EX-10.1 2 pstv-ex101_9.htm EX-10.1

EXHIBIT 10.1

SEVENTH AMENDMENT TO LOAN AND SECURITY AGREEMENT

THIS SEVENTH AMENDMENT to Loan and Security Agreement (this “Amendmen t”) is made effective as of April 24, 2019 (the “Amendment Date”) and made, by and among OXFORD FINANCE LLC, a Delaware limited liability company with an office located at 133 North Fairfax Street, Alexandria, Virginia 22314 (in its individual capacity, “Oxford”; and in its capacity as Collateral Agent, “Coll a teral Agen t”), the Lenders listed on Schedule 1.1 thereof from time to time including Oxford in its capacity as a Lender (each a “L ender” and collectively, the “Lenders”) and CYTORI THERAPEUTICS, INC., a Delaware corporation with offices located at 3020 Callan Road, San Diego, CA 92121 (“Borr o w er”).

WHEREAS, Collateral Agent, Borrower and Lenders party thereto from time to time have entered into that certain Loan and Security Agreement, dated as of May 29, 2015 (as amended, supplemented or otherwise modified from time to time, the “Loan Agreement”) pursuant to which Lenders have provided to Borrower certain loans in accordance with the terms and conditions thereof; and

WHEREAS, Borrower, Lenders and Collateral Agent desire to amend certain provisions of the Loan Agreement as provided herein and subject to the terms and conditions set forth herein.

NOW, THEREFORE, in consideration of the promises, covenants and agreements contained herein, and other good and valuable consideration, the receipt and adequacy of which are hereby acknowledged, Borrower, Lenders and Collateral Agent hereby agree as follows:

| 1. | Capitalized ter m s used herein b u t not otherwise defined shall h ave the re s pecti v e m eanings given to them in the Loan Agree m ent.

| 2. | Section 2.2(b) of the Loan Agree m e nt is hereby a m ended and rest a t ed i n it s e n t i re t y as f ollows:

(b)Repay m ent. Borrower shall make monthly payments of interest only commencing on the first (1st) Payment Date following the Funding Date of each Term Loan, and continuing on the Payment Date of each successive month thereafter through and including the Paym ent Date immediately preceding the Amortization Date. Borrower agrees to pay, on the Funding Date of each Term Loan, any initial partial monthly interest payment otherwise due for the period between the Funding Date of such Term Loan and the first Payment Date thereof. Commencing on the Amortization Date, and continuing on the Payment Date of each month thereafter until April 30, 2019, Borrower shall make consecutive monthly payments of principal (except that no payments of principal shall be made on the Payment Dates from Septem ber 1, 2017 through December 1, 2017; provided, further, that upon the occurrence of the I/O Extension Event payments of principal shall also not be m ade on the Payment Dates from January 1, 2018 through August 1, 2018) and applicable interest (regardless of whether or not on any given Paym ent Date a principal payment is due hereunder), in arrears, to each Lender, as calculated by Collateral Agent (which calculations shall be deemed correct absent manifest error) based upon: (1) the amount of such Lender’s Term Loan, (2) the effective rate of interest, as determined in Section 2.3(a), and (3) a repayment schedule

equal to forty-two (42) months (except that as set forth above, no pay m e nts of principal shall be m ade on the Pay m ent D ates from Sept e m ber 1, 2017 through August 1, 2018; provided, further, that pay m ents of principal shall also not be m ade on the Pay m ent Dates from September 1, 2018 through March 1, 2019). Thereafter, co m m enc i ng on May 1, 2019, Borrower shall m ake m onthly pay m ents of interest only on the Pa y m ent Date of each successive m onth through and including the Pay m ent Date i m m ediately preceding the Second A m ortization Date. C ommencing on the Second A m orti z ation Date, and contin u i ng o n each successive Pay m ent Date t h ereafter, Borr o wer shall m ake consecutive equal m onthly pay m ents of principal, together with applicable i nterest, in arrears, to each Lender, as calculated by Collater a l A gent (which calculations s hall be dee m ed correct absent m anifest error) based upon: (1) the a m ount of such Lender’s T erm Loan, (2) the effective rate of interest, a s deter m ined in Section 2.3(a), a n d (3) a repay m ent schedule with respect to the Term Loans as set forth on the A m ortization Table (as a m ended from ti m e to ti m e) attached t o the Disburse m ent Letter entered into as of the Effective Date. The Final Pay m ent and all unp a id principal and accrued and unp a id interest with respect to each Term Loan are due and pay a ble in full on the Maturity D ate. Each Term Loan m ay only be prepaid in accordance with Sections 2.2(c) and 2.2(d).

| 3. | Section 2.2(d) of the Loan Agree m e nt is hereby a m ended and rest a t ed a s f ollows:

(d)Permitted Prepayment of Term L oa n. Borrower shall have the option to prepay all, but, subject to the second paragraph of this Section 2.2(d), not less than all, of the Term Loan advanced by the Lenders under this Agreement, provided Borrower, subject to the second paragraph of this Section 2.2(d), (i) provides written notice to Collateral Agent of its election to prepay the Term Loan at least fifteen (15) days prior to such prepayment, and (ii) pays to the Lenders on the date of such prepayment, payable to each Lender in accordance with its respective Pro Rata Share, an amount equal to the sum of (A) all outstanding principal of the Term Loan plus accrued and unpaid interest thereon through the prepayment date, (B) the Final Payment, (C) the Prepayment Fee, plus (D) all other Obligations that are due and payable, including Lenders’ Expenses and interest at the Default Rate with respect to any past due amounts.

Notwithstanding anything herein to the contrary, Borrower shall promptly pay to each Lender (in accordance with its Pro Rata Share) (i) 75% of all proceeds received by Borrower from the issuance and sale by Borrower of its unsecured subordinated convertible debt, (ii) 75% of all proceeds received by Borrower in connection with a joint venture, collaboration or other partnering transaction, (iii) 75% of all proceeds received by Borrower in connection with any licenses, (iv) 75% of all proceeds received by Borrower in the form of dividends (other than non-cash dividends received from wholly owned Subsidiaries of Borrower) and (v) all net proceeds received by Borrower from sale or transfer of any assets of Borrower (provided, that strictly for (a) the Lorem Transaction, Borrower shall obligated to pay hereunder only One Million Sixty Hundred Fifty Thousand Dollars ($1,650,000) and (b) the Shirahama Transaction, Borrower shall obligated to pay hereunder only One Million Four Hundred Thousand Dollars ($1,400,000); provided, further, that nothing in this Section 2.2(d) is a consent to or meant to be construed as a consent to any disposition of any assets of Borrower not otherwise permitted by this Agreement, including, without limitation pursuant to the Lorem Transaction or the Shirahama Transaction). For the purposes of clarification,

proceeds received from s ale and issuance by Borrower of its equity securities (which are not in the form of convertible d e bt) shall not be subject to the pay m ent obligations of Borrower under the immediately preceding sent e nce. All such pay m ents shall be applied to (A) payment of a portion of the outstanding principal of the Term Loans plus all accrued and unpaid i n t erest t h ereon o utstan d i ng o n such portion being prepaid, (B) the applicable F inal Pay m ent with respect to the portion of such T e rm Loans being prepaid, and (C) the applicable P repay m ent Fee with respect to the portion of such Term Loans being prepaid. For the purposes of clarity, any partial prepa ym ent of Term Loans hereunder shall be applied pro-rata to all outstanding a m ounts under each Term Loan, and shall be applied pro-rata wit h in each Term Loan tranche to reduce amortization pay m ents under Section 2.2(b) on a pro-rata basis.

| 4. | Section 2.5 of the Loan Agree m ent is hereby a m ended by deleting the word “and” im m ediately following Section 2.5(i), replacing “.” at the end of Section 2.5(j) with “; and” and adding Section 2.5(k) thereto as follows:

(k)Seventh Amend m ent F e e. A fully earned and non-refundable seventh amendment fee in the amount of Six Hundred Thousand Dollars ($600,000.00) which shall become due and payable upon the earlier of: (i) the Maturity Date, (ii) the acceleration of any Term Loan, or (iii) the prepayment of a Term Loan pursuant to Section 2.2(c) or (d); provided, however, in lieu of paying the aforementioned fee of Six Hundred Thousand Dollars ($600,000.00), Borrower may pay on April 26, 2019 and also notify Collateral Agent of such payment on such date, a fully earned and non-refundable seventh amendment fee in the amount of Three Hundred Sixty Five Thousand Dollars ($365,000.00).

| 5. | The a m ortization table attac h ed a s E xhibit A to the Disburse m ent Letter entered into on the Effective Date, is hereby a m ended and restated as set forth on Exhibit A hereto.

| 6. | Section 13.1 of the Loan Agree m ent is hereby a m ended by adding the f ollowing de f i nitio n s therein i n al p habetical or der:

“Lorem Transaction” is the sale of certain assets of Borrower as set forth in the Asset and Equity Purchase Agreement, dated as of March 29, 2019, by and am ong Borrower, Lorem Vascular Pte. Ltd., a company incorporated in Singapore, and with respect to Section 6.06 only, Cytori Therapeutics, K.K., a kabushiki kaisha organized under the laws of Japan.

“Shirahama Transaction” is the sale of certain assets of Borrower as set forth in the Asset and Share Sale and Purchase Agreement, dated on or about April 24, 2019, by and between Borrower and Seijirō Shirahama, an individual with an address at 1-6-15 Hazawa, Nerima-ku, Tokyo, 176-0003 Japan.

| 7. | Section 13.1 of the Loan Agree m ent is hereby further a m ended by a m end i ng and restating the following definitio n s t h erein as follows:

“Maturity D ate” is June 1, 2021.

“Second Amorti z ation Date” is May 1, 2020.

| 8. | Li m itation of A m endm e nt.

a.The amendments set forth above are effective for the purposes set forth herein and shall be limited precisely as written and shall not be deemed to (a) be a consent to any amendment, waiver or modification of any other term or condition of any Loan Document, or (b) otherwise prejudice any right, remedy or obligation which Lenders or Borrower may now have or may have in the future under or in connection with any Loan Document, as amended hereby.

b.This Amendment shall be construed in connection with and as part of the Loan Documents and all terms, conditions, representations, warranties, covenants and agreements set forth in the Loan Documents, except as herein amended, are hereby ratified and confirmed and shall remain in full force and effect.

| 9. | To induce Collateral Agent and Lenders to enter into this Am endment, Borrower hereby represents and warrants to Coll a teral Agent and Lenders as f ollows:

a.Immediately after giving effect to this Amendm ent (a) the representations and warranties contained in the Loan Documents are true, accurate and complete in all material respects as of the date hereof (except to the extent such representations and warranties relate to an earlier date, in which case they are true and correct as of such date), and (b) no Event of Default has occurred and is continuing;

b.Borrower has the power and due authority to execute and deliver this Amendment and to perform its obligations under the Loan Agreement, as am ended by this Amendment;

c.The organizational documents of Borrower delivered to Collateral Agent on the Effective Date, and updated pursuant to subsequent deliveries by Borrower to Collateral Agent, remain true, accurate and complete and have not been amended, supplemented or restated and are and continue to be in full force and effect; The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as a mended by this Amendment, do not and will not contravene (i) any material law or regulation binding on or affecting Borrower, (ii) any material contractual restriction with a Person binding on Borrower, (iii) any material order, judgment or decree of any court or other governmental or public body or authority, or subdivision thereof, binding on Borrower, or (iv) the organizational documents of Borrower;

d.The execution and delivery by Borrower of this Amendment and the performance by Borrower of its obligations under the Loan Agreement, as amended by this Amendment, do not require any order, consent, approval, license, authorization or validation of, or filing, recording or registration with, or exemption by any governmental or public body or authority, or subdivision thereof, binding on Borrower, except as already has been obtained or made; and

e.This A m end m ent has been duly executed and delivered by B orrower and is the binding obligation of Borrower, en fo rcea b le against Borrower in accordance with its ter m s, except as s u ch enforceability m ay be li m ited by ban k ruptcy, insolvency, reorganization, liquidation, m or a torium or other si m ilar laws of general application and equitable princ i ples relating to or affecting c reditors’ ri g hts.

| 1 0. | Borrower hereby re m ises, releas e s, acquits, satisfies and fore v er discharges the Lenders and Collateral Agent, their agents, employees, officers, direc t ors, predecessors, attorneys and all others acting or purporting to act on behalf of or at the direction of the Lenders and Collateral Agent (“Releasee s”), of and from any and all m a nner of a ctions, causes of action, suit, debts, accounts, covenants, contracts, controver s ies, agree m e nts, variances, da m ages, judg m ents, clai m s and d e mands whatsoever, in law or in equity, which any of such parties ever had, now has or, to the extent arising from o r in connection with any act, o m ission or state of facts taken or existing on or prior to the date hereof, m ay have after the date hereof against the Releasees, for, upon or by r e ason of any m atter, cause or thing whatsoever relating to or arising out of the Loan Agree m ent or the other Loan Docu m ents on or prior to the date hereof through the date hereof. W ithout li m iting t h e generality of the foregoing, Borr o wer waives and affi r m atively agrees not to allege or otherwise pursue any defenses, affir m ative defenses, countercl a i m s, clai m s, causes of action, seto f f s or other rights they do, shall or m a y have as o f the date hereof, including the rights to contest: (a) the r i ght of Collateral Agent and e a ch Lender to exercise its rights and re m edies described i n the Loan Docu m ents; (b) any provision of this A m end m ent or the Loan Docu m ents; or (c) any conduct of the Lenders or other Releasees relating to or arising o u t of the Loan Agree m ent or the other Loan Docu m ents on or prior to the date hereof.

| 1 1. | Except as expressly set f orth her e in, the Loan Agree m ent shall continue in full force and effect without alteration or a m end m e nt. This Amend m ent and the Loan Docu m ents represent the entire agree m ent about this subject m atter and s u persede prior negotiations or agree m ents.

| 1 2. | This A m end m ent shall be dee m ed effective as of the A m end m ent D a te upon (a) the due execution and delivery to Collater a l Agent of this A m end m e nt by each party hereto, (b) Borrower’s pay m ent of all Lenders’ Expenses incurred through the date hereof, which m ay be debited from any of Borrower’s accounts and (c) Borrowe r’s pay m ent, in accorda n ce with Section 2.2(d) of t h e Loan Agree m ent, of the p o rtion of the net proceeds received by Borrower pursuant to the Lorem Transaction the S hiraha m a Transaction as required to be repaid pu r suant to Section 2.2(d).

| 1 3. | This A m end m ent m ay be executed in any nu m ber of counterparts, e ach of which shall be dee m ed an original, and all of w hich, taken together, shall co n stit u te one and the sa m e instru m ent.

| 1 4. | This A m end m ent and the rights and obligations of the parties h e reto shall be governed by and constr ue d in acc o rdance with t h e laws of the State of Cali f ornia.

[Balance of Page Intentionally Left Blan k]

IN WITNESS WHEREOF, the parties hereto have caused this Seventh Amendment to Loan and Security Agreement to be executed as of the date first set forth above.

BORROWER:

CYTORI THERAPEUTICS, INC.

By: |  | /s/ Marc Hedrick
Name: |  | Marc Hedrick
Title: |  | President and CEO

COLLATERAL AGENT AND LENDER:

OXFORD FINANCE LLC

By: |  | /s/ Joshua Friedman
Name: |  | Joshua Friedman
Title: |  | Vice President

~ ~

Exhibit A

Amorti z ation Table

Please see attached

Oxford Finance LLC Amortization Table Cytori L5 AA01

Start Date: | 5/29/2015 |  | Disclaimer: |  |
Interest Rate: | 8.95% |  | THIS IS A STANDARD AMORTIZATION |  |
Term: Payment: 1st Amendment Fee: | 48 Varies $25,000.00 | 18 IO + 30 PI | SCHEDULE. IT IS NOT INTENDED TO BE USED FOR PAYOFF PURPOSES. |  |
2nd Amendment Fee: | $250,000.00 |  |  |  |
3rd Amendment Fee: | $50,000.00 |  |  |  |
Fourth Amendment Fee: | $350,000.00 |  |  |  |
Fifth Amendment Fee: | $5,000.00 |  |  |  |
Sixth Amendment Fee: | $5,000.00 |  |  |  |
Final Payment: | $994,463.88 | 6.15% |  |  |
Amount: | 17,700,000.00 |  |  |  |
Interim Interest Days: | 3 |  |  |  |
Interim Interest: | $13,201.25 |  |  |  |
PMT No. | Payment Date | Beginning Balance | Monthly Payment | Interest | Principal | Ending Balance
| 6/1/15 |  | Interim interest due |  | $17,700,000.00 |
1 | 7/1/15 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
2 | 8/1/15 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
3 | 9/1/15 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
4 | 10/1/15 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
5 | 11/1/15 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
6 | 12/1/15 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
7 | 1/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
8 | 2/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
9 | 3/1/16 | $17,700,000.00 | $127,612.08 | $127,612.08 | $0.00 | $17,700,000.00 |
10 | 4/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
11 | 5/1/16 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
12 | 6/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
13 | 7/1/16 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
14 | 8/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
15 | 9/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
16 | 10/1/16 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
17 | 11/1/16 | $17,700,000.00 | $136,412.92 | $136,412.92 | $0.00 | $17,700,000.00 |
18 | 12/1/16 | $17,700,000.00 | $132,012.50 | $132,012.50 | $0.00 | $17,700,000.00 |
19 | 1/1/17 | $17,700,000.00 | $726,412.92 | $136,412.92 | $590,000.00 | $17,110,000.00 |
20 | 2/1/17 | $17,110,000.00 | $721,865.82 | $131,865.82 | $590,000.00 | $16,520,000.00 |
21 | 3/1/17 | $16,520,000.00 | $704,997.56 | $114,997.56 | $590,000.00 | $15,930,000.00 |
22 | 4/1/17 | $15,930,000.00 | $712,771.63 | $122,771.63 | $590,000.00 | $15,340,000.00 |
23 | 5/1/17 | $15,340,000.00 | $704,410.83 | $114,410.83 | $590,000.00 | $14,750,000.00 |
24 | 6/1/17 | $14,750,000.00 | $703,677.43 | $113,677.43 | $590,000.00 | $14,160,000.00 |
25 | 7/1/17 | $14,160,000.00 | $695,610.00 | $105,610.00 | $590,000.00 | $13,570,000.00 |
26 | 8/1/17 | $13,570,000.00 | $694,583.24 | $104,583.24 | $590,000.00 | $12,980,000.00 |
27 | 9/1/17 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
28 | 10/1/17 | $12,980,000.00 | $96,809.17 | $96,809.17 | $0.00 | $12,980,000.00 |
29 | 11/1/17 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
30 | 12/1/17 | $12,980,000.00 | $96,809.17 | $96,809.17 | $0.00 | $12,980,000.00 |
31 | 1/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
32 | 2/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
33 | 3/1/18 | $12,980,000.00 | $90,355.22 | $90,355.22 | $0.00 | $12,980,000.00 |
34 | 4/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
35 | 5/1/18 | $12,980,000.00 | $96,809.17 | $96,809.17 | $0.00 | $12,980,000.00 |
36 | 6/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
37 | 7/1/18 | $12,980,000.00 | $96,809.17 | $96,809.17 | $0.00 | $12,980,000.00 |
38 | 8/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
39 | 9/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
40 | 10/1/18 | $12,980,000.00 | $96,809.17 | $96,809.17 | $0.00 | $12,980,000.00 |
41 | 11/1/18 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
42 | 12/1/18 | $12,980,000.00 | $96,809.17 | $96,809.17 | $0.00 | $12,980,000.00 |
43 | 1/1/19 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
44 | 2/1/19 | $12,980,000.00 | $100,036.14 | $100,036.14 | $0.00 | $12,980,000.00 |
45 | 3/1/19 | $12,980,000.00 | $90,355.22 | $90,355.22 | $0.00 | $12,980,000.00 |
46 | 4/1/19 | $12,980,000.00 | $965,369.47 | $100,036.14 | $865,333.33 | $12,114,666.67 |
| 4/24/19 | $12,114,666.67 | $1,599,127.98 | $69,272.34 | $1,529,855.64 | $10,584,811.03 |
47 | 5/1/19 | $10,584,811.03 | $18,420.51 | $18,420.51 | $0.00 | $10,584,811.03 |
48 | 6/1/19 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
49 | 7/1/19 | $10,584,811.03 | $78,945.05 | $78,945.05 | $0.00 | $10,584,811.03 |

50 | 8/1/19 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
51 | 9/1/19 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
52 | 10/1/19 | $10,584,811.03 | $78,945.05 | $78,945.05 | $0.00 | $10,584,811.03 |
53 | 11/1/19 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
54 | 12/1/19 | $10,584,811.03 | $78,945.05 | $78,945.05 | $0.00 | $10,584,811.03 |
55 | 1/1/20 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
56 | 2/1/20 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
57 | 3/1/20 | $10,584,811.03 | $76,313.55 | $76,313.55 | $0.00 | $10,584,811.03 |
58 | 4/1/20 | $10,584,811.03 | $81,576.55 | $81,576.55 | $0.00 | $10,584,811.03 |
59 | 5/1/20 | $10,584,811.03 | $835,002.98 | $78,945.05 | $756,057.93 | $9,828,753.10 |
60 | 6/1/20 | $9,828,753.10 | $831,807.58 | $75,749.65 | $756,057.93 | $9,072,695.17 |
61 | 7/1/20 | $9,072,695.17 | $823,725.12 | $67,667.18 | $756,057.93 | $8,316,637.24 |
62 | 8/1/20 | $8,316,637.24 | $820,153.79 | $64,095.86 | $756,057.93 | $7,560,579.30 |
63 | 9/1/20 | $7,560,579.30 | $814,326.90 | $58,268.96 | $756,057.93 | $6,804,521.37 |
64 | 10/1/20 | $6,804,521.37 | $806,808.32 | $50,750.39 | $756,057.93 | $6,048,463.44 |
65 | 11/1/20 | $6,048,463.44 | $802,673.10 | $46,615.17 | $756,057.93 | $5,292,405.51 |
66 | 12/1/20 | $5,292,405.51 | $795,530.45 | $39,472.52 | $756,057.93 | $4,536,347.58 |
67 | 1/1/21 | $4,536,347.58 | $791,019.31 | $34,961.38 | $756,057.93 | $3,780,289.65 |
68 | 2/1/21 | $3,780,289.65 | $785,192.41 | $29,134.48 | $756,057.93 | $3,024,231.72 |
69 | 3/1/21 | $3,024,231.72 | $777,109.94 | $21,052.01 | $756,057.93 | $2,268,173.79 |
70 | 4/1/21 | $2,268,173.79 | $773,538.62 | $17,480.69 | $756,057.93 | $1,512,115.86 |
71 | 5/1/21 | $1,512,115.86 | $767,335.79 | $11,277.86 | $756,057.93 | $756,057.93 |
72 | 6/1/21 | $756,057.93 | $761,884.83 | $5,826.90 | $756,057.93 | $0.00 |
Final | 6/1/21 | Final Payment | $1,679,463.88 | $1,679,463.88 | $0.00 |  |
|  |  | $26,274,796.68 | $8,574,796.68 | $17,700,000.00 |  |