LOANS HELD FOR INVESTMENT AT CARRYING VALUE | 4. LOANS HELD FOR INVESTMENT AT CARRYING VALUE As of September 30, 2021 and December 31, 2020, the Company’s portfolio included 12 and three loans, respectively, held at carrying value. The aggregate originated commitment under these loans was approximately $217.0 million and $44.0 million, respectively, and outstanding principal was approximately $164.4 million and $33.9 million, respectively, as of September 30, 2021 and December 31, 2020. For the nine months ended September 30, 2021, the Company funded approximately $139.2 million of outstanding principal. As of September 30, 2021 and December 31, 2020, approximately 68% and 35%, respectively, of the Company’s loans held at carrying value have floating interest rates. These floating rates are subject to LIBOR floors, with a weighted average floor of 1.0%, calculated based on loans with LIBOR floors. References to LIBOR or “L” are to 30-day LIBOR (unless otherwise specifically stated). The following tables summarize the Company’s loans held at carrying value as of September 30, 2021 and December 31, 2020: As of September 30, 2021 Outstanding Principal (1) Original Issue Discount Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior Term Loans $ 164,361,340 $ (11,199,559) $ 153,161,781 4.0 Total loans held at carrying value $ 164,361,340 $ (11,199,559) $ 153,161,781 4.0 As of December 31, 2020 Outstanding Principal (1) Original Issue Discount Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior Term Loans $ 33,907,763 $ (2,070,732) $ 31,837,031 4.7 Total loans held at carrying value $ 33,907,763 $ (2,070,732) $ 31,837,031 4.7 (1) The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted original issue discount and loan origination costs. (2) Weighted average remaining life is calculated based on the carrying value of the loans as of September 30, 2021 and December 31, 2020. The following table presents changes in loans held at carrying value as of and for the nine months ended September 30, 2021: Principal Original Issue Discount Carrying Value Total loans held at carrying value at December 31, 2020 $ 33,907,763 $ (2,070,732) $ 31,837,031 New fundings 139,222,598 (11,261,001) 127,961,597 Accretion of original issue discount — 2,132,174 2,132,174 Realized gain on sale of loans 400,000 — 400,000 Sale of loans (10,400,000) — (10,400,000) PIK interest 1,230,979 — 1,230,979 Total loans held at carrying value at September 30, 2021 $ 164,361,340 $ (11,199,559) $ 153,161,781 A more detailed listing of the Company’s loans held at carrying value portfolio based on information available as of September 30, 2021 is as follows: Collateral Location Collateral Type (4) Outstanding Principal (1) Original Issue Discount Carrying Value (1) Interest Rate Maturity Date (2) Payment Terms (3) Private Co. C PA C , D $19,333,872 $ (721,311) $18,612,561 17.0% (5) 12/1/2025 P/I Sub. of Public Co. D PA C 10,000,000 (149,235) 9,850,765 12.9% (6) 12/18/2024 I/O Private Co. D OH, AR D 12,169,041 (877,891) 11,291,150 15.0% (7) 1/1/2026 P/I Private Co. E OH C , D 14,220,552 (2,782,310) 11,438,242 17.0% (8) 4/1/2026 P/I Private Co. F MO C , D 9,799,658 (1,816,803) 7,982,855 17.0% (9) 5/1/2026 P/I Public Co. E MI C 5,000,000 (307,143) 4,692,857 13.0% (10) 4/29/2025 P/I Sub. of Private Co. G NJ C , D 42,945,657 (2,498,443) 40,447,214 14.3% (11) 5/1/2026 P/I Public Co. F IL, FL, NV, OH, MA, MI, MD,AR, NV, AZ C , D 10,000,000 (160,000) 9,840,000 9.8% (12) 5/30/2023 I/O Sub. of Private Co. H IL C 5,781,250 (126,790) 5,654,460 15.0% (13) 5/11/2023 I/O Private Co. K MA C , D 7,000,000 (763,667) 6,236,333 13.0% (14) 08/03/2026 P/I Private Co. I MD C , D 10,109,310 (225,184) 9,884,126 15.5% (15) 8/1/2026 P/I Private Co. J MO C 18,002,000 (770,782) 17,231,218 15.0% (16) 09/01/2025 P/I Total loans held at carrying value $164,361,340 $(11,199,559) $153,161,781 (1) The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted purchase discount, deferred loan fees and loan origination costs. (2) Certain loans are subject to contractual extension options and may be subject to performance based or other conditions as stipulated in the loan agreement. Actual maturities may differ from contractual maturities stated herein as certain borrowers may have the right to prepay with or without paying a prepayment penalty. The Company may also extend contractual maturities and amend other terms of the loans in connection with loan modifications. (3) I/O = interest-only, P/I = principal and interest. P/I loans may include interest-only periods for a portion of the loan term. (4) C = Cultivation Facilities, D = Dispensaries. (5) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 4.0%. (6) Base interest rate of 12.9%. (7) Base interest rate of 13.0% and PIK interest rate of 2.0%. (8) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 4.0%. (9) Base interest rate of 13.0% and PIK interest rate of 4.0%. (10) Base interest rate of 13.0%. (11) Base interest rate of 11.5% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 1.8%. (12) Base interest rate of 9.8%. (13) Base interest rate of 15.0%. (14) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) (15) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 2.5%. (16) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 2.0%. | 4. LOANS HELD FOR INVESTMENT AT CARRYING VALUE As of December 31, 2020, the Company’s portfolio included three loans held at carrying value. The aggregate originated commitment under these loans was approximately $44 million and outstanding principal was approximately $33.9 million as of December 31, 2020. During the period from July 31, 2020 to December 31, 2020, the Company funded approximately $33.9 million of outstanding principal. As of December 31, 2020, approximately 35% of the Company’s loans held at carrying value have floating interest rates. These floating rates are subject to London Interbank Offered Rate (“LIBOR”) floors, with a weighted average floor of 1%, calculated based on loans with LIBOR floors. References to LIBOR or “L” are to 30-day LIBOR (unless otherwise specifically stated). The following tables summarize the Company’s loans held at carrying value as of December 31, 2020: Outstanding Principal (1) Original Issue Discount Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior Term Loans $33,907,763 $(2,070,732) $31,837,031 4.7 Total loans held at carrying value $ 33,907,763 $ (2,070,732) $ 31,837,031 4.7 (1) The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted original issue discount and loan origination costs (2) Weighted average remaining life is calculated based on the carrying value of the loans as of December 31, 2020 The following table presents changes in loans held at carrying value as of and for the period from July 31, 2020 (commencement of operations) to December 31, 2020: Principal Original Issue Discount Carrying Value Loans at July 31, 2020 $ — $ — $ — New fundings 33,875,985 (2,120,969) 31,755,016 Accretion of original issue discount — 50,237 50,237 PIK Interest 31,778 — 31,778 Total loans held at carrying value at December 31, 2020 $ 33,907,763 $ (2,070,732) $ 31,837,031 A more detailed listing of the Company’s loans held at carrying value portfolio based on information available as of December 31, 2020 is as follows: Location Outstanding Principal (1) Original Issue Discount Carrying Value (1) Interest Rate Maturity Date (2) Payment Terms (3) Private Co. C PA $ 11,907,763 $ (851,148) $ 11,056,615 17.0% (4) 12/1/2025 P/I Private Co. D Multi State 12,000,000 (1,035,911) 10,964,089 15.0% (5) 1/1/2026 P/I Sub. of Public Co. D PA 10,000,000 (183,673) 9,816,327 12.9% (6) 12/18/2024 I/O Total loans held at carry value $ 33,907,763 $ (2,070,732) $ 31,837,031 (1) The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted purchase discount, deferred loan fees and loan origination costs (2) Certain loans are subject to contractual extension options and may be subject to performance based or other conditions as stipulated in the loan agreement. Actual maturities may differ from contractual maturities stated herein as certain borrowers may have the right to prepay with or without paying a prepayment penalty. The Company may also extend contractual maturities and amend other terms of the loans in connection with loan modifications. (3) I/O = interest only, P/I = principal and interest. P/I loans may include interest only periods for a portion of the loan term. (4) Base interest rate of 12% plus LIBOR (LIBOR floor of 1%) and PIK interest rate of 4% (5) Base interest rate of 13% and PIK interest rate of 2% (6) Base interest rate of 12.9% |