Document:

Exhibit 4.1

OMNIBUS AMENDMENT

This OMNIBUS AMENDMENT, dated as of May 3, 2018 (this "Amendment"), is made between World Financial Network Credit Card Master Note Trust, as Issuer (the "Issuer"), and MUFG Union Bank, N.A. ("MUFG"), formerly known as Union Bank, N.A., as successor in interest to The Bank of New York Mellon Trust Company, N.A., formerly known as The Bank of New York Trust Company, N.A., as Indenture Trustee (in such capacity, the "Indenture Trustee") under the Master Indenture, dated as of August 1, 2001 (as further amended from time to time prior to the date hereof, the "Master Indenture"), between the Issuer and the Indenture Trustee, to the Indenture Supplements for the 2012-A Notes, the 2012-C Notes, the 2012-D Notes, the 2015-B Notes, the 2016-A Notes, the 2016-B Notes, the 2016-C Notes, the 2017-A Notes, the 2017-B Notes, the 2017-C Notes and the 2018-A Notes (collectively, the "Indenture Supplements"), each between the Issuer and the Indenture Trustee, and acknowledged and accepted by Comenity Bank, formerly known as World Financial Network Bank, as Servicer, and WFN Credit Company, LLC, as Transferor. Capitalized terms used and not otherwise defined in this Amendment are used as defined in the Master Indenture.

Background

A. The parties hereto have previously entered into the Indenture Supplements to create and designate new Series of Notes.

B. The parties hereto wish to amend such Indenture Supplements, all as set out in this Amendment.

1. Amendments to the Indenture Supplements.

I. Agreement to Amend the Series 2012-A Indenture Supplement

(a) Section 2.1(a) of the Series 2012-A Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2012-A Noteholders (other than any principal payments made from funds on deposit in the Spread Account), minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus (e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

"Dilution" means any downward adjustment made by Servicer in the amount of any Receivable (a) because of a rebate, refund or billing error to an accountholder, (b) because such Receivable was created in respect of merchandise which was refused or returned by an accountholder or (c) for any other reason other than receiving Collections therefor or charging off such amount as uncollectible.

 

Omnibus Amendment

"Initial Collateral Amount" means $568,970,000.00.

(b) Section 2.1(a) of the Series 2012-A Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

"Required Excess Collateral Amount" means, at any time, 3.33409494349438% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 3.33409494349438% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2012-A Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

(d) Section 4.4 of the Series 2012-A Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

2

Omnibus Amendment

II. Agreement to Amend the Series 2012-C Indenture Supplement

(a) Section 2.1(a) of the Series 2012-C Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2012-C Noteholders (other than any principal payments made from funds on deposit in the Spread Account), minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus (e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

"Dilution" means any downward adjustment made by Servicer in the amount of any Receivable (a) because of a rebate, refund or billing error to an accountholder, (b) because such Receivable was created in respect of merchandise which was refused or returned by an accountholder or (c) for any other reason other than receiving Collections therefor or charging off such amount as uncollectible.

"Initial Collateral Amount" means $273,977,000.00.

(b) Section 2.1(a) of the Series 2012-C Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

"Required Excess Collateral Amount" means, at any time, 2.66810717687981% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 2.66810717687981% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and

3

Omnibus Amendment

payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2012-C Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

(d) Section 4.4 of the Series 2012-C Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

III. Agreement to Amend the Series 2012-D Indenture Supplement

(a) Section 2.1(a) of the Series 2012-D Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2012-D Noteholders (other than any principal payments made from funds on deposit in the Spread Account), minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus (e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

"Dilution" means any downward adjustment made by Servicer in the amount of any Receivable (a) because of a rebate, refund or billing error to an accountholder, (b) because such Receivable was created in respect of merchandise which was refused or returned by an accountholder or (c) for any other reason other than receiving Collections therefor or charging off such amount as uncollectible.

"Initial Collateral Amount" means $479,467,000.00.

(b) Section 2.1(a) of the Series 2012-D Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal

4

Omnibus Amendment

Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

"Required Excess Collateral Amount" means, at any time, 2.66963106950009% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 2.66963106950009% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2012-D Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

(d) Section 4.4 of the Series 2012-D Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

IV. Agreement to Amend the Series 2015-B Indenture Supplement

(a) Section 2.1(a) of the Series 2015-B Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2015-B Noteholders and, without duplication, the principal amount of any Series 2015-B Notes that are retired and cancelled, minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus

5

Omnibus Amendment

(e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

"Dilution" means any downward adjustment made by Servicer in the amount of any Receivable (a) because of a rebate, refund or billing error to an accountholder, (b) because such Receivable was created in respect of merchandise which was refused or returned by an accountholder or (c) for any other reason other than receiving Collections therefor or charging off such amount as uncollectible.

"Initial Collateral Amount" means $646,262,000.00.

(b) Section 2.1(a) of the Series 2015-B Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

"Required Excess Collateral Amount" means, at any time, 3.2896874642173% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 3.2896874642173% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2015-B Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

6

Omnibus Amendment

(d) Section 4.4 of the Series 2015-B Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

V. Agreement to Amend the Series 2016-A Indenture Supplement

(a) Section 2.1(a) of the Series 2016-A Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2016-A Noteholders (other than any principal payments made from funds on deposit in the Spread Account) and, without duplication, the principal amount of any Series 2016-A Notes that are retired and cancelled, minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus (e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

"Initial Collateral Amount" means $890,417,000.00.

(b) Section 2.1(a) of the Series 2016-A Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

"Required Excess Collateral Amount" means, at any time, 2.66728959577367% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 2.66728959577367% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

7

Omnibus Amendment

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2016-A Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

(d) Section 4.4 of the Series 2016-A Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

VI. Agreement to Amend the Series 2016-B Indenture Supplement

(a) Section 2.1(a) of the Series 2016-B Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2016-B Noteholders and, without duplication, the principal amount of any Series 2016-B Notes that are retired and cancelled, minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus (e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

"Initial Collateral Amount" means $472,979,000.00.

(b) Section 2.1(a) of the Series 2016-B Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

8

Omnibus Amendment

"Required Excess Collateral Amount" means, at any time, 2.63013791309974% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 2.63013791309974% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2016-B Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

(d) Section 4.4 of the Series 2016-B Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

VII. Agreement to Amend the Series 2016-C Indenture Supplement

(a) Section 2.1(a) of the Series 2016-C Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Collateral Amount" means, as of any date of determination, an amount equal to the result of (a) Initial Collateral Amount, minus (b) the amount of principal previously paid to the Series 2016-C Noteholders and, without duplication, the principal amount of any Series 2016-C Notes that are retired and cancelled, minus (c) reductions in the Collateral Amount pursuant to Section 4.4(f), minus (d) the balance on deposit in the Principal Accumulation Account, minus (e) the excess, if any, of the aggregate amount of Investor Charge-Offs and Reallocated Principal Collections over the reimbursements of such amounts pursuant to subsection 4.4(a)(vii) prior to such date; provided, that, the Collateral Amount will not be less than zero.

9

Omnibus Amendment

"Initial Collateral Amount" means $472,977,000.00.

(b) Section 2.1(a) of the Series 2016-C Indenture Supplement is hereby amended by adding the following definitions in appropriate alphabetical order to read as follows:

"Excess Collateral Amount" means, for any date of determination, the excess of (a) the sum of (i) the Collateral Amount as of such date of determination and (ii) the Principal Accumulation Account Balance as of such date of determination, over (b) the Note Principal Balance as of such date of determination.

"Required Excess Collateral Amount" means, at any time, 2.63226330244388% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 2.63226330244388% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

"Surplus Collateral Amount" means, with respect to any Distribution Date, the excess, if any, of the Excess Collateral Amount over the Required Excess Collateral Amount, in each case calculated after giving effect to any deposits into the Principal Accumulation Account and payments of principal on such Distribution Date, but before giving effect to any reduction in the Collateral Amount on such Distribution Date pursuant to Section 4.4(f).

(c) Section 4.1(b)(i) of the Series 2016-C Indenture Supplement is hereby amended by amending and restating the last sentence in the Section in its entirety to read as follows:

"To avoid doubt, the calculations referred to in the preceding clause (2) include the calculations required by clause (e) of the definition of Collateral Amount and by the definition of Portfolio Yield."

(d) Section 4.4 of the Series 2016-C Indenture Supplement is hereby amended by inserting the following new subsection (f) immediately after subsection (e) appearing therein:

"(f) As of any Distribution Date during the Controlled Accumulation Period or Early Amortization Period, the Collateral Amount shall be reduced by the Surplus Collateral Amount."

10

Omnibus Amendment

VIII. Agreement to Amend the Series 2017-A Indenture Supplement

(a) Section 2.1(a) of the Series 2017-A Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Initial Collateral Amount" means $544,224,000.00.

"Required Excess Collateral Amount" means, at any time, 17.1908993355677% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 17.1908993355677% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

IX. Agreement to Amend the Series 2017-B Indenture Supplement

(a) Section 2.1(a) of the Series 2017-B Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Initial Collateral Amount" means $540,548,000.00.

"Required Excess Collateral Amount" means, at any time, 17.7246054004455% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 17.7246054004455% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

X. Agreement to Amend the Series 2017-C Indenture Supplement

(a) Section 2.1(a) of the Series 2017-C Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Initial Collateral Amount" means $753,434,000.00.

11

Omnibus Amendment

"Required Excess Collateral Amount" means, at any time, 17.7543089374783% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 17.7543089374783% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

XI. Agreement to Amend the Series 2018-A Indenture Supplement

(a) Section 2.1(a) of the Series 2018-A Indenture Supplement is hereby amended by amending and restating the following definitions in their entirety to read as follows:

"Initial Collateral Amount" means $719,200,000.00.

"Required Excess Collateral Amount" means, at any time, 17.7558398220245% of the Collateral Amount; provided, that:

(a) except as provided in clause (c), the Required Excess Collateral Amount shall never be less than 17.7558398220245% of the Initial Collateral Amount;

(b) except as provided in clause (c), the Required Excess Collateral Amount shall not decrease during an Early Amortization Period; and

(c) the Required Excess Collateral Amount shall never be greater than the excess of the Note Principal Balance over the balance on deposit in the Principal Accumulation Account.

2. Binding Effect; Ratification.  (a)  This Amendment shall become effective, as of the date first set forth above, when (i) counterparts hereof shall have been executed and delivered by the parties hereto and (ii) each of the conditions precedent described in Section 10.1(b) of the Master Indenture has been satisfied, and thereafter shall be binding on the parties hereto and their respective successors and assigns.

(b) On and after the execution and delivery hereof, this Amendment shall be a part of each Indenture Supplement and each reference in any Indenture Supplement to "this Indenture Supplement" or "hereof", "hereunder" or words of like import, and each reference in any other Transaction Document to any such Indenture Supplement shall mean and be a reference to such Indenture Supplement as amended hereby.

(c) Except as expressly amended hereby, each Indenture Supplement shall remain in full force and effect and is hereby ratified and confirmed by the parties hereto.

12

Omnibus Amendment

3. Miscellaneous.  (a)   THIS AMENDMENT SHALL BE GOVERNED BY AND CONSTRUED AND INTERPRETED IN ACCORDANCE WITH THE INTERNAL LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS (OTHER THAN SECTION 5-1401 OF THE GENERAL OBLIGATIONS LAW), AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS. EACH OF THE PARTIES TO THIS AMENDMENT HEREBY AGREES TO THE JURISDICTION OF THE UNITED STATES DISTRICT COURT FOR THE SOUTHERN DISTRICT OF NEW YORK AND ANY APPELLATE COURT HAVING JURISDICTION TO REVIEW THE JUDGMENTS THEREOF. EACH OF THE PARTIES HEREBY WAIVES ANY OBJECTION BASED ON FORUM NON CONVENIENS AND ANY OBJECTION TO VENUE OF ANY ACTION INSTITUTED HEREUNDER IN ANY OF THE AFOREMENTIONED COURTS AND CONSENTS TO THE GRANTING OF SUCH LEGAL OR EQUITABLE RELIEF AS IS DEEMED APPROPRIATE BY SUCH COURT.

(b) Headings used herein are for convenience of reference only and shall not affect the meaning of this Amendment.

(c) This Amendment may be executed in any number of counterparts, and by the parties hereto on separate counterparts, each of which shall be an original and all of which taken together shall constitute one and the same agreement.

(d) The Indenture Trustee shall not be responsible for the validity or sufficiency of this Amendment nor for the recitals herein.

4. Limitation on Liability.  It is expressly understood and agreed by the parties that (a) this document is executed and delivered by U.S. Bank Trust National Association, not individually or personally, but solely as Owner Trustee, in the exercise of the powers and authority conferred and vested in it, pursuant to the Trust Agreement, (b) each of the representations, undertakings and agreements herein made on the part of the Issuer is made and intended not as personal representations, undertakings and agreements by U.S. Bank Trust National Association but is made and intended for the purpose for binding only the Issuer, (c) nothing herein contained shall be construed as creating any liability on U.S. Bank Trust National Association, individually or personally, to perform any covenant either expressed or implied contained herein, all such liability, if any, being expressly waived by the parties hereto and by any person claiming by, through or under the parties hereto, and (d) under no circumstances shall U.S. Bank Trust National Association be personally liable for the payment of any indebtedness or expenses of the Issuer or be liable for the breach or failure of any obligation, representation, warranty or covenant made or undertaken by the Issuer under this Amendment or any other related documents.

[Signature Page Follows]

13

Omnibus Amendment

IN WITNESS WHEREOF, the parties have caused this Amendment to be executed by their respective officers thereunto duly authorized, as of the date first above written.

WORLD FINANCIAL NETWORK CREDIT CARD

MASTER NOTE TRUST, as Issuer

By: U.S. Bank Trust National Association, not in its

individual capacity, but solely as Owner Trustee

By:  /s/ Charles Gallagher

Name: Charles Gallagher

 Title: Assistant Vice President

MUFG UNION BANK, N.A., as Indenture Trustee

By:   /s/ Marion Zinowski

Name: Marion Zinowski

 Title: Vice President

Acknowledged and Accepted:

COMENITY BANK,

   as Servicer

By:   /s/ Randy J. Redcay

Name: Randy J. Redcay

 Title: Chief Financial Officer

WFN CREDIT COMPANY, LLC

   as Transferor

By:   /s/ Michael Blackham

Name: Michael Blackham

 Title: Treasurer

S-1

Omnibus Amendmentaspn-ex101_164.htm

Exhibit 10.1

CONSENT AND SIXTH Amendment

to 

AMENDED AND RESTATED Loan and security agreement

 

This Consent and Sixth Amendment to Amended and Restated Loan and Security Agreement (this “Amendment”) is entered into this 25th day of January, 2018 by and between SILICON VALLEY BANK (“Bank”) and ASPEN AEROGELS, INC., a Delaware corporation (“Borrower”) whose address is 30 Forbes Road, Building B, Northborough, Massachusetts 01532.

Recitals

A.Bank and Borrower have entered into that certain Amended and Restated Loan and Security Agreement dated as of September 3, 2014, as amended by that certain Consent and First Amendment to Amended and Restated Loan and Security Agreement dated as of August 19, 2016, as further amended by that certain Second Amendment to Amended and Restated Loan and Security Agreement dated as of November 23, 2016, as further amended by that certain Third Amendment to Amended and Restated Loan and Security Agreement dated as of December 29, 2016, as further amended by that certain Fourth Amendment to Amended and Restated Loan and Security Agreement dated as of January 27, 2017, and as further amended by that certain Fifth Amendment to Amended and Restated Loan and Security Agreement dated as of September 27, 2017 (as amended, and as the same may from time to time be further amended, restated, amended and restated, modified and/or supplemented, the “Loan Agreement”).  

B.Bank has extended credit to Borrower for the purposes permitted in the Loan Agreement.  

C.Borrower has requested that Bank amend the Loan Agreement to make certain revisions to the Loan Agreement as more fully set forth herein.

D.Bank has agreed to so amend certain provisions of the Loan Agreement, but only to the extent, in accordance with the terms, subject to the conditions and in reliance upon the representations and warranties set forth below.

Agreement

Now, Therefore, in consideration of the foregoing recitals and other good and valuable consideration, the receipt and adequacy of which is hereby acknowledged, and intending to be legally bound, the parties hereto agree as follows:

1.Definitions.  Capitalized terms used but not defined in this Amendment shall have the meanings given to them in the Loan Agreement.

2.Amendments to Loan Agreement.

2.1Section 6.7(a) (Insurance).  Section 6.7(a) is amended in its entirety and replaced with the following:

“(a)Keep its business and the Collateral insured for risks and in amounts standard for companies in Borrower’s industry and location and as Bank may reasonably request.  Insurance policies shall be in a form, with financially sound and reputable insurance companies that are not Affiliates of Borrower, and in amounts that are reasonably satisfactory to Bank.  All property policies insuring the Collateral shall have a lender’s loss payable endorsement showing Bank as a lender loss payee.  All liability policies shall 

show, or have endorsements showing, Bank as an additional insured.  Bank shall be named as lender loss payee and/or additional insured with respect to any such insurance providing coverage in respect of any Collateral.  Bank acknowledges that BASF, or its designee, may be named as an additional loss payee and additional insured on any and all such insurance policies during any time that the Supply Agreement and related documents remains in effect.”

 

2.2Section 6.9(a) (Financial Covenants).  Section 6.9(a) is amended in its entirety and replaced with the following:

“(a)EBITDA.  Borrower shall achieve, measured as of the end of each fiscal quarter during the following periods, EBITDA of at least (loss not worse than) the following for the following periods:

 

		
	
Period
	
Minimum EBITDA (maximum loss)

	
Trailing three (3) month period ending March 31, 2018
	
($5,000,000)”

 

2.3Section 13 (Definitions).  The following terms and their respective definitions set forth in Section 13.1 is amended in their entirety and replaced with the following:

“Adjusted Quick Ratio” means a ratio of (i) Quick Assets divided by (ii) the sum of (a) Current Liabilities plus (b) without duplication, all Obligations of Borrower to Bank, minus (c) the current portion of Deferred Revenue, minus (d) the Dollar Equivalent amount of all outstanding Letters of Credit.

“Borrowing Base” is (a) eighty percent (80%) of Eligible Accounts, plus (b) eighty percent (80%) of Eligible Foreign Accounts (provided, however, Eligible Foreign Accounts that are billed in a Foreign Currency shall have an advance rate of seventy percent (70%); and provided, further, that to the extent Eligible Foreign Accounts include BASF Receivables, such calculation shall be net of any credits Borrower is required to provide to BASF in connection the BASF Receivables due to each Pre-Payment pursuant to the Supply Agreement), provided, that, the availability under this subsection (b) plus the availability under subsection (c) below shall not exceed seventy-five percent (75%) of the Borrowing Base, plus (c) (i) when a Streamline Period is not in effect, the lesser of eighty percent (80%) of Eligible Specified Accounts or One Million Dollars ($1,000,000) and (ii) during a Streamline Period, eighty percent (80%) of Eligible Specified Accounts (and with respect to subsections (c)(i) and (c)(ii) hereof, when added to the availability under subsection (b) above, in each case subject to the overall cap set forth in subsection (b) above), plus (d) the lesser of thirty-five percent (35%) of the value of Borrower’s Eligible Inventory (valued at the lower of cost or wholesale fair market value) or Three Million Dollars ($3,000,000), as determined by Bank from Borrower’s most recent Borrowing Base Report (and as may subsequently be updated by Bank in Bank’s sole discretion based upon information received by Bank including, without limitation, Accounts that are paid and/or billed following the date of the Borrowing Base Report); provided, however, that Bank may decrease the foregoing amounts and percentages in its good faith business judgment based on events, conditions, contingencies, or risks which, as determined by Bank, may adversely affect the Collateral.

 

“Prime Rate Margin” is the rate per annum set forth under the relevant column heading below:

			
	
Borrowing Base Component
	
Prime Rate Margin during a Streamline Period
	
Prime Rate Margin when a Streamline Period is not in effect

	
Eligible Accounts
	
0.75%
	
1.25%

	
Eligible Foreign Accounts and Eligible Inventory
	
1.50%
	
2.00%

 

“Revolving Line Maturity Date” is April 28, 2018.

 

2.4Section 13 (Definitions).  The following new defined terms are hereby inserted in Section 13.1, each in the appropriate alphabetical order:

“BASF” means BASF SE, a company organized under the laws of Germany, its affiliates, assignees or designees.

“BASF Receivables” means Accounts owing from BASF to Borrower from sales pursuant to the Supply Agreement which constitute Eligible Foreign Accounts.

 

“Sixth Amendment Effective Date” is January 25, 2018.

 

“Supply Agreement” means that certain Amended and Restated Supply Agreement by and between Borrower and BASF.

 

2.5Exhibit B (Compliance Certificate).  The Compliance Certificate attached to the Loan Agreement as Exhibit B is amended in its entirety and replaced with the Compliance Certificate in the form of Exhibit B attached hereto.

3.Consent to BASF Transaction.  Borrower has previously notified Bank that Borrower plans to enter into the Supply Agreement, a current draft of which is attached hereto in Schedule I, and seeks Bank’s approval to enter into the Supply Agreement and related collateral agreements with BASF creating certain Liens in favor of BASF on Borrower’s real and personal property.  Pursuant to the terms of the Supply Agreement, Borrower may receive up to $22,000,000 in advance payments from BASF toward the future purchase by BASF of Borrower’s products (the “Prepayment”), and as the first tranche of the Prepayment, Borrower expects to receive two payments from BASF, each on or about February 28, 2018 and July 1, 2018, respectively in the aggregate amount of $5,000,000 (the “Prepayment Tranche 1”), however if the predetermined fraction (i.e. up to 25.3%) of the amount of invoices generated by Borrower for products sold and delivered to BASF and credited against the Pre-Payment Balance (as defined in the Supply Agreement) in accordance with the terms of the Supply Agreement is less than the Prepayment Tranche 1, Borrower may incur a Contingent Obligation in an aggregate amount of up to Five Million Dollars ($5,000,000) and will be required to refund any remaining balance of the Prepayment Tranche 1 (collectively, the “BASF Indebtedness”).  As collateral for the BASF Indebtedness, as further described in Annex 4 to the Supply Agreement, Borrower is granting to BASF or its affiliates thereof from time to time (i) a first priority lien on the real property owned by Borrower located at 3 Dexter Road, East Providence, Rhode Island (the “Rhode Island Plant”) and (ii) a first priority security interest in all machinery and equipment owned by Borrower located at the Rhode Island Plant (each of the foregoing, the “BASF Liens”).  Borrower acknowledges that (i) incurring the BASF Indebtedness and (ii) creating the BASF Liens are prohibited under the terms of the Loan Agreement and the other Loan Documents, and 

Borrower has requested that Bank consent to (A) the Borrower entering into the Supply Agreement and incurring the BASF Indebtedness thereunder, (B) granting the BASF Liens pursuant to the terms of the Supply Agreement, and (C) the other transactions contemplated by the Supply Agreement.  Accordingly, notwithstanding the terms of Section 7.4 (Indebtedness) or Section 7.5 (Encumbrance) of the Loan Agreement, Bank hereby (i) consents to (A) the Borrower entering into the Supply Agreement and incurring the BASF Indebtedness thereunder (provided, however, the aggregate amount of the BASF Indebtedness shall not exceed Five Million Dollars ($5,000,000) at any time), (B) granting the BASF Liens pursuant to the terms of the Supply Agreement and (C) the other transactions contemplated in the Supply Agreement, and (ii) acknowledges that (A) the BASF Indebtedness shall constitute “Permitted Indebtedness” under the Loan Agreement and the other Loan Documents and (B) the BASF Liens shall constitute “Permitted Liens” under the Loan Agreement and the other Loan Documents; provided, however, as a condition to the effectiveness of such consent, (a) no Event of Default shall exist and be continuing immediately prior to or immediately after the transactions described above, (b) Borrower provides the final version of the Supply Agreement to Bank prior to executing same in order to obtain Bank’s confirmation as to the effectiveness of this consent, and (c) at the time Borrower incurs the BASF Liens and BASF Indebtedness, Borrower shall provide the Bank with an Intercreditor Agreement, in form and substance reasonably satisfactory to the Bank, between BASF and Bank and acknowledged by Borrower (the “Intercreditor Agreement”).  Bank and Borrower, at the request and expense of Borrower, will execute and deliver (as applicable) such additional documents and instruments in accordance with the terms of the Intercreditor Agreement evidencing the priority of liens set forth therein.  The foregoing consent applies only to the subject matter set forth herein, and is not a consent to or waiver of any subsequent application of the same provision of the Loan Agreement, nor is it a waiver of any breach of any other provision of the Loan Agreement and the other Loan Documents.  This consent does not establish a course of dealing upon which Borrower may rely on in the future.

4.Limitation of Amendments.

4.1The amendments set forth in Section 2 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 or remedy which Bank may now have or may have in the future under or in connection with any Loan Document.

4.2This 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.

5.Representations and Warranties.  To induce Bank to enter into this Amendment, Borrower hereby represents and warrants to Bank as follows:

5.1Immediately after giving effect to this Amendment (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;

5.2Borrower has the power and authority to execute and deliver this Amendment and to perform its obligations under the Loan Agreement, as amended by this Amendment;

5.3The organizational documents of Borrower delivered to Bank on the Effective Date remain true, accurate and complete and have not been amended, supplemented or restated and are and 

continue to be in full force and effect;

5.4The 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, have been duly authorized; 

5.5The 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 and will not contravene (a) any law or regulation binding on or affecting Borrower, (b) any contractual restriction with a Person binding on Borrower, (c) any order, judgment or decree of any court or other governmental or public body or authority, or subdivision thereof, binding on Borrower, or (d) the organizational documents of Borrower; 

5.6The 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

5.7This Amendment has been duly executed and delivered by Borrower and is the binding obligation of Borrower, enforceable against Borrower in accordance with its terms, except as such enforceability may be limited by bankruptcy, insolvency, reorganization, liquidation, moratorium or other similar laws of general application and equitable principles relating to or affecting creditors’ rights.

6.Ratification of Perfection Certificate.  Borrower hereby ratifies, confirms and reaffirms, all and singular, the terms and disclosures contained in a certain Perfection Certificate dated as of January 26, 2017, and acknowledges, confirms and agrees that the disclosures and information Borrower provided to Bank in such Perfection Certificate have not changed, as of the date hereof.

7.No Defenses of Borrower.  Borrower hereby acknowledges and agrees that Borrower has no offsets, defenses, claims, or counterclaims against Bank with respect to the Obligations, or otherwise, and that if Borrower now has, or ever did have, any offsets, defenses, claims, or counterclaims against Bank, whether known or unknown, at law or in equity, all of them are hereby expressly WAIVED and Borrower hereby RELEASES Bank from any liability thereunder.

8. Integration.  This Amendment and the Loan Documents represent the entire agreement about this subject matter and supersede prior negotiations or agreements.  All prior agreements, understandings, representations, warranties, and negotiations between the parties about the subject matter of this Amendment and the Loan Documents merge into this Amendment and the Loan Documents.

9.Counterparts.  This Amendment may be executed in any number of counterparts and all of such counterparts taken together shall be deemed to constitute one and the same instrument.

10.Fees and Expenses.  Borrower agrees to promptly pay Bank, upon receipt of an invoice, Bank’s legal fees and expenses incurred in connection with this Amendment.   

11.Effectiveness.  This Amendment shall be deemed effective upon (a) the due execution and delivery to Bank of this Amendment by each party hereto, (b) Borrower’s payment of (i) a fully-earned, non-refundable amendment fee in an amount equal to Twelve Thousand Dollars ($12,000) and (ii) Bank’s legal fees and expenses incurred in connection with this Amendment, (c) Bank’s receipt of the Acknowledgment of Amendment and Reaffirmation of Guaranty substantially in the form attached hereto 

as Schedule 1, duly executed and delivered by each Guarantor, and (d) the Invoice for Loan Charges, duly executed by each party thereto.

[Signature page follows.]

 

In Witness Whereof, the parties hereto have caused this Amendment to be duly executed and delivered as of the date first written above.

 

 

		
	
BANK
	
BORROWER

	
 

SILICON VALLEY BANK

 

 

By:  /s/ Danny Donovan

Name:  Danny Donovan

Title:  VP_________________________
	
 

ASPEN AEROGELS, INC.

 

 

By:  /s/ John F. Fairbanks

Name:  John F. Fairbanks

Title: Chief Financial Officer__________

 

Schedule 1

 

ACKNOWELDGMENT OF AMENDMENT
AND REAFFIRMATION OF GUARANTY

 

Section 1.Guarantor hereby acknowledges and confirms that it has reviewed and approved the terms and conditions of the Fourth Amendment to Amended and Restated Loan and Security Agreement dated as of even date herewith (“the “Amendment”).

 

Section 2.Guarantor hereby consents to the Amendment and agrees that the Guaranty relating to the Obligations of Borrower under the Loan Agreement shall continue in full force and effect, shall be valid and enforceable and shall not be impaired or otherwise affected by the execution of the Amendment or any other document or instruction delivered in connection herewith.

 

Section 3.Guarantor represents and warrants that, after giving effect to the Amendment, all representations and warranties contained in the Guaranty are true, accurate and complete as if made the date hereof.

 

Dated as of January 24, 2018.

 

	
GUARANTOR:
	
ASPEN AEROGELS RHODE ISLAND LLC

 

 

By: /s/John F. Fairbanks

 

Name: John F. Fairbanks

 

Title: Chief Financial Officer

 

EXHIBIT B

 

COMPLIANCE CERTIFICATE

 

TO:SILICON VALLEY BANKDate:  
FROM:  ASPEN AEROGELS, INC.

The undersigned authorized officer of Aspen Aerogels, Inc. (“Borrower”) certifies that under the terms and conditions of the Amended and Restated Loan and Security Agreement between Borrower and Bank (as amended and in effect, the “Agreement”), (1) Borrower is in complete compliance for the period ending _______________ with all required covenants except as noted below, (2) there are no Events of Default, (3) all representations and warranties in the Agreement are true and correct in all material respects on this date except as noted below; provided, however, that such materiality qualifier shall not be applicable to any representations and warranties that already are qualified or modified by materiality in the text thereof; and provided, further that those representations and warranties expressly referring to a specific date shall be true, accurate and complete in all material respects as of such date, (4) Borrower, and each of its Subsidiaries, has timely filed all required tax returns and reports, and Borrower has timely paid all foreign, federal, state and local taxes, assessments, deposits and contributions owed by Borrower except as otherwise permitted pursuant to the terms of Section 5.9 of the Agreement, and (5) no Liens have been levied or claims made against Borrower or any of its Subsidiaries, if any, relating to unpaid employee payroll or benefits of which Borrower has not previously provided written notification to Bank.  Attached are the required documents supporting the certification.  The undersigned certifies that these are prepared in accordance with GAAP consistently applied from one period to the next except as explained in an accompanying letter or footnotes.  The undersigned acknowledges that no borrowings may be requested at any time or date of determination that Borrower is not in compliance with any of the terms of the Agreement, and that compliance is determined not just at the date this certificate is delivered.  Capitalized terms used but not otherwise defined herein shall have the meanings given them in the Agreement.

			
	
Please indicate compliance status by circling Yes/No under “Complies” column.

	
 

	
Reporting Covenant
	
Required
	
Complies

	
 
	
 
	
 

	
Monthly financial statements with 
Compliance Certificate
	
Monthly within 30 days
	
Yes   No

	
Quarterly financial statements
	
Quarterly within 45 days
	
Yes   No

	
Annual financial statement (CPA Audited) + CC
	
FYE within 150 days
	
Yes   No

	
10‐Q, 10‐K and 8-K
	
Within 5 days after filing with SEC
	
Yes   No

	
A/R & A/P Agings, and Deferred Revenue reports
	
Monthly within 20 days
	
Yes   No

	
Borrowing Base Reports and Inventory reports
	
15th and last Business Day of each month (monthly within 20 days when a 

Streamline Period is in effect) and with 

each request for a Credit Extension;

 
	
Yes   No

	
Projections
	
FYE within 30 days
	
Yes   No

	
 

	
The following Intellectual Property was registered after the Effective Date (if no registrations, state “None”)____________________________________________________________________________

 

				
	
Financial Covenant
	
Required
	
Actual
	
Complies

	
 
	
 
	
 
	
 

	
Maintain as indicated:
	
 
	
 
	
 

	
Minimum EBITDA
	
($5,000,000)
	
$
	
Yes   No

	
Minimum Adjusted Quick Ratio
	
1.25:1.00
	
           :1.00
	
Yes   No

*See Section 6.9(a)

 

1

 

			
			
	
Performance Pricing
	
Applies

	
 
	
 
	
 

	
Adjusted Quick Ratio at least 1.50:1.00
	
Prime + 0.75% (Eligible Accounts) or Prime +1.25%

(Eligible Foreign Accounts and Eligible Inventory);

 LIBOR + 3.75% (Eligible Accounts) or LIBOR +4.25% (Eligible Foreign Accounts  and Eligible Inventory)
	
Yes   No

	
Adjusted Quick Ratio less than 1.50:1.00
	
Prime + 1.50% (Eligible Accounts); Prime + 2.00% 

(Eligible Foreign Accounts and Eligible Inventory)
	
Yes   No

 

The following financial covenant analyses and information set forth in Schedule 1 attached hereto are true and accurate as of the date of this Certificate.

 

The following are the exceptions with respect to the certification above: (If no exceptions exist, state “No exceptions to note.”)

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

		
	
ASPEN AEROGELS, INC.

 

By: 
Name: 
Title: 

	
BANK USE ONLY

 

Received by: _____________________
authorized signer

Date: _________________________

Verified: ________________________
authorized signer

Date: _________________________

Compliance Status:Yes     No

 

2

 

Schedule 1 to Compliance Certificate

 

Financial Covenants of Borrower

 

In the event of a conflict between this Schedule and the Loan Agreement, the terms of the Loan Agreement shall govern.

I.EBITDA (Section 6.9(a))

 

	
Required:
	
Borrower shall achieve, measured as of the end of each fiscal quarter during the following periods, EBITDA of at least (loss not worse than) the following for the following periods:

 

		
	
Period
	
Minimum EBITDA (maximum loss)

	
Trailing three (3) month period ending March 31, 2018
	
($5,000,000)

 

 

Actual:

			
	
A.

 
	
Net Income
	
$

	
B.

 
	
To the extent included in the determination of Net Income
	
 

	
 
	
1.The provision for income taxes

 
	
$

	
 
	
2.Depreciation expense

 
	
$

	
 
	
3.Amortization expense

 
	
$

	
 
	
4.Net Interest Expense

 
	
$

	
 
	
5.Non-cash stock compensation expense

 
	
$

	
 
	
6.The sum of lines 1 through 5

 
	
$

	
C.
	
EBITDA (line A plus line B.6)

 
	
 

Is line C equal to or greater than $___________?

 

  No, not in compliance  Yes, in compliance

3

 

II.Minimum Adjusted Quick Ratio (Section 6.9(b))

 

	
Required:
	
Maintain at all times, to be certified to Bank monthly as of the last day of each month, an Adjusted Quick Ratio of at least 1.25 to 1.00.

 

Actual:

 

			
	
A.
	
Aggregate value of the unrestricted cash of Borrower maintained with Bank

 
	
$

	
B.
	
Aggregate value of accounts receivable of Borrower, net of allowances for bad debt

 
	
$

	
C.
	
Quick Assets (the sum of lines A and B)
	
$

 

	
D.
	
Aggregate value of Obligations to Bank
	
$

 

	
E.
	
Without duplication of line D, the aggregate value of liabilities of Borrower (including all Indebtedness) that matures within one (1) year, but excluding all Subordinated Debt

 
	
$

	
F.
	
Current Liabilities (the sum of lines D and E)
	
$

 

	
G.
	
Aggregate value of all amounts received or invoiced by Borrower in advance of performance under contracts and not yet recognized as revenue

 
	
$

	
H.
	
The Dollar Equivalent amount of all outstanding Letters of Credit

 
	
$

 

	
I.
	
Line F minus line G minus line H
	
$

 

	
J.
	
Adjusted Quick Ratio (line C divided by line I)
	
:1.00

 

 

Is line J equal to or greater than 1.25 to 1.00?

 

  No, not in compliance  Yes, in compliance

 

 

Schedule I

 

Supply Agreement

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00282-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00282-of-00352.parquet"}]]