附件10.27
第三修正案
对担保循环信用额度本票的第三项修正案(统称为本修正案)于2022年3月17日在加利福尼亚州的ARCA循环公司(“借款人”)和特拉华州的有限责任公司(“贷款人”)Isaac Capital Group,LLC之间签订。
独奏会
因此,现在,考虑到双方在本修正案中的相互承诺,并出于其他良好和有价值的对价--在此承认其充分性--各方同意如下:
协议书
(本页的其余部分有意留空;签名从下一页开始。)
特此证明,双方已促使本修正案自上文第一次写明的日期起正式签署并交付。
借款人: |
|
|
|
|
|
Arca回收公司。 |
|
|
|
|
|
发信人: |
/S/维兰德·A·约翰逊 |
|
姓名:维兰德·A·约翰逊 |
|
|
职位:首席财务官 |
|
|
|
|
|
|
|
|
贷款人: |
|
|
|
|
|
艾萨克资本集团有限责任公司 |
|
|
|
|
|
发信人: |
/S/乔恩·艾萨克 |
|
姓名:乔恩·艾萨克 |
|
|
职务:总裁和首席执行官 |
|
ICG票据摊销明细表A输入价值贷款金额$1,000,000.00年利率8.75%贷款年限4年付款次数12贷款开始日期4月22日可选额外付款$0.00贷款汇总计划付款数48实际付款次数48提前付款总额$0.00总利息$188,792.16贷款人名称Isaac Capital Group PMT无付款日期期初余额计划付款计划付款总额1,000,000.00$24,766.50$0.00$24,766.50$17,474.84$982,525.16$7,291.67 2 5月至22日$982,525.16$24,766.50$0.00$24,766.50$17,602.26$7,164.25$964,922.91$14,455.91 3 Jun-22$964,922.91$24,766.50$0.00$24,766.50$17,730.61$7,035.90$947,192,30$21,491.81 4月至22日$947,192.30$24,766.50$0.00$24,766.50$929,332.41$28,398.42 5,8月22$929,332.41$24,766.50$0.00$24,766.50$17,990.12$6,776.38$911,342.29$22$24,766.50$0.00$24,766.50$18,121.30$6,645.20$893,220.99$41,820.01 7 10月-22日$893,220.99$24,766.50$0.00$24,766.50$18,253.43$6,513.07$874,967.55$48,333.08 8 11月-22日$874,967.55$24,766.50$0.00$24,766.50$18,386.53$6,379.97$856,581.02$54,713.05 9-22 5856,582.02$0.00$24,766.50$18,520.60$245.90$838,060.42$60,958.95$838,060.42$24,766.50$24,386.53$6,379.97$856,581.02$54,713.05 9-22 5856,582.02$24,766.50$18,520.60$245.90$838,060.42$60,958.95$838,060.55$24,66.50$0.00$24,766.50$18,386.53$6,379.97$856,581.02$54,713.05$18,520.60$245.90$838,060.42$60,958.9550$18,655.65$6,110.86$819,404.77$67,069.87 11 2月至23日$819,404.77$24,766.50$0.00$24,766.50$18,791.68$5,974.83$800,613.10$73,044.63 12 MAR-23$800,613.10$24,766.50$24,766.50$0.00$24,766.50$56,928.70$5,837.80$781,684.40$78,886.44 13 4月23$781,684.40$24,766.72$5,699.78$2,617.68$84,582.22 5月23-5月23,5762,617.68$24,766.50$0.00$24,206.75$5,781,684.40$24,766.50$5,699.78$2,617.68$84,582.22.93$90,142.97 15 6月-23$743,411.93$24,766.50$0.00$24,766.50$19,345.79$5,420.71$724,066.14$95,563.69 16 7月-23 5724,066.14$24,766.50$0.00$24,766.50$19,486.85$5,279.65$704,579.28$100,83.33 17 8月8-23日$704,579.28$24,766.50$0.00$24,766.50$684,950.34$105,980.89 18-23$680,90.34$24,766.50$0.00$24,766.50$79,772.07$5,664.99$10,665.732$5,668.226$39,62.B.95$5,137.56$684,950.34$105,980.89$680,90.34$24,766.50$0.00$24,766.50$79,772.07$0.00$10,66732-23$5,668.226$39,62.B.95$5,137.56$684,950.34$105,980.89$680,90.34$24,766.50$0.00$24,766.50$79,772.07$0.00$10,966766.50$0.00$24,766.50$19,916.25$4,850.26$645,262.02$115,825.58 20,266.50$645,262.02$24,766.50$0.00$24,766.50$20,061.47$9,705.09$625,200.55$120,530.62 21-23$625,200.55$24,766.50$0.00$24,766.50$20,207.75$4,558.75$604,992.80$125,089.37$24,766.50$0.00$24,766.50$20,355.10$4,411.41$584,37.70$129,500.7850$20,503.52$4,262.98$564,134.18$133,763.76 24 Mar-24$564,134.18$24,766.50$0.00$24,766.50$20,653.02$4,113.48$543,481.16$137,877.24 25 4月-24$543,481.16$24,766.50$0.00$24,766.50$20,803.62$3,962.88$522,677.54$141,840.12$0.00$24,766.54$24,766.50$20,955.31$3,811.19$1,722.23$14,651.31.11$149,309.70 28 JUI-24$480,614.11$24,766.50$0.00$24,766.50$23,262.03$5,504.48$459,352.09$152,814.18 29 8月-24 5459,352.09$24,766.50$0.00$24,766.50$21,417.06$3,349.44$437,935.03$156,163.62935.03 524,766.50$0.00$24,766.50$21,573.23$3,193,28$416,361,80$159,356.90$24,766.50$24,766.50$0.00$24,766.50$21,730.53$3,035.97$394,631.27$162,392.87 32 NOT-24$394,631.27$24,766.50$24,766.50$21,888.98 52,877.52$372,742.28$165,270.39 12月-24$372,742.28$24,766.50$24,766.50$22,048.59$2,717.91$350,693.69$167,988.34 JAN-25$350,766.50$246.76.50$165,270.39$24,766.50$24,766.50$22,048.59$2,717.91$350,693.69$167,988.34 Jan-25$350,766.50$246.76.28$165,270.39$0.00$24,766.28$24,766.50$22,048.59$2,717.91$350,693.69$167,988.34 Jan-25$350,766.50$246.76.50$165,270.39$22,209.36$2,557.14$328,484.33 5170,545.44 35 2月-25日$328,484.33$24,766.50$0.00$24,766.50$22,371.31 52,395.20$306,113.03$172,940.64 36 MAR-25$306,113.03$24,766.50$0.00$24,766.50$22,534.43$2,232.07$283,578.60$175,172.72 37 4月-25$283,578.60$24,766.50$0.00$24,766.50$22,674$2,067.76$260,879.85$177,70.48
-· - ·-- -·- -···
支付日期期初余额计划支付额外付款本金总额累计利息38 39 40 41 42 44 45 46 47 48 5月25日6月25日10月25日11月25日12月25日2月26日2月26日$238,015.60$214,984.63$191,785.72$168,417.65$144,879.20$121,169.10$97,286.13$73,229.00$48,996.46$24,587.22$24,766.80$34,766.CO$24,766.50$24,766.50$24.766T‘0$24,76 6.50$24,766.50$24,766.50$24,766.50$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$824,766,50$24,766.50$24,766.50$24,766.50$24,766.50$24,706.50$24,766.50$24,766.50$24,766.50$24,766.50$24,766.22$22,864.25$23,030.97$23,864.25$23,368.07$23,538.46$23,882.98$24,409.24$1,907.94$24,409.24$1,735$24,766.50$24,587.22$22,864.25$23,030.97$23,70.09$23,882.98$23,368.07$23,538.46$23,882.98$24,409.24$1,707.94$24,409.24$1,735$24,766.50$24,587.22$22,864.25$23,030.97$23,538.46$23,882.98$23,368.07$23,538.46$23,882.98$24,409.24$1,707.94$24,409.24$1,77.94$24,409.24$1,735$2.25$23,368.07$23,538.46$23,70.09$23,882.98$23,368.07$23,538.46$23,882.98$23,368.07$24,057.13$24,232..53$1,567.60$1,398.44$1,228.05$1,056.41$883.52$709.38$533.96$357.27$179.28$238,015.60$224,984.63$191,785.72$168,417.65$144,879.20$121,169.10$97,286.13$73,229.00$48,996.46$24,587.22$0.00$179,142.73$180,878.26$ai82,445.85$183,844.29$185,072.33$187,012.27$187,721.65$188,255.61$188,612.88$188,792.16