and included in the related Loan File and, if applicable,
the related Mortgage: (xii) Provided that the lender cures any defaults which are susceptible to being cured, the ground lessor
has agreed to enter into a new lease upon termination of the ground lease for any reason, including rejection of the ground lease
in a bankruptcy proceeding.


 


Tenant Name: The Sunshine
House, Inc.


 


Property IDs: P0000938; P0000939; P0000940;
P0000941; P0000942; P0000943; P0000944; P0000945; P0000946; P0000947; P0000948; P0000949; P0000950; P0000951; P0000952; P0000953;
P0000954; P0000955; P0000956; P0000957; P0000958; P0000959; P0000960; P0000961; P0000962; P0000963; P0000964; P0000965; P0000966;
P0000967; P0000968


 


The Ground Lease does not include a requirement
for a new lease with the leasehold mortgagee. Under the leasehold mortgage, the leasehold mortgagee has the right to assume the
Ground Lease from the Issuer and become the ground lessee under the Ground Lease.


 






    I-C-14


     


    

 


SCHEDULE II
 


RESERVED


 






    II-1


     


    

 


SCHEDULE III-A


 


[RESERVED]


 






    III-A-1


     


    

 


SCHEDULE III-B


 


SERIES 2013-1 NOTES


 


AMORTIZATION SCHEDULE


 


	Date	 	Scheduled Class A-2

 Principal Balance ($)	 
	Series Closing Date Balance	 	 	90,125,905.00	 
	11/20/2019	 	 	89,950,643.00	 
	12/20/2019	 	 	89,774,571.00	 
	1/20/2020	 	 	89,597,690.00	 
	2/20/2020	 	 	89,420,405.00	 
	3/20/2020	 	 	89,242,310.00	 
	4/20/2020	 	 	89,063,405.00	 
	5/20/2020	 	 	88,883,690.00	 
	6/20/2020	 	 	88,703,571.00	 
	7/20/2020	 	 	88,522,643.00	 
	8/20/2020	 	 	88,340,905.00	 
	9/20/2020	 	 	88,158,357.00	 
	10/20/2020	 	 	87,975,405.00	 
	11/20/2020	 	 	87,791,643.00	 
	12/20/2020	 	 	87,607,071.00	 
	1/20/2021	 	 	87,421,690.00	 
	2/20/2021	 	 	87,235,500.00	 
	3/20/2021	 	 	87,048,905.00	 
	4/20/2021	 	 	86,861,500.00	 
	5/20/2021	 	 	86,673,286.00	 
	6/20/2021	 	 	86,484,262.00	 
	7/20/2021	 	 	86,294,429.00	 
	8/20/2021	 	 	86,103,786.00	 
	9/20/2021	 	 	85,912,333.00	 
	10/20/2021	 	 	85,720,476.00	 
	11/20/2021	 	 	85,527,810.00	 
	12/20/2021	 	 	85,334,333.00	 
	1/20/2022	 	 	85,140,048.00	 
	2/20/2022	 	 	84,944,952.00	 
	3/20/2022	 	 	84,749,048.00	 
	4/20/2022	 	 	84,552,333.00	 
	5/20/2022	 	 	84,354,810.00	 
	6/20/2022	 	 	84,156,476.00	 
	7/20/2022	 	 	83,957,333.00	 
	8/20/2022	 	 	83,757,381.00	 
	9/20/2022	 	 	83,557,024.00	 
	10/20/2022	 	 	83,355,857.00	 
	11/20/2022	 	 	83,153,881.00	 
	12/20/2022	 	 	82,951,095.00	 
	1/20/2023	 	 	82,747,500.00	 
	2/20/2023	 	 	82,543,095.00	 
	3/20/2023	 	 	-	 
	4/20/2023	 	 	-	 
	5/20/2023	 	 	-	 
	6/20/2023	 	 	-	 
	7/20/2023	 	 	-	 
	8/20/2023	 	 	-	 




 






    III-B-1


     


    

 


	Date	 	 	Scheduled
                                                                                                                Class A-2
  Principal Balance ($)	 
	9/20/2023	 	 	-	 
	10/20/2023	 	 	-	 
	11/20/2023	 	 	-	 
	12/20/2023	 	 	-	 
	1/20/2024	 	 	-	 
	2/20/2024	 	 	-	 
	3/20/2024	 	 	-	 
	4/20/2024	 	 	-	 
	5/20/2024	 	 	-	 
	6/20/2024	 	 	-	 
	7/20/2024	 	 	-	 
	8/20/2024	 	 	-	 
	9/20/2024	 	 	-	 
	10/20/2024	 	 	-	 
	11/20/2024	 	 	-	 
	12/20/2024	 	 	-	 
	1/20/2025	 	 	-	 
	2/20/2025	 	 	-	 
	3/20/2025	 	 	-	 
	4/20/2025	 	 	-	 
	5/20/2025	 	 	-	 
	6/20/2025	 	 	-	 
	7/20/2025	 	 	-	 
	8/20/2025	 	 	-	 
	9/20/2025	 	 	-	 
	10/20/2025	 	 	-	 
	11/20/2025	 	 	-	 
	12/20/2025	 	 	-	 
	1/20/2026	 	 	-	 
	2/20/2026	 	 	-	 
	3/20/2026	 	 	-	 
	4/20/2026	 	 	-	 
	5/20/2026	 	 	-	 
	6/20/2026	 	 	-	 
	7/20/2026	 	 	-	 
	8/20/2026	 	 	-	 
	9/20/2026	 	 	-	 
	10/20/2026	 	 	-	 
	11/20/2026	 	 	-	 
	12/20/2026	 	 	-	 
	1/20/2027	 	 	-	 
	2/20/2027	 	 	-	 
	3/20/2027	 	 	-	 
	4/20/2027	 	 	-	 
	5/20/2027	 	 	-	 
	6/20/2027	 	 	-	 
	7/20/2027	 	 	-	 
	8/20/2027	 	 	-	 
	9/20/2027	 	 	-	 
	10/20/2027	 	 	-	 
	11/20/2027	 	 	-	 
	12/20/2027	 	 	-	 
	1/20/2028	 	 	-	 
	2/20/2028	 	 	-	 
	3/20/2028	 	 	-	 




 






    III-B-2


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	4/20/2028	 	 	-	 
	5/20/2028	 	 	-	 
	6/20/2028	 	 	-	 
	7/20/2028	 	 	-	 
	8/20/2028	 	 	-	 
	9/20/2028	 	 	-	 
	10/20/2028	 	 	-	 
	11/20/2028	 	 	-	 
	12/20/2028	 	 	-	 
	1/20/2029	 	 	-	 
	2/20/2029	 	 	-	 
	3/20/2029	 	 	-	 
	4/20/2029	 	 	-	 
	5/20/2029	 	 	-	 
	6/20/2029	 	 	-	 
	7/20/2029	 	 	-	 
	8/20/2029	 	 	-	 
	9/20/2029	 	 	-	 
	10/20/2029	 	 	-	 
	11/20/2029	 	 	-	 
	12/20/2029	 	 	-	 
	1/20/2030	 	 	-	 
	2/20/2030	 	 	-	 
	3/20/2030	 	 	-	 
	4/20/2030	 	 	-	 
	5/20/2030	 	 	-	 
	6/20/2030	 	 	-	 
	7/20/2030	 	 	-	 
	8/20/2030	 	 	-	 
	9/20/2030	 	 	-	 
	10/20/2030	 	 	-	 
	11/20/2030	 	 	-	 
	12/20/2030	 	 	-	 
	1/20/2031	 	 	-	 
	2/20/2031	 	 	-	 
	3/20/2031	 	 	-	 
	4/20/2031	 	 	-	 
	5/20/2031	 	 	-	 
	6/20/2031	 	 	-	 
	7/20/2031	 	 	-	 
	8/20/2031	 	 	-	 
	9/20/2031	 	 	-	 
	10/20/2031	 	 	-	 
	11/20/2031	 	 	-	 
	12/20/2031	 	 	-	 
	1/20/2032	 	 	-	 
	2/20/2032	 	 	-	 
	3/20/2032	 	 	-	 
	4/20/2032	 	 	-	 
	5/20/2032	 	 	-	 
	6/20/2032	 	 	-	 
	7/20/2032	 	 	-	 
	8/20/2032	 	 	-	 
	9/20/2032	 	 	-	 
	10/20/2032	 	 	-	 




 






    III-B-3


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	11/20/2032	 	 	-	 
	12/20/2032	 	 	-	 
	1/20/2033	 	 	-	 
	2/20/2033	 	 	-	 
	3/20/2033	 	 	-	 
	4/20/2033	 	 	-	 
	5/20/2033	 	 	-	 
	6/20/2033	 	 	-	 
	7/20/2033	 	 	-	 
	8/20/2033	 	 	-	 
	9/20/2033	 	 	-	 
	10/20/2033	 	 	-	 
	11/20/2033	 	 	-	 
	12/20/2033	 	 	-	 
	1/20/2034	 	 	-	 
	2/20/2034	 	 	-	 
	3/20/2034	 	 	-	 
	4/20/2034	 	 	-	 
	5/20/2034	 	 	-	 
	6/20/2034	 	 	-	 
	7/20/2034	 	 	-	 
	8/20/2034	 	 	-	 
	9/20/2034	 	 	-	 
	10/20/2034	 	 	-	 
	11/20/2034	 	 	-	 




 






    III-B-4


     


    

 


SCHEDULE III-C


 


SERIES 2013-2 NOTES


 


AMORTIZATION SCHEDULE


 


	Date	 	Scheduled Class A-2

 Principal Balance ($)	 
	Series Closing Date Balance	 	 	86,763,597.00	 
	11/20/2019	 	 	86,604,395.00	 
	12/20/2019	 	 	86,444,529.00	 
	1/20/2020	 	 	86,283,998.00	 
	2/20/2020	 	 	86,122,797.00	 
	3/20/2020	 	 	85,960,925.00	 
	4/20/2020	 	 	85,798,379.00	 
	5/20/2020	 	 	85,635,155.00	 
	6/20/2020	 	 	85,471,251.00	 
	7/20/2020	 	 	85,306,665.00	 
	8/20/2020	 	 	85,141,392.00	 
	9/20/2020	 	 	84,975,431.00	 
	10/20/2020	 	 	84,808,778.00	 
	11/20/2020	 	 	84,641,431.00	 
	12/20/2020	 	 	84,473,387.00	 
	1/20/2021	 	 	84,304,642.00	 
	2/20/2021	 	 	84,135,195.00	 
	3/20/2021	 	 	83,965,041.00	 
	4/20/2021	 	 	83,794,178.00	 
	5/20/2021	 	 	83,622,604.00	 
	6/20/2021	 	 	83,450,314.00	 
	7/20/2021	 	 	83,277,307.00	 
	8/20/2021	 	 	83,103,579.00	 
	9/20/2021	 	 	82,929,127.00	 
	10/20/2021	 	 	82,753,948.00	 
	11/20/2021	 	 	82,578,039.00	 
	12/20/2021	 	 	82,401,397.00	 
	1/20/2022	 	 	82,224,019.00	 
	2/20/2022	 	 	82,045,902.00	 
	3/20/2022	 	 	81,867,043.00	 
	4/20/2022	 	 	81,687,439.00	 
	5/20/2022	 	 	81,507,086.00	 
	6/20/2022	 	 	81,325,982.00	 
	7/20/2022	 	 	81,144,124.00	 
	8/20/2022	 	 	80,961,507.00	 
	9/20/2022	 	 	80,778,130.00	 
	10/20/2022	 	 	80,593,988.00	 
	11/20/2022	 	 	80,409,080.00	 
	12/20/2022	 	 	80,223,401.00	 
	1/20/2023	 	 	80,036,948.00	 
	2/20/2023	 	 	79,849,718.00	 
	3/20/2023	 	 	79,661,708.00	 
	4/20/2023	 	 	79,472,915.00	 
	5/20/2023	 	 	79,283,335.00	 
	6/20/2023	 	 	79,092,966.00	 
	7/20/2023	 	 	-	 
	8/20/2023	 	 	-	 
	9/20/2023	 	 	-	 




 






    III-C-1


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	10/20/2023	 	 	-	 
	11/20/2023	 	 	-	 
	12/20/2023	 	 	-	 
	1/20/2024	 	 	-	 
	2/20/2024	 	 	-	 
	3/20/2024	 	 	-	 
	4/20/2024	 	 	-	 
	5/20/2024	 	 	-	 
	6/20/2024	 	 	-	 
	7/20/2024	 	 	-	 
	8/20/2024	 	 	-	 
	9/20/2024	 	 	-	 
	10/20/2024	 	 	-	 
	11/20/2024	 	 	-	 
	12/20/2024	 	 	-	 
	1/20/2025	 	 	-	 
	2/20/2025	 	 	-	 
	3/20/2025	 	 	-	 
	4/20/2025	 	 	-	 
	5/20/2025	 	 	-	 
	6/20/2025	 	 	-	 
	7/20/2025	 	 	-	 
	8/20/2025	 	 	-	 
	9/20/2025	 	 	-	 
	10/20/2025	 	 	-	 
	11/20/2025	 	 	-	 
	12/20/2025	 	 	-	 
	1/20/2026	 	 	-	 
	2/20/2026	 	 	-	 
	3/20/2026	 	 	-	 
	4/20/2026	 	 	-	 
	5/20/2026	 	 	-	 
	6/20/2026	 	 	-	 
	7/20/2026	 	 	-	 
	8/20/2026	 	 	-	 
	9/20/2026	 	 	-	 
	10/20/2026	 	 	-	 
	11/20/2026	 	 	-	 
	12/20/2026	 	 	-	 
	1/20/2027	 	 	-	 
	2/20/2027	 	 	-	 
	3/20/2027	 	 	-	 
	4/20/2027	 	 	-	 
	5/20/2027	 	 	-	 
	6/20/2027	 	 	-	 
	7/20/2027	 	 	-	 
	8/20/2027	 	 	-	 
	9/20/2027	 	 	-	 
	10/20/2027	 	 	-	 
	11/20/2027	 	 	-	 
	12/20/2027	 	 	-	 
	1/20/2028	 	 	-	 
	2/20/2028	 	 	-	 
	3/20/2028	 	 	-	 
	4/20/2028	 	 	-	 




 






    III-C-2


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	5/20/2028	 	 	-	 
	6/20/2028	 	 	-	 
	7/20/2028	 	 	-	 
	8/20/2028	 	 	-	 
	9/20/2028	 	 	-	 
	10/20/2028	 	 	-	 
	11/20/2028	 	 	-	 
	12/20/2028	 	 	-	 
	1/20/2029	 	 	-	 
	2/20/2029	 	 	-	 
	3/20/2029	 	 	-	 
	4/20/2029	 	 	-	 
	5/20/2029	 	 	-	 
	6/20/2029	 	 	-	 
	7/20/2029	 	 	-	 
	8/20/2029	 	 	-	 
	9/20/2029	 	 	-	 
	10/20/2029	 	 	-	 
	11/20/2029	 	 	-	 
	12/20/2029	 	 	-	 
	1/20/2030	 	 	-	 
	2/20/2030	 	 	-	 
	3/20/2030	 	 	-	 
	4/20/2030	 	 	-	 
	5/20/2030	 	 	-	 
	6/20/2030	 	 	-	 
	7/20/2030	 	 	-	 
	8/20/2030	 	 	-	 
	9/20/2030	 	 	-	 
	10/20/2030	 	 	-	 
	11/20/2030	 	 	-	 
	12/20/2030	 	 	-	 
	1/20/2031	 	 	-	 
	2/20/2031	 	 	-	 
	3/20/2031	 	 	-	 
	4/20/2031	 	 	-	 
	5/20/2031	 	 	-	 
	6/20/2031	 	 	-	 
	7/20/2031	 	 	-	 
	8/20/2031	 	 	-	 
	9/20/2031	 	 	-	 
	10/20/2031	 	 	-	 
	11/20/2031	 	 	-	 
	12/20/2031	 	 	-	 
	1/20/2032	 	 	-	 
	2/20/2032	 	 	-	 
	3/20/2032	 	 	-	 
	4/20/2032	 	 	-	 
	5/20/2032	 	 	-	 
	6/20/2032	 	 	-	 
	7/20/2032	 	 	-	 
	8/20/2032	 	 	-	 
	9/20/2032	 	 	-	 
	10/20/2032	 	 	-	 
	11/20/2032	 	 	-	 




 






    III-C-3


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	12/20/2032	 	 	-	 
	1/20/2033	 	 	-	 
	2/20/2033	 	 	-	 
	3/20/2033	 	 	-	 
	4/20/2033	 	 	-	 
	5/20/2033	 	 	-	 
	6/20/2033	 	 	-	 
	7/20/2033	 	 	-	 
	8/20/2033	 	 	-	 
	9/20/2033	 	 	-	 
	10/20/2033	 	 	-	 
	11/20/2033	 	 	-	 
	12/20/2033	 	 	-	 
	1/20/2034	 	 	-	 
	2/20/2034	 	 	-	 
	3/20/2034	 	 	-	 
	4/20/2034	 	 	-	 
	5/20/2034	 	 	-	 
	6/20/2034	 	 	-	 
	7/20/2034	 	 	-	 
	8/20/2034	 	 	-	 
	9/20/2034	 	 	-	 
	10/20/2034	 	 	-	 
	11/20/2034	 	 	-	 



 






    III-C-4


     


    

 


SCHEDULE III-D


 


SERIES 2013-3 NOTES 


 


AMORTIZATION SCHEDULE


 


	Date	 	Scheduled Class A-2

 Principal Balance ($)	 
	Series Closing Date Balance	 	 	90,096,728.00	 
	11/20/2019	 	 	89,935,310.00	 
	12/20/2019	 	 	89,773,218.00	 
	1/20/2020	 	 	89,610,452.00	 
	2/20/2020	 	 	89,447,007.00	 
	3/20/2020	 	 	89,282,881.00	 
	4/20/2020	 	 	89,118,071.00	 
	5/20/2020	 	 	88,952,575.00	 
	6/20/2020	 	 	88,786,389.00	 
	7/20/2020	 	 	88,619,511.00	 
	8/20/2020	 	 	88,451,937.00	 
	9/20/2020	 	 	88,283,666.00	 
	10/20/2020	 	 	88,114,693.00	 
	11/20/2020	 	 	87,945,015.00	 
	12/20/2020	 	 	87,774,632.00	 
	1/20/2021	 	 	87,603,537.00	 
	2/20/2021	 	 	87,431,730.00	 
	3/20/2021	 	 	87,259,208.00	 
	4/20/2021	 	 	87,085,966.00	 
	5/20/2021	 	 	86,912,002.00	 
	6/20/2021	 	 	86,737,314.00	 
	7/20/2021	 	 	86,561,898.00	 
	8/20/2021	 	 	86,385,751.00	 
	9/20/2021	 	 	86,208,870.00	 
	10/20/2021	 	 	86,031,252.00	 
	11/20/2021	 	 	85,852,894.00	 
	12/20/2021	 	 	85,673,792.00	 
	1/20/2022	 	 	85,493,945.00	 
	2/20/2022	 	 	85,313,348.00	 
	3/20/2022	 	 	85,131,999.00	 
	4/20/2022	 	 	84,949,894.00	 
	5/20/2022	 	 	84,767,031.00	 
	6/20/2022	 	 	84,583,405.00	 
	7/20/2022	 	 	84,399,014.00	 
	8/20/2022	 	 	84,213,854.00	 
	9/20/2022	 	 	84,027,924.00	 
	10/20/2022	 	 	83,841,219.00	 
	11/20/2022	 	 	83,653,736.00	 
	12/20/2022	 	 	83,465,471.00	 
	1/20/2023	 	 	83,276,423.00	 
	2/20/2023	 	 	83,086,586.00	 
	3/20/2023	 	 	82,895,958.00	 
	4/20/2023	 	 	82,704,537.00	 
	5/20/2023	 	 	82,512,318.00	 
	6/20/2023	 	 	82,319,297.00	 
	7/20/2023	 	 	82,125,472.00	 
	8/20/2023	 	 	81,930,841.00	 
	9/20/2023	 	 	81,735,397.00	 




 






    III-D-1


     


    

 


	Date	 	Scheduled Class A-2

 Principal Balance ($)	 
	10/20/2023	 	 	81,539,140.00	 
	11/20/2023	 	 	-	 
	12/20/2023	 	 	-	 
	1/20/2024	 	 	-	 
	2/20/2024	 	 	-	 
	3/20/2024	 	 	-	 
	4/20/2024	 	 	-	 
	5/20/2024	 	 	-	 
	6/20/2024	 	 	-	 
	7/20/2024	 	 	-	 
	8/20/2024	 	 	-	 
	9/20/2024	 	 	-	 
	10/20/2024	 	 	-	 
	11/20/2024	 	 	-	 
	12/20/2024	 	 	-	 
	1/20/2025	 	 	-	 
	2/20/2025	 	 	-	 
	3/20/2025	 	 	-	 
	4/20/2025	 	 	-	 
	5/20/2025	 	 	-	 
	6/20/2025	 	 	-	 
	7/20/2025	 	 	-	 
	8/20/2025	 	 	-	 
	9/20/2025	 	 	-	 
	10/20/2025	 	 	-	 
	11/20/2025	 	 	-	 
	12/20/2025	 	 	-	 
	1/20/2026	 	 	-	 
	2/20/2026	 	 	-	 
	3/20/2026	 	 	-	 
	4/20/2026	 	 	-	 
	5/20/2026	 	 	-	 
	6/20/2026	 	 	-	 
	7/20/2026	 	 	-	 
	8/20/2026	 	 	-	 
	9/20/2026	 	 	-	 
	10/20/2026	 	 	-	 
	11/20/2026	 	 	-	 
	12/20/2026	 	 	-	 
	1/20/2027	 	 	-	 
	2/20/2027	 	 	-	 
	3/20/2027	 	 	-	 
	4/20/2027	 	 	-	 
	5/20/2027	 	 	-	 
	6/20/2027	 	 	-	 
	7/20/2027	 	 	-	 
	8/20/2027	 	 	-	 
	9/20/2027	 	 	-	 
	10/20/2027	 	 	-	 
	11/20/2027	 	 	-	 
	12/20/2027	 	 	-	 
	1/20/2028	 	 	-	 
	2/20/2028	 	 	-	 
	3/20/2028	 	 	-	 
	4/20/2028	 	 	-	 




 






    III-D-2


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	5/20/2028	 	 	-	 
	6/20/2028	 	 	-	 
	7/20/2028	 	 	-	 
	8/20/2028	 	 	-	 
	9/20/2028	 	 	-	 
	10/20/2028	 	 	-	 
	11/20/2028	 	 	-	 
	12/20/2028	 	 	-	 
	1/20/2029	 	 	-	 
	2/20/2029	 	 	-	 
	3/20/2029	 	 	-	 
	4/20/2029	 	 	-	 
	5/20/2029	 	 	-	 
	6/20/2029	 	 	-	 
	7/20/2029	 	 	-	 
	8/20/2029	 	 	-	 
	9/20/2029	 	 	-	 
	10/20/2029	 	 	-	 
	11/20/2029	 	 	-	 
	12/20/2029	 	 	-	 
	1/20/2030	 	 	-	 
	2/20/2030	 	 	-	 
	3/20/2030	 	 	-	 
	4/20/2030	 	 	-	 
	5/20/2030	 	 	-	 
	6/20/2030	 	 	-	 
	7/20/2030	 	 	-	 
	8/20/2030	 	 	-	 
	9/20/2030	 	 	-	 
	10/20/2030	 	 	-	 
	11/20/2030	 	 	-	 
	12/20/2030	 	 	-	 
	1/20/2031	 	 	-	 
	2/20/2031	 	 	-	 
	3/20/2031	 	 	-	 
	4/20/2031	 	 	-	 
	5/20/2031	 	 	-	 
	6/20/2031	 	 	-	 
	7/20/2031	 	 	-	 
	8/20/2031	 	 	-	 
	9/20/2031	 	 	-	 
	10/20/2031	 	 	-	 
	11/20/2031	 	 	-	 
	12/20/2031	 	 	-	 
	1/20/2032	 	 	-	 
	2/20/2032	 	 	-	 
	3/20/2032	 	 	-	 
	4/20/2032	 	 	-	 
	5/20/2032	 	 	-	 
	6/20/2032	 	 	-	 
	7/20/2032	 	 	-	 
	8/20/2032	 	 	-	 
	9/20/2032	 	 	-	 
	10/20/2032	 	 	-	 
	11/20/2032	 	 	-	 




 






    III-D-3


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	12/20/2032	 	 	-	 
	1/20/2033	 	 	-	 
	2/20/2033	 	 	-	 
	3/20/2033	 	 	-	 
	4/20/2033	 	 	-	 
	5/20/2033	 	 	-	 
	6/20/2033	 	 	-	 
	7/20/2033	 	 	-	 
	8/20/2033	 	 	-	 
	9/20/2033	 	 	-	 
	10/20/2033	 	 	-	 
	11/20/2033	 	 	-	 
	12/20/2033	 	 	-	 
	1/20/2034	 	 	-	 
	2/20/2034	 	 	-	 
	3/20/2034	 	 	-	 
	4/20/2034	 	 	-	 
	5/20/2034	 	 	-	 
	6/20/2034	 	 	-	 
	7/20/2034	 	 	-	 
	8/20/2034	 	 	-	 
	9/20/2034	 	 	-	 
	10/20/2034	 	 	-	 
	11/20/2034	 	 	-	 



 






    III-D-4


     


    

 


SCHEDULE III-E


 


SERIES 2014-1 NOTES 


 


AMORTIZATION SCHEDULE


 


	Date	 	Scheduled Class A-2

 Principal Balance ($)	 
	Series Closing Date Balance	 	 	136,208,333.33	 
	11/20/2019	 	 	136,150,000.00	 
	12/20/2019	 	 	136,091,666.67	 
	1/20/2020	 	 	136,033,333.33	 
	2/20/2020	 	 	135,975,000.00	 
	3/20/2020	 	 	135,916,666.67	 
	4/20/2020	 	 	135,858,333.33	 
	5/20/2020	 	 	135,800,000.00	 
	6/20/2020	 	 	135,741,666.67	 
	7/20/2020	 	 	135,683,333.33	 
	8/20/2020	 	 	135,625,000.00	 
	9/20/2020	 	 	135,566,666.67	 
	10/20/2020	 	 	135,508,333.33	 
	11/20/2020	 	 	135,450,000.00	 
	12/20/2020	 	 	135,391,666.67	 
	1/20/2021	 	 	135,333,333.33	 
	2/20/2021	 	 	135,275,000.00	 
	3/20/2021	 	 	135,216,666.67	 
	4/20/2021	 	 	135,158,333.33	 
	5/20/2021	 	 	135,100,000.00	 
	6/20/2021	 	 	135,041,666.67	 
	7/20/2021	 	 	134,983,333.33	 
	8/20/2021	 	 	134,925,000.00	 
	9/20/2021	 	 	134,866,666.67	 
	10/20/2021	 	 	134,808,333.33	 
	11/20/2021	 	 	134,750,000.00	 
	12/20/2021	 	 	134,691,666.67	 
	1/20/2022	 	 	134,633,333.33	 
	2/20/2022	 	 	134,575,000.00	 
	3/20/2022	 	 	134,516,666.67	 
	4/20/2022	 	 	134,458,333.33	 
	5/20/2022	 	 	134,400,000.00	 
	6/20/2022	 	 	134,341,666.67	 
	7/20/2022	 	 	134,283,333.33	 
	8/20/2022	 	 	134,225,000.00	 
	9/20/2022	 	 	134,166,666.67	 
	10/20/2022	 	 	134,108,333.33	 
	11/20/2022	 	 	134,050,000.00	 
	12/20/2022	 	 	133,991,666.67	 
	1/20/2023	 	 	133,933,333.33	 
	2/20/2023	 	 	133,875,000.00	 
	3/20/2023	 	 	133,816,666.67	 
	4/20/2023	 	 	133,758,333.33	 
	5/20/2023	 	 	133,700,000.00	 
	6/20/2023	 	 	133,641,666.67	 
	7/20/2023	 	 	133,583,333.33	 
	8/20/2023	 	 	133,525,000.00	 
	9/20/2023	 	 	133,466,666.67	 




 






    III-E-1


     


    

 


	Date	 	Scheduled Class A-2

 Principal Balance ($)	 
	10/20/2023	 	 	133,408,333.33	 
	11/20/2023	 	 	133,350,000.00	 
	12/20/2023	 	 	133,291,666.67	 
	1/20/2024	 	 	133,233,333.33	 
	2/20/2024	 	 	133,175,000.00	 
	3/20/2024	 	 	133,116,666.67	 
	4/20/2024	 	 	-	 
	5/20/2024	 	 	-	 
	6/20/2024	 	 	-	 
	7/20/2024	 	 	-	 
	8/20/2024	 	 	-	 
	9/20/2024	 	 	-	 
	10/20/2024	 	 	-	 
	11/20/2024	 	 	-	 
	12/20/2024	 	 	-	 
	1/20/2025	 	 	-	 
	2/20/2025	 	 	-	 
	3/20/2025	 	 	-	 
	4/20/2025	 	 	-	 
	5/20/2025	 	 	-	 
	6/20/2025	 	 	-	 
	7/20/2025	 	 	-	 
	8/20/2025	 	 	-	 
	9/20/2025	 	 	-	 
	10/20/2025	 	 	-	 
	11/20/2025	 	 	-	 
	12/20/2025	 	 	-	 
	1/20/2026	 	 	-	 
	2/20/2026	 	 	-	 
	3/20/2026	 	 	-	 
	4/20/2026	 	 	-	 
	5/20/2026	 	 	-	 
	6/20/2026	 	 	-	 
	7/20/2026	 	 	-	 
	8/20/2026	 	 	-	 
	9/20/2026	 	 	-	 
	10/20/2026	 	 	-	 
	11/20/2026	 	 	-	 
	12/20/2026	 	 	-	 
	1/20/2027	 	 	-	 
	2/20/2027	 	 	-	 
	3/20/2027	 	 	-	 
	4/20/2027	 	 	-	 
	5/20/2027	 	 	-	 
	6/20/2027	 	 	-	 
	7/20/2027	 	 	-	 
	8/20/2027	 	 	-	 
	9/20/2027	 	 	-	 
	10/20/2027	 	 	-	 
	11/20/2027	 	 	-	 
	12/20/2027	 	 	-	 
	1/20/2028	 	 	-	 
	2/20/2028	 	 	-	 
	3/20/2028	 	 	-	 
	4/20/2028	 	 	-	 




 






    III-E-2


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	5/20/2028	 	 	-	 
	6/20/2028	 	 	-	 
	7/20/2028	 	 	-	 
	8/20/2028	 	 	-	 
	9/20/2028	 	 	-	 
	10/20/2028	 	 	-	 
	11/20/2028	 	 	-	 
	12/20/2028	 	 	-	 
	1/20/2029	 	 	-	 
	2/20/2029	 	 	-	 
	3/20/2029	 	 	-	 
	4/20/2029	 	 	-	 
	5/20/2029	 	 	-	 
	6/20/2029	 	 	-	 
	7/20/2029	 	 	-	 
	8/20/2029	 	 	-	 
	9/20/2029	 	 	-	 
	10/20/2029	 	 	-	 
	11/20/2029	 	 	-	 
	12/20/2029	 	 	-	 
	1/20/2030	 	 	-	 
	2/20/2030	 	 	-	 
	3/20/2030	 	 	-	 
	4/20/2030	 	 	-	 
	5/20/2030	 	 	-	 
	6/20/2030	 	 	-	 
	7/20/2030	 	 	-	 
	8/20/2030	 	 	-	 
	9/20/2030	 	 	-	 
	10/20/2030	 	 	-	 
	11/20/2030	 	 	-	 
	12/20/2030	 	 	-	 
	1/20/2031	 	 	-	 
	2/20/2031	 	 	-	 
	3/20/2031	 	 	-	 
	4/20/2031	 	 	-	 
	5/20/2031	 	 	-	 
	6/20/2031	 	 	-	 
	7/20/2031	 	 	-	 
	8/20/2031	 	 	-	 
	9/20/2031	 	 	-	 
	10/20/2031	 	 	-	 
	11/20/2031	 	 	-	 
	12/20/2031	 	 	-	 
	1/20/2032	 	 	-	 
	2/20/2032	 	 	-	 
	3/20/2032	 	 	-	 
	4/20/2032	 	 	-	 
	5/20/2032	 	 	-	 
	6/20/2032	 	 	-	 
	7/20/2032	 	 	-	 
	8/20/2032	 	 	-	 
	9/20/2032	 	 	-	 
	10/20/2032	 	 	-	 
	11/20/2032	 	 	-	 




 






    III-E-3


     


    

 


	Date	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	12/20/2032	 	 	-	 
	1/20/2033	 	 	-	 
	2/20/2033	 	 	-	 
	3/20/2033	 	 	-	 
	4/20/2033	 	 	-	 
	5/20/2033	 	 	-	 
	6/20/2033	 	 	-	 
	7/20/2033	 	 	-	 
	8/20/2033	 	 	-	 
	9/20/2033	 	 	-	 
	10/20/2033	 	 	-	 
	11/20/2033	 	 	-	 
	12/20/2033	 	 	-	 
	1/20/2034	 	 	-	 
	2/20/2034	 	 	-	 
	3/20/2034	 	 	-	 
	4/20/2034	 	 	-	 
	5/20/2034	 	 	-	 
	6/20/2034	 	 	-	 
	7/20/2034	 	 	-	 
	8/20/2034	 	 	-	 
	9/20/2034	 	 	-	 
	10/20/2034	 	 	-	 
	11/20/2034	 	 	-	 



 






    III-E-4


     


    

 


SCHEDULE III-F


 


SERIES 2015-1 NOTES 


 


AMORTIZATION SCHEDULE


 


	Date	 	Scheduled Class A-1

 Principal Balance ($)	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	Series Closing Date Balance	 	 	92,862,500.00	 	 	 	263,925,000.00	 
	11/20/2019	 	 	92,822,916.00	 	 	 	263,812,500.00	 
	12/20/2019	 	 	92,783,334.00	 	 	 	263,700,000.00	 
	1/20/2020	 	 	92,743,750.00	 	 	 	263,587,500.00	 
	2/20/2020	 	 	92,704,166.00	 	 	 	263,475,000.00	 
	3/20/2020	 	 	92,664,584.00	 	 	 	263,362,500.00	 
	4/20/2020	 	 	92,625,000.00	 	 	 	263,250,000.00	 
	5/20/2020	 	 	92,585,416.00	 	 	 	263,137,500.00	 
	6/20/2020	 	 	92,545,834.00	 	 	 	263,025,000.00	 
	7/20/2020	 	 	92,506,250.00	 	 	 	262,912,500.00	 
	8/20/2020	 	 	92,466,666.00	 	 	 	262,800,000.00	 
	9/20/2020	 	 	92,427,084.00	 	 	 	262,687,500.00	 
	10/20/2020	 	 	92,387,500.00	 	 	 	262,575,000.00	 
	11/20/2020	 	 	92,347,916.00	 	 	 	262,462,500.00	 
	12/20/2020	 	 	92,308,334.00	 	 	 	262,350,000.00	 
	1/20/2021	 	 	92,268,750.00	 	 	 	262,237,500.00	 
	2/20/2021	 	 	92,229,166.00	 	 	 	262,125,000.00	 
	3/20/2021	 	 	92,189,584.00	 	 	 	262,012,500.00	 
	4/20/2021	 	 	92,150,000.00	 	 	 	261,900,000.00	 
	5/20/2021	 	 	92,110,416.00	 	 	 	261,787,500.00	 
	6/20/2021	 	 	92,070,834.00	 	 	 	261,675,000.00	 
	7/20/2021	 	 	92,031,250.00	 	 	 	261,562,500.00	 
	8/20/2021	 	 	91,991,666.00	 	 	 	261,450,000.00	 
	9/20/2021	 	 	91,952,084.00	 	 	 	261,337,500.00	 
	10/20/2021	 	 	91,912,500.00	 	 	 	261,225,000.00	 
	11/20/2021	 	 	91,872,916.00	 	 	 	261,112,500.00	 
	12/20/2021	 	 	91,833,334.00	 	 	 	261,000,000.00	 
	1/20/2022	 	 	91,793,750.00	 	 	 	260,887,500.00	 
	2/20/2022	 	 	91,754,166.00	 	 	 	260,775,000.00	 
	3/20/2022	 	 	91,714,584.00	 	 	 	260,662,500.00	 
	4/20/2022	 	 	-	 	 	 	260,550,000.00	 
	5/20/2022	 	 	-	 	 	 	260,437,500.00	 
	6/20/2022	 	 	-	 	 	 	260,325,000.00	 
	7/20/2022	 	 	-	 	 	 	260,212,500.00	 
	8/20/2022	 	 	-	 	 	 	260,100,000.00	 
	9/20/2022	 	 	-	 	 	 	259,987,500.00	 
	10/20/2022	 	 	-	 	 	 	259,875,000.00	 
	11/20/2022	 	 	-	 	 	 	259,762,500.00	 
	12/20/2022	 	 	-	 	 	 	259,650,000.00	 
	1/20/2023	 	 	-	 	 	 	259,537,500.00	 
	2/20/2023	 	 	-	 	 	 	259,425,000.00	 
	3/20/2023	 	 	-	 	 	 	259,312,500.00	 
	4/20/2023	 	 	-	 	 	 	259,200,000.00	 
	5/20/2023	 	 	-	 	 	 	259,087,500.00	 
	6/20/2023	 	 	-	 	 	 	258,975,000.00	 
	7/20/2023	 	 	-	 	 	 	258,862,500.00	 




 






    III-F-1


     


    

 


	Date	 	Scheduled
    Class A-1
 Principal Balance ($)	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	8/20/2023	 	-	 	 	 	258,750,000.00	 
	9/20/2023	 	-	 	 	 	258,637,500.00	 
	10/20/2023	 	-	 	 	 	258,525,000.00	 
	11/20/2023	 	-	 	 	 	258,412,500.00	 
	12/20/2023	 	-	 	 	 	258,300,000.00	 
	1/20/2024	 	-	 	 	 	258,187,500.00	 
	2/20/2024	 	-	 	 	 	258,075,000.00	 
	3/20/2024	 	-	 	 	 	257,962,500.00	 
	4/20/2024	 	-	 	 	 	257,850,000.00	 
	5/20/2024	 	-	 	 	 	257,737,500.00	 
	6/20/2024	 	-	 	 	 	257,625,000.00	 
	7/20/2024	 	-	 	 	 	257,512,500.00	 
	8/20/2024	 	-	 	 	 	257,400,000.00	 
	9/20/2024	 	-	 	 	 	257,287,500.00	 
	10/20/2024	 	-	 	 	 	257,175,000.00	 
	11/20/2024	 	-	 	 	 	257,062,500.00	 
	12/20/2024	 	-	 	 	 	256,950,000.00	 
	1/20/2025	 	-	 	 	 	256,837,500.00	 
	2/20/2025	 	-	 	 	 	256,725,000.00	 
	3/20/2025	 	-	 	 	 	256,612,500.00	 
	4/20/2025	 	-	 	 	 	-	 
	5/20/2025	 	-	 	 	 	-	 
	6/20/2025	 	-	 	 	 	-	 
	7/20/2025	 	-	 	 	 	-	 
	8/20/2025	 	-	 	 	 	-	 
	9/20/2025	 	-	 	 	 	-	 
	10/20/2025	 	-	 	 	 	-	 
	11/20/2025	 	-	 	 	 	-	 
	12/20/2025	 	-	 	 	 	-	 
	1/20/2026	 	-	 	 	 	-	 
	2/20/2026	 	-	 	 	 	-	 
	3/20/2026	 	-	 	 	 	-	 
	4/20/2026	 	-	 	 	 	-	 
	5/20/2026	 	-	 	 	 	-	 
	6/20/2026	 	-	 	 	 	-	 
	7/20/2026	 	-	 	 	 	-	 
	8/20/2026	 	-	 	 	 	-	 
	9/20/2026	 	-	 	 	 	-	 
	10/20/2026	 	-	 	 	 	-	 
	11/20/2026	 	-	 	 	 	-	 
	12/20/2026	 	-	 	 	 	-	 
	1/20/2027	 	-	 	 	 	-	 
	2/20/2027	 	-	 	 	 	-	 
	3/20/2027	 	-	 	 	 	-	 
	4/20/2027	 	-	 	 	 	-	 
	5/20/2027	 	-	 	 	 	-	 
	6/20/2027	 	-	 	 	 	-	 
	7/20/2027	 	-	 	 	 	-	 
	8/20/2027	 	-	 	 	 	-	 
	9/20/2027	 	-	 	 	 	-	 
	10/20/2027	 	-	 	 	 	-	 
	11/20/2027	 	-	 	 	 	-	 
	12/20/2027	 	-	 	 	 	-	 
	1/20/2028	 	-	 	 	 	-	 
	2/20/2028	 	-	 	 	 	-	 




 






    III-F-2


     


    

 


	Date	 	 	Scheduled Class A-1

 Principal Balance ($)	 	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	3/20/2028	 	 	-	 	 	 	-	 
	4/20/2028	 	 	-	 	 	 	-	 
	5/20/2028	 	 	-	 	 	 	-	 
	6/20/2028	 	 	-	 	 	 	-	 
	7/20/2028	 	 	-	 	 	 	-	 
	8/20/2028	 	 	-	 	 	 	-	 
	9/20/2028	 	 	-	 	 	 	-	 
	10/20/2028	 	 	-	 	 	 	-	 
	11/20/2028	 	 	-	 	 	 	-	 
	12/20/2028	 	 	-	 	 	 	-	 
	1/20/2029	 	 	-	 	 	 	-	 
	2/20/2029	 	 	-	 	 	 	-	 
	3/20/2029	 	 	-	 	 	 	-	 
	4/20/2029	 	 	-	 	 	 	-	 
	5/20/2029	 	 	-	 	 	 	-	 
	6/20/2029	 	 	-	 	 	 	-	 
	7/20/2029	 	 	-	 	 	 	-	 
	8/20/2029	 	 	-	 	 	 	-	 
	9/20/2029	 	 	-	 	 	 	-	 
	10/20/2029	 	 	-	 	 	 	-	 
	11/20/2029	 	 	-	 	 	 	-	 
	12/20/2029	 	 	-	 	 	 	-	 
	1/20/2030	 	 	-	 	 	 	-	 
	2/20/2030	 	 	-	 	 	 	-	 
	3/20/2030	 	 	-	 	 	 	-	 
	4/20/2030	 	 	-	 	 	 	-	 
	5/20/2030	 	 	-	 	 	 	-	 
	6/20/2030	 	 	-	 	 	 	-	 
	7/20/2030	 	 	-	 	 	 	-	 
	8/20/2030	 	 	-	 	 	 	-	 
	9/20/2030	 	 	-	 	 	 	-	 
	10/20/2030	 	 	-	 	 	 	-	 
	11/20/2030	 	 	-	 	 	 	-	 
	12/20/2030	 	 	-	 	 	 	-	 
	1/20/2031	 	 	-	 	 	 	-	 
	2/20/2031	 	 	-	 	 	 	-	 
	3/20/2031	 	 	-	 	 	 	-	 
	4/20/2031	 	 	-	 	 	 	-	 
	5/20/2031	 	 	-	 	 	 	-	 
	6/20/2031	 	 	-	 	 	 	-	 
	7/20/2031	 	 	-	 	 	 	-	 
	8/20/2031	 	 	-	 	 	 	-	 
	9/20/2031	 	 	-	 	 	 	-	 
	10/20/2031	 	 	-	 	 	 	-	 
	11/20/2031	 	 	-	 	 	 	-	 
	12/20/2031	 	 	-	 	 	 	-	 
	1/20/2032	 	 	-	 	 	 	-	 
	2/20/2032	 	 	-	 	 	 	-	 
	3/20/2032	 	 	-	 	 	 	-	 
	4/20/2032	 	 	-	 	 	 	-	 
	5/20/2032	 	 	-	 	 	 	-	 
	6/20/2032	 	 	-	 	 	 	-	 
	7/20/2032	 	 	-	 	 	 	-	 
	8/20/2032	 	 	-	 	 	 	-	 
	9/20/2032	 	 	-	 	 	 	-	 




 






    III-F-3


     


    

 


	Date	 	 	Scheduled Class A-1

 Principal Balance ($)	 	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	10/20/2032	 	 	-	 	 	 	-	 
	11/20/2032	 	 	-	 	 	 	-	 
	12/20/2032	 	 	-	 	 	 	-	 
	1/20/2033	 	 	-	 	 	 	-	 
	2/20/2033	 	 	-	 	 	 	-	 
	3/20/2033	 	 	-	 	 	 	-	 
	4/20/2033	 	 	-	 	 	 	-	 
	5/20/2033	 	 	-	 	 	 	-	 
	6/20/2033	 	 	-	 	 	 	-	 
	7/20/2033	 	 	-	 	 	 	-	 
	8/20/2033	 	 	-	 	 	 	-	 
	9/20/2033	 	 	-	 	 	 	-	 
	10/20/2033	 	 	-	 	 	 	-	 
	11/20/2033	 	 	-	 	 	 	-	 
	12/20/2033	 	 	-	 	 	 	-	 
	1/20/2034	 	 	-	 	 	 	-	 
	2/20/2034	 	 	-	 	 	 	-	 
	3/20/2034	 	 	-	 	 	 	-	 
	4/20/2034	 	 	-	 	 	 	-	 
	5/20/2034	 	 	-	 	 	 	-	 
	6/20/2034	 	 	-	 	 	 	-	 
	7/20/2034	 	 	-	 	 	 	-	 
	8/20/2034	 	 	-	 	 	 	-	 
	9/20/2034	 	 	-	 	 	 	-	 
	10/20/2034	 	 	-	 	 	 	-	 
	11/20/2034	 	 	-	 	 	 	-	 




 






    III-F-4


     


    

 


SCHEDULE III-G


 


SERIES 2016-1 NOTES 


 


AMORTIZATION SCHEDULE


 


 


	Date	 	Scheduled Class A-1

 Principal Balance ($)	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	Series Closing Date Balance	 	 	188,997,451.00	 	 	 	128,873,665.00	 
	11/20/2019	 	 	188,672,612.00	 	 	 	128,658,733.00	 
	12/20/2019	 	 	188,346,690.00	 	 	 	128,443,085.00	 
	1/20/2020	 	 	188,019,682.00	 	 	 	128,226,718.00	 
	2/20/2020	 	 	187,691,584.00	 	 	 	128,009,629.00	 
	3/20/2020	 	 	187,362,392.00	 	 	 	127,791,817.00	 
	4/20/2020	 	 	187,032,102.00	 	 	 	127,573,280.00	 
	5/20/2020	 	 	186,700,712.00	 	 	 	127,354,013.00	 
	6/20/2020	 	 	186,368,217.00	 	 	 	127,134,016.00	 
	7/20/2020	 	 	186,034,614.00	 	 	 	126,913,285.00	 
	8/20/2020	 	 	185,699,899.00	 	 	 	126,691,819.00	 
	9/20/2020	 	 	185,364,068.00	 	 	 	126,469,614.00	 
	10/20/2020	 	 	185,027,117.00	 	 	 	126,246,669.00	 
	11/20/2020	 	 	184,689,044.00	 	 	 	126,022,981.00	 
	12/20/2020	 	 	184,349,843.00	 	 	 	125,798,547.00	 
	1/20/2021	 	 	184,009,512.00	 	 	 	125,573,364.00	 
	2/20/2021	 	 	183,668,047.00	 	 	 	125,347,432.00	 
	3/20/2021	 	 	183,325,443.00	 	 	 	125,120,746.00	 
	4/20/2021	 	 	182,981,697.00	 	 	 	124,893,304.00	 
	5/20/2021	 	 	182,636,806.00	 	 	 	124,665,105.00	 
	6/20/2021	 	 	182,290,764.00	 	 	 	124,436,144.00	 
	7/20/2021	 	 	181,943,570.00	 	 	 	124,206,421.00	 
	8/20/2021	 	 	181,595,218.00	 	 	 	123,975,932.00	 
	9/20/2021	 	 	181,245,705.00	 	 	 	123,744,674.00	 
	10/20/2021	 	 	180,895,026.00	 	 	 	123,512,646.00	 
	11/20/2021	 	 	180,543,179.00	 	 	 	123,279,844.00	 
	12/20/2021	 	 	180,190,159.00	 	 	 	123,046,266.00	 
	1/20/2022	 	 	179,835,962.00	 	 	 	122,811,910.00	 
	2/20/2022	 	 	179,480,585.00	 	 	 	122,576,772.00	 
	3/20/2022	 	 	179,124,023.00	 	 	 	122,340,851.00	 
	4/20/2022	 	 	178,766,273.00	 	 	 	122,104,143.00	 
	5/20/2022	 	 	178,407,329.00	 	 	 	121,866,646.00	 
	6/20/2022	 	 	178,047,190.00	 	 	 	121,628,357.00	 
	7/20/2022	 	 	177,685,850.00	 	 	 	121,389,275.00	 
	8/20/2022	 	 	177,323,306.00	 	 	 	121,149,395.00	 
	9/20/2022	 	 	176,959,553.00	 	 	 	120,908,716.00	 
	10/20/2022	 	 	176,594,587.00	 	 	 	120,667,234.00	 
	11/20/2022	 	 	176,228,405.00	 	 	 	120,424,947.00	 
	12/20/2022	 	 	175,861,003.00	 	 	 	120,181,853.00	 
	1/20/2023	 	 	175,492,376.00	 	 	 	119,937,949.00	 
	2/20/2023	 	 	175,122,520.00	 	 	 	119,693,231.00	 
	3/20/2023	 	 	174,751,431.00	 	 	 	119,447,698.00	 
	4/20/2023	 	 	174,379,105.00	 	 	 	119,201,346.00	 
	5/20/2023	 	 	174,005,538.00	 	 	 	118,954,174.00	 
	6/20/2023	 	 	173,630,726.00	 	 	 	118,706,177.00	 
	7/20/2023	 	 	173,254,664.00	 	 	 	118,457,353.00	 
	8/20/2023	 	 	172,877,349.00	 	 	 	118,207,701.00	 




 






    III-G-1


     


    

 


	Date	 	Scheduled Class A-1

 Principal Balance ($)	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	9/20/2023	 	 	172,498,776.00	 	 	 	117,957,216.00	 
	10/20/2023	 	 	172,118,942.00	 	 	 	117,705,896.00	 
	11/20/2023	 	 	171,737,841.00	 	 	 	117,453,738.00	 
	12/20/2023	 	 	171,355,470.00	 	 	 	117,200,740.00	 
	1/20/2024	 	 	170,971,824.00	 	 	 	116,946,898.00	 
	2/20/2024	 	 	170,586,900.00	 	 	 	116,692,211.00	 
	3/20/2024	 	 	170,200,692.00	 	 	 	116,436,674.00	 
	4/20/2024	 	 	169,813,197.00	 	 	 	116,180,286.00	 
	5/20/2024	 	 	169,424,411.00	 	 	 	115,923,043.00	 
	6/20/2024	 	 	169,034,328.00	 	 	 	115,664,942.00	 
	7/20/2024	 	 	168,642,945.00	 	 	 	115,405,981.00	 
	8/20/2024	 	 	168,250,258.00	 	 	 	115,146,157.00	 
	9/20/2024	 	 	167,856,261.00	 	 	 	114,885,467.00	 
	10/20/2024	 	 	167,460,952.00	 	 	 	114,623,908.00	 
	11/20/2024	 	 	167,064,324.00	 	 	 	114,361,477.00	 
	12/20/2024	 	 	166,666,375.00	 	 	 	114,098,171.00	 
	1/20/2025	 	 	166,267,099.00	 	 	 	113,833,988.00	 
	2/20/2025	 	 	165,866,492.00	 	 	 	113,568,924.00	 
	3/20/2025	 	 	165,464,549.00	 	 	 	113,302,976.00	 
	4/20/2025	 	 	165,061,267.00	 	 	 	113,036,142.00	 
	5/20/2025	 	 	164,656,641.00	 	 	 	112,768,419.00	 
	6/20/2025	 	 	164,250,666.00	 	 	 	112,499,803.00	 
	7/20/2025	 	 	163,843,338.00	 	 	 	112,230,292.00	 
	8/20/2025	 	 	163,434,651.00	 	 	 	111,959,882.00	 
	9/20/2025	 	 	163,024,603.00	 	 	 	111,688,571.00	 
	10/20/2025	 	 	162,613,188.00	 	 	 	111,416,355.00	 
	11/20/2025	 	 	162,200,401.00	 	 	 	111,143,233.00	 
	12/20/2025	 	 	161,786,238.00	 	 	 	110,869,199.00	 
	1/20/2026	 	 	161,370,695.00	 	 	 	110,594,253.00	 
	2/20/2026	 	 	160,953,767.00	 	 	 	110,318,390.00	 
	3/20/2026	 	 	160,535,449.00	 	 	 	110,041,607.00	 
	4/20/2026	 	 	160,115,737.00	 	 	 	109,763,902.00	 
	5/20/2026	 	 	159,694,625.00	 	 	 	109,485,271.00	 
	6/20/2026	 	 	159,272,110.00	 	 	 	109,205,711.00	 
	7/20/2026	 	 	158,848,186.00	 	 	 	108,925,219.00	 
	8/20/2026	 	 	158,422,850.00	 	 	 	108,643,793.00	 
	9/20/2026	 	 	157,996,095.00	 	 	 	108,361,428.00	 
	10/20/2026	 	 	-	 	 	 	108,078,122.00	 
	11/20/2026	 	 	-	 	 	 	107,793,872.00	 
	12/20/2026	 	 	-	 	 	 	107,508,674.00	 
	1/20/2027	 	 	-	 	 	 	107,222,526.00	 
	2/20/2027	 	 	-	 	 	 	106,935,424.00	 
	3/20/2027	 	 	-	 	 	 	106,647,364.00	 
	4/20/2027	 	 	-	 	 	 	-	 
	5/20/2027	 	 	-	 	 	 	-	 
	6/20/2027	 	 	-	 	 	 	-	 
	7/20/2027	 	 	-	 	 	 	-	 
	8/20/2027	 	 	-	 	 	 	-	 
	9/20/2027	 	 	-	 	 	 	-	 
	10/20/2027	 	 	-	 	 	 	-	 
	11/20/2027	 	 	-	 	 	 	-	 
	12/20/2027	 	 	-	 	 	 	-	 
	1/20/2028	 	 	-	 	 	 	-	 
	2/20/2028	 	 	-	 	 	 	-	 
	3/20/2028	 	 	-	 	 	 	-	 




 






    III-G-2


     


    

 


	Date	 	 	Scheduled Class A-1

 Principal Balance ($)	 	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	4/20/2028	 	 	-	 	 	 	-	 
	5/20/2028	 	 	-	 	 	 	-	 
	6/20/2028	 	 	-	 	 	 	-	 
	7/20/2028	 	 	-	 	 	 	-	 
	8/20/2028	 	 	-	 	 	 	-	 
	9/20/2028	 	 	-	 	 	 	-	 
	10/20/2028	 	 	-	 	 	 	-	 
	11/20/2028	 	 	-	 	 	 	-	 
	12/20/2028	 	 	-	 	 	 	-	 
	1/20/2029	 	 	-	 	 	 	-	 
	2/20/2029	 	 	-	 	 	 	-	 
	3/20/2029	 	 	-	 	 	 	-	 
	4/20/2029	 	 	-	 	 	 	-	 
	5/20/2029	 	 	-	 	 	 	-	 
	6/20/2029	 	 	-	 	 	 	-	 
	7/20/2029	 	 	-	 	 	 	-	 
	8/20/2029	 	 	-	 	 	 	-	 
	9/20/2029	 	 	-	 	 	 	-	 
	10/20/2029	 	 	-	 	 	 	-	 
	11/20/2029	 	 	-	 	 	 	-	 
	12/20/2029	 	 	-	 	 	 	-	 
	1/20/2030	 	 	-	 	 	 	-	 
	2/20/2030	 	 	-	 	 	 	-	 
	3/20/2030	 	 	-	 	 	 	-	 
	4/20/2030	 	 	-	 	 	 	-	 
	5/20/2030	 	 	-	 	 	 	-	 
	6/20/2030	 	 	-	 	 	 	-	 
	7/20/2030	 	 	-	 	 	 	-	 
	8/20/2030	 	 	-	 	 	 	-	 
	9/20/2030	 	 	-	 	 	 	-	 
	10/20/2030	 	 	-	 	 	 	-	 
	11/20/2030	 	 	-	 	 	 	-	 
	12/20/2030	 	 	-	 	 	 	-	 
	1/20/2031	 	 	-	 	 	 	-	 
	2/20/2031	 	 	-	 	 	 	-	 
	3/20/2031	 	 	-	 	 	 	-	 
	4/20/2031	 	 	-	 	 	 	-	 
	5/20/2031	 	 	-	 	 	 	-	 
	6/20/2031	 	 	-	 	 	 	-	 
	7/20/2031	 	 	-	 	 	 	-	 
	8/20/2031	 	 	-	 	 	 	-	 
	9/20/2031	 	 	-	 	 	 	-	 
	10/20/2031	 	 	-	 	 	 	-	 
	11/20/2031	 	 	-	 	 	 	-	 
	12/20/2031	 	 	-	 	 	 	-	 
	1/20/2032	 	 	-	 	 	 	-	 
	2/20/2032	 	 	-	 	 	 	-	 
	3/20/2032	 	 	-	 	 	 	-	 
	4/20/2032	 	 	-	 	 	 	-	 
	5/20/2032	 	 	-	 	 	 	-	 
	6/20/2032	 	 	-	 	 	 	-	 
	7/20/2032	 	 	-	 	 	 	-	 
	8/20/2032	 	 	-	 	 	 	-	 
	9/20/2032	 	 	-	 	 	 	-	 
	10/20/2032	 	 	-	 	 	 	-	 




 






    III-G-3


     


    

 


	Date	 	 	Scheduled Class A-1

 Principal Balance ($)	 	 	 	Scheduled Class A-2

 Principal Balance ($)	 
	11/20/2032	 	 	-	 	 	 	-	 
	12/20/2032	 	 	-	 	 	 	-	 
	1/20/2033	 	 	-	 	 	 	-	 
	2/20/2033	 	 	-	 	 	 	-	 
	3/20/2033	 	 	-	 	 	 	-	 
	4/20/2033	 	 	-	 	 	 	-	 
	5/20/2033	 	 	-	 	 	 	-	 
	6/20/2033	 	 	-	 	 	 	-	 
	7/20/2033	 	 	-	 	 	 	-	 
	8/20/2033	 	 	-	 	 	 	-	 
	9/20/2033	 	 	-	 	 	 	-	 
	10/20/2033	 	 	-	 	 	 	-	 
	11/20/2033	 	 	-	 	 	 	-	 
	12/20/2033	 	 	-	 	 	 	-	 
	1/20/2034	 	 	-	 	 	 	-	 
	2/20/2034	 	 	-	 	 	 	-	 
	3/20/2034	 	 	-	 	 	 	-	 
	4/20/2034	 	 	-	 	 	 	-	 
	5/20/2034	 	 	-	 	 	 	-	 
	6/20/2034	 	 	-	 	 	 	-	 
	7/20/2034	 	 	-	 	 	 	-	 
	8/20/2034	 	 	-	 	 	 	-	 
	9/20/2034	 	 	-	 	 	 	-	 
	10/20/2034	 	 	-	 	 	 	-	 
	11/20/2034	 	 	-	 	 	 	-	 



 






    III-G-4


     


    





 


SCHEDULE
III-H


 


SERIES
2018-1 NOTES 


 


AMORTIZATION
SCHEDULE


 


	Date	 	Scheduled
    Class 
 A-1 (AAA) Principal Balance ($)	 	 	Scheduled
    Class 
 A-2 (AAA) Principal 
 Balance ($)	 	 	Scheduled
    Class 
 A-3 (A+) Principal Balance ($)	 	 	Scheduled
    Class 
 A-4 (A+) Principal
 Balance ($)	 
	Series
    Closing
 Date Balance	 	 	146,900,794.00	 	 	 	223,289,206.00	 	 	 	49,750,000.00	 	 	 	163,180,000.00	 
	11/20/2019	 	 	146,642,526.00	 	 	 	222,896,640.00	 	 	 	49,729,167.00	 	 	 	163,111,667.00	 
	12/20/2019	 	 	146,384,259.00	 	 	 	222,504,074.00	 	 	 	49,708,333.00	 	 	 	163,043,333.00	 
	1/20/2020	 	 	146,125,992.00	 	 	 	222,111,508.00	 	 	 	49,687,500.00	 	 	 	162,975,000.00	 
	2/20/2020	 	 	145,867,725.00	 	 	 	221,718,942.00	 	 	 	49,666,667.00	 	 	 	162,906,667.00	 
	3/20/2020	 	 	145,609,458.00	 	 	 	221,326,376.00	 	 	 	49,645,833.00	 	 	 	162,838,333.00	 
	4/20/2020	 	 	145,351,190.00	 	 	 	220,933,810.00	 	 	 	49,625,000.00	 	 	 	162,770,000.00	 
	5/20/2020	 	 	145,092,923.00	 	 	 	220,541,243.00	 	 	 	49,604,167.00	 	 	 	162,701,667.00	 
	6/20/2020	 	 	144,834,656.00	 	 	 	220,148,677.00	 	 	 	49,583,333.00	 	 	 	162,633,333.00	 
	7/20/2020	 	 	144,576,389.00	 	 	 	219,756,111.00	 	 	 	49,562,500.00	 	 	 	162,565,000.00	 
	8/20/2020	 	 	144,318,122.00	 	 	 	219,363,545.00	 	 	 	49,541,667.00	 	 	 	162,496,667.00	 
	9/20/2020	 	 	144,059,854.00	 	 	 	218,970,979.00	 	 	 	49,520,833.00	 	 	 	162,428,333.00	 
	10/20/2020	 	 	143,801,587.00	 	 	 	218,578,413.00	 	 	 	49,500,000.00	 	 	 	162,360,000.00	 
	11/20/2020	 	 	143,676,587.00	 	 	 	218,388,413.00	 	 	 	49,458,333.00	 	 	 	162,223,333.00	 
	12/20/2020	 	 	143,551,587.00	 	 	 	218,198,413.00	 	 	 	49,416,667.00	 	 	 	162,086,667.00	 
	1/20/2021	 	 	143,426,587.00	 	 	 	218,008,413.00	 	 	 	49,375,000.00	 	 	 	161,950,000.00	 
	2/20/2021	 	 	143,301,587.00	 	 	 	217,818,413.00	 	 	 	49,333,333.00	 	 	 	161,813,333.00	 
	3/20/2021	 	 	143,176,587.00	 	 	 	217,628,413.00	 	 	 	49,291,667.00	 	 	 	161,676,667.00	 
	4/20/2021	 	 	143,051,587.00	 	 	 	217,438,413.00	 	 	 	49,250,000.00	 	 	 	161,540,000.00	 
	5/20/2021	 	 	142,926,587.00	 	 	 	217,248,413.00	 	 	 	49,208,333.00	 	 	 	161,403,333.00	 
	6/20/2021	 	 	142,801,587.00	 	 	 	217,058,413.00	 	 	 	49,166,667.00	 	 	 	161,266,667.00	 
	7/20/2021	 	 	142,676,587.00	 	 	 	216,868,413.00	 	 	 	49,125,000.00	 	 	 	161,130,000.00	 
	8/20/2021	 	 	142,551,587.00	 	 	 	216,678,413.00	 	 	 	49,083,333.00	 	 	 	160,993,333.00	 
	9/20/2021	 	 	142,426,587.00	 	 	 	216,488,413.00	 	 	 	49,041,667.00	 	 	 	160,856,667.00	 
	10/20/2021	 	 	142,301,587.00	 	 	 	216,298,413.00	 	 	 	49,000,000.00	 	 	 	160,720,000.00	 
	11/20/2021	 	 	142,176,587.00	 	 	 	216,108,413.00	 	 	 	48,958,333.00	 	 	 	160,583,333.00	 
	12/20/2021	 	 	142,051,587.00	 	 	 	215,918,413.00	 	 	 	48,916,667.00	 	 	 	160,446,667.00	 
	1/20/2022	 	 	141,926,587.00	 	 	 	215,728,413.00	 	 	 	48,875,000.00	 	 	 	160,310,000.00	 
	2/20/2022	 	 	141,801,587.00	 	 	 	215,538,413.00	 	 	 	48,833,333.00	 	 	 	160,173,333.00	 
	3/20/2022	 	 	141,676,587.00	 	 	 	215,348,413.00	 	 	 	48,791,667.00	 	 	 	160,036,667.00	 
	4/20/2022	 	 	141,551,587.00	 	 	 	215,158,413.00	 	 	 	48,750,000.00	 	 	 	159,900,000.00	 
	5/20/2022	 	 	141,426,587.00	 	 	 	214,968,413.00	 	 	 	48,708,333.00	 	 	 	159,763,333.00	 
	6/20/2022	 	 	141,301,587.00	 	 	 	214,778,413.00	 	 	 	48,666,667.00	 	 	 	159,626,667.00	 
	7/20/2022	 	 	141,176,587.00	 	 	 	214,588,413.00	 	 	 	48,625,000.00	 	 	 	159,490,000.00	 
	8/20/2022	 	 	141,051,587.00	 	 	 	214,398,413.00	 	 	 	48,583,333.00	 	 	 	159,353,333.00	 
	9/20/2022	 	 	140,926,587.00	 	 	 	214,208,413.00	 	 	 	48,541,667.00	 	 	 	159,216,667.00	 
	10/20/2022	 	 	140,801,587.00	 	 	 	214,018,413.00	 	 	 	48,500,000.00	 	 	 	159,080,000.00	 
	11/20/2022	 	 	140,676,587.00	 	 	 	213,828,413.00	 	 	 	48,458,333.00	 	 	 	158,943,333.00	 
	12/20/2022	 	 	140,551,587.00	 	 	 	213,638,413.00	 	 	 	48,416,667.00	 	 	 	158,806,667.00	 
	1/20/2023	 	 	140,426,587.00	 	 	 	213,448,413.00	 	 	 	48,375,000.00	 	 	 	158,670,000.00	 
	2/20/2023	 	 	140,301,587.00	 	 	 	213,258,413.00	 	 	 	48,333,333.00	 	 	 	158,533,333.00	 
	3/20/2023	 	 	140,176,587.00	 	 	 	213,068,413.00	 	 	 	48,291,667.00	 	 	 	158,396,667.00	 
	4/20/2023	 	 	140,051,587.00	 	 	 	212,878,413.00	 	 	 	48,250,000.00	 	 	 	158,260,000.00	 
	5/20/2023	 	 	139,926,587.00	 	 	 	212,688,413.00	 	 	 	48,208,333.00	 	 	 	158,123,333.00	 
	6/20/2023	 	 	139,801,587.00	 	 	 	212,498,413.00	 	 	 	48,166,667.00	 	 	 	157,986,667.00	 
	7/20/2023	 	 	139,676,587.00	 	 	 	212,308,413.00	 	 	 	48,125,000.00	 	 	 	157,850,000.00	 




 






    III-H-1


     


    

 


	Date	 	 	Scheduled
    Class 
 A-1 (AAA) Principal
 Balance ($)	 	 	Scheduled
    Class 
 A-2 (AAA) Principal 
 Balance ($)	 	 	Scheduled
    Class 
 A-3 (A+) Principal
 Balance ($)	 	 	Scheduled
    Class 
 A-4 (A+) Principal
 Balance ($)	 
	8/20/2023	 	 	139,551,587.00	 	 	 	212,118,413.00	 	 	 	48,083,333.00	 	 	 	157,713,333.00	 
	9/20/2023	 	 	139,426,587.00	 	 	 	211,928,413.00	 	 	 	48,041,667.00	 	 	 	157,576,667.00	 
	10/20/2023	 	 	139,301,587.00	 	 	 	211,738,413.00	 	 	 	48,000,000.00	 	 	 	157,440,000.00	 
	11/20/2023	 	 	139,176,587.00	 	 	 	211,548,413.00	 	 	 	47,958,333.00	 	 	 	157,303,333.00	 
	12/20/2023	 	 	139,051,587.00	 	 	 	211,358,413.00	 	 	 	47,916,667.00	 	 	 	157,166,667.00	 
	1/20/2024	 	 	138,926,587.00	 	 	 	211,168,413.00	 	 	 	47,875,000.00	 	 	 	157,030,000.00	 
	2/20/2024	 	 	138,801,587.00	 	 	 	210,978,413.00	 	 	 	47,833,333.00	 	 	 	156,893,333.00	 
	3/20/2024	 	 	138,676,587.00	 	 	 	210,788,413.00	 	 	 	47,791,667.00	 	 	 	156,756,667.00	 
	4/20/2024	 	 	138,551,587.00	 	 	 	210,598,413.00	 	 	 	47,750,000.00	 	 	 	156,620,000.00	 
	5/20/2024	 	 	138,426,587.00	 	 	 	210,408,413.00	 	 	 	47,708,333.00	 	 	 	156,483,333.00	 
	6/20/2024	 	 	138,301,587.00	 	 	 	210,218,413.00	 	 	 	47,666,667.00	 	 	 	156,346,667.00	 
	7/20/2024	 	 	138,176,587.00	 	 	 	210,028,413.00	 	 	 	47,625,000.00	 	 	 	156,210,000.00	 
	8/20/2024	 	 	138,051,587.00	 	 	 	209,838,413.00	 	 	 	47,583,333.00	 	 	 	156,073,333.00	 
	9/20/2024	 	 	137,926,587.00	 	 	 	209,648,413.00	 	 	 	47,541,667.00	 	 	 	155,936,667.00	 
	10/20/2024	 	 	-	 	 	 	209,458,413.00	 	 	 	-	 	 	 	155,800,000.00	 
	11/20/2024	 	 	-	 	 	 	209,268,413.00	 	 	 	-	 	 	 	155,663,333.00	 
	12/20/2024	 	 	-	 	 	 	209,078,413.00	 	 	 	-	 	 	 	155,526,667.00	 
	1/20/2025	 	 	-	 	 	 	208,888,413.00	 	 	 	-	 	 	 	155,390,000.00	 
	2/20/2025	 	 	-	 	 	 	208,698,413.00	 	 	 	-	 	 	 	155,253,333.00	 
	3/20/2025	 	 	-	 	 	 	208,508,413.00	 	 	 	-	 	 	 	155,116,667.00	 
	4/20/2025	 	 	-	 	 	 	208,318,413.00	 	 	 	-	 	 	 	154,980,000.00	 
	5/20/2025	 	 	-	 	 	 	208,128,413.00	 	 	 	-	 	 	 	154,843,333.00	 
	6/20/2025	 	 	-	 	 	 	207,938,413.00	 	 	 	-	 	 	 	154,706,667.00	 
	7/20/2025	 	 	-	 	 	 	207,748,413.00	 	 	 	-	 	 	 	154,570,000.00	 
	8/20/2025	 	 	-	 	 	 	207,558,413.00	 	 	 	-	 	 	 	154,433,333.00	 
	9/20/2025	 	 	-	 	 	 	207,368,413.00	 	 	 	-	 	 	 	154,296,667.00	 
	10/20/2025	 	 	-	 	 	 	207,178,413.00	 	 	 	-	 	 	 	154,160,000.00	 
	11/20/2025	 	 	-	 	 	 	206,988,413.00	 	 	 	-	 	 	 	154,023,333.00	 
	12/20/2025	 	 	-	 	 	 	206,798,413.00	 	 	 	-	 	 	 	153,886,667.00	 
	1/20/2026	 	 	-	 	 	 	206,608,413.00	 	 	 	-	 	 	 	153,750,000.00	 
	2/20/2026	 	 	-	 	 	 	206,418,413.00	 	 	 	-	 	 	 	153,613,333.00	 
	3/20/2026	 	 	-	 	 	 	206,228,413.00	 	 	 	-	 	 	 	153,476,667.00	 
	4/20/2026	 	 	-	 	 	 	206,038,413.00	 	 	 	-	 	 	 	153,340,000.00	 
	5/20/2026	 	 	-	 	 	 	205,848,413.00	 	 	 	-	 	 	 	153,203,333.00	 
	6/20/2026	 	 	-	 	 	 	205,658,413.00	 	 	 	-	 	 	 	153,066,667.00	 
	7/20/2026	 	 	-	 	 	 	205,468,413.00	 	 	 	-	 	 	 	152,930,000.00	 
	8/20/2026	 	 	-	 	 	 	205,278,413.00	 	 	 	-	 	 	 	152,793,333.00	 
	9/20/2026	 	 	-	 	 	 	205,088,413.00	 	 	 	-	 	 	 	152,656,667.00	 
	10/20/2026	 	 	-	 	 	 	204,898,413.00	 	 	 	-	 	 	 	152,520,000.00	 
	11/20/2026	 	 	-	 	 	 	204,708,413.00	 	 	 	-	 	 	 	152,383,333.00	 
	12/20/2026	 	 	-	 	 	 	204,518,413.00	 	 	 	-	 	 	 	152,246,667.00	 
	1/20/2027	 	 	-	 	 	 	204,328,413.00	 	 	 	-	 	 	 	152,110,000.00	 
	2/20/2027	 	 	-	 	 	 	204,138,413.00	 	 	 	-	 	 	 	151,973,333.00	 
	3/20/2027	 	 	-	 	 	 	203,948,413.00	 	 	 	-	 	 	 	151,836,667.00	 
	4/20/2027	 	 	-	 	 	 	203,758,413.00	 	 	 	-	 	 	 	151,700,000.00	 
	5/20/2027	 	 	-	 	 	 	203,568,413.00	 	 	 	-	 	 	 	151,563,333.00	 
	6/20/2027	 	 	-	 	 	 	203,378,413.00	 	 	 	-	 	 	 	151,426,667.00	 
	7/20/2027	 	 	-	 	 	 	203,188,413.00	 	 	 	-	 	 	 	151,290,000.00	 
	8/20/2027	 	 	-	 	 	 	202,998,413.00	 	 	 	-	 	 	 	151,153,333.00	 
	9/20/2027	 	 	-	 	 	 	202,808,413.00	 	 	 	-	 	 	 	151,016,667.00	 
	10/20/2027	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	11/20/2027	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	12/20/2027	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	1/20/2028	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 




 






    III-H-2


     


    

 


	 	Date	 	 	 	Scheduled
                                         Class 
 A-1 (AAA) Principal
 Balance ($)	 	 	 	Scheduled
                                         Class 
 A-2 (AAA) Principal 
 Balance ($)	 	 	 	Scheduled
                                         Class 
 A-3 (A+) Principal
 Balance ($)	 	 	 	Scheduled
                                         Class 
 A-4 (A+) Principal
 Balance ($)	 
	 	2/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	10/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	12/20/2028	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	1/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	2/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	10/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	12/20/2029	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	1/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	2/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	10/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	12/20/2030	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	1/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	2/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 




 






    III-H-3


     


    

 


	 	Date	 	 	 	Scheduled
                                         Class 
 A-1 (AAA) Principal
 Balance ($)	 	 	 	Scheduled
                                         Class 
 A-2 (AAA) Principal 
 Balance ($)	 	 	 	Scheduled
                                         Class 
 A-3 (A+) Principal
 Balance ($)	 	 	 	Scheduled
                                         Class 
 A-4 (A+) Principal
 Balance ($)	 
	 	10/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	12/20/2031	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	1/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	2/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	10/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	12/20/2032	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	1/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	2/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	10/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	12/20/2033	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	1/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	2/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	3/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	4/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	5/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	6/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	7/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	8/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	9/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	10/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 
	 	11/20/2034	 	 	 	-	 	 	 	-	 	 	 	-	 	 	 	-	 



 






    III-H-4


     


    

 


SCHEDULE
III-I


 


SERIES
2019-1 CLASS A-1 (AAA) NOTES 


 


AMORTIZATION
SCHEDULE


 


	Date	 	Scheduled
    Class A-1 (AAA) 

    Principal Balance ($)	 
	Series
    Closing Date Balance	 	 	82,000,000.00	 
	11/20/2019	 	 	82,000,000.00	 
	12/20/2019	 	 	81,859,351.00	 
	1/20/2020	 	 	81,718,702.00	 
	2/20/2020	 	 	81,578,052.00	 
	3/20/2020	 	 	81,437,403.00	 
	4/20/2020	 	 	81,296,754.00	 
	5/20/2020	 	 	81,156,104.00	 
	6/20/2020	 	 	81,015,455.00	 
	7/20/2020	 	 	80,874,806.00	 
	8/20/2020	 	 	80,734,156.00	 
	9/20/2020	 	 	80,593,507.00	 
	10/20/2020	 	 	80,452,858.00	 
	11/20/2020	 	 	80,312,209.00	 
	12/20/2020	 	 	80,171,559.00	 
	1/20/2021	 	 	80,030,910.00	 
	2/20/2021	 	 	79,890,261.00	 
	3/20/2021	 	 	79,749,611.00	 
	4/20/2021	 	 	79,608,962.00	 
	5/20/2021	 	 	79,468,313.00	 
	6/20/2021	 	 	79,327,664.00	 
	7/20/2021	 	 	79,187,014.00	 
	8/20/2021	 	 	79,046,365.00	 
	9/20/2021	 	 	78,905,716.00	 
	10/20/2021	 	 	78,765,067.00	 
	11/20/2021	 	 	78,624,417.00	 
	12/20/2021	 	 	78,590,250.00	 
	1/20/2022	 	 	78,556,084.00	 
	2/20/2022	 	 	78,521,917.00	 
	3/20/2022	 	 	78,487,750.00	 
	4/20/2022	 	 	78,453,583.00	 
	5/20/2022	 	 	78,419,416.00	 
	6/20/2022	 	 	78,385,249.00	 
	7/20/2022	 	 	78,351,083.00	 
	8/20/2022	 	 	78,316,916.00	 
	9/20/2022	 	 	78,282,749.00	 
	10/20/2022	 	 	78,248,582.00	 
	11/20/2022	 	 	78,214,415.00	 
	12/20/2022	 	 	78,180,248.00	 
	1/20/2023	 	 	78,146,081.00	 
	2/20/2023	 	 	78,111,915.00	 
	3/20/2023	 	 	78,077,748.00	 
	4/20/2023	 	 	78,043,581.00	 
	5/20/2023	 	 	78,009,414.00	 
	6/20/2023	 	 	77,975,247.00	 
	7/20/2023	 	 	77,941,080.00	 
	8/20/2023	 	 	77,906,914.00	 
	9/20/2023	 	 	77,872,747.00	 



 






    III-I-1


     


    

 


	Date	 	 	Scheduled
                                         Class A-1 (AAA) 

                                         Principal Balance ($)	 
	10/20/2023	 	 	77,838,580.00	 
	11/20/2023	 	 	77,804,413.00	 
	12/20/2023	 	 	77,770,246.00	 
	1/20/2024	 	 	77,736,079.00	 
	2/20/2024	 	 	77,701,913.00	 
	3/20/2024	 	 	77,667,746.00	 
	4/20/2024	 	 	77,633,579.00	 
	5/20/2024	 	 	77,599,412.00	 
	6/20/2024	 	 	77,565,245.00	 
	7/20/2024	 	 	77,531,078.00	 
	8/20/2024	 	 	77,496,912.00	 
	9/20/2024	 	 	77,462,745.00	 
	10/20/2024	 	 	77,428,578.00	 
	11/20/2024	 	 	77,394,411.00	 
	12/20/2024	 	 	77,360,244.00	 
	1/20/2025	 	 	77,326,077.00	 
	2/20/2025	 	 	77,291,911.00	 
	3/20/2025	 	 	77,257,744.00	 
	4/20/2025	 	 	77,223,577.00	 
	5/20/2025	 	 	77,189,410.00	 
	6/20/2025	 	 	77,155,243.00	 
	7/20/2025	 	 	77,121,076.00	 
	8/20/2025	 	 	77,086,910.00	 
	9/20/2025	 	 	77,052,743.00	 
	10/20/2025	 	 	77,018,576.00	 
	11/20/2025	 	 	76,984,409.00	 
	12/20/2025	 	 	76,950,242.00	 
	1/20/2026	 	 	76,916,075.00	 
	2/20/2026	 	 	76,881,909.00	 
	3/20/2026	 	 	76,847,742.00	 
	4/20/2026	 	 	76,813,575.00	 
	5/20/2026	 	 	76,779,408.00	 
	6/20/2026	 	 	76,745,241.00	 
	7/20/2026	 	 	76,711,074.00	 
	8/20/2026	 	 	76,676,908.00	 
	9/20/2026	 	 	76,642,741.00	 
	10/20/2026	 	 	76,608,574.00	 
	11/20/2026	 	 	-	 
	12/20/2026	 	 	-	 
	1/20/2027	 	 	-	 
	2/20/2027	 	 	-	 
	3/20/2027	 	 	-	 
	4/20/2027	 	 	-	 
	5/20/2027	 	 	-	 
	6/20/2027	 	 	-	 
	7/20/2027	 	 	-	 
	8/20/2027	 	 	-	 
	9/20/2027	 	 	-	 
	10/20/2027	 	 	-	 
	11/20/2027	 	 	-	 
	12/20/2027	 	 	-	 
	1/20/2028	 	 	-	 
	2/20/2028	 	 	-	 
	3/20/2028	 	 	-	 
	4/20/2028	 	 	-	 



 






    III-I-2


     


    

 


	Date	 	 	Scheduled
                                         Class A-1 (AAA) 

                                         Principal Balance ($)	 
	5/20/2028	 	 	-	 
	6/20/2028	 	 	-	 
	7/20/2028	 	 	-	 
	8/20/2028	 	 	-	 
	9/20/2028	 	 	-	 
	10/20/2028	 	 	-	 
	11/20/2028	 	 	-	 
	12/20/2028	 	 	-	 
	1/20/2029	 	 	-	 
	2/20/2029	 	 	-	 
	3/20/2029	 	 	-	 
	4/20/2029	 	 	-	 
	5/20/2029	 	 	-	 
	6/20/2029	 	 	-	 
	7/20/2029	 	 	-	 
	8/20/2029	 	 	-	 
	9/20/2029	 	 	-	 
	10/20/2029	 	 	-	 
	11/20/2029	 	 	-	 
	12/20/2029	 	 	-	 
	1/20/2030	 	 	-	 
	2/20/2030	 	 	-	 
	3/20/2030	 	 	-	 
	4/20/2030	 	 	-	 
	5/20/2030	 	 	-	 
	6/20/2030	 	 	-	 
	7/20/2030	 	 	-	 
	8/20/2030	 	 	-	 
	9/20/2030	 	 	-	 
	10/20/2030	 	 	-	 
	11/20/2030	 	 	-	 
	12/20/2030	 	 	-	 
	1/20/2031	 	 	-	 
	2/20/2031	 	 	-	 
	3/20/2031	 	 	-	 
	4/20/2031	 	 	-	 
	5/20/2031	 	 	-	 
	6/20/2031	 	 	-	 
	7/20/2031	 	 	-	 
	8/20/2031	 	 	-	 
	9/20/2031	 	 	-	 
	10/20/2031	 	 	-	 
	11/20/2031	 	 	-	 
	12/20/2031	 	 	-	 
	1/20/2032	 	 	-	 
	2/20/2032	 	 	-	 
	3/20/2032	 	 	-	 
	4/20/2032	 	 	-	 
	5/20/2032	 	 	-	 
	6/20/2032	 	 	-	 
	7/20/2032	 	 	-	 
	8/20/2032	 	 	-	 
	9/20/2032	 	 	-	 
	10/20/2032	 	 	-	 
	11/20/2032	 	 	-	 



 






    III-I-3


     


    

 


	Date	 	 	Scheduled
                                         Class A-1 (AAA) 

                                         Principal Balance ($)	 
	12/20/2032	 	 	-	 
	1/20/2033	 	 	-	 
	2/20/2033	 	 	-	 
	3/20/2033	 	 	-	 
	4/20/2033	 	 	-	 
	5/20/2033	 	 	-	 
	6/20/2033	 	 	-	 
	7/20/2033	 	 	-	 
	8/20/2033	 	 	-	 
	9/20/2033	 	 	-	 
	10/20/2033	 	 	-	 
	11/20/2033	 	 	-	 
	12/20/2033	 	 	-	 
	1/20/2034	 	 	-	 
	2/20/2034	 	 	-	 
	3/20/2034	 	 	-	 
	4/20/2034	 	 	-	 
	5/20/2034	 	 	-	 
	6/20/2034	 	 	-	 
	7/20/2034	 	 	-	 
	8/20/2034	 	 	-	 
	9/20/2034	 	 	-	 
	10/20/2034	 	 	-	 
	11/20/2034	 	 	-	 



 






    III-I-4


     


    

 


SCHEDULE
III-J


 


SERIES
2019-1 CLASS A-2 (AAA) NOTES 


 


AMORTIZATION
SCHEDULE


 


	 	 	 	Scheduled
                                         Class A-2 (AAA) Principal Balance ($)

                                         Anticipated Repayment Date


 


	 
	Date	 	 	November
                                         2031 
 (12
                                         years) 
	 	 	 	November
                                         2034 
 (15
                                         years) 
	 
	Series
    Closing Date Balance	 	 	244,000,000.00	 	 	 	244,000,000.00	 
	11/20/2019	 	 	244,000,000.00	 	 	 	244,000,000.00	 
	12/20/2019	 	 	243,581,482.00	 	 	 	243,581,482.00	 
	1/20/2020	 	 	243,162,965.00	 	 	 	243,162,965.00	 
	2/20/2020	 	 	242,744,448.00	 	 	 	242,744,448.00	 
	3/20/2020	 	 	242,325,930.00	 	 	 	242,325,930.00	 
	4/20/2020	 	 	241,907,413.00	 	 	 	241,907,413.00	 
	5/20/2020	 	 	241,488,896.00	 	 	 	241,488,896.00	 
	6/20/2020	 	 	241,070,378.00	 	 	 	241,070,378.00	 
	7/20/2020	 	 	240,651,861.00	 	 	 	240,651,861.00	 
	8/20/2020	 	 	240,233,344.00	 	 	 	240,233,344.00	 
	9/20/2020	 	 	239,814,826.00	 	 	 	239,814,826.00	 
	10/20/2020	 	 	239,396,309.00	 	 	 	239,396,309.00	 
	11/20/2020	 	 	238,977,791.00	 	 	 	238,977,791.00	 
	12/20/2020	 	 	238,559,274.00	 	 	 	238,559,274.00	 
	1/20/2021	 	 	238,140,757.00	 	 	 	238,140,757.00	 
	2/20/2021	 	 	237,722,239.00	 	 	 	237,722,239.00	 
	3/20/2021	 	 	237,303,722.00	 	 	 	237,303,722.00	 
	4/20/2021	 	 	236,885,205.00	 	 	 	236,885,205.00	 
	5/20/2021	 	 	236,466,687.00	 	 	 	236,466,687.00	 
	6/20/2021	 	 	236,048,169.00	 	 	 	236,048,169.00	 
	7/20/2021	 	 	235,629,653.00	 	 	 	235,629,653.00	 
	8/20/2021	 	 	235,211,135.00	 	 	 	235,211,135.00	 
	9/20/2021	 	 	234,792,617.00	 	 	 	234,792,617.00	 
	10/20/2021	 	 	234,374,100.00	 	 	 	234,374,100.00	 
	11/20/2021	 	 	233,955,583.00	 	 	 	233,955,583.00	 
	12/20/2021	 	 	233,853,916.00	 	 	 	233,853,916.00	 
	1/20/2022	 	 	233,752,248.00	 	 	 	233,752,248.00	 
	2/20/2022	 	 	233,650,581.00	 	 	 	233,650,581.00	 
	3/20/2022	 	 	233,548,914.00	 	 	 	233,548,914.00	 
	4/20/2022	 	 	233,447,247.00	 	 	 	233,447,247.00	 
	5/20/2022	 	 	233,345,580.00	 	 	 	233,345,580.00	 
	6/20/2022	 	 	233,243,913.00	 	 	 	233,243,913.00	 
	7/20/2022	 	 	233,142,245.00	 	 	 	233,142,245.00	 
	8/20/2022	 	 	233,040,578.00	 	 	 	233,040,578.00	 



 






    III-J-1


     


    

 


	 	 	 	Scheduled
                                         Class A-2 (AAA) Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031

                                         (12 years)	 	 	 	November
                                         2034  

                                         (15 years) 	 
	9/20/2022	 	 	232,938,911.00	 	 	 	232,938,911.00	 
	10/20/2022	 	 	232,837,244.00	 	 	 	232,837,244.00	 
	11/20/2022	 	 	232,735,577.00	 	 	 	232,735,577.00	 
	12/20/2022	 	 	232,633,910.00	 	 	 	232,633,910.00	 
	1/20/2023	 	 	232,532,243.00	 	 	 	232,532,243.00	 
	2/20/2023	 	 	232,430,575.00	 	 	 	232,430,575.00	 
	3/20/2023	 	 	232,328,908.00	 	 	 	232,328,908.00	 
	4/20/2023	 	 	232,227,241.00	 	 	 	232,227,241.00	 
	5/20/2023	 	 	232,125,574.00	 	 	 	232,125,574.00	 
	6/20/2023	 	 	232,023,907.00	 	 	 	232,023,907.00	 
	7/20/2023	 	 	231,922,240.00	 	 	 	231,922,240.00	 
	8/20/2023	 	 	231,820,572.00	 	 	 	231,820,572.00	 
	9/20/2023	 	 	231,718,905.00	 	 	 	231,718,905.00	 
	10/20/2023	 	 	231,617,238.00	 	 	 	231,617,238.00	 
	11/20/2023	 	 	231,515,571.00	 	 	 	231,515,571.00	 
	12/20/2023	 	 	231,413,904.00	 	 	 	231,413,904.00	 
	1/20/2024	 	 	231,312,237.00	 	 	 	231,312,237.00	 
	2/20/2024	 	 	231,210,569.00	 	 	 	231,210,569.00	 
	3/20/2024	 	 	231,108,902.00	 	 	 	231,108,902.00	 
	4/20/2024	 	 	231,007,235.00	 	 	 	231,007,235.00	 
	5/20/2024	 	 	230,905,568.00	 	 	 	230,905,568.00	 
	6/20/2024	 	 	230,803,901.00	 	 	 	230,803,901.00	 
	7/20/2024	 	 	230,702,234.00	 	 	 	230,702,234.00	 
	8/20/2024	 	 	230,600,566.00	 	 	 	230,600,566.00	 
	9/20/2024	 	 	230,498,899.00	 	 	 	230,498,899.00	 
	10/20/2024	 	 	230,397,232.00	 	 	 	230,397,232.00	 
	11/20/2024	 	 	230,295,565.00	 	 	 	230,295,565.00	 
	12/20/2024	 	 	230,193,898.00	 	 	 	230,193,898.00	 
	1/20/2025	 	 	230,092,231.00	 	 	 	230,092,231.00	 
	2/20/2025	 	 	229,990,563.00	 	 	 	229,990,563.00	 
	3/20/2025	 	 	229,888,896.00	 	 	 	229,888,896.00	 
	4/20/2025	 	 	229,787,229.00	 	 	 	229,787,229.00	 
	5/20/2025	 	 	229,685,562.00	 	 	 	229,685,562.00	 
	6/20/2025	 	 	229,583,895.00	 	 	 	229,583,895.00	 
	7/20/2025	 	 	229,482,228.00	 	 	 	229,482,228.00	 
	8/20/2025	 	 	229,380,560.00	 	 	 	229,380,560.00	 
	9/20/2025	 	 	229,278,893.00	 	 	 	229,278,893.00	 
	10/20/2025	 	 	229,177,226.00	 	 	 	229,177,226.00	 
	11/20/2025	 	 	229,075,559.00	 	 	 	229,075,559.00	 
	12/20/2025	 	 	228,973,892.00	 	 	 	228,973,892.00	 
	1/20/2026	 	 	228,872,225.00	 	 	 	228,872,225.00	 
	2/20/2026	 	 	228,770,557.00	 	 	 	228,770,557.00	 
	3/20/2026	 	 	228,668,890.00	 	 	 	228,668,890.00	 
	4/20/2026	 	 	228,567,223.00	 	 	 	228,567,223.00	 
	5/20/2026	 	 	228,465,556.00	 	 	 	228,465,556.00	 
	6/20/2026	 	 	228,363,889.00	 	 	 	228,363,889.00	 
	7/20/2026	 	 	228,262,222.00	 	 	 	228,262,222.00	 
	8/20/2026	 	 	228,160,554.00	 	 	 	228,160,554.00	 
	9/20/2026	 	 	228,058,887.00	 	 	 	228,058,887.00	 
	10/20/2026	 	 	227,957,220.00	 	 	 	227,957,220.00	 
	11/20/2026	 	 	227,855,553.00	 	 	 	227,855,553.00	 
	12/20/2026	 	 	227,753,886.00	 	 	 	227,753,886.00	 
	1/20/2027	 	 	227,652,219.00	 	 	 	227,652,219.00	 



 






    III-J-2


     


    

 


	 	 	 	Scheduled
                                         Class A-2 (AAA) Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031

                                         (12 years)	 	 	 	November
                                         2034  

                                         (15 years)	 
	2/20/2027	 	 	227,550,551.00	 	 	 	227,550,551.00	 
	3/20/2027	 	 	227,448,884.00	 	 	 	227,448,884.00	 
	4/20/2027	 	 	227,347,217.00	 	 	 	227,347,217.00	 
	5/20/2027	 	 	227,245,550.00	 	 	 	227,245,550.00	 
	6/20/2027	 	 	227,143,883.00	 	 	 	227,143,883.00	 
	7/20/2027	 	 	227,042,216.00	 	 	 	227,042,216.00	 
	8/20/2027	 	 	226,940,548.00	 	 	 	226,940,548.00	 
	9/20/2027	 	 	226,838,881.00	 	 	 	226,838,881.00	 
	10/20/2027	 	 	226,737,214.00	 	 	 	226,737,214.00	 
	11/20/2027	 	 	226,635,547.00	 	 	 	226,635,547.00	 
	12/20/2027	 	 	226,533,880.00	 	 	 	226,533,880.00	 
	1/20/2028	 	 	226,432,213.00	 	 	 	226,432,213.00	 
	2/20/2028	 	 	226,330,545.00	 	 	 	226,330,545.00	 
	3/20/2028	 	 	226,228,878.00	 	 	 	226,228,878.00	 
	4/20/2028	 	 	226,127,211.00	 	 	 	226,127,211.00	 
	5/20/2028	 	 	226,025,544.00	 	 	 	226,025,544.00	 
	6/20/2028	 	 	225,923,877.00	 	 	 	225,923,877.00	 
	7/20/2028	 	 	225,822,210.00	 	 	 	225,822,210.00	 
	8/20/2028	 	 	225,720,542.00	 	 	 	225,720,542.00	 
	9/20/2028	 	 	225,618,875.00	 	 	 	225,618,875.00	 
	10/20/2028	 	 	225,517,208.00	 	 	 	225,517,208.00	 
	11/20/2028	 	 	225,415,541.00	 	 	 	225,415,541.00	 
	12/20/2028	 	 	225,313,874.00	 	 	 	225,313,874.00	 
	1/20/2029	 	 	225,212,207.00	 	 	 	225,212,207.00	 
	2/20/2029	 	 	225,110,539.00	 	 	 	225,110,539.00	 
	3/20/2029	 	 	225,008,872.00	 	 	 	225,008,872.00	 
	4/20/2029	 	 	224,907,205.00	 	 	 	224,907,205.00	 
	5/20/2029	 	 	224,805,538.00	 	 	 	224,805,538.00	 
	6/20/2029	 	 	224,703,871.00	 	 	 	224,703,871.00	 
	7/20/2029	 	 	224,602,204.00	 	 	 	224,602,204.00	 
	8/20/2029	 	 	224,500,536.00	 	 	 	224,500,536.00	 
	9/20/2029	 	 	224,398,869.00	 	 	 	224,398,869.00	 
	10/20/2029	 	 	224,297,202.00	 	 	 	224,297,202.00	 
	11/20/2029	 	 	224,195,535.00	 	 	 	224,195,535.00	 
	12/20/2029	 	 	224,093,868.00	 	 	 	224,093,868.00	 
	1/20/2030	 	 	223,992,201.00	 	 	 	223,992,201.00	 
	2/20/2030	 	 	223,890,533.00	 	 	 	223,890,533.00	 
	3/20/2030	 	 	223,788,866.00	 	 	 	223,788,866.00	 
	4/20/2030	 	 	223,687,199.00	 	 	 	223,687,199.00	 
	5/20/2030	 	 	223,585,532.00	 	 	 	223,585,532.00	 
	6/20/2030	 	 	223,483,865.00	 	 	 	223,483,865.00	 
	7/20/2030	 	 	223,382,198.00	 	 	 	223,382,198.00	 
	8/20/2030	 	 	223,280,530.00	 	 	 	223,280,530.00	 
	9/20/2030	 	 	223,178,863.00	 	 	 	223,178,863.00	 
	10/20/2030	 	 	223,077,196.00	 	 	 	223,077,196.00	 
	11/20/2030	 	 	222,975,529.00	 	 	 	222,975,529.00	 
	12/20/2030	 	 	222,873,862.00	 	 	 	222,873,862.00	 



 






    III-J-3


     


    

 


	 	 	 	Scheduled
                                         Class A-2 (AAA) Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031

                                         (12 years)	 	 	 	November
                                         2034  

                                         (15 years)	 
	1/20/2031	 	 	222,772,195.00	 	 	 	222,772,195.00	 
	2/20/2031	 	 	222,670,527.00	 	 	 	222,670,527.00	 
	3/20/2031	 	 	222,568,860.00	 	 	 	222,568,860.00	 
	4/20/2031	 	 	222,467,193.00	 	 	 	222,467,193.00	 
	5/20/2031	 	 	222,365,526.00	 	 	 	222,365,526.00	 
	6/20/2031	 	 	222,263,859.00	 	 	 	222,263,859.00	 
	7/20/2031	 	 	222,162,192.00	 	 	 	222,162,192.00	 
	8/20/2031	 	 	222,060,524.00	 	 	 	222,060,524.00	 
	9/20/2031	 	 	221,958,857.00	 	 	 	221,958,857.00	 
	10/20/2031	 	 	221,857,190.00	 	 	 	221,857,190.00	 
	11/20/2031	 	 	-	 	 	 	221,755,523.00	 
	12/20/2031	 	 	-	 	 	 	221,653,856.00	 
	1/20/2032	 	 	-	 	 	 	221,552,189.00	 
	2/20/2032	 	 	-	 	 	 	221,450,521.00	 
	3/20/2032	 	 	-	 	 	 	221,348,854.00	 
	4/20/2032	 	 	-	 	 	 	221,247,187.00	 
	5/20/2032	 	 	-	 	 	 	221,145,520.00	 
	6/20/2032	 	 	-	 	 	 	221,043,853.00	 
	7/20/2032	 	 	-	 	 	 	220,942,186.00	 
	8/20/2032	 	 	-	 	 	 	220,840,518.00	 
	9/20/2032	 	 	-	 	 	 	220,738,851.00	 
	10/20/2032	 	 	-	 	 	 	220,637,184.00	 
	11/20/2032	 	 	-	 	 	 	220,535,517.00	 
	12/20/2032	 	 	-	 	 	 	220,433,850.00	 
	1/20/2033	 	 	-	 	 	 	220,332,183.00	 
	2/20/2033	 	 	-	 	 	 	220,230,515.00	 
	3/20/2033	 	 	-	 	 	 	220,128,848.00	 
	4/20/2033	 	 	-	 	 	 	220,027,181.00	 
	5/20/2033	 	 	-	 	 	 	219,925,514.00	 
	6/20/2033	 	 	-	 	 	 	219,823,847.00	 
	7/20/2033	 	 	-	 	 	 	219,722,180.00	 
	8/20/2033	 	 	-	 	 	 	219,620,512.00	 
	9/20/2033	 	 	-	 	 	 	219,518,845.00	 
	10/20/2033	 	 	-	 	 	 	219,417,178.00	 
	11/20/2033	 	 	-	 	 	 	219,315,511.00	 
	12/20/2033	 	 	-	 	 	 	219,213,844.00	 
	1/20/2034	 	 	-	 	 	 	219,112,177.00	 
	2/20/2034	 	 	-	 	 	 	219,010,509.00	 
	3/20/2034	 	 	-	 	 	 	218,908,842.00	 
	4/20/2034	 	 	-	 	 	 	218,807,175.00	 
	5/20/2034	 	 	-	 	 	 	218,705,508.00	 
	6/20/2034	 	 	-	 	 	 	218,603,841.00	 
	7/20/2034	 	 	-	 	 	 	218,502,174.00	 
	8/20/2034	 	 	-	 	 	 	218,400,506.00	 
	9/20/2034	 	 	-	 	 	 	218,298,839.00	 
	10/20/2034	 	 	-	 	 	 	218,197,172.00	 
	11/20/2034	 	 	-	 	 	 	-	 



 






    III-J-4


     


    

 


SCHEDULE
III-K


 


SERIES
2019-1 CLASS A-3 (A+) NOTES 


 


AMORTIZATION
SCHEDULE


 


	Date	 	Scheduled
    Class A-3 (A+)
 Principal Balance ($)	 
	Series
    Closing Date Balance	 	 	46,000,000.00	 
	11/20/2019	 	 	46,000,000.00	 
	12/20/2019	 	 	45,980,833.00	 
	1/20/2020	 	 	45,961,667.00	 
	2/20/2020	 	 	45,942,500.00	 
	3/20/2020	 	 	45,923,333.00	 
	4/20/2020	 	 	45,904,167.00	 
	5/20/2020	 	 	45,885,000.00	 
	6/20/2020	 	 	45,865,833.00	 
	7/20/2020	 	 	45,846,667.00	 
	8/20/2020	 	 	45,827,500.00	 
	9/20/2020	 	 	45,808,333.00	 
	10/20/2020	 	 	45,789,167.00	 
	11/20/2020	 	 	45,770,000.00	 
	12/20/2020	 	 	45,750,833.00	 
	1/20/2021	 	 	45,731,667.00	 
	2/20/2021	 	 	45,712,500.00	 
	3/20/2021	 	 	45,693,333.00	 
	4/20/2021	 	 	45,674,167.00	 
	5/20/2021	 	 	45,655,000.00	 
	6/20/2021	 	 	45,635,833.00	 
	7/20/2021	 	 	45,616,667.00	 
	8/20/2021	 	 	45,597,500.00	 
	9/20/2021	 	 	45,578,333.00	 
	10/20/2021	 	 	45,559,167.00	 
	11/20/2021	 	 	45,540,000.00	 
	12/20/2021	 	 	45,520,833.00	 
	1/20/2022	 	 	45,501,666.00	 
	2/20/2022	 	 	45,482,499.00	 
	3/20/2022	 	 	45,463,333.00	 
	4/20/2022	 	 	45,444,166.00	 
	5/20/2022	 	 	45,424,999.00	 
	6/20/2022	 	 	45,405,832.00	 
	7/20/2022	 	 	45,386,665.00	 
	8/20/2022	 	 	45,367,498.00	 
	9/20/2022	 	 	45,348,332.00	 
	10/20/2022	 	 	45,329,165.00	 
	11/20/2022	 	 	45,309,998.00	 
	12/20/2022	 	 	45,290,831.00	 
	1/20/2023	 	 	45,271,664.00	 
	2/20/2023	 	 	45,252,497.00	 
	3/20/2023	 	 	45,233,331.00	 
	4/20/2023	 	 	45,214,164.00	 



 






    III-K-1


     


    

 


	Date	 	 	Scheduled
                                         Class A-3 (A+)
 Principal Balance ($)	 
	5/20/2023	 	 	45,194,997.00	 
	6/20/2023	 	 	45,175,830.00	 
	7/20/2023	 	 	45,156,663.00	 
	8/20/2023	 	 	45,137,496.00	 
	9/20/2023	 	 	45,118,330.00	 
	10/20/2023	 	 	45,099,163.00	 
	11/20/2023	 	 	45,079,996.00	 
	12/20/2023	 	 	45,060,829.00	 
	1/20/2024	 	 	45,041,662.00	 
	2/20/2024	 	 	45,022,495.00	 
	3/20/2024	 	 	45,003,329.00	 
	4/20/2024	 	 	44,984,162.00	 
	5/20/2024	 	 	44,964,995.00	 
	6/20/2024	 	 	44,945,828.00	 
	7/20/2024	 	 	44,926,661.00	 
	8/20/2024	 	 	44,907,494.00	 
	9/20/2024	 	 	44,888,328.00	 
	10/20/2024	 	 	44,869,161.00	 
	11/20/2024	 	 	44,849,994.00	 
	12/20/2024	 	 	44,830,827.00	 
	1/20/2025	 	 	44,811,660.00	 
	2/20/2025	 	 	44,792,493.00	 
	3/20/2025	 	 	44,773,327.00	 
	4/20/2025	 	 	44,754,160.00	 
	5/20/2025	 	 	44,734,993.00	 
	6/20/2025	 	 	44,715,826.00	 
	7/20/2025	 	 	44,696,659.00	 
	8/20/2025	 	 	44,677,492.00	 
	9/20/2025	 	 	44,658,326.00	 
	10/20/2025	 	 	44,639,159.00	 
	11/20/2025	 	 	44,619,992.00	 
	12/20/2025	 	 	44,600,825.00	 
	1/20/2026	 	 	44,581,658.00	 
	2/20/2026	 	 	44,562,491.00	 
	3/20/2026	 	 	44,543,325.00	 
	4/20/2026	 	 	44,524,158.00	 
	5/20/2026	 	 	44,504,991.00	 
	6/20/2026	 	 	44,485,824.00	 
	7/20/2026	 	 	44,466,657.00	 
	8/20/2026	 	 	44,447,490.00	 
	9/20/2026	 	 	44,428,324.00	 
	10/20/2026	 	 	44,409,157.00	 
	11/20/2026	 	 	-	 
	12/20/2026	 	 	-	 
	1/20/2027	 	 	-	 
	2/20/2027	 	 	-	 
	3/20/2027	 	 	-	 
	4/20/2027	 	 	-	 
	5/20/2027	 	 	-	 



 






    III-K-2


     


    

 


	Date	 	 	Scheduled
                                         Class A-3 (A+)
 Principal Balance ($)	 
	6/20/2027	 	 	-	 
	7/20/2027	 	 	-	 
	8/20/2027	 	 	-	 
	9/20/2027	 	 	-	 
	10/20/2027	 	 	-	 
	11/20/2027	 	 	-	 
	12/20/2027	 	 	-	 
	1/20/2028	 	 	-	 
	2/20/2028	 	 	-	 
	3/20/2028	 	 	-	 
	4/20/2028	 	 	-	 
	5/20/2028	 	 	-	 
	6/20/2028	 	 	-	 
	7/20/2028	 	 	-	 
	8/20/2028	 	 	-	 
	9/20/2028	 	 	-	 
	10/20/2028	 	 	-	 
	11/20/2028	 	 	-	 
	12/20/2028	 	 	-	 
	1/20/2029	 	 	-	 
	2/20/2029	 	 	-	 
	3/20/2029	 	 	-	 
	4/20/2029	 	 	-	 
	5/20/2029	 	 	-	 
	6/20/2029	 	 	-	 
	7/20/2029	 	 	-	 
	8/20/2029	 	 	-	 
	9/20/2029	 	 	-	 
	10/20/2029	 	 	-	 
	11/20/2029	 	 	-	 
	12/20/2029	 	 	-	 
	1/20/2030	 	 	-	 
	2/20/2030	 	 	-	 
	3/20/2030	 	 	-	 
	4/20/2030	 	 	-	 
	5/20/2030	 	 	-	 
	6/20/2030	 	 	-	 
	7/20/2030	 	 	-	 
	8/20/2030	 	 	-	 
	9/20/2030	 	 	-	 
	10/20/2030	 	 	-	 
	11/20/2030	 	 	-	 
	12/20/2030	 	 	-	 
	1/20/2031	 	 	-	 
	2/20/2031	 	 	-	 
	3/20/2031	 	 	-	 
	4/20/2031	 	 	-	 
	5/20/2031	 	 	-	 
	6/20/2031	 	 	-	 



 






    III-K-3


     


    

 


	Date	 	 	Scheduled
                                         Class A-3 (A+)
 Principal Balance ($)	 
	7/20/2031	 	 	-	 
	8/20/2031	 	 	-	 
	9/20/2031	 	 	-	 
	10/20/2031	 	 	-	 
	11/20/2031	 	 	-	 
	12/20/2031	 	 	-	 
	1/20/2032	 	 	-	 
	2/20/2032	 	 	-	 
	3/20/2032	 	 	-	 
	4/20/2032	 	 	-	 
	5/20/2032	 	 	-	 
	6/20/2032	 	 	-	 
	7/20/2032	 	 	-	 
	8/20/2032	 	 	-	 
	9/20/2032	 	 	-	 
	10/20/2032	 	 	-	 
	11/20/2032	 	 	-	 
	12/20/2032	 	 	-	 
	1/20/2033	 	 	-	 
	2/20/2033	 	 	-	 
	3/20/2033	 	 	-	 
	4/20/2033	 	 	-	 
	5/20/2033	 	 	-	 
	6/20/2033	 	 	-	 
	7/20/2033	 	 	-	 
	8/20/2033	 	 	-	 
	9/20/2033	 	 	-	 
	10/20/2033	 	 	-	 
	11/20/2033	 	 	-	 
	12/20/2033	 	 	-	 
	1/20/2034	 	 	-	 
	2/20/2034	 	 	-	 
	3/20/2034	 	 	-	 
	4/20/2034	 	 	-	 
	5/20/2034	 	 	-	 
	6/20/2034	 	 	-	 
	7/20/2034	 	 	-	 
	8/20/2034	 	 	-	 
	9/20/2034	 	 	-	 
	10/20/2034	 	 	-	 
	11/20/2034	 	 	-	 



 






    III-K-4


     


    

 


SCHEDULE
III-L


 


SERIES
2019-1 CLASS A-4 (A+) NOTES


 


AMORTIZATION
SCHEDULE


 


	 	 	Scheduled
                                         Class A-4 (A+) Principal Balance ($)
 Anticipated
                                         Repayment Date
 
	 
	Date	 	November
                                         2031 
 (12
                                         years) 
	 	 	November
                                         2034 
 (15
                                         years) 
	 
	Series
    Closing Date Balance	 	 	136,000,000.00	 	 	 	136,000,000.00	 
	11/20/2019	 	 	136,000,000.00	 	 	 	136,000,000.00	 
	12/20/2019	 	 	135,943,334.00	 	 	 	135,943,334.00	 
	1/20/2020	 	 	135,886,666.00	 	 	 	135,886,666.00	 
	2/20/2020	 	 	135,830,000.00	 	 	 	135,830,000.00	 
	3/20/2020	 	 	135,773,334.00	 	 	 	135,773,334.00	 
	4/20/2020	 	 	135,716,666.00	 	 	 	135,716,666.00	 
	5/20/2020	 	 	135,660,000.00	 	 	 	135,660,000.00	 
	6/20/2020	 	 	135,603,334.00	 	 	 	135,603,334.00	 
	7/20/2020	 	 	135,546,666.00	 	 	 	135,546,666.00	 
	8/20/2020	 	 	135,490,000.00	 	 	 	135,490,000.00	 
	9/20/2020	 	 	135,433,334.00	 	 	 	135,433,334.00	 
	10/20/2020	 	 	135,376,666.00	 	 	 	135,376,666.00	 
	11/20/2020	 	 	135,320,000.00	 	 	 	135,320,000.00	 
	12/20/2020	 	 	135,263,334.00	 	 	 	135,263,334.00	 
	1/20/2021	 	 	135,206,666.00	 	 	 	135,206,666.00	 
	2/20/2021	 	 	135,150,000.00	 	 	 	135,150,000.00	 
	3/20/2021	 	 	135,093,334.00	 	 	 	135,093,334.00	 
	4/20/2021	 	 	135,036,666.00	 	 	 	135,036,666.00	 
	5/20/2021	 	 	134,980,000.00	 	 	 	134,980,000.00	 
	6/20/2021	 	 	134,923,334.00	 	 	 	134,923,334.00	 
	7/20/2021	 	 	134,866,666.00	 	 	 	134,866,666.00	 
	8/20/2021	 	 	134,810,000.00	 	 	 	134,810,000.00	 
	9/20/2021	 	 	134,753,334.00	 	 	 	134,753,334.00	 
	10/20/2021	 	 	134,696,666.00	 	 	 	134,696,666.00	 
	11/20/2021	 	 	134,640,000.00	 	 	 	134,640,000.00	 
	12/20/2021	 	 	134,583,333.00	 	 	 	134,583,333.00	 
	1/20/2022	 	 	134,526,666.00	 	 	 	134,526,666.00	 
	2/20/2022	 	 	134,469,999.00	 	 	 	134,469,999.00	 
	3/20/2022	 	 	134,413,331.00	 	 	 	134,413,331.00	 
	4/20/2022	 	 	134,356,664.00	 	 	 	134,356,664.00	 
	5/20/2022	 	 	134,299,997.00	 	 	 	134,299,997.00	 
	6/20/2022	 	 	134,243,330.00	 	 	 	134,243,330.00	 
	7/20/2022	 	 	134,186,663.00	 	 	 	134,186,663.00	 
	8/20/2022	 	 	134,129,996.00	 	 	 	134,129,996.00	 
	9/20/2022	 	 	134,073,328.00	 	 	 	134,073,328.00	 
	10/20/2022	 	 	134,016,661.00	 	 	 	134,016,661.00	 
	11/20/2022	 	 	133,959,994.00	 	 	 	133,959,994.00	 
	12/20/2022	 	 	133,903,327.00	 	 	 	133,903,327.00	 
	1/20/2023	 	 	133,846,660.00	 	 	 	133,846,660.00	 
	2/20/2023	 	 	133,789,993.00	 	 	 	133,789,993.00	 



 






    III-L-1


     


    

 


	 	 	 	Scheduled
                                         Class A-4 (A+) Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031

                                         (12 years)	 	 	 	November
                                         2034

                                         (15 years)	 
	3/20/2023	 	 	133,733,325.00	 	 	 	133,733,325.00	 
	4/20/2023	 	 	133,676,658.00	 	 	 	133,676,658.00	 
	5/20/2023	 	 	133,619,991.00	 	 	 	133,619,991.00	 
	6/20/2023	 	 	133,563,324.00	 	 	 	133,563,324.00	 
	7/20/2023	 	 	133,506,657.00	 	 	 	133,506,657.00	 
	8/20/2023	 	 	133,449,990.00	 	 	 	133,449,990.00	 
	9/20/2023	 	 	133,393,322.00	 	 	 	133,393,322.00	 
	10/20/2023	 	 	133,336,655.00	 	 	 	133,336,655.00	 
	11/20/2023	 	 	133,279,988.00	 	 	 	133,279,988.00	 
	12/20/2023	 	 	133,223,321.00	 	 	 	133,223,321.00	 
	1/20/2024	 	 	133,166,654.00	 	 	 	133,166,654.00	 
	2/20/2024	 	 	133,109,987.00	 	 	 	133,109,987.00	 
	3/20/2024	 	 	133,053,319.00	 	 	 	133,053,319.00	 
	4/20/2024	 	 	132,996,652.00	 	 	 	132,996,652.00	 
	5/20/2024	 	 	132,939,985.00	 	 	 	132,939,985.00	 
	6/20/2024	 	 	132,883,318.00	 	 	 	132,883,318.00	 
	7/20/2024	 	 	132,826,651.00	 	 	 	132,826,651.00	 
	8/20/2024	 	 	132,769,984.00	 	 	 	132,769,984.00	 
	9/20/2024	 	 	132,713,316.00	 	 	 	132,713,316.00	 
	10/20/2024	 	 	132,656,649.00	 	 	 	132,656,649.00	 
	11/20/2024	 	 	132,599,982.00	 	 	 	132,599,982.00	 
	12/20/2024	 	 	132,543,315.00	 	 	 	132,543,315.00	 
	1/20/2025	 	 	132,486,648.00	 	 	 	132,486,648.00	 
	2/20/2025	 	 	132,429,981.00	 	 	 	132,429,981.00	 
	3/20/2025	 	 	132,373,313.00	 	 	 	132,373,313.00	 
	4/20/2025	 	 	132,316,646.00	 	 	 	132,316,646.00	 
	5/20/2025	 	 	132,259,979.00	 	 	 	132,259,979.00	 
	6/20/2025	 	 	132,203,312.00	 	 	 	132,203,312.00	 
	7/20/2025	 	 	132,146,645.00	 	 	 	132,146,645.00	 
	8/20/2025	 	 	132,089,978.00	 	 	 	132,089,978.00	 
	9/20/2025	 	 	132,033,310.00	 	 	 	132,033,310.00	 
	10/20/2025	 	 	131,976,643.00	 	 	 	131,976,643.00	 
	11/20/2025	 	 	131,919,976.00	 	 	 	131,919,976.00	 
	12/20/2025	 	 	131,863,309.00	 	 	 	131,863,309.00	 
	1/20/2026	 	 	131,806,642.00	 	 	 	131,806,642.00	 
	2/20/2026	 	 	131,749,975.00	 	 	 	131,749,975.00	 
	3/20/2026	 	 	131,693,307.00	 	 	 	131,693,307.00	 
	4/20/2026	 	 	131,636,640.00	 	 	 	131,636,640.00	 
	5/20/2026	 	 	131,579,973.00	 	 	 	131,579,973.00	 
	6/20/2026	 	 	131,523,306.00	 	 	 	131,523,306.00	 
	7/20/2026	 	 	131,466,639.00	 	 	 	131,466,639.00	 
	8/20/2026	 	 	131,409,972.00	 	 	 	131,409,972.00	 
	9/20/2026	 	 	131,353,304.00	 	 	 	131,353,304.00	 
	10/20/2026	 	 	131,296,637.00	 	 	 	131,296,637.00	 
	11/20/2026	 	 	131,239,970.00	 	 	 	131,239,970.00	 
	12/20/2026	 	 	131,183,303.00	 	 	 	131,183,303.00	 
	1/20/2027	 	 	131,126,636.00	 	 	 	131,126,636.00	 



 






    III-L-2


     


    

 


	 	 	 	Scheduled
                                         Class A-4 (A+) Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031

                                         (12 years)	 	 	 	November
                                         2034

                                         (15 years)	 
	2/20/2027	 	 	131,069,969.00	 	 	 	131,069,969.00	 
	3/20/2027	 	 	131,013,301.00	 	 	 	131,013,301.00	 
	4/20/2027	 	 	130,956,634.00	 	 	 	130,956,634.00	 
	5/20/2027	 	 	130,899,967.00	 	 	 	130,899,967.00	 
	6/20/2027	 	 	130,843,300.00	 	 	 	130,843,300.00	 
	7/20/2027	 	 	130,786,633.00	 	 	 	130,786,633.00	 
	8/20/2027	 	 	130,729,966.00	 	 	 	130,729,966.00	 
	9/20/2027	 	 	130,673,298.00	 	 	 	130,673,298.00	 
	10/20/2027	 	 	130,616,631.00	 	 	 	130,616,631.00	 
	11/20/2027	 	 	130,559,964.00	 	 	 	130,559,964.00	 
	12/20/2027	 	 	130,503,297.00	 	 	 	130,503,297.00	 
	1/20/2028	 	 	130,446,630.00	 	 	 	130,446,630.00	 
	2/20/2028	 	 	130,389,963.00	 	 	 	130,389,963.00	 
	3/20/2028	 	 	130,333,295.00	 	 	 	130,333,295.00	 
	4/20/2028	 	 	130,276,628.00	 	 	 	130,276,628.00	 
	5/20/2028	 	 	130,219,961.00	 	 	 	130,219,961.00	 
	6/20/2028	 	 	130,163,294.00	 	 	 	130,163,294.00	 
	7/20/2028	 	 	130,106,627.00	 	 	 	130,106,627.00	 
	8/20/2028	 	 	130,049,960.00	 	 	 	130,049,960.00	 
	9/20/2028	 	 	129,993,292.00	 	 	 	129,993,292.00	 
	10/20/2028	 	 	129,936,625.00	 	 	 	129,936,625.00	 
	11/20/2028	 	 	129,879,958.00	 	 	 	129,879,958.00	 
	12/20/2028	 	 	129,823,291.00	 	 	 	129,823,291.00	 
	1/20/2029	 	 	129,766,624.00	 	 	 	129,766,624.00	 
	2/20/2029	 	 	129,709,957.00	 	 	 	129,709,957.00	 
	3/20/2029	 	 	129,653,289.00	 	 	 	129,653,289.00	 
	4/20/2029	 	 	129,596,622.00	 	 	 	129,596,622.00	 
	5/20/2029	 	 	129,539,955.00	 	 	 	129,539,955.00	 
	6/20/2029	 	 	129,483,288.00	 	 	 	129,483,288.00	 
	7/20/2029	 	 	129,426,621.00	 	 	 	129,426,621.00	 
	8/20/2029	 	 	129,369,954.00	 	 	 	129,369,954.00	 
	9/20/2029	 	 	129,313,287.00	 	 	 	129,313,287.00	 
	10/20/2029	 	 	129,256,619.00	 	 	 	129,256,619.00	 
	11/20/2029	 	 	129,199,952.00	 	 	 	129,199,952.00	 
	12/20/2029	 	 	129,143,285.00	 	 	 	129,143,285.00	 
	1/20/2030	 	 	129,086,618.00	 	 	 	129,086,618.00	 
	2/20/2030	 	 	129,029,951.00	 	 	 	129,029,951.00	 
	3/20/2030	 	 	128,973,284.00	 	 	 	128,973,284.00	 
	4/20/2030	 	 	128,916,616.00	 	 	 	128,916,616.00	 
	5/20/2030	 	 	128,859,949.00	 	 	 	128,859,949.00	 
	6/20/2030	 	 	128,803,282.00	 	 	 	128,803,282.00	 
	7/20/2030	 	 	128,746,615.00	 	 	 	128,746,615.00	 
	8/20/2030	 	 	128,689,948.00	 	 	 	128,689,948.00	 
	9/20/2030	 	 	128,633,281.00	 	 	 	128,633,281.00	 
	10/20/2030	 	 	128,576,613.00	 	 	 	128,576,613.00	 
	11/20/2030	 	 	128,519,946.00	 	 	 	128,519,946.00	 
	12/20/2030	 	 	128,463,279.00	 	 	 	128,463,279.00	 



 






    III-L-3


     


    

 


	 	 	 	Scheduled
                                         Class A-4 (A+) Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031

                                         (12 years)	 	 	 	November
                                         2034

                                         (15 years)	 
	1/20/2031	 	 	128,406,612.00	 	 	 	128,406,612.00	 
	2/20/2031	 	 	128,349,945.00	 	 	 	128,349,945.00	 
	3/20/2031	 	 	128,293,278.00	 	 	 	128,293,278.00	 
	4/20/2031	 	 	128,236,610.00	 	 	 	128,236,610.00	 
	5/20/2031	 	 	128,179,943.00	 	 	 	128,179,943.00	 
	6/20/2031	 	 	128,123,276.00	 	 	 	128,123,276.00	 
	7/20/2031	 	 	128,066,609.00	 	 	 	128,066,609.00	 
	8/20/2031	 	 	128,009,942.00	 	 	 	128,009,942.00	 
	9/20/2031	 	 	127,953,275.00	 	 	 	127,953,275.00	 
	10/20/2031	 	 	127,896,607.00	 	 	 	127,896,607.00	 
	11/20/2031	 	 	-	 	 	 	127,839,940.00	 
	12/20/2031	 	 	-	 	 	 	127,783,273.00	 
	1/20/2032	 	 	-	 	 	 	127,726,606.00	 
	2/20/2032	 	 	-	 	 	 	127,669,939.00	 
	3/20/2032	 	 	-	 	 	 	127,613,272.00	 
	4/20/2032	 	 	-	 	 	 	127,556,604.00	 
	5/20/2032	 	 	-	 	 	 	127,499,937.00	 
	6/20/2032	 	 	-	 	 	 	127,443,270.00	 
	7/20/2032	 	 	-	 	 	 	127,386,603.00	 
	8/20/2032	 	 	-	 	 	 	127,329,936.00	 
	9/20/2032	 	 	-	 	 	 	127,273,269.00	 
	10/20/2032	 	 	-	 	 	 	127,216,601.00	 
	11/20/2032	 	 	-	 	 	 	127,159,934.00	 
	12/20/2032	 	 	-	 	 	 	127,103,267.00	 
	1/20/2033	 	 	-	 	 	 	127,046,600.00	 
	2/20/2033	 	 	-	 	 	 	126,989,933.00	 
	3/20/2033	 	 	-	 	 	 	126,933,266.00	 
	4/20/2033	 	 	-	 	 	 	126,876,598.00	 
	5/20/2033	 	 	-	 	 	 	126,819,931.00	 
	6/20/2033	 	 	-	 	 	 	126,763,264.00	 
	7/20/2033	 	 	-	 	 	 	126,706,597.00	 
	8/20/2033	 	 	-	 	 	 	126,649,930.00	 
	9/20/2033	 	 	-	 	 	 	126,593,263.00	 
	10/20/2033	 	 	-	 	 	 	126,536,595.00	 
	11/20/2033	 	 	-	 	 	 	126,479,928.00	 
	12/20/2033	 	 	-	 	 	 	126,423,261.00	 
	1/20/2034	 	 	-	 	 	 	126,366,594.00	 
	2/20/2034	 	 	-	 	 	 	126,309,927.00	 
	3/20/2034	 	 	-	 	 	 	126,253,260.00	 
	4/20/2034	 	 	-	 	 	 	126,196,592.00	 
	5/20/2034	 	 	-	 	 	 	126,139,925.00	 
	6/20/2034	 	 	-	 	 	 	126,083,258.00	 
	7/20/2034	 	 	-	 	 	 	126,026,591.00	 
	8/20/2034	 	 	-	 	 	 	125,969,924.00	 
	9/20/2034	 	 	-	 	 	 	125,913,257.00	 
	10/20/2034	 	 	-	 	 	 	125,856,589.00	 
	11/20/2034	 	 	-	 	 	 	-	 



 






    III-L-4


     


    

 


SCHEDULE
III-M


 


SERIES
2019-1 CLASS B NOTES 


 


AMORTIZATION
SCHEDULE


 


	 	 	Scheduled
                                         Class B Principal Balance ($)
 Anticipated
                                         Repayment Date
	 
	Date	 	November
                                         2031 
 (12
                                         years) 
	 	 	November
                                         2034 
 (15
                                         years) 
	 
	Series
    Closing Date Balance	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2019	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2019	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2020	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2021	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2022	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 



 






    III-M-1


     


    

 


	 	 	 	Scheduled
                                         Class B Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031 

                                         (12 years)	 	 	 	November
                                         2034

                                         (15 years)	 
	3/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2023	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2024	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2025	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2026	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 



 






    III-M-2


     


    

 


	 	 	 	Scheduled
                                         Class B Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031 

                                         (12 years)	 	 	 	November
                                         2034

                                         (15 years)	 
	2/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2027	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2028	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2029	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	1/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	12/20/2030	 	 	155,000,000.00	 	 	 	155,000,000.00	 



 






    III-M-3


     


    

 


	 	 	 	Scheduled
                                         Class B Principal Balance ($)
 Anticipated Repayment Date	 
	Date	 	 	November
                                         2031 

                                         (12 years)	 	 	 	November
                                         2034

                                         (15 years)	 
	1/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	2/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	3/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	4/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	5/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	6/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	7/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	8/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	9/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	10/20/2031	 	 	155,000,000.00	 	 	 	155,000,000.00	 
	11/20/2031	 	 	-	 	 	 	155,000,000.00	 
	12/20/2031	 	 	-	 	 	 	155,000,000.00	 
	1/20/2032	 	 	-	 	 	 	155,000,000.00	 
	2/20/2032	 	 	-	 	 	 	155,000,000.00	 
	3/20/2032	 	 	-	 	 	 	155,000,000.00	 
	4/20/2032	 	 	-	 	 	 	155,000,000.00	 
	5/20/2032	 	 	-	 	 	 	155,000,000.00	 
	6/20/2032	 	 	-	 	 	 	155,000,000.00	 
	7/20/2032	 	 	-	 	 	 	155,000,000.00	 
	8/20/2032	 	 	-	 	 	 	155,000,000.00	 
	9/20/2032	 	 	-	 	 	 	155,000,000.00	 
	10/20/2032	 	 	-	 	 	 	155,000,000.00	 
	11/20/2032	 	 	-	 	 	 	155,000,000.00	 
	12/20/2032	 	 	-	 	 	 	155,000,000.00	 
	1/20/2033	 	 	-	 	 	 	155,000,000.00	 
	2/20/2033	 	 	-	 	 	 	155,000,000.00	 
	3/20/2033	 	 	-	 	 	 	155,000,000.00	 
	4/20/2033	 	 	-	 	 	 	155,000,000.00	 
	5/20/2033	 	 	-	 	 	 	155,000,000.00	 
	6/20/2033	 	 	-	 	 	 	155,000,000.00	 
	7/20/2033	 	 	-	 	 	 	155,000,000.00	 
	8/20/2033	 	 	-	 	 	 	155,000,000.00	 
	9/20/2033	 	 	-	 	 	 	155,000,000.00	 
	10/20/2033	 	 	-	 	 	 	155,000,000.00	 
	11/20/2033	 	 	-	 	 	 	155,000,000.00	 
	12/20/2033	 	 	-	 	 	 	155,000,000.00	 
	1/20/2034	 	 	-	 	 	 	155,000,000.00	 
	2/20/2034	 	 	-	 	 	 	155,000,000.00	 
	3/20/2034	 	 	-	 	 	 	155,000,000.00	 
	4/20/2034	 	 	-	 	 	 	155,000,000.00	 
	5/20/2034	 	 	-	 	 	 	155,000,000.00	 
	6/20/2034	 	 	-	 	 	 	155,000,000.00	 
	7/20/2034	 	 	-	 	 	 	155,000,000.00	 
	8/20/2034	 	 	-	 	 	 	155,000,000.00	 
	9/20/2034	 	 	-	 	 	 	155,000,000.00	 
	10/20/2034	 	 	-	 	 	 	155,000,000.00	 
	11/20/2034	 	 	-	 	 	 	-	 



 






    III-M-4