EX-4.2





 Exhibit 4.2 

EXECUTION VERSION 
 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, 
 STORE MASTER FUNDING XIX, LLC 

as an Issuer, 
 STORE MASTER
FUNDING XX, LLC 
 as an Issuer, 

and 
 CITIBANK, N.A. 

as Indenture Trustee 
  

 
 SERIES 2021-1 SUPPLEMENT 
 Dated as of June 29, 2021 

to 
 EIGHTH AMENDED AND RESTATED
MASTER INDENTURE 
 Dated as of June 29, 2021 
  

 
 NET-LEASE MORTGAGE NOTES, SERIES 2021-1 












 TABLE OF CONTENTS 

 

							
	 	 	 	  	Page	 
	 ARTICLE I Definitions
	  	 	6	 
			
	 Section 1.01.
	 	Definitions	  	 	6	 
		
	 ARTICLE II Creation of the Series 2021-1
Notes; Payments on the Series 2021-1 Notes
	  	 	15	 
			
	 Section 2.01.
	 	Designation	  	 	15	 
	 Section 2.02.
	 	Payments on the Series 2021-1 Notes	  	 	16	 
	 Section 2.03.
	 	Redemption of the Series 2021-1 Notes	  	 	18	 
	 Section 2.04.
	 	Exceptions to Payment of Make Whole Amount.	  	 	20	 
	 Section 2.05.
	 	Early Refinancing Prepayment.	  	 	20	 
	 Section 2.06.
	 	Triple A Release Event	  	 	20	 
		
	 ARTICLE III Representations and Warranties
	  	 	21	 
			
	 Section 3.01.
	 	Representations and Warranties	  	 	21	 
	 Section 3.02.
	 	Conditions Precedent Satisfied	  	 	21	 
	 Section 3.03.
	 	Collateral Representations and Warranties	  	 	21	 
		
	 ARTICLE IV Miscellaneous Provisions
	  	 	22	 
			
	 Section 4.01.
	 	Reserved.	  	 	22	 
	 Section 4.02.
	 	Ratification of Indenture	  	 	22	 
	 Section 4.03.
	 	Prefunding Deposit.	  	 	22	 
	 Section 4.04.
	 	Counterparts	  	 	22	 
	 Section 4.05.
	 	Governing Law	  	 	22	 
	 Section 4.06.
	 	Beneficiaries	  	 	22	 
	 Section 4.07.
	 	Limited Recourse	  	 	23	 
	 Section 4.08.
	 	Notice to the Rating Agency	  	 	23	 
	 Section 4.09.
	 	Co-Issuer Status	  	 	24	 

  

			
	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	  	Reserved
	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 Notes)
	SCHEDULE III-J	  	Amortization Schedule (Series 2021-1 Class A-1 (AAA) Notes)














			
	SCHEDULE III-K	  	Amortization Schedule (Series 2021-1 Class A-2 (AAA) Notes)
	SCHEDULE III-L	  	Amortization Schedule (Series 2021-1 Class A-3 (A+) Notes)
	SCHEDULE III-M	  	Amortization Schedule (Series 2021-1 Class A-4 (A+) Notes)
	SCHEDULE III-N	  	Amortization Schedule (Series 2021-1 Class B Notes)


  
 2 













 SERIES 2021-1 SUPPLEMENT, dated as of June 29,
2021 (this “Series 2021-1 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, STORE Master Funding XIX, LLC, STORE Master Funding XX, LLC (each an “Issuer” and together, the
“Issuers”) and Citibank, N.A. (the “Indenture Trustee”). 
 Pursuant to this Series 2021-1 Supplement to the Eighth Amended and Restated Master Indenture (the “Master Indenture”), dated as of June 29, 2021, among the Issuers and the Indenture Trustee, the Issuers and
the Indenture Trustee hereby create a new Series of Notes (the “Series 2021-1 Notes”), which consists of the Series 2021-1 Class A-1 (AAA) Notes, the Series 2021-1 Class A-2 (AAA) Notes, the Series 2021-1 Class A-3 (A+) Notes, the Series 2021-1 Class A-4 (A+) Notes and the Series 2021-1
Class B Notes (each, as defined below), and specify the Principal Terms thereof. 
 Pursuant to the Seventh Amended and Restated Master
Indenture, dated as of November 13, 2019, 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, 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, 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 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 2019-1 

  
 3 













 
Supplement (as amended by the Omnibus Amendment, “Series 2019-1 Supplement”), dated as of November 13, 2019, 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 and the
Indenture Trustee issued the Net-Lease Mortgage Notes, Series 2019-1 (the “Series 2019-1 Notes”), with an
initial series principal balance equal to $663,000,000. 
 Pursuant to the Sixth Amended and Restated Master Indenture, dated as of
October 22, 2018, 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, as further supplemented by the Series 2016-1 Supplement and as further supplemented by the Series 2018-1 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 2018-1 (the “Series 2018-1 Notes”), with an
initial series principal balance equal to $626,000,000. 
 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. The Series 2015-1 Class A-1 Notes were previously redeemed. 

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 

  
 4 













 
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. The Series 2014-1 Class A-1 Notes were repaid in full in November 2019. 

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. The Series
2013-3 Class A Notes were repaid in full in October 2019. 
 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. The Series
2013-2 Class A-2 Notes are expected to be repaid in full in July 2020. 

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. The Series
2013-1 Notes were redeemed in full on May 20, 2021. 
 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. The Series 2012-1 Class A Notes were redeemed in full on August 21, 2017 and the Series 2012-1 Class B Notes were retired
in October 2018. 
 The Series 2013-1 Class B Notes, Series
2013-2 Class B Notes, Series 2013-3 Class B Notes, Series 2014-1 Class B Notes, Series 2015-1 Class B Notes, Series 2016-1 Class B Notes and Series 2018-1 Class B Notes were cancelled in November 2019. 

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. 

  
 5 













 ARTICLE I 

DEFINITIONS 

Section 1.01. Definitions. 

Capitalized terms used herein and not otherwise defined shall have the meaning set forth in the Master Indenture or in the Property Management
Agreement, as applicable. 
 “Accrual Period”: With respect to the Series
2021-1 Notes and any Payment Date, the period from and including the 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. 
 “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. 
 “Anticipated Repayment Date”: With respect to the Series 2021-1 Class A-1 (AAA) Notes and the Series 2021-1 Class A-3 (A+) Notes, the Payment
Date occurring in June 2028. With respect to the Series 2021-1 Class A-2 (AAA) Notes, the Series 2021-1 Class A-4 (A+) Notes and the Series 2021-1 Class B Notes, the Payment Date occurring in June 2033. 

“Class B Note Adjusted Principal Balance”: On any Payment Date, the Outstanding
Principal Balance of the Series 2021-1 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 Class B Note Adjustment Amount on the current Payment Date. In no event will the Class B Note Adjusted Principal Balance exceed the Outstanding Principal Balance of the Series 2021-1 Class B Notes or be a number less than zero. On the Series Closing Date, the Class B Note Adjusted Principal Balance will be equal to the Outstanding Principal Balance of the Series 2021-1 Class B Notes on the Series Closing Date. 

  
 6 













 “Class B Note Adjustment Amount”:
On any Payment Date, (i) the quotient of (a) the Outstanding Principal Balance of the Series 2021-1 Class B Notes, divided by (b) the sum of (A) the Outstanding Principal Balance of
the Series 2021-1 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 2021-1 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 2021-1 Class A (AAA) Notes, or, if such Series 2021-1 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 2021-1 Class A (A+) Notes, or, if such Series 2021-1 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 2021-1 Class B Notes. 

“Early Amortization Period”: With respect to the Series 2021-1 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 2021-1 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. 
 “Guaranty”: With respect to the Series 2021-1 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
2021-1 Notes, the Eighth Amended and Restated Master Indenture, dated as of June 29, 2021, 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, the Series 2019-1 Supplement, this Series 2021-1 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 2021-1 Notes, 0.0095%. 
 “Initial Principal Balance”: With respect
to each Class of the Series 2021-1 Notes, as set forth on the table in Section 2.01(a) hereof. 

“Initial Purchaser”: Each of Credit Suisse Securities (USA) LLC and Morgan Stanley & Co. LLC. 

  
 7 













 “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, STORE Master Funding XIV, LLC, STORE Master
Funding XIX, LLC and STORE Master Funding XX, LLC. 
 “Issuer Member”: With respect to the Series 2021-1 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;
(viii) the Limited Liability Company Agreement of STORE Master Funding XIV, LLC, dated as of October 21, 2016; (ix) the Limited Liability Company Agreement of STORE Master Funding XIX, LLC, dated as of November 18, 2019; and
(x) the Limited Liability Company Agreement of STORE Master Funding XX, LLC, dated as of November 18, 2019, each as may be amended or restated from time to time. 

“Make Whole Amount”: With respect to the Series 2021-1 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 2021-1 Class A-1 (AAA) Notes and the Series 2021-1 Class A-3 (A+) Notes, that occurs more than twenty-four (24) months prior to the Anticipated Repayment Date for such Class of Series 2021-1 Notes, and
(y) with respect to the Series 2021-1 Class A-2 (AAA) Notes and the Series 2021-1
Class A-4 (A+) Notes, that occurs more than thirty-six (36) months prior to the Anticipated Repayment Date for such Class of Series 2021-1 Notes, upon which a Voluntary Prepayment is made, the payment due to each Series 2021-1 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. 

  
 8 













 “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 5.0% 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. 

“Note Interest”: The Series 2021-1
Class A-1 (AAA) Note Interest, the Series 2021-1 Class A-2 (AAA) Note Interest, the Series 2021-1 Class A-3 (A+) Note Interest, the Series 2021-1 Class A-4 (A+) Note Interest
or the Series 2021-1 Class B Note Interest, as applicable. 
 “Note
Rate”: The Series 2021-1 Class A-1 (AAA) Note Rate, the Series 2021-1
Class A-2 (AAA) Note Rate, the Series 2021-1 Class A-3 (A+) Note Rate, the Series
2021-1 Class A-4 (A+) Note Rate or the Series 2021-1 Class B Note Rate, as applicable. 

“Post-ARD Additional Interest Rate”: With respect to the Series 2021-1 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 2021-1 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. 

  
 9 













 “Post-ARD Spread”: (i) With
respect to the Series 2021-1 Class A-1 (AAA) Notes, a percentage equal to 0.85%, (ii) with respect to the Series 2021-1 Class A-2 (AAA) Notes, a percentage equal to 1.25%, (iii) with respect to the Series 2021-1 Class A-3 (A+) Notes, a
percentage equal to 1.60%, (iv) with respect to the Series 2021-1 Class A-4 (A+) Notes, a percentage equal to 2.00% and (v) with respect to the Series 2021-1 Class B Notes, a percentage equal to 3.00%; provided, however, that with respect to the Series 2021-1 Class B Notes, such rate may be reset by
the Issuers in the future. 
 “Prefunding Deposit”: As defined in Section 4.03(a). 

“Private Placement Memorandum”: With respect to the Series 2021-1 Notes, the
Private Placement Memorandum dated May 20, 2021. 
 “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 2021-1 Notes, the
Payment Date occurring in June 2051. 
 “Reinvestment Yield”: With respect to any Class of Series 2021-1 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%. 
 “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 2021-1 Class A-1 (AAA) Notes, the
amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-J. 

“Scheduled Class A-1 (AAA) Principal
Payment”: With respect to each Payment Date and the Series 2021-1 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 2021-1 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 

  
 10 













 “Scheduled
Class A-2 (AAA) Principal Balance”: With respect to any Payment Date and the Series 2021-1
Class A-2 (AAA) Notes, the amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-K. 

“Scheduled Class A-2 (AAA) Principal
Payment”: With respect to each Payment Date and the Series 2021-1 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 2021-1 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 2021-1 Class A-3 (A+) Notes, the amount set forth for such date on the Amortization Schedule annexed hereto as
Schedule III-L. 
 “Scheduled Class A-3 (A+) Principal Payment”: With respect to each Payment Date and the Series 2021-1 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 2021-1 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. 
 “Scheduled
Class A-4 (A+) Principal Balance”: With respect to any Payment Date and the Series 2021-1
Class A-4 (A+) Notes, the amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-M. 

“Scheduled Class A-4 (A+) Principal Payment”:
With respect to each Payment Date and the Series 2021-1 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 2021-1 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. 

  
 11 













 “Scheduled Class B Principal
Balance”: With respect to any Payment Date and the Series 2021-1 Class B Notes, the amount set forth for such date on the Amortization Schedule annexed hereto as Schedule III-N. 
 “Scheduled Class B Principal
Payment”: With respect to each Payment Date and the Series 2021-1 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 2021-1 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 (AAA) Principal Balance, the Scheduled Class A-3 (A+)
Principal Balance, the Scheduled Class A-4 (A+) Principal Balance and the Scheduled Class B Principal Balance. 

“Series 2021-1 Class A (AAA) Notes”:
Collectively, the Series 2021-1 Class A-1 (AAA) Notes and the Series 2021-1
Class A-2 (AAA) Notes. 
 “Series 2021-1
Class A (A+) Notes”: Collectively, the Series 2021-1 Class A-3 (A+) Notes and the Series 2021-1 Class A-4 (A+) Notes. 
 “Series 2021-1 Class A (AAA) Noteholder”: With respect to any Series 2021-1 Class (AAA) Notes, the applicable Noteholder, as such term is
further defined in the Master Indenture. 
 “Series 2021-1
Class A (A+) Noteholder”: With respect to any Series 2021-1 Class A (A+) Notes, the applicable Noteholder, as such term is further defined in the Master
Indenture. 
 “Series 2021-1 Class A-1 (AAA) Noteholder”: With respect to any Series 2021-1 Class A-1 (AAA) Note, the applicable Noteholder, as
such term is further defined in the Master Indenture. 
 “Series 2021-1
Class A-1 (AAA) Note Interest”: On any Payment Date for the Series 2021-1
Class A-1 (AAA) Notes, the interest accrued during the related Accrual Period at the Series 2021-1 Class A-1 (AAA) Note
Rate, applied to the Outstanding Principal Balance of the Series 2021-1 Class A-1 (AAA) Notes before giving effect to any payments of principal on such Payment
Date. 
 “Series 2021-1
Class A-1 (AAA) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series 2021-1 Class A-1 (AAA) Notes. 
 “Series 2021-1 Class A-1 (AAA) Notes”: Any of the Series 2021-1
Class A-1 (AAA) Notes, issued pursuant to this Series 2021-1 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 or A-3 attached to the Indenture. 

  
 12 













 “Series 2021-1
Class A-2 (AAA) Noteholder”: With respect to any Series 2021-1 Class A-2
(AAA) Note, the applicable Noteholder, as such term is further defined in the Master Indenture. 
 “Series 2021-1 Class A-2 (AAA) Note Interest”: On any Payment Date for the Series
2021-1 Class A-2 (AAA) Notes, the interest accrued during the related Accrual Period at the Series 2021-1 Class A-2 (AAA) Note Rate, applied to the Outstanding Principal Balance of the Series 2021-1 Class A-2 (AAA) Notes
before giving effect to any payments of principal on such Payment Date. 
 “Series 2021-1
Class A-2 (AAA) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series 2021-1 Class A-2 (AAA) Notes. 
 “Series 2021-1 Class A-2 (AAA) Notes”: Any of the Series 2021-1
Class A-2 (AAA) Notes, issued pursuant to this Series 2021-1 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 or A-3 attached to the Indenture. 

“Series 2021-1
Class A-3 (A+) Noteholder”: With respect to any Series 2021-1 Class A-3 (A+)
Note, the applicable Noteholder, as such term is further defined in the Master Indenture. 
 “Series 2021-1 Class A-3 (A+) Note Interest”: On any Payment Date for the Series 2021-1 Class A-3 (A+) Notes, the interest accrued during the related Accrual Period at the Series 2021-1 Class A-3 (A+) Note Rate,
applied to the Outstanding Principal Balance of the Series 2021-1 Class A-3 (A+) Notes before giving effect to any payments of principal on such Payment Date. 

“Series 2021-1
Class A-3 (A+) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series 2021-1 Class A-3 (A+) Notes. 
 “Series 2021-1 Class A-3 (A+) Notes”: Any of the Series 2021-1
Class A-3 (A+) Notes, issued pursuant to this Series 2021-1 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 or A-3 attached to the Indenture. 

“Series 2021-1
Class A-4 (A+) Noteholder”: With respect to any Series 2021-1 Class A-4 (A+)
Note, the applicable Noteholder, as such term is further defined in the Master Indenture. 
 “Series 2021-1 Class A-4 (A+) Note Interest”: On any Payment Date for the Series 2021-1 Class A-4 (A+) Notes, the interest accrued during the related Accrual Period at the Series 2021-1 Class A-4 (A+) Note Rate,
applied to the Outstanding Principal Balance of the Series 2021-1 Class A-4 (A+) Notes before giving effect to any payments of principal on such Payment Date. 

“Series 2021-1
Class A-4 (A+) Note Rate”: The Note Rate set forth in Section 2.01(a) hereof that corresponds to the Series 2021-1 Class A-4 (A+) Notes. 

  
 13 













 “Series 2021-1
Class A-4 (A+) Notes”: Any of the Series 2021-1 Class A-4 (A+) Notes, issued
pursuant to this Series 2021-1 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 or A-3 attached to the Indenture. 

“Series 2021-1 Class B Noteholder”: With
respect to any Series 2021-1 Class B Note, the applicable Noteholder, as such term is further defined in the Master Indenture. 

“Series 2021-1 Class B Note Interest”: On any
Payment Date for the Series 2021-1 Class B Notes, the interest accrued during the related Accrual Period at the Series 2021-1 Class B Note Rate, applied to the
Outstanding Principal Balance of the Series 2021-1 Class B Notes before giving effect to any payments of principal on such Payment Date. 

“Series 2021-1 Class B Note Rate”: The Note
Rate set forth in Section 2.01(a) hereof that corresponds to the Series 2021-1 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 2021-1 Class B Notes applicable on the date hereof. 

“Series 2021-1 Class B Notes”: Any of the
Series 2021-1 Class B Notes, issued pursuant to this Series 2021-1 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 or A-3 attached to the Indenture. 

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

“Series 2021-1 Redemption Date”: As defined in
Section 2.03(a). 
 “Series Closing Date”: June 29, 2021. 

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

“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. 

  
 14 













 ARTICLE II 

CREATION OF THE SERIES 2021-1 NOTES; PAYMENTS ON THE SERIES
2021-1 NOTES 
 Section 2.01. Designation. 

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

 

													
	 Class Designation
	  	Initial
Principal
Balance	 	  	Note
Rate	 	 	Ratings
(S&P)	 
	 Series 2021-1
Class A-1 (AAA) Notes
	  	$	168,500,000	 	  	 	2.12	% 	 	 	AAA	(sf) 
	 Series 2021-1
Class A-2 (AAA) Notes
	  	$	168,500,000	 	  	 	2.96	% 	 	 	AAA	(sf) 
	 Series 2021-1
Class A-3 (A+) Notes
	  	$	89,000,000	 	  	 	2.86	% 	 	 	A+	(sf) 
	 Series 2021-1
Class A-4 (A+) Notes
	  	$	89,000,000	 	  	 	3.70	% 	 	 	A+	(sf) 
	 Series 2021-1 Class B Notes
	  	$	35,000,000	 	  	 	4.70	%1 	 	 	BBB	(sf) 

  

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

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

(b) The initial Payment Date with respect to the Series 2021-1 Notes shall be the Payment Date
occurring in July 2021. The Rated Final Payment Date with respect to the Series 2021-1 Notes shall be the Payment Date occurring in June 2051. 

(c) The initial Collection Period with respect to the Series 2021-1 Notes shall be the period
commencing on the Series Closing Date and ending on the Determination Date in July 2021. 
 (d) On the Series Closing Date, (1) the
Series 2021-1 Class A Notes shall be issued in the form of Book-Entry Notes and (2) the Series 2021-1 Class B Notes shall be issued in the form of
Definitive Notes. For the avoidance of doubt, the Series 2021-1 Notes may be transferred in accordance with Article II of the Master Indenture, subject to the additional requirements set forth herein. 

(e) Each statement, notice or other document related to the Series 2021-1 Notes required to be provided
to any applicable Rating Agency pursuant to Sections 5.14 or 6.02 of the Master Indenture via email shall be sent to the following address: servicer_reports@sandp.com. 

  
 15 













 (f) The “Series Disposition Period Date” with respect to the Series 2021-1 Notes shall be the Payment Date occurring in June 2048. 
 Section 2.02. Payments on the
Series 2021-1 Notes. On each Payment Date, the Indenture Trustee will apply and distribute the Series Available Amount with respect to the Series 2021-1 Notes for
such Payment Date for the following purposes and in the following order of priority: 
 (1) on a pro rata basis, (a) to
the Series 2021-1 Class A-1 (AAA) Noteholders, the Series 2021-1 Class A-1
(AAA) Note Interest, plus unpaid Series 2021-1 Class A-1 (AAA) Note Interest from any prior Payment Date, together with interest on any such unpaid Note Interest at
the Series 2021-1 Class A-1 (AAA) Note Rate and (b) to the Series 2021-1
Class A-2 (AAA) Noteholders, the Series 2021-1 Class A-2 (AAA) Note Interest, plus unpaid Series 2021-1 Class A-2 (AAA) Note Interest from any prior Payment Date, together with interest on any such unpaid Note Interest at the Series
2021-1 Class A-2 (AAA) Note Rate; 
 (2) on a pro
rata basis, (a) to the Series 2021-1 Class A-3 (A+) Noteholders, the Series 2021-1 Class A-3 (A+) Note Interest, plus unpaid Series 2021-1 Class A-3 (A+) Note Interest from any prior Payment Date, together
with interest on any such unpaid Note Interest at the Series 2021-1 Class A-3 (A+) Note Rate, and (b) to the Series
2021-1 Class A-4 (A+) Noteholders, the Series 2021-1 Class A-4 (A+) Note
Interest, plus unpaid Series 2021-1 Class A-4 (A+) Note Interest from any prior Payment Date, together with interest on any such unpaid Note Interest at the Series 2021-1 Class A-4 (A+) Note Rate; 
 (3) to the Series 2021-1 Class B Noteholders, the Series 2021-1 Class B Note Interest, plus unpaid Series 2021-1 Class B Note Interest
from any prior Payment Date, together with interest on any such unpaid Note Interest at the Series 2021-1 Class B Note Interest; 

(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 2021-1 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 2021-1 Class A-1 (AAA) Notes as a percentage of the Outstanding
Principal Balance of the Series 2021-1 Class A (AAA) Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such Payment Date (until
the Outstanding Principal Balance of the Series 2021-1 Class A-1 (AAA) Notes has been reduced to zero ($0)), and (ii) to the Series 2021-1 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 2021-1 Class A-2 (AAA) Notes as a percentage of the Outstanding Principal Balance of the
Series 2021-1 Class A (AAA) Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such Payment Date (until the Outstanding Principal
Balance of the Series 2021-1 Class A-2 (AAA) Notes has been reduced to zero ($0)), or (b) if an Early Amortization Period or Event of Default has occurred and
is continuing, on a pro rata basis 

  
 16 













 
(based on the Outstanding Principal Balance of each Class as a percentage of the Outstanding Principal Balance of the Series 2021-1 Class A (AAA)
Notes), to the Series 2021-1 Class A-1 (AAA) Noteholders and the Series 2021-1
Class A-2 (AAA) Noteholders all remaining Series Available Amounts until the Outstanding Principal Balance of the Series 2021-1 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 2021-1 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 2021-1 Class A-3 (A+) Notes as a percentage of
the Outstanding Principal Balance of the Series 2021-1 Class A (A+) Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such
Payment Date (until the Outstanding Principal Balance of the Series 2021-1 Class A-4 (A+) Notes has been reduced to zero ($0)), and (ii) to the Series 2021-1 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 2021-1 Class A-4 (A+) Notes as a percentage of the Outstanding Principal Balance of the
Series 2021-1 Class A (A+) Notes) of any Unscheduled Principal Payment allocable to the Series 2021-1 Notes for such Payment Date (until the Outstanding Principal
Balance of the Series 2021-1 Class A-4 (A+) Notes has been reduced to zero ($0)), or (b) if an Early Amortization Period or Event of Default has occurred and
is continuing, on a pro rata basis (based on the Outstanding Principal Balance of each Class as a percentage of the Outstanding Principal Balance of the Series 2021-1 Class A (A+)
Notes), to the Series 2021-1 Class A-3 (A+) Noteholders and the Series 2021-1
Class A-4 (A+) Noteholders all remaining Series Available Amounts until the Outstanding Principal Balance of the Series 2021-1 Class A (A+) Notes has been
reduced to zero ($0); 
 (6) (a) so long as no Early Amortization Period or Event of Default has occurred and is continuing, to the Series 2021-1 Class B Noteholders, an amount equal to the Scheduled Class B Principal Payment and the Unscheduled Principal Payment allocable to the Series 2021-1 Notes for
such Payment Date remaining after distributions to the Series 2021-1 Class A-1 (AAA) Notes, Series 2021-1 Class A-2 (AAA) Notes, Series 2021-1 Class A-3 (A+) Notes and Series 2021-1 Class A-4 (A+) Notes, respectively, described in (4)(a) and 5(a) above, if any; or (b) if an Early Amortization Period or Event of Default has occurred and is continuing, to the Series 2021-1 Class B Noteholders all remaining Series Available Amounts, first, until the Outstanding Principal Balance of the Series 2021-1 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 2021-1 Class A-1 (AAA) Noteholders and the Series 2021-1 Class A-2 (AAA) Noteholders,
pro rata, based on the amount payable, the Make Whole Amount allocated to the Series 2021-1 Class A-1 (AAA) Notes and the Series 2021-1 Class A-2 (AAA) Notes, if any, due on such Payment Date; 

  
 17 













 (8) to the Series 2021-1 Class A-3 (A+) Noteholders and the Series 2021-1 Class A-4 (A+) Noteholders, pro rata, based on the amount payable,
the Make Whole Amount allocated to the Series 2021-1 Class A-3 (A+) Notes and the Series 2021-1 Class A-4 (A+) Notes, if any, due on such Payment Date; 
 (9) to the Series 2021-1 Class B Noteholders, the Make Whole Amount allocated to the Series 2021-1 Class B Notes, if any, due on such Payment Date; 

(10) to the Series 2021-1 Class B Noteholders, the Interest Carry-Forward Amounts, if any, due on
such Payment Date; 
 (11) to the Series 2021-1
Class A-1 (AAA) Noteholders and the Series 2021-1 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 2021-1 Class A-1 (AAA) Notes and the Series 2021-1 Class A-2 (AAA) Notes on such Payment Date; 

(12) to the Series 2021-1 Class A-3 (A+) Noteholders and
the Series 2021-1 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 2021-1 Class A-3 (A+) Notes and the Series 2021-1 Class A-4 (A+) Notes on such Payment Date; 
 (13) to
the Series 2021-1 Class B Noteholders, any Post-ARD Additional Interest and Deferred Post-ARD Additional Interest, if any,
due to the Series 2021-1 Class B Notes on such Payment Date; and 
 (14) to the Issuers, all
remaining Series Available Amounts. 
 Section 2.03. Redemption of the Series 2021-1
Notes(a) . 
 (a) The Issuers may, at their option, elect to purchase the Outstanding Principal Balance of the Series 2021-1 Notes, in whole or in part, on any Business Day commencing with the Series Closing Date (such date, the “Series 2021-1 Redemption Date”) in an
amount sufficient to pay (i) the then Outstanding Principal Balance of the Series 2021-1 Notes, plus all accrued and unpaid interest thereon (plus any Interest Carry-Forward Amount), (ii) all amounts
related to the Series 2021-1 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 2021-1 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 2021-1 Redemption Date. The Issuers may purchase the Outstanding Principal Balance of the Series 2021-1 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. 

  
 18 













 (b) On any Business Day that is less than or equal to (x) with respect to the Series 2021-1 Class A-1 (AAA) Notes and the Series 2021-1 Class A-3 (A+) Notes, twenty-four
(24) months prior to the Anticipated Repayment Date of such Class of Series 2021-1 Notes or (y) with respect to the Series 2021-1 Class A-2 (AAA) Notes and the Series 2021-1 Class A-4 (A+) Notes, thirty-six
(36) months prior to the Anticipated Repayment Date of such Class of Series 2021-1 Notes, the Issuers may purchase the Outstanding Principal Balance of any such Class of Series 2021-1 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 2021-1 Notes, in whole, if
there shall be Outstanding (i) any other Series 2021-1 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 2021-1 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 2021-1 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 2021-1 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 2021-1 Noteholders based on their respective Outstanding Principal Balances. 

(d) In the event the Issuers elect to prepay a Class of the Series 2021-1 Notes pursuant to
Section 2.03(b) above, the Issuers shall deposit into the Collection Account not later than the applicable Series 2021-1 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). 

(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 2021-1 Notes or the Notes of any other Series pursuant to this
Section 2.03. 

  
 19 













 Section 2.04. Exceptions to Payment of Make Whole Amount. 

With respect to the Series 2021-1 Notes, no Make Whole Amount shall be due with respect to (i) any
portion of any Unscheduled Principal Payment allocable to the Series 2021-1 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 2021-1 Notes; provided, however, that when combined with any
Early Refinancing Prepayments made since the Series Closing Date, such Allocated Release Amounts shall not exceed thirty-five percent (35%) of the Initial Principal Balance of the Series 2021-1 Notes (and for
any amount 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 2021-1 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 2021-1 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. 
 Section 2.06. Triple A Release Event 

In the event that any Series 2021-1 Class A-1 (AAA) Notes,
Series 2021-1 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. 

  
 20 













 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
2021-1 Supplement, and to consummate the transactions set forth herein. The consummation of the transactions contemplated by this Series 2021-1 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 2021-1 Supplement, and the consummation by it of the transactions contemplated
hereby, have been duly authorized by all necessary corporate action. This Series 2021-1 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 2021-1 Supplement, or the consummation by it
of the transactions contemplated hereby, except such as have already been obtained. 
 Section 3.02. Conditions
Precedent Satisfied. The Issuers hereby represent and warrant to the Series 2021-1 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 2021-1 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. 

  
 21 













 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 2021-1 Supplement, the 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. Prefunding Deposit. 

(a) Notwithstanding the terms of Section 9.28 of the Master Indenture, on the Series Closing, the Issuers shall deposit $83,277,307 of the
proceeds received in connection with the sale of the Class A Notes into the Release Account (the “Prefunding Deposit”). 

(b) On July 20, 2021, the Indenture Trustee shall withdraw the Prefunding Deposit from the Release Account to repay the Series 2013-2 Class A-2 Notes in full. Prior to July 20, 2021, no portion of the Prefunding Deposit may be withdrawn or utilized for any purpose. If any portion of the
Prefunding Deposit remains on deposit in the Release Account after July 20, 2021 and the Series 2013-2 Class A-2 Notes have been repaid in full, such remaining
Prefunding Deposit amount shall be deemed to be Unscheduled Proceeds and shall be paid as Unscheduled Principal Payments on the related Payment Date. 

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

  
 22 













 Section 4.07. Limited Recourse. Notwithstanding anything to the contrary herein
or otherwise in the Indenture, the Series 2021-1 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 2021-1 Noteholder shall be deemed to have agreed, by acceptance of its Series
2021-1 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 2021-1 Notes) issued or co-issued
by the Issuers under the Indenture. 
 Notwithstanding the foregoing, the Indenture Trustee, on behalf of the Series 2021-1 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 2021-1 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. 

  
 23 













 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, the Series 2019-1 Notes and the Series
2021-1 Notes and each Issuer shall have all the rights and obligations of each other Issuer under each of the Transaction Documents. 

  
 24 













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

			
	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 2021-1) 












 
			
	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 2021-1) 












 
			
	STORE MASTER FUNDING XIX, 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 XX, 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 2021-1) 












 
			
	 CITIBANK, N.A.,

not in its individual capacity but solely as

	 Indenture Trustee

		
	 By:
	 	 /s/ James Polcari

	 Name:
	 	 James Polcari

	 Title:
	 	 Senior Trust Officer



 Indenture Supplement (STORE 2021-1) 












 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(1)	 
	 Automotive Remarketing Group, Inc.
	  	 	8	 	  	$	119,570,000	 	  	 	3.47	% 	 	$	780,183	 	  	 	3.33	% 	 	 	2.48	 
	 At Home Stores LLC
	  	 	9	 	  	$	114,033,457	 	  	 	3.31	% 	 	$	669,063	 	  	 	2.86	% 	 	 	2.92	 
	 CWGS Group, LLC
	  	 	12	 	  	$	99,010,000	 	  	 	2.87	% 	 	$	576,292	 	  	 	2.46	% 	 	 	3.58	 
	 Zips Holdings, LLC
	  	 	34	 	  	$	97,780,000	 	  	 	2.83	% 	 	$	652,799	 	  	 	2.79	% 	 	 	2.46	 
	 Dufresne Spencer Group Holdings, LLC
	  	 	16	 	  	$	93,100,000	 	  	 	2.70	% 	 	$	657,915	 	  	 	2.81	% 	 	 	3.74	 
	 Cadence Education, LLC
	  	 	30	 	  	$	87,440,000	 	  	 	2.53	% 	 	$	337,466	 	  	 	1.44	% 	 	 	1.98	 
	 EOS Fitness OPCO Holdings, LLC
	  	 	9	 	  	$	81,220,000	 	  	 	2.35	% 	 	$	527,776	 	  	 	2.26	% 	 	 	1.94	 
	 American Multi-Cinema, Inc.
	  	 	8	 	  	$	74,580,000	 	  	 	2.16	% 	 	$	535,502	 	  	 	2.29	% 	 	 	-0.17	 
	 Equipmentshare.com Inc.
	  	 	19	 	  	$	64,180,000	 	  	 	1.86	% 	 	$	443,441	 	  	 	1.90	% 	 	 	1.74	 
	 National Veterinary Associates, Inc.
	  	 	30	 	  	$	53,350,000	 	  	 	1.55	% 	 	$	390,935	 	  	 	1.67	% 	 	 	2.41	 
	 KUEHG Corp.
	  	 	36	 	  	$	53,300,000	 	  	 	1.54	% 	 	$	399,774	 	  	 	1.71	% 	 	 	2.67	 
	 Flanders CR Acquisition, Inc.
	  	 	6	 	  	$	50,720,000	 	  	 	1.47	% 	 	$	317,001	 	  	 	1.35	% 	 	 	2.04	 
	 Tru Fit Holdings, LLC
	  	 	11	 	  	$	50,550,000	 	  	 	1.47	% 	 	$	365,529	 	  	 	1.56	% 	 	 	1.33	 
	 PF Purchaser Corp.
	  	 	52	 	  	$	44,140,000	 	  	 	1.28	% 	 	$	405,187	 	  	 	1.73	% 	 	 	3.21	 
	 Conn’s, Inc.
	  	 	7	 	  	$	43,630,000	 	  	 	1.26	% 	 	$	313,124	 	  	 	1.34	% 	 	 	5.78	 
	 Alta Enterprises, LLC
	  	 	13	 	  	$	42,700,000	 	  	 	1.24	% 	 	$	323,133	 	  	 	1.38	% 	 	 	4.21	 
	 RMH Franchise Holdings, Inc.
	  	 	16	 	  	$	39,970,000	 	  	 	1.16	% 	 	$	340,500	 	  	 	1.46	% 	 	 	1.52	 
	 Pace Industries Holdings, Inc.
	  	 	12	 	  	$	39,950,000	 	  	 	1.16	% 	 	$	340,697	 	  	 	1.46	% 	 	 	2.09	 
	 21st Century Oncology, Inc.
	  	 	13	 	  	$	39,350,000	 	  	 	1.14	% 	 	$	286,759	 	  	 	1.23	% 	 	 	2.31	 
	 Main Event Entertainment, LP
	  	 	4	 	  	$	37,430,000	 	  	 	1.08	% 	 	$	455,011	 	  	 	1.94	% 	 	 	1.82	 
	 Firebird Investment Company
	  	 	5	 	  	$	36,410,000	 	  	 	1.06	% 	 	$	259,864	 	  	 	1.11	% 	 	 	1.27	 
	 ACS Opco LLC
	  	 	13	 	  	$	36,110,000	 	  	 	1.05	% 	 	$	227,251	 	  	 	0.97	% 	 	 	4.30	 
	 The Sunshine House, Inc.
	  	 	32	 	  	$	35,820,000	 	  	 	1.04	% 	 	$	282,515	 	  	 	1.21	% 	 	 	2.15	 
	 O’Charley’s LLC
	  	 	15	 	  	$	34,870,000	 	  	 	1.01	% 	 	$	242,991	 	  	 	1.04	% 	 	 	1.26	 
	 Lakeview Health Holdings, Inc.
	  	 	2	 	  	$	34,770,000	 	  	 	1.01	% 	 	$	191,896	 	  	 	0.82	% 	 	 	-0.61	 
	 Sailormen, Inc.
	  	 	27	 	  	$	34,316,479	 	  	 	0.99	% 	 	$	289,309	 	  	 	1.24	% 	 	 	2.19	 


  
 I-A-1 














																									
	 Tenant
	  	Number of
Owned
Properties*	 	  	Collateral
Value	 	  	% of
Aggregate
Collateral
Value	 	 	Monthly
Rent	 	  	% of
Monthly
Rent	 	 	WA
Unit
FCCR(1)	 
	 Union Corrugating Company Holdings, Inc.
	  	 	10	 	  	$	33,631,787	 	  	 	0.97	% 	 	$	215,391	 	  	 	0.92	% 	 	 	2.90	 
	 Gateway Plastics, Inc.
	  	 	1	 	  	$	32,950,000	 	  	 	0.96	% 	 	$	201,850	 	  	 	0.86	% 	 	 	14.49	 
	 PetVet Care Centers, LLC
	  	 	17	 	  	$	32,550,000	 	  	 	0.94	% 	 	$	226,200	 	  	 	0.97	% 	 	 	6.75	 
	 Titan Machinery Inc.
	  	 	6	 	  	$	32,320,000	 	  	 	0.94	% 	 	$	257,999	 	  	 	1.10	% 	 	 	1.86	 
	 Children’s Learning Adventure USA, LLC
	  	 	4	 	  	$	31,250,000	 	  	 	0.91	% 	 	$	133,000	 	  	 	0.57	% 	 	 	1.48	 
	 Best Friends Pet Care Intermediate Holdings, Inc.
	  	 	16	 	  	$	30,040,000	 	  	 	0.87	% 	 	$	213,554	 	  	 	0.91	% 	 	 	0.97	 
	 Spring Education Group Inc.
	  	 	13	 	  	$	28,940,000	 	  	 	0.84	% 	 	$	223,097	 	  	 	0.95	% 	 	 	0.54	 
	 TM Restaurant Group LLC
	  	 	7	 	  	$	28,000,000	 	  	 	0.81	% 	 	$	191,552	 	  	 	0.82	% 	 	 	1.96	 
	 BBQ Holdings, Inc.
	  	 	6	 	  	$	27,800,000	 	  	 	0.81	% 	 	$	74,717	 	  	 	0.32	% 	 	 	1.80	 
	 TGS Parent, LLC
	  	 	4	 	  	$	27,030,000	 	  	 	0.78	% 	 	$	58,957	 	  	 	0.25	% 	 	 	2.15	 
	 Evolve Growth Initiatives, LLC
	  	 	11	 	  	$	26,460,000	 	  	 	0.77	% 	 	$	187,301	 	  	 	0.80	% 	 	 	4.15	 
	 ACM Fatz VII LLC
	  	 	13	 	  	$	25,360,000	 	  	 	0.74	% 	 	$	105,000	 	  	 	0.45	% 	 	 	0.58	 
	 Ruby Tuesday, Inc.
	  	 	16	 	  	$	24,600,000	 	  	 	0.71	% 	 	$	179,844	 	  	 	0.77	% 	 	 	1.47	 
	 Medical Management Resource Group, L.L.C.
	  	 	7	 	  	$	24,570,000	 	  	 	0.71	% 	 	$	156,041	 	  	 	0.67	% 	 	 	4.10	 
	 Buddy’s Newco, LLC
	  	 	19	 	  	$	24,320,000	 	  	 	0.70	% 	 	$	191,005	 	  	 	0.82	% 	 	 	1.79	 
	 Foss Intermediate Holdings, LLC
	  	 	7	 	  	$	21,584,500	 	  	 	0.63	% 	 	$	156,140	 	  	 	0.67	% 	 	 	1.50	 
	 QW Holding Coproration
	  	 	13	 	  	$	20,950,000	 	  	 	0.61	% 	 	$	135,288	 	  	 	0.58	% 	 	 	8.73	 
	 World Wide Child Care Corp.
	  	 	7	 	  	$	20,740,000	 	  	 	0.60	% 	 	$	38,327	 	  	 	0.16	% 	 	 	1.52	 
	 Big Onion Hospitality, LLC
	  	 	4	 	  	$	20,530,000	 	  	 	0.60	% 	 	$	140,959	 	  	 	0.60	% 	 	 	0.97	 
	 BWT, LLC
	  	 	8	 	  	$	20,400,000	 	  	 	0.59	% 	 	$	152,972	 	  	 	0.65	% 	 	 	5.09	 
	 Studio Movie Grill Holdings, LLC
	  	 	2	 	  	$	20,060,000	 	  	 	0.58	% 	 	$	137,459	 	  	 	0.59	% 	 	 	2.54	 
	 APX Sahara Sam’s Oasis, LLC
	  	 	1	 	  	$	19,750,000	 	  	 	0.57	% 	 	$	65,000	 	  	 	0.28	% 	 	 	2.28	 
	 Stars and Strikes, LLC
	  	 	4	 	  	$	19,500,000	 	  	 	0.57	% 	 	$	127,433	 	  	 	0.54	% 	 	 	2.46	 
	 Soderstrom Intermediate Holdings, Inc.
	  	 	4	 	  	$	19,280,000	 	  	 	0.56	% 	 	$	127,847	 	  	 	0.55	% 	 	 	1.90	 
	 New CFH, LLC
	  	 	16	 	  	$	18,918,451	 	  	 	0.55	% 	 	$	156,835	 	  	 	0.67	% 	 	 	3.50	 
	 PetWell Partners, LLC
	  	 	21	 	  	$	18,590,000	 	  	 	0.54	% 	 	$	118,035	 	  	 	0.50	% 	 	 	3.92	 
	 GT Technologies, Inc.
	  	 	4	 	  	$	18,210,000	 	  	 	0.53	% 	 	$	120,169	 	  	 	0.51	% 	 	 	4.23	 
	 Gibson Brands, Inc.
	  	 	2	 	  	$	18,170,000	 	  	 	0.53	% 	 	$	191,250	 	  	 	0.82	% 	 	 	5.65	 
	 Bish’s RV, Inc.
	  	 	3	 	  	$	17,740,000	 	  	 	0.51	% 	 	$	176,089	 	  	 	0.75	% 	 	 	4.36	 


  
 I-A-2 














																									
	 Tenant
	  	Number of
Owned
Properties*	 	  	Collateral
Value	 	  	% of
Aggregate
Collateral
Value	 	 	Monthly
Rent	 	  	% of
Monthly
Rent	 	 	WA
Unit
FCCR(1)	 
	 EL Academies, Inc.
	  	 	8	 	  	$	17,730,000	 	  	 	0.51	% 	 	$	118,658	 	  	 	0.51	% 	 	 	0.93	 
	 LPAC Broadway Building LLC
	  	 	1	 	  	$	17,407,099	 	  	 	0.50	% 	 	$	117,537	 	  	 	0.50	% 	 	 	0.23	 
	 Piccadilly Holdings LLC
	  	 	6	 	  	$	17,308,206	 	  	 	0.50	% 	 	$	115,002	 	  	 	0.49	% 	 	 	1.90	 
	 HOA Holdco, LLC
	  	 	6	 	  	$	17,240,000	 	  	 	0.50	% 	 	$	148,973	 	  	 	0.64	% 	 	 	2.66	 
	 AdaptHealth, LLC
	  	 	1	 	  	$	17,150,000	 	  	 	0.50	% 	 	$	103,588	 	  	 	0.44	% 	 	 	3.02	 
	 LABL, Inc.
	  	 	5	 	  	$	17,040,000	 	  	 	0.49	% 	 	$	117,011	 	  	 	0.50	% 	 	 	11.96	 
	 Aetius Companies, LLC
	  	 	6	 	  	$	16,720,000	 	  	 	0.48	% 	 	$	116,253	 	  	 	0.50	% 	 	 	1.54	 
	 West Star Aviation, LLC
	  	 	1	 	  	$	16,060,000	 	  	 	0.47	% 	 	$	114,782	 	  	 	0.49	% 	 	 	7.97	 
	 ATS Logistics, Inc
	  	 	1	 	  	$	16,010,000	 	  	 	0.46	% 	 	$	103,446	 	  	 	0.44	% 	 	 	1.39	 
	 Arthur H. Thomas Company
	  	 	2	 	  	$	15,920,000	 	  	 	0.46	% 	 	$	99,458	 	  	 	0.43	% 	 	 	3.64	 
	 Michaels Stores, Inc.
	  	 	2	 	  	$	15,810,000	 	  	 	0.46	% 	 	$	79,000	 	  	 	0.34	% 	 	 	0.50	 
	 Cooper’s Hawk Intermediate Holding, LLC
	  	 	3	 	  	$	15,125,000	 	  	 	0.44	% 	 	$	117,224	 	  	 	0.50	% 	 	 	7.39	 
	 Electrical Source Holdings, LLC
	  	 	3	 	  	$	15,060,000	 	  	 	0.44	% 	 	$	103,125	 	  	 	0.44	% 	 	 	4.58	 
	 Tabletrust Brands LLC
	  	 	3	 	  	$	15,000,000	 	  	 	0.43	% 	 	$	97,657	 	  	 	0.42	% 	 	 	3.04	 
	 Trident Holdings LLC
	  	 	17	 	  	$	14,900,000	 	  	 	0.43	% 	 	$	107,226	 	  	 	0.46	% 	 	 	2.90	 
	 Four Corners Holdings, Inc.
	  	 	3	 	  	$	14,600,000	 	  	 	0.42	% 	 	$	110,979	 	  	 	0.47	% 	 	 	1.44	 
	 PNW CA LLC
	  	 	3	 	  	$	14,510,000	 	  	 	0.42	% 	 	$	90,514	 	  	 	0.39	% 	 	 	0.00	 
	 Incredible Pizza Co., Inc.
	  	 	2	 	  	$	14,500,000	 	  	 	0.42	% 	 	$	116,980	 	  	 	0.50	% 	 	 	0.83	 
	 WDS Holdings, LLC
	  	 	4	 	  	$	14,320,000	 	  	 	0.42	% 	 	$	99,291	 	  	 	0.42	% 	 	 	2.63	 
	 Ashley Furniture Corporate Stores
	  	 	2	 	  	$	13,900,000	 	  	 	0.40	% 	 	$	80,197	 	  	 	0.34	% 	 	 	0.77	 
	 SRG PLK OpCo, LLC
	  	 	12	 	  	$	13,840,000	 	  	 	0.40	% 	 	$	96,246	 	  	 	0.41	% 	 	 	2.26	 
	 Alco Manufacturing Holding Corporation
	  	 	2	 	  	$	13,500,000	 	  	 	0.39	% 	 	$	87,188	 	  	 	0.37	% 	 	 	3.75	 
	 KRG
	  	 	8	 	  	$	13,220,000	 	  	 	0.38	% 	 	$	70,171	 	  	 	0.30	% 	 	 	0.59	 
	 Taco John’s of Iowa, Inc.
	  	 	12	 	  	$	13,190,000	 	  	 	0.38	% 	 	$	90,647	 	  	 	0.39	% 	 	 	2.33	 
	 SCP EYE CARE HOLDO, LLC
	  	 	5	 	  	$	13,100,000	 	  	 	0.38	% 	 	$	90,764	 	  	 	0.39	% 	 	 	13.41	 
	 PRCC Holdings, Inc.
	  	 	4	 	  	$	12,790,000	 	  	 	0.37	% 	 	$	89,876	 	  	 	0.38	% 	 	 	5.87	 
	 Car Wash Partners, Inc.
	  	 	5	 	  	$	12,250,000	 	  	 	0.36	% 	 	$	77,050	 	  	 	0.33	% 	 	 	2.89	 
	 New Creations Child Care and Learning Center, LLC
	  	 	7	 	  	$	12,180,000	 	  	 	0.35	% 	 	$	124,090	 	  	 	0.53	% 	 	 	1.65	 
	 Viking Restaurants, LLC
	  	 	11	 	  	$	11,960,000	 	  	 	0.35	% 	 	$	98,559	 	  	 	0.42	% 	 	 	1.73	 


  
 I-A-3 














																									
	 Tenant
	  	Number of
Owned
Properties*	 	  	Collateral Value	 	  	% of
Aggregate
Collateral
Value	 	 	Monthly Rent	 	  	% of
Monthly
Rent	 	 	WA Unit
FCCR(1) 	 
	 Crystal Steel Fabricators, Incorporated
	  	 	4	 	  	$	11,940,000	 	  	 	0.35	% 	 	$	74,617	 	  	 	0.32	% 	 	 	2.67	 
	 Main Street Gourmet, LLC
	  	 	1	 	  	$	11,480,000	 	  	 	0.33	% 	 	$	71,018	 	  	 	0.30	% 	 	 	2.51	 
	 Ernie Green Industries, Inc.
	  	 	2	 	  	$	11,290,000	 	  	 	0.33	% 	 	$	78,265	 	  	 	0.33	% 	 	 	1.57	 
	 Rancho Solano Education, LLC
	  	 	1	 	  	$	11,200,000	 	  	 	0.32	% 	 	$	78,968	 	  	 	0.34	% 	 	 	0.71	 
	 Red Mountain Retail, Inc.
	  	 	2	 	  	$	11,190,000	 	  	 	0.32	% 	 	$	89,821	 	  	 	0.38	% 	 	 	2.49	 
	 The Eye Center of Central PA, LLP
	  	 	9	 	  	$	10,998,337	 	  	 	0.32	% 	 	$	73,262	 	  	 	0.31	% 	 	 	5.22	 
	 Crossroads Auto Mall, Inc.
	  	 	2	 	  	$	10,930,000	 	  	 	0.32	% 	 	$	81,709	 	  	 	0.35	% 	 	 	3.62	 
	 Wingmen V, LLC
	  	 	4	 	  	$	10,900,000	 	  	 	0.32	% 	 	$	76,148	 	  	 	0.33	% 	 	 	2.53	 
	 Grammer AG
	  	 	1	 	  	$	10,860,000	 	  	 	0.31	% 	 	$	72,055	 	  	 	0.31	% 	 	 	9.02	 
	 Piston Automotive, LLC
	  	 	1	 	  	$	10,710,000	 	  	 	0.31	% 	 	$	74,300	 	  	 	0.32	% 	 	 	2.53	 
	 Akumin Corp.
	  	 	4	 	  	$	10,700,000	 	  	 	0.31	% 	 	$	73,254	 	  	 	0.31	% 	 	 	7.21	 
	 Berrard Holdings, LP
	  	 	4	 	  	$	10,455,000	 	  	 	0.30	% 	 	$	58,333	 	  	 	0.25	% 	 	 	3.55	 
	 Conleasco, Inc.
	  	 	1	 	  	$	10,410,000	 	  	 	0.30	% 	 	$	74,530	 	  	 	0.32	% 	 	 	1.92	 
	 U.S. Auto Parts Network, Inc.
	  	 	1	 	  	$	10,340,000	 	  	 	0.30	% 	 	$	77,404	 	  	 	0.33	% 	 	 	4.88	 
	 Mundo de Colores, Inc.
	  	 	4	 	  	$	10,215,000	 	  	 	0.30	% 	 	$	73,978	 	  	 	0.32	% 	 	 	3.76	 
	 Morgan’s Foods, Inc.
	  	 	9	 	  	$	10,130,000	 	  	 	0.29	% 	 	$	67,395	 	  	 	0.29	% 	 	 	3.50	 
	 Other
	  	 	281	 	  	$	601,503,453	 	  	 	17.43	% 	 	$	4,151,701	 	  	 	17.74	% 	 	 	2.69	 
		  	  
	  
	 	  	  
	  
	 	  	  
	  
	 	 	  
	  
	 	  	  
	  
	 	 	  
	  
	 
	 Total:
	  	 	1,160	 	  	$	3,450,136,770	 	  	 	100.00	% 	 	$	23,399,469	 	  	 	100.00	% 	 	 	2.82	 
		  	  
	  
	 	  	  
	  
	 	  	  
	  
	 	 	  
	  
	 	  	  
	  
	 	 	  
	  
	 

  

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



	    	 Columns may not sum due to rounding 



 

	(1)	 For certain other properties where Unit FCCR is not available for the unit relating to the individual
Mortgaged Property, FCCR is calculated on a corporate level. 



  
 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. 
 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 

  
 I-C-2 













 
(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) 



  
 I-C-5 














	 	•	 	 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. 
 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. 
 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 

  
 I-C-6 













 
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 

  
 I-C-7 













 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. 

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 

  
 I-C-9 













 Property ID: P0001022 

Tenant has abatement, set-off and termination rights. 

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). 
 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. 

  
 I-C-11 













 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. 

  
 I-C-13 













 Tenant Name: M Fitness, LLC 

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 

[RESERVED] 

  
 III-B-1 













 SCHEDULE III-C 

SERIES 2013-2 NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-2
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	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
	  	 	—	 


  
 III-C-1 













 SCHEDULE III-D 

SERIES 2013-3 NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-2
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	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	 
	 10/20/2023
	  	 	81,539,140.00	 
	 11/20/2023
	  	 	—	 


  
 III-D-1 













 SCHEDULE III-E 

SERIES 2014-1 NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-2
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	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	 
	 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
	  	 	—	 


  
 III-E-1 













 SCHEDULE III-F 

SERIES 2015-1 NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-2
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	261,675,000.00	 
	 7/20/2021
	  	 	261,562,500.00	 
	 8/20/2021
	  	 	261,450,000.00	 
	 9/20/2021
	  	 	261,337,500.00	 
	 10/20/2021
	  	 	261,225,000.00	 
	 11/20/2021
	  	 	261,112,500.00	 
	 12/20/2021
	  	 	261,000,000.00	 
	 1/20/2022
	  	 	260,887,500.00	 
	 2/20/2022
	  	 	260,775,000.00	 
	 3/20/2022
	  	 	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	 
	 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
	  	 	—	 


  
 III-F-1 













 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
	  	 	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	 
	 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	 


  
 III-G-1 














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


  
 III-G-2 













 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
	  	 	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	 
	 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	 


  
 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 ($)	 	  	Scheduled Class
A-4 (A+) Principal
Balance ($)	 
	 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
	  	 	—  	 	  	 	—	 	  	 	—	 	  	 	—	 


  
 III-H-2 













 SCHEDULE III-I 

SERIES 2019-1 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 ($)	 	  	Scheduled
Class A-4
(A+)
Principal
Balance ($)	 	  	Scheduled
Class B
Principal
Balance ($)	 
	 Series Closing Date Balance
	  	 	79,327,664.00	 	  	 	236,048,169.00	 	  	 	45,635,833.00	 	  	 	134,923,334.00	 	  	 	155,000,000.00	 
	 7/20/2021
	  	 	79,187,014.00	 	  	 	235,629,653.00	 	  	 	45,616,667.00	 	  	 	134,866,666.00	 	  	 	155,000,000.00	 
	 8/20/2021
	  	 	79,046,365.00	 	  	 	235,211,135.00	 	  	 	45,597,500.00	 	  	 	134,810,000.00	 	  	 	155,000,000.00	 
	 9/20/2021
	  	 	78,905,716.00	 	  	 	234,792,617.00	 	  	 	45,578,333.00	 	  	 	134,753,334.00	 	  	 	155,000,000.00	 
	 10/20/2021
	  	 	78,765,067.00	 	  	 	234,374,100.00	 	  	 	45,559,167.00	 	  	 	134,696,666.00	 	  	 	155,000,000.00	 
	 11/20/2021
	  	 	78,624,417.00	 	  	 	233,955,583.00	 	  	 	45,540,000.00	 	  	 	134,640,000.00	 	  	 	155,000,000.00	 
	 12/20/2021
	  	 	78,590,250.00	 	  	 	233,853,916.00	 	  	 	45,520,833.00	 	  	 	134,583,333.00	 	  	 	155,000,000.00	 
	 1/20/2022
	  	 	78,556,084.00	 	  	 	233,752,248.00	 	  	 	45,501,666.00	 	  	 	134,526,666.00	 	  	 	155,000,000.00	 
	 2/20/2022
	  	 	78,521,917.00	 	  	 	233,650,581.00	 	  	 	45,482,499.00	 	  	 	134,469,999.00	 	  	 	155,000,000.00	 
	 3/20/2022
	  	 	78,487,750.00	 	  	 	233,548,914.00	 	  	 	45,463,333.00	 	  	 	134,413,331.00	 	  	 	155,000,000.00	 
	 4/20/2022
	  	 	78,453,583.00	 	  	 	233,447,247.00	 	  	 	45,444,166.00	 	  	 	134,356,664.00	 	  	 	155,000,000.00	 
	 5/20/2022
	  	 	78,419,416.00	 	  	 	233,345,580.00	 	  	 	45,424,999.00	 	  	 	134,299,997.00	 	  	 	155,000,000.00	 
	 6/20/2022
	  	 	78,385,249.00	 	  	 	233,243,913.00	 	  	 	45,405,832.00	 	  	 	134,243,330.00	 	  	 	155,000,000.00	 
	 7/20/2022
	  	 	78,351,083.00	 	  	 	233,142,245.00	 	  	 	45,386,665.00	 	  	 	134,186,663.00	 	  	 	155,000,000.00	 
	 8/20/2022
	  	 	78,316,916.00	 	  	 	233,040,578.00	 	  	 	45,367,498.00	 	  	 	134,129,996.00	 	  	 	155,000,000.00	 
	 9/20/2022
	  	 	78,282,749.00	 	  	 	232,938,911.00	 	  	 	45,348,332.00	 	  	 	134,073,328.00	 	  	 	155,000,000.00	 
	 10/20/2022
	  	 	78,248,582.00	 	  	 	232,837,244.00	 	  	 	45,329,165.00	 	  	 	134,016,661.00	 	  	 	155,000,000.00	 
	 11/20/2022
	  	 	78,214,415.00	 	  	 	232,735,577.00	 	  	 	45,309,998.00	 	  	 	133,959,994.00	 	  	 	155,000,000.00	 
	 12/20/2022
	  	 	78,180,248.00	 	  	 	232,633,910.00	 	  	 	45,290,831.00	 	  	 	133,903,327.00	 	  	 	155,000,000.00	 
	 1/20/2023
	  	 	78,146,081.00	 	  	 	232,532,243.00	 	  	 	45,271,664.00	 	  	 	133,846,660.00	 	  	 	155,000,000.00	 
	 2/20/2023
	  	 	78,111,915.00	 	  	 	232,430,575.00	 	  	 	45,252,497.00	 	  	 	133,789,993.00	 	  	 	155,000,000.00	 
	 3/20/2023
	  	 	78,077,748.00	 	  	 	232,328,908.00	 	  	 	45,233,331.00	 	  	 	133,733,325.00	 	  	 	155,000,000.00	 
	 4/20/2023
	  	 	78,043,581.00	 	  	 	232,227,241.00	 	  	 	45,214,164.00	 	  	 	133,676,658.00	 	  	 	155,000,000.00	 
	 5/20/2023
	  	 	78,009,414.00	 	  	 	232,125,574.00	 	  	 	45,194,997.00	 	  	 	133,619,991.00	 	  	 	155,000,000.00	 
	 6/20/2023
	  	 	77,975,247.00	 	  	 	232,023,907.00	 	  	 	45,175,830.00	 	  	 	133,563,324.00	 	  	 	155,000,000.00	 
	 7/20/2023
	  	 	77,941,080.00	 	  	 	231,922,240.00	 	  	 	45,156,663.00	 	  	 	133,506,657.00	 	  	 	155,000,000.00	 
	 8/20/2023
	  	 	77,906,914.00	 	  	 	231,820,572.00	 	  	 	45,137,496.00	 	  	 	133,449,990.00	 	  	 	155,000,000.00	 
	 9/20/2023
	  	 	77,872,747.00	 	  	 	231,718,905.00	 	  	 	45,118,330.00	 	  	 	133,393,322.00	 	  	 	155,000,000.00	 
	 10/20/2023
	  	 	77,838,580.00	 	  	 	231,617,238.00	 	  	 	45,099,163.00	 	  	 	133,336,655.00	 	  	 	155,000,000.00	 
	 11/20/2023
	  	 	77,804,413.00	 	  	 	231,515,571.00	 	  	 	45,079,996.00	 	  	 	133,279,988.00	 	  	 	155,000,000.00	 
	 12/20/2023
	  	 	77,770,246.00	 	  	 	231,413,904.00	 	  	 	45,060,829.00	 	  	 	133,223,321.00	 	  	 	155,000,000.00	 
	 1/20/2024
	  	 	77,736,079.00	 	  	 	231,312,237.00	 	  	 	45,041,662.00	 	  	 	133,166,654.00	 	  	 	155,000,000.00	 
	 2/20/2024
	  	 	77,701,913.00	 	  	 	231,210,569.00	 	  	 	45,022,495.00	 	  	 	133,109,987.00	 	  	 	155,000,000.00	 
	 3/20/2024
	  	 	77,667,746.00	 	  	 	231,108,902.00	 	  	 	45,003,329.00	 	  	 	133,053,319.00	 	  	 	155,000,000.00	 
	 4/20/2024
	  	 	77,633,579.00	 	  	 	231,007,235.00	 	  	 	44,984,162.00	 	  	 	132,996,652.00	 	  	 	155,000,000.00	 
	 5/20/2024
	  	 	77,599,412.00	 	  	 	230,905,568.00	 	  	 	44,964,995.00	 	  	 	132,939,985.00	 	  	 	155,000,000.00	 
	 6/20/2024
	  	 	77,565,245.00	 	  	 	230,803,901.00	 	  	 	44,945,828.00	 	  	 	132,883,318.00	 	  	 	155,000,000.00	 
	 7/20/2024
	  	 	77,531,078.00	 	  	 	230,702,234.00	 	  	 	44,926,661.00	 	  	 	132,826,651.00	 	  	 	155,000,000.00	 
	 8/20/2024
	  	 	77,496,912.00	 	  	 	230,600,566.00	 	  	 	44,907,494.00	 	  	 	132,769,984.00	 	  	 	155,000,000.00	 
	 9/20/2024
	  	 	77,462,745.00	 	  	 	230,498,899.00	 	  	 	44,888,328.00	 	  	 	132,713,316.00	 	  	 	155,000,000.00	 
	 10/20/2024
	  	 	77,428,578.00	 	  	 	230,397,232.00	 	  	 	44,869,161.00	 	  	 	132,656,649.00	 	  	 	155,000,000.00	 
	 11/20/2024
	  	 	77,394,411.00	 	  	 	230,295,565.00	 	  	 	44,849,994.00	 	  	 	132,599,982.00	 	  	 	155,000,000.00	 


  
 III-I-1 














																					
	 Date
	  	Scheduled
Class A-1
(AAA)
Principal
Balance ($)	 	  	Scheduled
Class A-2
(AAA)
Principal
Balance ($)	 	  	Scheduled
Class A-3
(A+)
Principal
Balance ($)	 	  	Scheduled
Class A-4
(A+)
Principal
Balance ($)	 	  	Scheduled
Class B
Principal
Balance ($)	 
	 12/20/2024
	  	 	77,360,244.00	 	  	 	230,193,898.00	 	  	 	44,830,827.00	 	  	 	132,543,315.00	 	  	 	155,000,000.00	 
	 1/20/2025
	  	 	77,326,077.00	 	  	 	230,092,231.00	 	  	 	44,811,660.00	 	  	 	132,486,648.00	 	  	 	155,000,000.00	 
	 2/20/2025
	  	 	77,291,911.00	 	  	 	229,990,563.00	 	  	 	44,792,493.00	 	  	 	132,429,981.00	 	  	 	155,000,000.00	 
	 3/20/2025
	  	 	77,257,744.00	 	  	 	229,888,896.00	 	  	 	44,773,327.00	 	  	 	132,373,313.00	 	  	 	155,000,000.00	 
	 4/20/2025
	  	 	77,223,577.00	 	  	 	229,787,229.00	 	  	 	44,754,160.00	 	  	 	132,316,646.00	 	  	 	155,000,000.00	 
	 5/20/2025
	  	 	77,189,410.00	 	  	 	229,685,562.00	 	  	 	44,734,993.00	 	  	 	132,259,979.00	 	  	 	155,000,000.00	 
	 6/20/2025
	  	 	77,155,243.00	 	  	 	229,583,895.00	 	  	 	44,715,826.00	 	  	 	132,203,312.00	 	  	 	155,000,000.00	 
	 7/20/2025
	  	 	77,121,076.00	 	  	 	229,482,228.00	 	  	 	44,696,659.00	 	  	 	132,146,645.00	 	  	 	155,000,000.00	 
	 8/20/2025
	  	 	77,086,910.00	 	  	 	229,380,560.00	 	  	 	44,677,492.00	 	  	 	132,089,978.00	 	  	 	155,000,000.00	 
	 9/20/2025
	  	 	77,052,743.00	 	  	 	229,278,893.00	 	  	 	44,658,326.00	 	  	 	132,033,310.00	 	  	 	155,000,000.00	 
	 10/20/2025
	  	 	77,018,576.00	 	  	 	229,177,226.00	 	  	 	44,639,159.00	 	  	 	131,976,643.00	 	  	 	155,000,000.00	 
	 11/20/2025
	  	 	76,984,409.00	 	  	 	229,075,559.00	 	  	 	44,619,992.00	 	  	 	131,919,976.00	 	  	 	155,000,000.00	 
	 12/20/2025
	  	 	76,950,242.00	 	  	 	228,973,892.00	 	  	 	44,600,825.00	 	  	 	131,863,309.00	 	  	 	155,000,000.00	 
	 1/20/2026
	  	 	76,916,075.00	 	  	 	228,872,225.00	 	  	 	44,581,658.00	 	  	 	131,806,642.00	 	  	 	155,000,000.00	 
	 2/20/2026
	  	 	76,881,909.00	 	  	 	228,770,557.00	 	  	 	44,562,491.00	 	  	 	131,749,975.00	 	  	 	155,000,000.00	 
	 3/20/2026
	  	 	76,847,742.00	 	  	 	228,668,890.00	 	  	 	44,543,325.00	 	  	 	131,693,307.00	 	  	 	155,000,000.00	 
	 4/20/2026
	  	 	76,813,575.00	 	  	 	228,567,223.00	 	  	 	44,524,158.00	 	  	 	131,636,640.00	 	  	 	155,000,000.00	 
	 5/20/2026
	  	 	76,779,408.00	 	  	 	228,465,556.00	 	  	 	44,504,991.00	 	  	 	131,579,973.00	 	  	 	155,000,000.00	 
	 6/20/2026
	  	 	76,745,241.00	 	  	 	228,363,889.00	 	  	 	44,485,824.00	 	  	 	131,523,306.00	 	  	 	155,000,000.00	 
	 7/20/2026
	  	 	76,711,074.00	 	  	 	228,262,222.00	 	  	 	44,466,657.00	 	  	 	131,466,639.00	 	  	 	155,000,000.00	 
	 8/20/2026
	  	 	76,676,908.00	 	  	 	228,160,554.00	 	  	 	44,447,490.00	 	  	 	131,409,972.00	 	  	 	155,000,000.00	 
	 9/20/2026
	  	 	76,642,741.00	 	  	 	228,058,887.00	 	  	 	44,428,324.00	 	  	 	131,353,304.00	 	  	 	155,000,000.00	 
	 10/20/2026
	  	 	76,608,574.00	 	  	 	227,957,220.00	 	  	 	44,409,157.00	 	  	 	131,296,637.00	 	  	 	155,000,000.00	 
	 11/20/2026
	  	 	—  	 	  	 	227,855,553.00	 	  	 	—  	 	  	 	131,239,970.00	 	  	 	155,000,000.00	 
	 12/20/2026
	  	 	—  	 	  	 	227,753,886.00	 	  	 	—  	 	  	 	131,183,303.00	 	  	 	155,000,000.00	 
	 1/20/2027
	  	 	—  	 	  	 	227,652,219.00	 	  	 	—  	 	  	 	131,126,636.00	 	  	 	155,000,000.00	 
	 2/20/2027
	  	 	—  	 	  	 	227,550,551.00	 	  	 	—  	 	  	 	131,069,969.00	 	  	 	155,000,000.00	 
	 3/20/2027
	  	 	—  	 	  	 	227,448,884.00	 	  	 	—  	 	  	 	131,013,301.00	 	  	 	155,000,000.00	 
	 4/20/2027
	  	 	—  	 	  	 	227,347,217.00	 	  	 	—  	 	  	 	130,956,634.00	 	  	 	155,000,000.00	 
	 5/20/2027
	  	 	—  	 	  	 	227,245,550.00	 	  	 	—  	 	  	 	130,899,967.00	 	  	 	155,000,000.00	 
	 6/20/2027
	  	 	—  	 	  	 	227,143,883.00	 	  	 	—  	 	  	 	130,843,300.00	 	  	 	155,000,000.00	 
	 7/20/2027
	  	 	—  	 	  	 	227,042,216.00	 	  	 	—  	 	  	 	130,786,633.00	 	  	 	155,000,000.00	 
	 8/20/2027
	  	 	—  	 	  	 	226,940,548.00	 	  	 	—  	 	  	 	130,729,966.00	 	  	 	155,000,000.00	 
	 9/20/2027
	  	 	—  	 	  	 	226,838,881.00	 	  	 	—  	 	  	 	130,673,298.00	 	  	 	155,000,000.00	 
	 10/20/2027
	  	 	—  	 	  	 	226,737,214.00	 	  	 	—  	 	  	 	130,616,631.00	 	  	 	155,000,000.00	 
	 11/20/2027
	  	 	—  	 	  	 	226,635,547.00	 	  	 	—  	 	  	 	130,559,964.00	 	  	 	155,000,000.00	 
	 12/20/2027
	  	 	—  	 	  	 	226,533,880.00	 	  	 	—  	 	  	 	130,503,297.00	 	  	 	155,000,000.00	 
	 1/20/2028
	  	 	—  	 	  	 	226,432,213.00	 	  	 	—  	 	  	 	130,446,630.00	 	  	 	155,000,000.00	 
	 2/20/2028
	  	 	—  	 	  	 	226,330,545.00	 	  	 	—  	 	  	 	130,389,963.00	 	  	 	155,000,000.00	 
	 3/20/2028
	  	 	—  	 	  	 	226,228,878.00	 	  	 	—  	 	  	 	130,333,295.00	 	  	 	155,000,000.00	 
	 4/20/2028
	  	 	—  	 	  	 	226,127,211.00	 	  	 	—  	 	  	 	130,276,628.00	 	  	 	155,000,000.00	 
	 5/20/2028
	  	 	—  	 	  	 	226,025,544.00	 	  	 	—  	 	  	 	130,219,961.00	 	  	 	155,000,000.00	 
	 6/20/2028
	  	 	—  	 	  	 	225,923,877.00	 	  	 	—  	 	  	 	130,163,294.00	 	  	 	155,000,000.00	 
	 7/20/2028
	  	 	—  	 	  	 	225,822,210.00	 	  	 	—  	 	  	 	130,106,627.00	 	  	 	155,000,000.00	 
	 8/20/2028
	  	 	—  	 	  	 	225,720,542.00	 	  	 	—  	 	  	 	130,049,960.00	 	  	 	155,000,000.00	 
	 9/20/2028
	  	 	—  	 	  	 	225,618,875.00	 	  	 	—  	 	  	 	129,993,292.00	 	  	 	155,000,000.00	 
	 10/20/2028
	  	 	—  	 	  	 	225,517,208.00	 	  	 	—  	 	  	 	129,936,625.00	 	  	 	155,000,000.00	 
	 11/20/2028
	  	 	—  	 	  	 	225,415,541.00	 	  	 	—  	 	  	 	129,879,958.00	 	  	 	155,000,000.00	 
	 12/20/2028
	  	 	—  	 	  	 	225,313,874.00	 	  	 	—  	 	  	 	129,823,291.00	 	  	 	155,000,000.00	 
	 1/20/2029
	  	 	—  	 	  	 	225,212,207.00	 	  	 	—  	 	  	 	129,766,624.00	 	  	 	155,000,000.00	 
	 2/20/2029
	  	 	—  	 	  	 	225,110,539.00	 	  	 	—  	 	  	 	129,709,957.00	 	  	 	155,000,000.00	 
	 3/20/2029
	  	 	—  	 	  	 	225,008,872.00	 	  	 	—  	 	  	 	129,653,289.00	 	  	 	155,000,000.00	 


  
 III-I-2 














																					
	 Date
	  	Scheduled
Class A-1
(AAA)
Principal
Balance
($)	 	  	Scheduled
Class A-2
(AAA)
Principal
Balance ($)	 	  	Scheduled
Class A-3
(A+)
Principal
Balance
($)	 	  	Scheduled
Class A-4
(A+)
Principal
Balance ($)	 	  	Scheduled
Class B
Principal
Balance ($)	 
	 4/20/2029
	  	 	—  	 	  	 	224,907,205.00	 	  	 	—  	 	  	 	129,596,622.00	 	  	 	155,000,000.00	 
	 5/20/2029
	  	 	—  	 	  	 	224,805,538.00	 	  	 	—  	 	  	 	129,539,955.00	 	  	 	155,000,000.00	 
	 6/20/2029
	  	 	—  	 	  	 	224,703,871.00	 	  	 	—  	 	  	 	129,483,288.00	 	  	 	155,000,000.00	 
	 7/20/2029
	  	 	—  	 	  	 	224,602,204.00	 	  	 	—  	 	  	 	129,426,621.00	 	  	 	155,000,000.00	 
	 8/20/2029
	  	 	—  	 	  	 	224,500,536.00	 	  	 	—  	 	  	 	129,369,954.00	 	  	 	155,000,000.00	 
	 9/20/2029
	  	 	—  	 	  	 	224,398,869.00	 	  	 	—  	 	  	 	129,313,287.00	 	  	 	155,000,000.00	 
	 10/20/2029
	  	 	—  	 	  	 	224,297,202.00	 	  	 	—  	 	  	 	129,256,619.00	 	  	 	155,000,000.00	 
	 11/20/2029
	  	 	—  	 	  	 	224,195,535.00	 	  	 	—  	 	  	 	129,199,952.00	 	  	 	155,000,000.00	 
	 12/20/2029
	  	 	—  	 	  	 	224,093,868.00	 	  	 	—  	 	  	 	129,143,285.00	 	  	 	155,000,000.00	 
	 1/20/2030
	  	 	—  	 	  	 	223,992,201.00	 	  	 	—  	 	  	 	129,086,618.00	 	  	 	155,000,000.00	 
	 2/20/2030
	  	 	—  	 	  	 	223,890,533.00	 	  	 	—  	 	  	 	129,029,951.00	 	  	 	155,000,000.00	 
	 3/20/2030
	  	 	—  	 	  	 	223,788,866.00	 	  	 	—  	 	  	 	128,973,284.00	 	  	 	155,000,000.00	 
	 4/20/2030
	  	 	—  	 	  	 	223,687,199.00	 	  	 	—  	 	  	 	128,916,616.00	 	  	 	155,000,000.00	 
	 5/20/2030
	  	 	—  	 	  	 	223,585,532.00	 	  	 	—  	 	  	 	128,859,949.00	 	  	 	155,000,000.00	 
	 6/20/2030
	  	 	—  	 	  	 	223,483,865.00	 	  	 	—  	 	  	 	128,803,282.00	 	  	 	155,000,000.00	 
	 7/20/2030
	  	 	—  	 	  	 	223,382,198.00	 	  	 	—  	 	  	 	128,746,615.00	 	  	 	155,000,000.00	 
	 8/20/2030
	  	 	—  	 	  	 	223,280,530.00	 	  	 	—  	 	  	 	128,689,948.00	 	  	 	155,000,000.00	 
	 9/20/2030
	  	 	—  	 	  	 	223,178,863.00	 	  	 	—  	 	  	 	128,633,281.00	 	  	 	155,000,000.00	 
	 10/20/2030
	  	 	—  	 	  	 	223,077,196.00	 	  	 	—  	 	  	 	128,576,613.00	 	  	 	155,000,000.00	 
	 11/20/2030
	  	 	—  	 	  	 	222,975,529.00	 	  	 	—  	 	  	 	128,519,946.00	 	  	 	155,000,000.00	 
	 12/20/2030
	  	 	—  	 	  	 	222,873,862.00	 	  	 	—  	 	  	 	128,463,279.00	 	  	 	155,000,000.00	 
	 1/20/2031
	  	 	—  	 	  	 	222,772,195.00	 	  	 	—  	 	  	 	128,406,612.00	 	  	 	155,000,000.00	 
	 2/20/2031
	  	 	—  	 	  	 	222,670,527.00	 	  	 	—  	 	  	 	128,349,945.00	 	  	 	155,000,000.00	 
	 3/20/2031
	  	 	—  	 	  	 	222,568,860.00	 	  	 	—  	 	  	 	128,293,278.00	 	  	 	155,000,000.00	 
	 4/20/2031
	  	 	—  	 	  	 	222,467,193.00	 	  	 	—  	 	  	 	128,236,610.00	 	  	 	155,000,000.00	 
	 5/20/2031
	  	 	—  	 	  	 	222,365,526.00	 	  	 	—  	 	  	 	128,179,943.00	 	  	 	155,000,000.00	 
	 6/20/2031
	  	 	—  	 	  	 	222,263,859.00	 	  	 	—  	 	  	 	128,123,276.00	 	  	 	155,000,000.00	 
	 7/20/2031
	  	 	—  	 	  	 	222,162,192.00	 	  	 	—  	 	  	 	128,066,609.00	 	  	 	155,000,000.00	 
	 8/20/2031
	  	 	—  	 	  	 	222,060,524.00	 	  	 	—  	 	  	 	128,009,942.00	 	  	 	155,000,000.00	 
	 9/20/2031
	  	 	—  	 	  	 	221,958,857.00	 	  	 	—  	 	  	 	127,953,275.00	 	  	 	155,000,000.00	 
	 10/20/2031
	  	 	—  	 	  	 	221,857,190.00	 	  	 	—  	 	  	 	127,896,607.00	 	  	 	155,000,000.00	 
	 11/20/2031
	  	 	—  	 	  	 	221,755,523.00	 	  	 	—  	 	  	 	127,839,940.00	 	  	 	155,000,000.00	 
	 12/20/2031
	  	 	—  	 	  	 	221,653,856.00	 	  	 	—  	 	  	 	127,783,273.00	 	  	 	155,000,000.00	 
	 1/20/2032
	  	 	—  	 	  	 	221,552,189.00	 	  	 	—  	 	  	 	127,726,606.00	 	  	 	155,000,000.00	 
	 2/20/2032
	  	 	—  	 	  	 	221,450,521.00	 	  	 	—  	 	  	 	127,669,939.00	 	  	 	155,000,000.00	 
	 3/20/2032
	  	 	—  	 	  	 	221,348,854.00	 	  	 	—  	 	  	 	127,613,272.00	 	  	 	155,000,000.00	 
	 4/20/2032
	  	 	—  	 	  	 	221,247,187.00	 	  	 	—  	 	  	 	127,556,604.00	 	  	 	155,000,000.00	 
	 5/20/2032
	  	 	—  	 	  	 	221,145,520.00	 	  	 	—  	 	  	 	127,499,937.00	 	  	 	155,000,000.00	 
	 6/20/2032
	  	 	—  	 	  	 	221,043,853.00	 	  	 	—  	 	  	 	127,443,270.00	 	  	 	155,000,000.00	 
	 7/20/2032
	  	 	—  	 	  	 	220,942,186.00	 	  	 	—  	 	  	 	127,386,603.00	 	  	 	155,000,000.00	 
	 8/20/2032
	  	 	—  	 	  	 	220,840,518.00	 	  	 	—  	 	  	 	127,329,936.00	 	  	 	155,000,000.00	 
	 9/20/2032
	  	 	—  	 	  	 	220,738,851.00	 	  	 	—  	 	  	 	127,273,269.00	 	  	 	155,000,000.00	 
	 10/20/2032
	  	 	—  	 	  	 	220,637,184.00	 	  	 	—  	 	  	 	127,216,601.00	 	  	 	155,000,000.00	 
	 11/20/2032
	  	 	—  	 	  	 	220,535,517.00	 	  	 	—  	 	  	 	127,159,934.00	 	  	 	155,000,000.00	 
	 12/20/2032
	  	 	—  	 	  	 	220,433,850.00	 	  	 	—  	 	  	 	127,103,267.00	 	  	 	155,000,000.00	 
	 1/20/2033
	  	 	—  	 	  	 	220,332,183.00	 	  	 	—  	 	  	 	127,046,600.00	 	  	 	155,000,000.00	 
	 2/20/2033
	  	 	—  	 	  	 	220,230,515.00	 	  	 	—  	 	  	 	126,989,933.00	 	  	 	155,000,000.00	 
	 3/20/2033
	  	 	—  	 	  	 	220,128,848.00	 	  	 	—  	 	  	 	126,933,266.00	 	  	 	155,000,000.00	 
	 4/20/2033
	  	 	—  	 	  	 	220,027,181.00	 	  	 	—  	 	  	 	126,876,598.00	 	  	 	155,000,000.00	 
	 5/20/2033
	  	 	—  	 	  	 	219,925,514.00	 	  	 	—  	 	  	 	126,819,931.00	 	  	 	155,000,000.00	 
	 6/20/2033
	  	 	—  	 	  	 	219,823,847.00	 	  	 	—  	 	  	 	126,763,264.00	 	  	 	155,000,000.00	 
	 7/20/2033
	  	 	—  	 	  	 	219,722,180.00	 	  	 	—  	 	  	 	126,706,597.00	 	  	 	155,000,000.00	 


  
 III-I-3 














																					
	 Date
	  	Scheduled
Class A-1
(AAA)
Principal
Balance ($)	 	  	Scheduled
Class A-2
(AAA)
Principal
Balance ($)	 	  	Scheduled
Class A-3
(A+)
Principal
Balance
($)	 	  	Scheduled
Class A-4
(A+)
Principal
Balance ($)	 	  	Scheduled
Class B
Principal
Balance ($)	 
	 8/20/2033
	  	 	—  	 	  	 	219,620,512.00	 	  	 	—  	 	  	 	126,649,930.00	 	  	 	155,000,000.00	 
	 9/20/2033
	  	 	—  	 	  	 	219,518,845.00	 	  	 	—  	 	  	 	126,593,263.00	 	  	 	155,000,000.00	 
	 10/20/2033
	  	 	—  	 	  	 	219,417,178.00	 	  	 	—  	 	  	 	126,536,595.00	 	  	 	155,000,000.00	 
	 11/20/2033
	  	 	—  	 	  	 	219,315,511.00	 	  	 	—  	 	  	 	126,479,928.00	 	  	 	155,000,000.00	 
	 12/20/2033
	  	 	—  	 	  	 	219,213,844.00	 	  	 	—  	 	  	 	126,423,261.00	 	  	 	155,000,000.00	 
	 1/20/2034
	  	 	—  	 	  	 	219,112,177.00	 	  	 	—  	 	  	 	126,366,594.00	 	  	 	155,000,000.00	 
	 2/20/2034
	  	 	—  	 	  	 	219,010,509.00	 	  	 	—  	 	  	 	126,309,927.00	 	  	 	155,000,000.00	 
	 3/20/2034
	  	 	—  	 	  	 	218,908,842.00	 	  	 	—  	 	  	 	126,253,260.00	 	  	 	155,000,000.00	 
	 4/20/2034
	  	 	—  	 	  	 	218,807,175.00	 	  	 	—  	 	  	 	126,196,592.00	 	  	 	155,000,000.00	 
	 5/20/2034
	  	 	—  	 	  	 	218,705,508.00	 	  	 	—  	 	  	 	126,139,925.00	 	  	 	155,000,000.00	 
	 6/20/2034
	  	 	—  	 	  	 	218,603,841.00	 	  	 	—  	 	  	 	126,083,258.00	 	  	 	155,000,000.00	 
	 7/20/2034
	  	 	—  	 	  	 	218,502,174.00	 	  	 	—  	 	  	 	126,026,591.00	 	  	 	155,000,000.00	 
	 8/20/2034
	  	 	—  	 	  	 	218,400,506.00	 	  	 	—  	 	  	 	125,969,924.00	 	  	 	155,000,000.00	 
	 9/20/2034
	  	 	—  	 	  	 	218,298,839.00	 	  	 	—  	 	  	 	125,913,257.00	 	  	 	155,000,000.00	 
	 10/20/2034
	  	 	—  	 	  	 	218,197,172.00	 	  	 	—  	 	  	 	125,856,589.00	 	  	 	155,000,000.00	 
	 11/20/2034
	  	 	—  	 	  	 	—  	 	  	 	—  	 	  	 	—  	 	  	 	—  	 


  
 III-I-4 













 SCHEDULE III-J 

SERIES 2021-1 CLASS A-1 (AAA) NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-1 (AAA)
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	168,500,000	 
	 7/20/2021
	  	 	168,429,792	 
	 8/20/2021
	  	 	168,359,584	 
	 9/20/2021
	  	 	168,289,375	 
	 10/20/2021
	  	 	168,219,167	 
	 11/20/2021
	  	 	168,148,959	 
	 12/20/2021
	  	 	168,078,750	 
	 1/20/2022
	  	 	168,008,542	 
	 2/20/2022
	  	 	167,938,334	 
	 3/20/2022
	  	 	167,868,125	 
	 4/20/2022
	  	 	167,797,917	 
	 5/20/2022
	  	 	167,727,709	 
	 6/20/2022
	  	 	167,657,500	 
	 7/20/2022
	  	 	167,587,292	 
	 8/20/2022
	  	 	167,517,084	 
	 9/20/2022
	  	 	167,446,875	 
	 10/20/2022
	  	 	167,376,667	 
	 11/20/2022
	  	 	167,306,459	 
	 12/20/2022
	  	 	167,236,250	 
	 1/20/2023
	  	 	167,166,042	 
	 2/20/2023
	  	 	167,095,834	 
	 3/20/2023
	  	 	167,025,625	 
	 4/20/2023
	  	 	166,955,417	 
	 5/20/2023
	  	 	166,885,209	 
	 6/20/2023
	  	 	166,815,000	 
	 7/20/2023
	  	 	166,744,792	 
	 8/20/2023
	  	 	166,674,583	 
	 9/20/2023
	  	 	166,604,375	 
	 10/20/2023
	  	 	166,534,166	 
	 11/20/2023
	  	 	166,463,958	 
	 12/20/2023
	  	 	166,393,749	 
	 1/20/2024
	  	 	166,323,541	 
	 2/20/2024
	  	 	166,253,332	 
	 3/20/2024
	  	 	166,183,124	 
	 4/20/2024
	  	 	166,112,915	 
	 5/20/2024
	  	 	166,042,707	 
	 6/20/2024
	  	 	165,972,498	 
	 7/20/2024
	  	 	165,902,290	 
	 8/20/2024
	  	 	165,832,081	 
	 9/20/2024
	  	 	165,761,873	 
	 10/20/2024
	  	 	165,691,664	 
	 11/20/2024
	  	 	165,621,456	 
	 12/20/2024
	  	 	165,551,247	 
	 1/20/2025
	  	 	165,481,039	 
	 2/20/2025
	  	 	165,410,830	 
	 3/20/2025
	  	 	165,340,622	 
	 4/20/2025
	  	 	165,270,413	 
	 5/20/2025
	  	 	165,200,205	 


  
 III-J-1 














					
	 Date
	  	Scheduled Class A-1 (AAA)
Principal Balance ($)	 
	 6/20/2025
	  	 	165,129,996	 
	 7/20/2025
	  	 	165,059,788	 
	 8/20/2025
	  	 	164,989,579	 
	 9/20/2025
	  	 	164,919,371	 
	 10/20/2025
	  	 	164,849,162	 
	 11/20/2025
	  	 	164,778,954	 
	 12/20/2025
	  	 	164,708,745	 
	 1/20/2026
	  	 	164,638,537	 
	 2/20/2026
	  	 	164,568,328	 
	 3/20/2026
	  	 	164,498,120	 
	 4/20/2026
	  	 	164,427,911	 
	 5/20/2026
	  	 	164,357,703	 
	 6/20/2026
	  	 	164,287,494	 
	 7/20/2026
	  	 	164,217,286	 
	 8/20/2026
	  	 	164,147,077	 
	 9/20/2026
	  	 	164,076,869	 
	 10/20/2026
	  	 	164,006,660	 
	 11/20/2026
	  	 	163,936,452	 
	 12/20/2026
	  	 	163,866,243	 
	 1/20/2027
	  	 	163,796,035	 
	 2/20/2027
	  	 	163,725,826	 
	 3/20/2027
	  	 	163,655,618	 
	 4/20/2027
	  	 	163,585,409	 
	 5/20/2027
	  	 	163,515,201	 
	 6/20/2027
	  	 	163,444,992	 
	 7/20/2027
	  	 	163,374,784	 
	 8/20/2027
	  	 	163,304,575	 
	 9/20/2027
	  	 	163,234,367	 
	 10/20/2027
	  	 	163,164,158	 
	 11/20/2027
	  	 	163,093,950	 
	 12/20/2027
	  	 	163,023,741	 
	 1/20/2028
	  	 	162,953,533	 
	 2/20/2028
	  	 	162,883,324	 
	 3/20/2028
	  	 	162,813,116	 
	 4/20/2028
	  	 	162,742,907	 
	 5/20/2028
	  	 	162,672,699	 
	 6/20/2028
	  	 	—  	 


  
 III-J-2 













 SCHEDULE III-K 

SERIES 2021-1 CLASS A-2 (AAA) NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-2 (AAA)
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	168,500,000	 
	 7/20/2021
	  	 	168,429,792	 
	 8/20/2021
	  	 	168,359,584	 
	 9/20/2021
	  	 	168,289,375	 
	 10/20/2021
	  	 	168,219,167	 
	 11/20/2021
	  	 	168,148,959	 
	 12/20/2021
	  	 	168,078,750	 
	 1/20/2022
	  	 	168,008,542	 
	 2/20/2022
	  	 	167,938,334	 
	 3/20/2022
	  	 	167,868,125	 
	 4/20/2022
	  	 	167,797,917	 
	 5/20/2022
	  	 	167,727,709	 
	 6/20/2022
	  	 	167,657,500	 
	 7/20/2022
	  	 	167,587,292	 
	 8/20/2022
	  	 	167,517,084	 
	 9/20/2022
	  	 	167,446,875	 
	 10/20/2022
	  	 	167,376,667	 
	 11/20/2022
	  	 	167,306,459	 
	 12/20/2022
	  	 	167,236,250	 
	 1/20/2023
	  	 	167,166,042	 
	 2/20/2023
	  	 	167,095,834	 
	 3/20/2023
	  	 	167,025,625	 
	 4/20/2023
	  	 	166,955,417	 
	 5/20/2023
	  	 	166,885,209	 
	 6/20/2023
	  	 	166,815,000	 
	 7/20/2023
	  	 	166,744,792	 
	 8/20/2023
	  	 	166,674,583	 
	 9/20/2023
	  	 	166,604,375	 
	 10/20/2023
	  	 	166,534,166	 
	 11/20/2023
	  	 	166,463,958	 
	 12/20/2023
	  	 	166,393,749	 
	 1/20/2024
	  	 	166,323,541	 
	 2/20/2024
	  	 	166,253,332	 
	 3/20/2024
	  	 	166,183,124	 
	 4/20/2024
	  	 	166,112,915	 
	 5/20/2024
	  	 	166,042,707	 
	 6/20/2024
	  	 	165,972,498	 
	 7/20/2024
	  	 	165,902,290	 
	 8/20/2024
	  	 	165,832,081	 
	 9/20/2024
	  	 	165,761,873	 
	 10/20/2024
	  	 	165,691,664	 
	 11/20/2024
	  	 	165,621,456	 


  
 III-K-1 














					
	 Date
	  	Scheduled Class A-2 (AAA)
Principal Balance ($)	 
	 12/20/2024
	  	 	165,551,247	 
	 1/20/2025
	  	 	165,481,039	 
	 2/20/2025
	  	 	165,410,830	 
	 3/20/2025
	  	 	165,340,622	 
	 4/20/2025
	  	 	165,270,413	 
	 5/20/2025
	  	 	165,200,205	 
	 6/20/2025
	  	 	165,129,996	 
	 7/20/2025
	  	 	165,059,788	 
	 8/20/2025
	  	 	164,989,579	 
	 9/20/2025
	  	 	164,919,371	 
	 10/20/2025
	  	 	164,849,162	 
	 11/20/2025
	  	 	164,778,954	 
	 12/20/2025
	  	 	164,708,745	 
	 1/20/2026
	  	 	164,638,537	 
	 2/20/2026
	  	 	164,568,328	 
	 3/20/2026
	  	 	164,498,120	 
	 4/20/2026
	  	 	164,427,911	 
	 5/20/2026
	  	 	164,357,703	 
	 6/20/2026
	  	 	164,287,494	 
	 7/20/2026
	  	 	164,217,286	 
	 8/20/2026
	  	 	164,147,077	 
	 9/20/2026
	  	 	164,076,869	 
	 10/20/2026
	  	 	164,006,660	 
	 11/20/2026
	  	 	163,936,452	 
	 12/20/2026
	  	 	163,866,243	 
	 1/20/2027
	  	 	163,796,035	 
	 2/20/2027
	  	 	163,725,826	 
	 3/20/2027
	  	 	163,655,618	 
	 4/20/2027
	  	 	163,585,409	 
	 5/20/2027
	  	 	163,515,201	 
	 6/20/2027
	  	 	163,444,992	 
	 7/20/2027
	  	 	163,374,784	 
	 8/20/2027
	  	 	163,304,575	 
	 9/20/2027
	  	 	163,234,367	 
	 10/20/2027
	  	 	163,164,158	 
	 11/20/2027
	  	 	163,093,950	 
	 12/20/2027
	  	 	163,023,741	 
	 1/20/2028
	  	 	162,953,533	 
	 2/20/2028
	  	 	162,883,324	 
	 3/20/2028
	  	 	162,813,116	 
	 4/20/2028
	  	 	162,742,907	 
	 5/20/2028
	  	 	162,672,699	 
	 6/20/2028
	  	 	162,602,490	 
	 7/20/2028
	  	 	162,532,282	 
	 8/20/2028
	  	 	162,462,073	 
	 9/20/2028
	  	 	162,391,865	 
	 10/20/2028
	  	 	162,321,656	 
	 11/20/2028
	  	 	162,251,448	 
	 12/20/2028
	  	 	162,181,239	 
	 1/20/2029
	  	 	162,111,031	 


  
 III-K-2 














					
	 Date
	  	Scheduled Class A-2 (AAA)
Principal Balance ($)	 
	 2/20/2029
	  	 	162,040,822	 
	 3/20/2029
	  	 	161,970,614	 
	 4/20/2029
	  	 	161,900,405	 
	 5/20/2029
	  	 	161,830,197	 
	 6/20/2029
	  	 	161,759,988	 
	 7/20/2029
	  	 	161,689,780	 
	 8/20/2029
	  	 	161,619,571	 
	 9/20/2029
	  	 	161,549,363	 
	 10/20/2029
	  	 	161,479,154	 
	 11/20/2029
	  	 	161,408,946	 
	 12/20/2029
	  	 	161,338,737	 
	 1/20/2030
	  	 	161,268,529	 
	 2/20/2030
	  	 	161,198,320	 
	 3/20/2030
	  	 	161,128,112	 
	 4/20/2030
	  	 	161,057,903	 
	 5/20/2030
	  	 	160,987,695	 
	 6/20/2030
	  	 	160,917,486	 
	 7/20/2030
	  	 	160,847,278	 
	 8/20/2030
	  	 	160,777,069	 
	 9/20/2030
	  	 	160,706,861	 
	 10/20/2030
	  	 	160,636,652	 
	 11/20/2030
	  	 	160,566,444	 
	 12/20/2030
	  	 	160,496,235	 
	 1/20/2031
	  	 	160,426,027	 
	 2/20/2031
	  	 	160,355,818	 
	 3/20/2031
	  	 	160,285,610	 
	 4/20/2031
	  	 	160,215,401	 
	 5/20/2031
	  	 	160,145,193	 
	 6/20/2031
	  	 	160,074,984	 
	 7/20/2031
	  	 	160,004,776	 
	 8/20/2031
	  	 	159,934,567	 
	 9/20/2031
	  	 	159,864,359	 
	 10/20/2031
	  	 	159,794,150	 
	 11/20/2031
	  	 	159,723,942	 
	 12/20/2031
	  	 	159,653,733	 
	 1/20/2032
	  	 	159,583,525	 
	 2/20/2032
	  	 	159,513,316	 
	 3/20/2032
	  	 	159,443,108	 
	 4/20/2032
	  	 	159,372,899	 
	 5/20/2032
	  	 	159,302,691	 
	 6/20/2032
	  	 	159,232,482	 
	 7/20/2032
	  	 	159,162,274	 
	 8/20/2032
	  	 	159,092,065	 
	 9/20/2032
	  	 	159,021,857	 
	 10/20/2032
	  	 	158,951,648	 
	 11/20/2032
	  	 	158,881,440	 
	 12/20/2032
	  	 	158,811,231	 
	 1/20/2033
	  	 	158,741,023	 
	 2/20/2033
	  	 	158,670,814	 
	 3/20/2033
	  	 	158,600,606	 


  
 III-K-3 














					
	 Date
	  	Scheduled Class A-2 (AAA)
Principal Balance ($)	 
	 4/20/2033
	  	 	158,530,397	 
	 5/20/2033
	  	 	158,460,189	 
	 6/20/2033
	  	 	—  	 


  
 III-K-4 













 SCHEDULE III-L 

SERIES 2021-1 CLASS A-3 (A+) NOTES 

AMORTIZATION SCHEDULE 
  

					
	 Date
	  	Scheduled Class A-3 (A+)
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	89,000,000	 
	 7/20/2021
	  	 	88,962,917	 
	 8/20/2021
	  	 	88,925,834	 
	 9/20/2021
	  	 	88,888,750	 
	 10/20/2021
	  	 	88,851,667	 
	 11/20/2021
	  	 	88,814,584	 
	 12/20/2021
	  	 	88,777,500	 
	 1/20/2022
	  	 	88,740,417	 
	 2/20/2022
	  	 	88,703,334	 
	 3/20/2022
	  	 	88,666,250	 
	 4/20/2022
	  	 	88,629,167	 
	 5/20/2022
	  	 	88,592,084	 
	 6/20/2022
	  	 	88,555,000	 
	 7/20/2022
	  	 	88,517,917	 
	 8/20/2022
	  	 	88,480,834	 
	 9/20/2022
	  	 	88,443,750	 
	 10/20/2022
	  	 	88,406,667	 
	 11/20/2022
	  	 	88,369,584	 
	 12/20/2022
	  	 	88,332,500	 
	 1/20/2023
	  	 	88,295,417	 
	 2/20/2023
	  	 	88,258,334	 
	 3/20/2023
	  	 	88,221,250	 
	 4/20/2023
	  	 	88,184,167	 
	 5/20/2023
	  	 	88,147,084	 
	 6/20/2023
	  	 	88,110,000	 
	 7/20/2023
	  	 	88,072,916	 
	 8/20/2023
	  	 	88,035,832	 
	 9/20/2023
	  	 	87,998,748	 
	 10/20/2023
	  	 	87,961,664	 
	 11/20/2023
	  	 	87,924,580	 
	 12/20/2023
	  	 	87,887,496	 
	 1/20/2024
	  	 	87,850,412	 
	 2/20/2024
	  	 	87,813,328	 
	 3/20/2024
	  	 	87,776,244	 
	 4/20/2024
	  	 	87,739,160	 
	 5/20/2024
	  	 	87,702,076	 
	 6/20/2024
	  	 	87,664,992	 
	 7/20/2024
	  	 	87,627,908	 
	 8/20/2024
	  	 	87,590,824	 
	 9/20/2024
	  	 	87,553,740	 
	 10/20/2024
	  	 	87,516,656	 
	 11/20/2024
	  	 	87,479,572	 
	 12/20/2024
	  	 	87,442,488	 
	 1/20/2025
	  	 	87,405,404	 
	 2/20/2025
	  	 	87,368,320	 
	 3/20/2025
	  	 	87,331,236	 
	 4/20/2025
	  	 	87,294,152	 
	 5/20/2025
	  	 	87,257,068	 


  
 III-L-1 














					
	 Date
	  	Scheduled Class A-3 (A+)
Principal Balance ($)	 
	 6/20/2025
	  	 	87,219,984	 
	 7/20/2025
	  	 	87,182,900	 
	 8/20/2025
	  	 	87,145,816	 
	 9/20/2025
	  	 	87,108,732	 
	 10/20/2025
	  	 	87,071,648	 
	 11/20/2025
	  	 	87,034,564	 
	 12/20/2025
	  	 	86,997,480	 
	 1/20/2026
	  	 	86,960,396	 
	 2/20/2026
	  	 	86,923,312	 
	 3/20/2026
	  	 	86,886,228	 
	 4/20/2026
	  	 	86,849,144	 
	 5/20/2026
	  	 	86,812,060	 
	 6/20/2026
	  	 	86,774,976	 
	 7/20/2026
	  	 	86,737,892	 
	 8/20/2026
	  	 	86,700,808	 
	 9/20/2026
	  	 	86,663,724	 
	 10/20/2026
	  	 	86,626,640	 
	 11/20/2026
	  	 	86,589,556	 
	 12/20/2026
	  	 	86,552,472	 
	 1/20/2027
	  	 	86,515,388	 
	 2/20/2027
	  	 	86,478,304	 
	 3/20/2027
	  	 	86,441,220	 
	 4/20/2027
	  	 	86,404,136	 
	 5/20/2027
	  	 	86,367,052	 
	 6/20/2027
	  	 	86,329,968	 
	 7/20/2027
	  	 	86,292,884	 
	 8/20/2027
	  	 	86,255,800	 
	 9/20/2027
	  	 	86,218,716	 
	 10/20/2027
	  	 	86,181,632	 
	 11/20/2027
	  	 	86,144,548	 
	 12/20/2027
	  	 	86,107,464	 
	 1/20/2028
	  	 	86,070,380	 
	 2/20/2028
	  	 	86,033,296	 
	 3/20/2028
	  	 	85,996,212	 
	 4/20/2028
	  	 	85,959,128	 
	 5/20/2028
	  	 	85,922,044	 
	 6/20/2028
	  	 	—  	 


  
 III-L-2 













 SCHEDULE III-M 

SERIES 2021-1 CLASS A-4 (A+) NOTES 

AMORTIZATION SCHEDULED 
  

					
	 Date
	  	Scheduled Class A-4 (A+)
Principal Balance ($)	 
	 Series Closing Date Balance
	  	 	89,000,000	 
	 7/20/2021
	  	 	88,962,917	 
	 8/20/2021
	  	 	88,925,834	 
	 9/20/2021
	  	 	88,888,750	 
	 10/20/2021
	  	 	88,851,667	 
	 11/20/2021
	  	 	88,814,584	 
	 12/20/2021
	  	 	88,777,500	 
	 1/20/2022
	  	 	88,740,417	 
	 2/20/2022
	  	 	88,703,334	 
	 3/20/2022
	  	 	88,666,250	 
	 4/20/2022
	  	 	88,629,167	 
	 5/20/2022
	  	 	88,592,084	 
	 6/20/2022
	  	 	88,555,000	 
	 7/20/2022
	  	 	88,517,917	 
	 8/20/2022
	  	 	88,480,834	 
	 9/20/2022
	  	 	88,443,750	 
	 10/20/2022
	  	 	88,406,667	 
	 11/20/2022
	  	 	88,369,584	 
	 12/20/2022
	  	 	88,332,500	 
	 1/20/2023
	  	 	88,295,417	 
	 2/20/2023
	  	 	88,258,334	 
	 3/20/2023
	  	 	88,221,250	 
	 4/20/2023
	  	 	88,184,167	 
	 5/20/2023
	  	 	88,147,084	 
	 6/20/2023
	  	 	88,110,000	 
	 7/20/2023
	  	 	88,072,916	 
	 8/20/2023
	  	 	88,035,832	 
	 9/20/2023
	  	 	87,998,748	 
	 10/20/2023
	  	 	87,961,664	 
	 11/20/2023
	  	 	87,924,580	 
	 12/20/2023
	  	 	87,887,496	 
	 1/20/2024
	  	 	87,850,412	 
	 2/20/2024
	  	 	87,813,328	 
	 3/20/2024
	  	 	87,776,244	 
	 4/20/2024
	  	 	87,739,160	 
	 5/20/2024
	  	 	87,702,076	 
	 6/20/2024
	  	 	87,664,992	 
	 7/20/2024
	  	 	87,627,908	 
	 8/20/2024
	  	 	87,590,824	 
	 9/20/2024
	  	 	87,553,740	 
	 10/20/2024
	  	 	87,516,656	 
	 11/20/2024
	  	 	87,479,572	 
	 12/20/2024
	  	 	87,442,488	 


  
 III-M-1 














					
	 Date
	  	Scheduled Class A-4 (A+)
Principal Balance ($)	 
	 1/20/2025
	  	 	87,405,404	 
	 2/20/2025
	  	 	87,368,320	 
	 3/20/2025
	  	 	87,331,236	 
	 4/20/2025
	  	 	87,294,152	 
	 5/20/2025
	  	 	87,257,068	 
	 6/20/2025
	  	 	87,219,984	 
	 7/20/2025
	  	 	87,182,900	 
	 8/20/2025
	  	 	87,145,816	 
	 9/20/2025
	  	 	87,108,732	 
	 10/20/2025
	  	 	87,071,648	 
	 11/20/2025
	  	 	87,034,564	 
	 12/20/2025
	  	 	86,997,480	 
	 1/20/2026
	  	 	86,960,396	 
	 2/20/2026
	  	 	86,923,312	 
	 3/20/2026
	  	 	86,886,228	 
	 4/20/2026
	  	 	86,849,144	 
	 5/20/2026
	  	 	86,812,060	 
	 6/20/2026
	  	 	86,774,976	 
	 7/20/2026
	  	 	86,737,892	 
	 8/20/2026
	  	 	86,700,808	 
	 9/20/2026
	  	 	86,663,724	 
	 10/20/2026
	  	 	86,626,640	 
	 11/20/2026
	  	 	86,589,556	 
	 12/20/2026
	  	 	86,552,472	 
	 1/20/2027
	  	 	86,515,388	 
	 2/20/2027
	  	 	86,478,304	 
	 3/20/2027
	  	 	86,441,220	 
	 4/20/2027
	  	 	86,404,136	 
	 5/20/2027
	  	 	86,367,052	 
	 6/20/2027
	  	 	86,329,968	 
	 7/20/2027
	  	 	86,292,884	 
	 8/20/2027
	  	 	86,255,800	 
	 9/20/2027
	  	 	86,218,716	 
	 10/20/2027
	  	 	86,181,632	 
	 11/20/2027
	  	 	86,144,548	 
	 12/20/2027
	  	 	86,107,464	 
	 1/20/2028
	  	 	86,070,380	 
	 2/20/2028
	  	 	86,033,296	 
	 3/20/2028
	  	 	85,996,212	 
	 4/20/2028
	  	 	85,959,128	 
	 5/20/2028
	  	 	85,922,044	 
	 6/20/2028
	  	 	85,884,960	 
	 7/20/2028
	  	 	85,847,876	 
	 8/20/2028
	  	 	85,810,792	 
	 9/20/2028
	  	 	85,773,708	 
	 10/20/2028
	  	 	85,736,624	 
	 11/20/2028
	  	 	85,699,540	 
	 12/20/2028
	  	 	85,662,456	 
	 1/20/2029
	  	 	85,625,372	 
	 2/20/2029
	  	 	85,588,288	 


  
 III-M-2 














					
	 Date
	  	Scheduled Class A-4 (A+)
Principal Balance ($)	 
	 3/20/2029
	  	 	85,551,204	 
	 4/20/2029
	  	 	85,514,120	 
	 5/20/2029
	  	 	85,477,036	 
	 6/20/2029
	  	 	85,439,952	 
	 7/20/2029
	  	 	85,402,868	 
	 8/20/2029
	  	 	85,365,784	 
	 9/20/2029
	  	 	85,328,700	 
	 10/20/2029
	  	 	85,291,616	 
	 11/20/2029
	  	 	85,254,532	 
	 12/20/2029
	  	 	85,217,448	 
	 1/20/2030
	  	 	85,180,364	 
	 2/20/2030
	  	 	85,143,280	 
	 3/20/2030
	  	 	85,106,196	 
	 4/20/2030
	  	 	85,069,112	 
	 5/20/2030
	  	 	85,032,028	 
	 6/20/2030
	  	 	84,994,944	 
	 7/20/2030
	  	 	84,957,860	 
	 8/20/2030
	  	 	84,920,776	 
	 9/20/2030
	  	 	84,883,692	 
	 10/20/2030
	  	 	84,846,608	 
	 11/20/2030
	  	 	84,809,524	 
	 12/20/2030
	  	 	84,772,440	 
	 1/20/2031
	  	 	84,735,356	 
	 2/20/2031
	  	 	84,698,272	 
	 3/20/2031
	  	 	84,661,188	 
	 4/20/2031
	  	 	84,624,104	 
	 5/20/2031
	  	 	84,587,020	 
	 6/20/2031
	  	 	84,549,936	 
	 7/20/2031
	  	 	84,512,852	 
	 8/20/2031
	  	 	84,475,768	 
	 9/20/2031
	  	 	84,438,684	 
	 10/20/2031
	  	 	84,401,600	 
	 11/20/2031
	  	 	84,364,516	 
	 12/20/2031
	  	 	84,327,432	 
	 1/20/2032
	  	 	84,290,348	 
	 2/20/2032
	  	 	84,253,264	 
	 3/20/2032
	  	 	84,216,180	 
	 4/20/2032
	  	 	84,179,096	 
	 5/20/2032
	  	 	84,142,012	 
	 6/20/2032
	  	 	84,104,928	 
	 7/20/2032
	  	 	84,067,844	 
	 8/20/2032
	  	 	84,030,760	 
	 9/20/2032
	  	 	83,993,676	 
	 10/20/2032
	  	 	83,956,592	 
	 11/20/2032
	  	 	83,919,508	 
	 12/20/2032
	  	 	83,882,424	 
	 1/20/2033
	  	 	83,845,340	 
	 2/20/2033
	  	 	83,808,256	 
	 3/20/2033
	  	 	83,771,172	 
	 4/20/2033
	  	 	83,734,088	 


  
 III-M-3 














					
	 Date
	  	Scheduled Class A-4 (A+)
Principal Balance ($)	 
	 5/20/2033
	  	 	83,697,004	 
	 6/20/2033
	  	 	—  	 


  
 III-M-4 













 SCHEDULE III-N 

SERIES 2021-1 CLASS B NOTES 

AMORTIZATION SCHEDULE 
  

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


  
 III-N-1 














					
	 Date
	  	Scheduled Class B
Principal Balance ($)	 
	 1/20/2025
	  	 	35,000,000	 
	 2/20/2025
	  	 	35,000,000	 
	 3/20/2025
	  	 	35,000,000	 
	 4/20/2025
	  	 	35,000,000	 
	 5/20/2025
	  	 	35,000,000	 
	 6/20/2025
	  	 	35,000,000	 
	 7/20/2025
	  	 	35,000,000	 
	 8/20/2025
	  	 	35,000,000	 
	 9/20/2025
	  	 	35,000,000	 
	 10/20/2025
	  	 	35,000,000	 
	 11/20/2025
	  	 	35,000,000	 
	 12/20/2025
	  	 	35,000,000	 
	 1/20/2026
	  	 	35,000,000	 
	 2/20/2026
	  	 	35,000,000	 
	 3/20/2026
	  	 	35,000,000	 
	 4/20/2026
	  	 	35,000,000	 
	 5/20/2026
	  	 	35,000,000	 
	 6/20/2026
	  	 	35,000,000	 
	 7/20/2026
	  	 	35,000,000	 
	 8/20/2026
	  	 	35,000,000	 
	 9/20/2026
	  	 	35,000,000	 
	 10/20/2026
	  	 	35,000,000	 
	 11/20/2026
	  	 	35,000,000	 
	 12/20/2026
	  	 	35,000,000	 
	 1/20/2027
	  	 	35,000,000	 
	 2/20/2027
	  	 	35,000,000	 
	 3/20/2027
	  	 	35,000,000	 
	 4/20/2027
	  	 	35,000,000	 
	 5/20/2027
	  	 	35,000,000	 
	 6/20/2027
	  	 	35,000,000	 
	 7/20/2027
	  	 	35,000,000	 
	 8/20/2027
	  	 	35,000,000	 
	 9/20/2027
	  	 	35,000,000	 
	 10/20/2027
	  	 	35,000,000	 
	 11/20/2027
	  	 	35,000,000	 
	 12/20/2027
	  	 	35,000,000	 
	 1/20/2028
	  	 	35,000,000	 
	 2/20/2028
	  	 	35,000,000	 
	 3/20/2028
	  	 	35,000,000	 
	 4/20/2028
	  	 	35,000,000	 
	 5/20/2028
	  	 	35,000,000	 
	 6/20/2028
	  	 	35,000,000	 
	 7/20/2028
	  	 	35,000,000	 
	 8/20/2028
	  	 	35,000,000	 
	 9/20/2028
	  	 	35,000,000	 
	 10/20/2028
	  	 	35,000,000	 
	 11/20/2028
	  	 	35,000,000	 
	 12/20/2028
	  	 	35,000,000	 
	 1/20/2029
	  	 	35,000,000	 
	 2/20/2029
	  	 	35,000,000	 


  
 III-N-2 














					
	 Date
	  	Scheduled Class B
Principal Balance ($)	 
	 3/20/2029
	  	 	35,000,000	 
	 4/20/2029
	  	 	35,000,000	 
	 5/20/2029
	  	 	35,000,000	 
	 6/20/2029
	  	 	35,000,000	 
	 7/20/2029
	  	 	35,000,000	 
	 8/20/2029
	  	 	35,000,000	 
	 9/20/2029
	  	 	35,000,000	 
	 10/20/2029
	  	 	35,000,000	 
	 11/20/2029
	  	 	35,000,000	 
	 12/20/2029
	  	 	35,000,000	 
	 1/20/2030
	  	 	35,000,000	 
	 2/20/2030
	  	 	35,000,000	 
	 3/20/2030
	  	 	35,000,000	 
	 4/20/2030
	  	 	35,000,000	 
	 5/20/2030
	  	 	35,000,000	 
	 6/20/2030
	  	 	35,000,000	 
	 7/20/2030
	  	 	35,000,000	 
	 8/20/2030
	  	 	35,000,000	 
	 9/20/2030
	  	 	35,000,000	 
	 10/20/2030
	  	 	35,000,000	 
	 11/20/2030
	  	 	35,000,000	 
	 12/20/2030
	  	 	35,000,000	 
	 1/20/2031
	  	 	35,000,000	 
	 2/20/2031
	  	 	35,000,000	 
	 3/20/2031
	  	 	35,000,000	 
	 4/20/2031
	  	 	35,000,000	 
	 5/20/2031
	  	 	35,000,000	 
	 6/20/2031
	  	 	35,000,000	 
	 7/20/2031
	  	 	35,000,000	 
	 8/20/2031
	  	 	35,000,000	 
	 9/20/2031
	  	 	35,000,000	 
	 10/20/2031
	  	 	35,000,000	 
	 11/20/2031
	  	 	35,000,000	 
	 12/20/2031
	  	 	35,000,000	 
	 1/20/2032
	  	 	35,000,000	 
	 2/20/2032
	  	 	35,000,000	 
	 3/20/2032
	  	 	35,000,000	 
	 4/20/2032
	  	 	35,000,000	 
	 5/20/2032
	  	 	35,000,000	 
	 6/20/2032
	  	 	35,000,000	 
	 7/20/2032
	  	 	35,000,000	 
	 8/20/2032
	  	 	35,000,000	 
	 9/20/2032
	  	 	35,000,000	 
	 10/20/2032
	  	 	35,000,000	 
	 11/20/2032
	  	 	35,000,000	 
	 12/20/2032
	  	 	35,000,000	 
	 1/20/2033
	  	 	35,000,000	 
	 2/20/2033
	  	 	35,000,000	 
	 3/20/2033
	  	 	35,000,000	 
	 4/20/2033
	  	 	35,000,000	 


  
 III-N-3 














					
	 Date
	  	Scheduled Class B
Principal Balance ($)	 
	 5/20/2033
	  	 	35,000,000	 
	 6/20/2033
	  	 	—  	 


  
 III-N-4