Exhibit 10.49

 

PROMISSORY NOTE

 

 

 

$26,724,948.03

November 17, 2016

 

FOR VALUE RECEIVED, RIVERBEND HANOVER PROPERTIES II LLC, a Pennsylvania limited
liability company (“Riverbend II”) and RIVERBEND HANOVER PROPERTIES I LLC, a
Pennsylvania limited liability company (“Riverbend I”) both with an address c/o
Griffin Industrial Realty, Inc., 204 West Newberry Road, Bloomfield, CT 06002
(collectively, "Borrower"), hereby promise to pay to the order of WEBSTER BANK,
NATIONAL ASSOCIATION, a national banking association ("Bank") at the offices of
the Bank at CityPlace II, 185 Asylum Street, Hartford, Connecticut 06103 or such
other address as the Bank shall designate in a written notice to Borrower, the
amount of TWENTY SIX MILLION SEVEN HUNDRED TWENTY FOUR THOUSAND NINE HUNDRED
FORTY EIGHT    AND 03/100 DOLLARS ($26,724,948.03), or so much thereof as shall
have been advanced and is outstanding from time to time (the “Loan”), together
with (i) interest at the rate or rates hereinafter provided; (ii) all amounts
which may become due under the Mortgage (as hereinafter defined), or under any
other Loan Document executed by Borrower evidencing, securing or otherwise
executed in connection with the indebtedness evidenced by this Promissory Note
(this “Note”); (iii) any costs and expenses, including reasonable attorneys' and
appraiser's fees, incurred in the collection of this Note, or in the foreclosure
of the Mortgage, or in protecting or sustaining the lien of the Mortgage, or in
any litigation or controversy arising from or connected with the Loan Documents;
and (iv) all taxes or duties assessed upon said sum against the holder hereof,
upon the debt evidenced hereby or by the Mortgage and upon the Mortgaged
Property (as hereinafter defined).  Interest on this Note shall be computed on
the basis of a year of three hundred sixty (360) days and actual days elapsed.

 

This Note is subject to all of the following terms and conditions:

 

1.         Definitions.      As used in this Note, the following terms shall
have the respective meanings set forth below:

 

(a)“Adjusted LIBOR Rate” shall mean, for any LIBOR Interest Period, an interest
rate per annum equal to the sum of (A) the LIBOR Rate for such LIBOR Interest
Period, plus (B) the Applicable Margin.

 

(b)“Applicable Margin” shall mean one hundred seventy (170) basis points.

 

(c)“Breakage Costs” shall mean any actual loss or expense (including, without
limitation, actual lost profit) that Bank sustains or incurs as a direct
consequence of any prepayment (whether optional or mandatory) of the Note
bearing interest at the Adjusted LIBOR Rate by the Borrower on and after the
date hereof and through the last day of the LIBOR Interest Period, including,
but not limited to, any loss or any interest payable by Bank to lenders of funds
obtained by it in order to make or maintain the Loan at the Adjusted LIBOR Rate.

 

(d)Intentionally Omitted.

--------------------------------------------------------------------------------

 

(e)Intentionally Omitted. )

 

(f)“LIBOR Rate” shall mean, for any LIBOR Interest Period, the rate (expressed
as a percentage per annum) equal to the rate reported for deposits in U.S.
dollars, for a one-month period, that appears on Reuters Screen LIBOR01 Page (or
the successor thereto) as of 11:00 a.m., London time, two (2) Business Days
prior to the commencement of such Interest Period (the “Determination Date”);
provided that, (i) if such rate does not appear on Reuters Screen LIBOR01 Page
as of 11:00 a.m., London time, on such Determination Date, Lender shall request
the principal London office of any four major reference banks in the London
interbank market selected by Lender to provide such bank’s offered quotation
(expressed as a percentage per annum) to prime banks in the London interbank
market for deposits in U.S. dollars for a one-month period as of 11:00 a.m.,
London time, on such Determination Date for the amounts for a comparable loan at
the time of such calculation and, if at least two such offered quotations are so
provided, LIBOR shall be the arithmetic mean of such quotations and (ii) if
fewer than two such quotations in clause (i) are so provided, Lender shall
request any three major banks in New York City selected by Lender to provide
such bank’s rate (expressed as a percentage per annum) for loans in U.S. dollars
to leading European banks for a one-month period as of approximately 11:00 a.m.,
New York City time on the applicable Determination Date for the amounts for a
comparable loan at the time of such calculation and, if at least two such rates
are so provided, LIBOR shall be the arithmetic mean of such rates.  In no event
shall LIBOR be less than 0.

 

(g)“LIBOR Interest Period” shall mean, with respect to any amount bearing
interest at the Adjusted LIBOR Rate, a period of one (1) month, to the extent
deposits with such maturities are available to the Bank, commencing on the first
day of the month and ending on the last day of the month; provided,  however,
that

 

(i)if the Loan is advanced on a day other than the first day of a month, then
the Loan shall bear interest at the Adjusted LIBOR Rate in effect on the day the
Loan is advanced, which rate shall be in effect for the remaining days of the
month in which the Loan is made; such Adjusted LIBOR Rate to be reset at the
beginning of each succeeding month;

 

(ii)all dates herein shall be subject to and adjusted in accordance with the
Following Business Day Convention, as such term is defined below; and

 

(iii)no Interest Period may extend beyond the Maturity Date.

 

(h)All payment dates herein shall be subject to and adjusted in accordance with
the “Following Business Day Convention”. The Following Business Day Convention
shall mean the convention for adjusting any relevant date if it would otherwise
fall on a day that is not a Business Day and provides that, in such event, such
date shall be adjusted to the first following day that is a Business Day, except
that if such following day shall be a day in the following month, such date
shall be adjusted to the immediately preceding Business Day.  A “Business Day”
means, in respect of any date that is specified herein to be subject to
adjustment in accordance with the Following Business Day Convention, a day on
which

2

--------------------------------------------------------------------------------

 

commercial banks settle payments in (i) New York or London if the payment
obligation is calculated by reference to any LIBOR Rate, or (ii) New York, if
the payment obligation is calculated by reference to any other rate.

 

(i)“Maturity Date” shall mean November 17 2026, which is the date which is
approximately ten (10) years following the date of this Note.

 

2.Interest Rate Provisions. 

 

(a)Interest Rate.  The Loan shall bear interest from the date hereof until the
Maturity Date at the Adjusted LIBOR Rate or, at the option of the Bank after the
occurrence of an Event of Default (as hereinafter defined) or after maturity, at
the Default Rate (as hereinafter defined). 

 

(b)Interest Rate Determinations.  All interest rate determinations hereunder
shall be made by the Bank and shall be deemed conclusive and binding upon the
Borrower in the absence of manifest error.

 

3.Repayment.

 

(a)Repayment Schedule.  If not sooner paid or demanded as herein provided, and
so long as no Event of Default has occurred and is continuing, principal and
interest shall be due and payable hereunder as follows: 

 

Commencing on December 1, 2016, and continuing to be due on the first day of
each calendar month thereafter through and including October 1, 2026, and the
final payment being due on the Maturity Date as described in subsection (b)
below, Borrower shall be required to make (i) monthly payments of accrued
interest on the principal balance of the Loan at the Adjusted LIBOR Rate; and
(ii) monthly payments of principal, each in an amount as set forth on Schedule A
attached hereto and incorporated herein.

 

(b)Payment at Maturity.  The full amount of the outstanding principal balance of
the Loan, together with all interest accrued thereon, and all other amounts due
and payable hereunder or under any of the other Loan Documents, shall be due and
payable in full on the Maturity Date.

 

(c)Form of Payment.  All amounts owing under this Note and interest thereon
shall be payable in legal tender of the United States of America.

 

(d)Evidence of Debt.  The Bank will enter an appropriate notation on its books
and records evidencing the interest rate applicable to the outstanding balance
hereof, each repayment on account of the principal thereof, and the amount of
interest paid. Borrower agrees that, in the absence of manifest error, the books
and records of the Bank shall constitute prima facie evidence of the amount
owing to the Bank pursuant to this Note.

3

--------------------------------------------------------------------------------

 

4.Additional Charges.

 

(a)Late Charges.  If any amount payable under this Note (except the amount due
at the Maturity Date) is not paid within ten (10) days after its due date,
Borrower shall pay to the Bank on demand an amount equal to five percent (5%) of
such unpaid amount which Borrower acknowledges to be a reasonable late charge to
compensate the Bank for the administrative costs of dealing with such late
payment and for its loss of use of such funds.  Borrower also acknowledges that
such late charge is a material inducement to the Bank to make the Loan evidenced
by this Note, the Bank would not have made the Loan in the absence of the
agreement of Borrower to pay such late charge and such late charge is not a
penalty and represents a reasonable estimate of compensation to the Bank for
losses resulting from Borrower’s default that are difficult to ascertain.

 

(b)Expenses.  Borrower further promises to pay to the Bank, as incurred, and as
an additional part of the unpaid principal balance, all reasonable costs,
expenses and reasonable attorneys' fees incurred (i) in the preparation,
protection, modification, collection, defense or enforcement of all or part of
this Note or any guaranty hereof, or (ii) in the foreclosure or enforcement of
any mortgage or security interest which may now or hereafter secure either the
debt hereunder or any guaranty thereof, or (iii) with respect to any action
reasonably taken to protect, defend, modify or sustain the lien of any such
mortgage or security agreement, or (iv) with respect to any litigation or
controversy arising from or connected with the enforcement of any provisions of
this Note or any mortgage or security agreement or collateral which may now or
hereafter secure this Note, or (v) with respect to any act reasonably taken to
protect, defend, modify, enforce or release any of its rights or remedies with
regard to, or otherwise effect collection of, any collateral which may now or in
the future secure this Note, or with regard to or against Borrower or any
endorser, guarantor or surety of this Note.

 

(c)Default Rate.  If payment is not made when due or upon the occurrence and
during the continuance of an Event of Default, then for so long as such Event of
Default remains uncured, Borrower further promises to pay to Bank interest on
the unpaid balance at the rate or rates of interest then in effect, plus five
(5) percentage points per annum (the “Default Rate”) from the accelerated due
date, if any, until payment in full (whether before or after judgment has been
rendered with respect hereto) which amounts shall each become an additional part
of the unpaid balance.

 

(d)Additional Payments.  If Bank shall deem applicable to this Note, any
requirement of any law of the United States of America, any regulation, order,
interpretation, ruling, official directive or guideline (whether or not having
the force of law) of the Board of Governors of the Federal Reserve System, the
Comptroller of the Currency, the Federal Deposit Insurance Corporation or any
other board or governmental or administrative agency of the United States of
America which shall impose, increase, modify or make applicable thereto or cause
to be included in, any reserve, special deposit, calculation used in the
computation of regulatory capital standards, assessment or other requirement
which imposes on Bank any cost that is attributable to the maintenance hereof,
then, and in each such event, Bank shall notify the Borrower thereof and the
Borrower shall pay the Bank, within ninety (90) days of receipt of such notice,
such amount as will compensate Bank for any such cost, which determination may
be based upon the Bank's reasonable allocation of the aggregate of such costs
resulting from such events and shall be calculated in a manner consistent with
the Bank’s practices for similar loans and similar

4

--------------------------------------------------------------------------------

 

borrowers.  In the event any such cost is a continuing cost, a fee payable to
Bank may be imposed upon the Borrower periodically for so long as any such cost
is deemed applicable to the Bank, in an amount determined by Bank to be
necessary to compensate Bank for any such cost.  The determination by any Bank
of the existence and amount of any such cost shall, in the absence of manifest
error, be conclusive.  Notwithstanding the foregoing, Lender agrees to use
commercially reasonable efforts to eliminate or mitigate any costs attributable
to the maintenance of the Loan.  If Lender is unable to eliminate such costs,
Borrower shall have the right to prepay the then outstanding principal balance
of the Loan, together with all accrued and unpaid interest thereon, in full, but
not in part, without prepayment charges.

 

5.Prepayment. 

 

(a)Borrower may prepay the then outstanding principal balance of the Loan,
together with all accrued and unpaid interest thereon, in full but not in part,
upon not less than ten (10) days written notice of the projected date of
prepayment and upon concurrent payment to Bank of any and all Breakage Costs or
damages incurred by the Bank in connection with such prepayment, and during the
first two (2) years following the date of execution of this Note, upon payment
of an additional prepayment fee in the amount of one (1%) percent of the amount
so prepaid.  

 

(b)In the event that Borrower elects to prepay the Note in accordance with the
terms set forth above, Borrower shall give Bank not less than ten (10) days
prior written notice of its intent to prepay the Note.  Any amounts specified in
the aforesaid prepayment notice shall, upon the giving of said notice, become
due and payable at the time provided for prepayment in said notice. Any
prepayments permitted hereunder shall be applied to interest and other charges
accrued under this Note to the day prepayment shall have been received by Bank,
and then to principal, in the inverse order of the installments of principal
payable under this Note. 

 

(c)If the maturity of this Note shall be accelerated for any reason, then a
tender of payment by Borrower, or by anyone on behalf of Borrower, of the amount
necessary to satisfy all sums due under this Note shall constitute an evasion of
the payment terms of this Note and shall be deemed to be a voluntary prepayment
under this Note, and any such prepayment, to the extent permitted by law, shall
require the concurrent payment to Bank of the Breakage Costs.

 

6.         Events of Default.  An Event of Default shall be those events set
forth in Section 19 of the Mortgage.

 

7.         Acceleration.  Upon the occurrence and during the continuance of any
Event of Default hereunder, at the option of the Bank all principal outstanding
hereunder, together with accrued interest thereon and charges incurred with
respect thereto, shall become immediately due and payable, all without demand,
presentment, protest or notice of any kind, all of which are hereby waived by
Borrower. No remedy herein conferred upon the Bank or the holder of this Note is
intended to be exclusive of any other remedy and each and every remedy shall be
cumulative and shall be in addition to every other remedy given hereunder or now
or hereafter existing at law or in equity or by statute or any other provision
of law. Nothing contained herein shall in any way limit required notices to
Borrower otherwise required in the Loan Documents.

5

--------------------------------------------------------------------------------

 

8.         Set-off.  Upon the occurrence and during the continuance of an Event
of Default hereunder, the Bank is hereby authorized at any time from time to
time, without notice to Borrower to set-off and apply any and all deposits of
Borrower (general or special, time or demand, provisional or final), credits,
collateral and property, but expressly excluding tenant security deposits, at
any time held by, in transit to or in the safekeeping, custody or control of,
the Bank or any entity under the control of or under common control with the
Bank (and shall include any other obligation at any time owing by the Bank or
any entity under the control of or under common control with the Bank to or for
the credit or the account of Borrower) against any and all of the obligations of
Borrower to the Bank now or hereafter existing hereunder, irrespective of
whether or not the Bank shall have made any demand hereunder and even though
such obligations may be contingent and unmatured. Upon making any such set-off,
appropriation or application, the Bank agrees to notify Borrower thereof in
writing, provided the failure to give such notice shall not affect the validity
of such set off or appropriation or application.  ANY AND ALL RIGHTS TO REQUIRE
THE BANK TO EXERCISE ITS RIGHTS OR REMEDIES WITH RESPECT TO ANY OTHER COLLATERAL
WHICH SECURES THE LOAN, PRIOR TO EXERCISING ITS RIGHT OF SET-OFF WITH RESPECT TO
SUCH DEPOSITS, CREDITS OR OTHER PROPERTY OF THE BORROWER OR ANY GUARANTOR, ARE
HEREBY KNOWINGLY, VOLUNTARILY AND IRREVOCABLY WAIVED. 

 

9.         Collateral.  This Note and the indebtedness evidenced hereby are
secured, inter alia, by that certain Open-End Mortgage, Assignment of Leases and
Rents, and Security Agreement dated as of even date herewith, from Riverbend II
, as mortgagor, to the Bank, as mortgagee, (the "Riverbend II Mortgage") and
that certain Open-End Mortgage, Assignment of Leases and Rents, and Security
Agreement dated as of even date herewith, from Riverbend I, as mortgagor, to the
Bank, as mortgagee (the "Riverbend I Mortgage") (collectively, the
“Mortgages”).  The Riverbend II Mortgage constitutes a first priority lien on
certain real and personal property, more particularly described therein located
at 5220 Jaindl Boulevard, Bethlehem, Pennsylvania ; the Riverbend I Mortgage
constitutes a first priority lien on certain real and personal property, more
particularly described therein located at 5210 Jaindl Boulevard, Bethlehem,
Pennsylvania (collectively, the "Mortgaged Property").

 

10.       Sale of Interests.  Borrower acknowledges that Bank may (a) fund the
Loan through an affiliate, (b) sell or transfer interests in the Loan and the
Loan Documents to one or more participants or special purpose entities, (c)
pledge Bank's interests in the Loan and the Loan Documents as security for one
or more loans obtained by Bank, and/or (d) sell or transfer Bank's interests in
the Loan and the Loan Documents in connection with a securitization transaction
or otherwise, in each case at no cost to Borrower, and that all documentation,
financial statements, appraisals, reports and other data, or copies thereof,
related to any loan application or commitment, Borrower, the Mortgaged Property,
and/or the Loan, may be exhibited to and reviewed by any party that is reviewing
the Loan for the purposes of purchasing, valuing, rating or servicing the Loan,
and Bank shall direct such party to keep all such information in confidence to
the same extent as is required of Bank, but Bank shall have no obligation to
oversee the actions of said party or any liability to Borrower in the event said
party does not so comply.  Upon any transfer or proposed transfer contemplated
above and by the Loan Documents, at Bank's request, Borrower shall provide a
true and correct estoppel certificate to the reviewing party or parties in such
form, substance and detail as Bank or the reviewing party or parties may
reasonably require, provided, however, that Borrower shall not be required to
incur any costs in connection with any such transfer.

6

--------------------------------------------------------------------------------

 

11.       Rights of Bank.  In addition to any rights the Bank may have
hereunder, under the Loan Documents or under any other instrument, document or
agreement executed by Borrower which may now or hereafter evidence, govern or
secure this Note, the Bank shall have all the rights of a creditor under the
laws of the State of Connecticut and the case law interpreting the
same.  Nothing contained herein shall be construed as limited or restricting any
rights the Bank may have, whether statutory or otherwise, including, without
limitation, all rights of set-off as may exist under law.

 

12.       Consent to Credit Verification.  The Borrower hereby agrees that Bank
shall have the right at any time and from time to time to verify credit
information supplied by the undersigned.

 

13.       WAIVER OF TRIAL BY JURY.  BORROWER AND BANK ACKNOWLEDGE THAT THE
TRANSACTION CONTEMPLATED HEREBY IS A COMMERCIAL TRANSACTION, AND BORROWER AND
BANK HEREBY IRREVOCABLY WAIVE ALL RIGHT TO A TRIAL BY JURY IN ANY PROCEEDING
HEREAFTER INSTITUTED BY OR AGAINST BORROWER OR BANK IN RESPECT OF THIS NOTE OR
ANY GUARANTY OR ENDORSEMENT OF THIS NOTE.

 

14.       COMMERCIAL TRANSACTION WAIVER.  BORROWER ACKNOWLEDGES THAT THE
TRANSACTION OF WHICH THIS NOTE IS A PART IS A COMMERCIAL TRANSACTION, AND HEREBY
VOLUNTARILY AND KNOWINGLY WAIVES ITS RIGHT TO NOTICE AND HEARING UNDER CHAPTER
903a OF THE CONNECTICUT GENERAL STATUTES, AS AMENDED, OR AS OTHERWISE ALLOWED BY
THE LAW OF ANY STATE OR FEDERAL LAW WITH RESPECT TO ANY PREJUDGMENT REMEDY WHICH
LENDER MAY DESIRE TO USE. BORROWER HAS BEEN ADVISED BY COUNSEL OF ITS RIGHTS
WITH RESPECT TO PREJUDGMENT REMEDIES UNDER CHAPTER 903a OF THE CONNECTICUT
GENERAL STATUTES, AS AMENDED, INCLUDING SECTIONS 52-278a TO 52-278g.  BORROWER
HEREBY KNOWINGLY AND WILLINGLY WAIVES, TO THE FULLEST EXTENT PERMITTED BY LAW,
ALL RIGHTS OF NOTICE, JUDICIAL HEARING OR PRIOR COURT ORDER IN CONNECTION WITH
THE OBTAINING BY LENDER OF ANY PREJUDGMENT REMEDY WITH RESPECT TO THIS NOTE, OR
PURSUANT TO ANY OTHER DOCUMENT EXECUTED BY EITHER BORROWER IN CONNECTION WITH
THIS TRANSACTION, INCLUDING ANY AMENDMENTS OR EXTENSIONS HEREOF OR
THEREOF.  FURTHER, BORROWER WAIVES ANY REQUIREMENT OF LENDER TO POST A BOND OR
ANY OTHER SECURITY, OR TO SHOW SOME EXIGENCY, IN CONNECTION WITH THE OBTAINING
BY LENDER OF ANY SUCH PREJUDGMENT REMEDY.  FURTHER, BORROWER HEREBY WAIVES, TO
THE EXTENT PERMITTED BY LAW, THE BENEFITS OF ALL VALUATION, APPRAISEMENT,
HOMESTEAD, EXEMPTION, STAY, REDEMPTION AND MORATORIUM LAWS, NOW IN FORCE OR
WHICH MAY HEREAFTER BECOME LAW.

 

15.       Other Rights and Waivers, Successors and Assigns.  Borrower hereby
waives presentment for payment, protest and notice of dishonor, and hereby
agrees to any extension or delay in the time for payment or enforcement, to
renewal of this Note and to any substitution or release of any collateral, all
without notice and without any affect on its liabilities. Any delay on the part
of the holder hereof in exercising any right hereunder or under any mortgage or
security agreement which may secure this Note shall not operate as a waiver. The
rights and remedies of the holder hereof shall be cumulative and not in the
alternative, and shall include all rights and remedies granted

7

--------------------------------------------------------------------------------

 

herein, in any document referred to herein, and under all applicable laws. The
provisions of this Note shall bind the heirs, executors, administrators, assigns
and successors of Borrower and shall inure to the benefit of the holder hereof,
its successors and assigns.

 

16.       Acknowledgement of Copy.  Borrower acknowledges receipt of a copy of
this executed Note.

 

17.       Governing Law.  This Note and the rights and obligations of the
parties hereunder shall be construed and interpreted in accordance with the laws
of the State of Connecticut.

 

18.       Severability.  If any provision of this Note is deemed void, invalid
or unenforceable under applicable law, such provision is and will be deemed to
be totally ineffective to that extent, but the remaining provisions shall be
deemed unaffected and shall remain in full force and effect.

 

19.       Savings Clauses.  Notwithstanding anything to the contrary contained
herein, (a) all agreements and communications between Borrower and Bank are
hereby and shall automatically be limited so that, after taking into account all
amounts deemed to constitute interest, the interest contracted for, charged or
received by Bank shall never exceed the maximum non-usurious interest rate, if
any, that at any time or from time to time may be contracted for, taken,
reserved, charged or received on the indebtedness evidenced by this Note and as
provided for herein or the other loan documents, under the laws of such State or
States whose laws are held by any court of competent jurisdiction to govern the
interest rate provisions of the loan (the “Maximum Legal Rate”), and (b) if
through any contingency or event, Bank receives or is deemed to receive interest
in excess of the Maximum Legal Rate, any such excess shall be deemed to have
been applied toward the payment of the principal of any and all then outstanding
indebtedness of Borrower to Bank, or if there is no such indebtedness, shall
immediately be returned to Borrower.

 

20.       Non-Recourse.    Notwithstanding anything to the contrary contained
herein, or in the Note, or in any other instrument evidencing or securing the
indebtedness evidenced by this Note, the Bank agrees to look only to the
Mortgaged Property and other assets of the Borrower and not to seek any
deficiency judgment against Borrower or deficiency judgment or personal
liability against Borrower's existing members or managers, except and unless
such personal liability arises under the provisions of that Non-Recourse
Guaranty or Environmental Indemnification Agreement of even date herewith.

8

--------------------------------------------------------------------------------

 

IN WITNESS WHEREOF, the undersigned has executed this Promissory Note as of the
day and year first written above.

 

 

 

 

 

BORROWER:

 

RIVERBEND HANOVER PROPERTIES I LLC

 

a Pennsylvania limited liability company

 

 

 

 

 

 

 

By:

/s/Anthony Galici

 

 

Name: Anthony Galici

 

 

Its Vice President

 

 

 

 

 

 

 

RIVERBEND HANOVER PROPERTIES II LLC

 

a Pennsylvania limited liability company

 

 

 

 

 

 

 

By:

/s/Anthony Galici

 

 

Name: Anthony Galici

 

 

Its Vice President

 

 

[Signature page to Promissory Note]

9

--------------------------------------------------------------------------------

 

 

 

 

 

 

 

 

 

 

Schedule A

 

 

    

 

    

 

    

Notional

    

Principal Payment

Number

 

Accrual Period

 

Balance

 

1st Day of Accrual

1 

 

11/17/2016

 

12/1/2016

 

26,724,948.03

 

 

2 

 

12/1/2016

 

1/3/2017

 

26,671,830.46

 

53,117.57

3 

 

1/3/2017

 

2/1/2017

 

26,618,542.47

 

53,287.99

4 

 

2/1/2017

 

3/1/2017

 

26,565,083.52

 

53,458.95

5 

 

3/1/2017

 

4/3/2017

 

26,511,453.05

 

53,630.47

6 

 

4/3/2017

 

5/2/2017

 

26,457,650.52

 

53,802.53

7 

 

5/2/2017

 

6/1/2017

 

26,403,675.37

 

53,975.15

8 

 

6/1/2017

 

7/3/2017

 

26,349,527.05

 

54,148.32

9 

 

7/3/2017

 

8/1/2017

 

26,295,205.01

 

54,322.04

10 

 

8/1/2017

 

9/1/2017

 

26,240,708.68

 

54,496.33

11 

 

9/1/2017

 

10/2/2017

 

26,186,037.51

 

54,671.17

12 

 

10/2/2017

 

11/1/2017

 

26,131,190.93

 

54,846.57

13 

 

11/1/2017

 

12/1/2017

 

26,076,168.39

 

55,022.54

14 

 

12/1/2017

 

1/2/2018

 

26,020,969.32

 

55,199.07

15 

 

1/2/2018

 

2/1/2018

 

25,965,593.15

 

55,376.17

16 

 

2/1/2018

 

3/1/2018

 

25,910,039.32

 

55,553.83

17 

 

3/1/2018

 

4/3/2018

 

25,854,307.25

 

55,732.07

18 

 

4/3/2018

 

5/1/2018

 

25,798,396.38

 

55,910.88

19 

 

5/1/2018

 

6/1/2018

 

25,742,306.12

 

56,090.26

20 

 

6/1/2018

 

7/2/2018

 

25,686,035.91

 

56,270.21

21 

 

7/2/2018

 

8/1/2018

 

25,629,585.16

 

56,450.75

22 

 

8/1/2018

 

9/4/2018

 

25,572,953.31

 

56,631.86

23 

 

9/4/2018

 

10/1/2018

 

25,516,139.75

 

56,813.55

24 

 

10/1/2018

 

11/1/2018

 

25,459,143.92

 

56,995.83

25 

 

11/1/2018

 

12/3/2018

 

25,401,965.23

 

57,178.69

26 

 

12/3/2018

 

1/2/2019

 

25,344,603.09

 

57,362.14

27 

 

1/2/2019

 

2/1/2019

 

25,287,056.92

 

57,546.18

28 

 

2/1/2019

 

3/1/2019

 

25,229,326.11

 

57,730.80

29 

 

3/1/2019

 

4/1/2019

 

25,171,410.09

 

57,916.02

30 

 

4/1/2019

 

5/1/2019

 

25,113,308.26

 

58,101.84

31 

 

5/1/2019

 

6/3/2019

 

25,055,020.01

 

58,288.25

32 

 

6/3/2019

 

7/1/2019

 

24,996,544.75

 

58,475.26

33 

 

7/1/2019

 

8/1/2019

 

24,937,881.89

 

58,662.86

34 

 

8/1/2019

 

9/3/2019

 

24,879,030.82

 

58,851.07

35 

 

9/3/2019

 

10/1/2019

 

24,819,990.93

 

59,039.89

36 

 

10/1/2019

 

11/1/2019

 

24,760,761.62

 

59,229.31

37 

 

11/1/2019

 

12/2/2019

 

24,701,342.29

 

59,419.33

38 

 

12/2/2019

 

1/2/2020

 

24,641,732.32

 

59,609.97

39 

 

1/2/2020

 

2/3/2020

 

24,581,931.10

 

59,801.22

40 

 

2/3/2020

 

3/2/2020

 

24,521,938.02

 

59,993.08

10

--------------------------------------------------------------------------------

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Notional

    

Principal Payment

Number

 

Accrual Period

 

Balance

 

1st Day of Accrual

41 

 

3/2/2020

 

4/1/2020

 

24,461,752.46

 

60,185.56

42 

 

4/1/2020

 

5/1/2020

 

24,401,373.80

 

60,378.66

43 

 

5/1/2020

 

6/1/2020

 

24,340,801.43

 

60,572.37

44 

 

6/1/2020

 

7/1/2020

 

24,280,034.72

 

60,766.71

45 

 

7/1/2020

 

8/3/2020

 

24,219,073.06

 

60,961.67

46 

 

8/3/2020

 

9/1/2020

 

24,157,915.81

 

61,157.25

47 

 

9/1/2020

 

10/1/2020

 

24,096,562.34

 

61,353.46

48 

 

10/1/2020

 

11/2/2020

 

24,035,012.04

 

61,550.31

49 

 

11/2/2020

 

12/1/2020

 

23,973,264.26

 

61,747.78

50 

 

12/1/2020

 

1/4/2021

 

23,911,318.37

 

61,945.89

51 

 

1/4/2021

 

2/1/2021

 

23,849,173.74

 

62,144.63

52 

 

2/1/2021

 

3/1/2021

 

23,786,829.72

 

62,344.01

53 

 

3/1/2021

 

4/1/2021

 

23,724,285.69

 

62,544.03

54 

 

4/1/2021

 

5/4/2021

 

23,661,541.00

 

62,744.69

55 

 

5/4/2021

 

6/1/2021

 

23,598,595.00

 

62,946.00

56 

 

6/1/2021

 

7/1/2021

 

23,535,447.05

 

63,147.95

57 

 

7/1/2021

 

8/2/2021

 

23,472,096.49

 

63,350.55

58 

 

8/2/2021

 

9/1/2021

 

23,408,542.69

 

63,553.80

59 

 

9/1/2021

 

10/1/2021

 

23,344,784.99

 

63,757.70

60 

 

10/1/2021

 

11/1/2021

 

23,280,822.73

 

63,962.26

61 

 

11/1/2021

 

12/1/2021

 

23,216,655.26

 

64,167.47

62 

 

12/1/2021

 

1/4/2022

 

23,152,281.92

 

64,373.34

63 

 

1/4/2022

 

2/1/2022

 

23,087,702.04

 

64,579.87

64 

 

2/1/2022

 

3/1/2022

 

23,022,914.98

 

64,787.07

65 

 

3/1/2022

 

4/1/2022

 

22,957,920.05

 

64,994.93

66 

 

4/1/2022

 

5/3/2022

 

22,892,716.60

 

65,203.45

67 

 

5/3/2022

 

6/1/2022

 

22,827,303.96

 

65,412.65

68 

 

6/1/2022

 

7/1/2022

 

22,761,681.44

 

65,622.51

69 

 

7/1/2022

 

8/1/2022

 

22,695,848.40

 

65,833.05

70 

 

8/1/2022

 

9/1/2022

 

22,629,804.13

 

66,044.26

71 

 

9/1/2022

 

10/3/2022

 

22,563,547.98

 

66,256.16

72 

 

10/3/2022

 

11/1/2022

 

22,497,079.25

 

66,468.73

73 

 

11/1/2022

 

12/1/2022

 

22,430,397.27

 

66,681.98

74 

 

12/1/2022

 

1/3/2023

 

22,363,501.35

 

66,895.92

75 

 

1/3/2023

 

2/1/2023

 

22,296,390.80

 

67,110.54

76 

 

2/1/2023

 

3/1/2023

 

22,229,064.94

 

67,325.86

77 

 

3/1/2023

 

4/3/2023

 

22,161,523.08

 

67,541.86

78 

 

4/3/2023

 

5/25/2023

 

22,093,764.53

 

67,758.56

79 

 

5/25/2023

 

6/1/2023

 

22,025,788.58

 

67,975.95

80 

 

6/1/2023

 

7/3/2023

 

21,957,594.54

 

68,194.04

81 

 

7/3/2023

 

8/1/2023

 

21,889,181.71

 

68,412.83

82 

 

8/1/2023

 

9/1/2023

 

21,820,549.39

 

68,632.32

83 

 

9/1/2023

 

10/2/2023

 

21,751,696.87

 

68,852.51

84 

 

10/2/2023

 

11/1/2023

 

21,682,623.46

 

69,073.42

11

--------------------------------------------------------------------------------

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Notional

    

Principal Payment

Number

 

Accrual Period

 

Balance

 

1st Day of Accrual

85 

 

11/1/2023

 

12/1/2023

 

21,613,328.43

 

69,295.03

86 

 

12/1/2023

 

1/2/2024

 

21,543,811.08

 

69,517.35

87 

 

1/2/2024

 

2/1/2024

 

21,474,070.70

 

69,740.38

88 

 

2/1/2024

 

3/1/2024

 

21,404,106.56

 

69,964.13

89 

 

3/1/2024

 

4/2/2024

 

21,333,917.96

 

70,188.60

90 

 

4/2/2024

 

5/1/2024

 

21,263,504.17

 

70,413.79

91 

 

5/1/2024

 

6/3/2024

 

21,192,864.47

 

70,639.70

92 

 

6/3/2024

 

7/1/2024

 

21,121,998.13

 

70,866.34

93 

 

7/1/2024

 

8/1/2024

 

21,050,904.43

 

71,093.70

94 

 

8/1/2024

 

9/3/2024

 

20,979,582.64

 

71,321.79

95 

 

9/3/2024

 

10/1/2024

 

20,908,032.02

 

71,550.62

96 

 

10/1/2024

 

11/1/2024

 

20,836,251.85

 

71,780.17

97 

 

11/1/2024

 

12/2/2024

 

20,764,241.38

 

72,010.47

98 

 

12/2/2024

 

1/2/2025

 

20,691,999.87

 

72,241.50

99 

 

1/2/2025

 

2/3/2025

 

20,619,526.60

 

72,473.28

100 

 

2/3/2025

 

3/3/2025

 

20,546,820.80

 

72,705.80

101 

 

3/3/2025

 

4/1/2025

 

20,473,881.74

 

72,939.06

102 

 

4/1/2025

 

5/1/2025

 

20,400,708.67

 

73,173.07

103 

 

5/1/2025

 

6/2/2025

 

20,327,300.83

 

73,407.84

104 

 

6/2/2025

 

7/1/2025

 

20,253,657.47

 

73,643.35

105 

 

7/1/2025

 

8/1/2025

 

20,179,777.85

 

73,879.63

106 

 

8/1/2025

 

9/2/2025

 

20,105,661.19

 

74,116.66

107 

 

9/2/2025

 

10/1/2025

 

20,031,306.74

 

74,354.45

108 

 

10/1/2025

 

11/3/2025

 

19,956,713.74

 

74,593.00

109 

 

11/3/2025

 

12/1/2025

 

19,881,881.42

 

74,832.32

110 

 

12/1/2025

 

1/2/2026

 

19,806,809.01

 

75,072.41

111 

 

1/2/2026

 

2/2/2026

 

19,731,495.75

 

75,313.27

112 

 

2/2/2026

 

3/2/2026

 

19,655,940.85

 

75,554.90

113 

 

3/2/2026

 

4/1/2026

 

19,580,143.55

 

75,797.30

114 

 

4/1/2026

 

5/1/2026

 

19,504,103.07

 

76,040.48

115 

 

5/1/2026

 

6/1/2026

 

19,427,818.62

 

76,284.45

116 

 

6/1/2026

 

7/1/2026

 

19,351,289.43

 

76,529.19

117 

 

7/1/2026

 

8/3/2026

 

19,274,514.70

 

76,774.72

118 

 

8/3/2026

 

9/1/2026

 

19,197,493.66

 

77,021.04

119 

 

9/1/2026

 

10/1/2026

 

19,120,225.51

 

77,268.15

120 

 

10/1/2026

 

11/17/2026

 

19,042,709.45

 

77,516.05

 

12

--------------------------------------------------------------------------------