LOANS HELD FOR INVESTMENT AT CARRYING VALUE | 4. LOANS HELD FOR INVESTMENT AT CARRYING VALUE As o f December 31, 2021 and 2020, the Company’s portfolio included twelve and three loans, respectively, held at carrying value. The aggregate originated commitment under these loans was approximately $324.3 million and $44.0 million, respectively, and outstanding principal was approximately $270.8 million and $33.9 million, respectively, as of December 31, 2021 and 2020. For the year ended December 31, 2021, the Company funded approximately $249.6 million of outstanding principal. As of December 31, 2021 and 2020 The following tables summarize the Company’s loans held at carrying value as of December 31, 2021 and 2020: As of December 31, 2021 Outstanding Principal (1) Original Issue Discount Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior Term Loans $ 270,841,715 $ (13,678,219 ) $ 257,163,496 3.4 Total loans held at carrying value $ 270,841,715 $ (13,678,219 ) $ 257,163,496 3.4 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 OID, PIK and loan origination costs. (2) Weighted average remaining life is calculated based on the carrying value of the loans as of December 31, 2021 and December 31, 2020. The following table presents changes in loans held at carrying value as of and for the year ended December 31, 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 249,591,644 (14,941,001 ) 234,650,643 Accretion of original issue discount — 3,333,514 3,333,514 Realized gain on sale of loans 450,000 — 450,000 Sale of loans (15,450,000 ) — (15,450,000 ) PIK interest 2,342,308 — 2,342,308 Total loans held at carrying value at December 31, 2021 $ 270,841,715 $ (13,678,219 ) $ 257,163,496 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, $ — $ — $ — 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 Decembe r 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 o f December 31, 2021 is as fo 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 $ 21,676,514 $ (754,767 ) $ 20,921,747 17.0 % (5) 12/1/2025 P/I Sub. of Public Co. D PA C 10,000,000 (137,755 ) 9,862,245 12.9 % (6) 12/18/2024 I/O Private Co. D OH, AR D 12,230,666 (825,217 ) 11,405,449 15.0 % (7) 1/1/2026 P/I Private Co. E OH C ,D 19,871,580 (2,627,738 ) 17,243,842 17.0 % (8) 4/1/2026 P/I Private Co. F MO C ,D 11,545,234 (1,717,705 ) 9,827,529 17.0 % (9) 5/1/2026 P/I Sub of Private Co. G NJ C ,D 46,717,825 (2,362,164 ) 44,355,661 14.3 % (10) 5/1/2026 P/I Public Co. F IL, FL, NV, OH, MA, MI, MD, AR, NV, AZ C ,D 60,000,000 (1,136,000 ) 58,864,000 8.7 % (11) 5/30/2023 I/O Sub of Private Co. H IL C 5,781,250 (106,771 ) 5,674,479 15.0 % (12) 5/11/2023 I/O Private Co. K MA C ,D 7,000,000 (724,167 ) 6,275,833 13.0 % (13) 8/3/2026 P/I Private Co. I MD C ,D 10,425,205 (213,332 ) 10,211,873 15.5 % (14) 8/1/2026 P/I Private Co. J MO C 23,093,441 (721,583 ) 22,371,858 15.0 % (15) 9/1/2025 P/I Sub. of Public Co. H IA, IL, MI, NJ, PA C ,D 42,500,000 (2,351,020 ) 40,148,980 9.8 % (16) 1/1/2026 I/O Total loans held at carrying value $ 270,841,715 $ (13,678,219 ) $ 257,163,496 (1) The difference between the Carrying Value and the Outstanding Principal amount of the loans consists of unaccreted OID, PIK 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 11.5% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 1.8%. (11) Base interest rate of 8.7%. (12) Base interest rate of 15.0%. (13) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) (14) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 2.5%. (15) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 2.0%. (16) Base |