LOANS HELD FOR INVESTMENT AT CARRYING VALUE | LOANS HELD FOR INVESTMENT AT CARRYING VALUE As of December 31, 2022 and 2021, the Company’s portfolio included nine and twelve loans, respectively, held at carrying value. The aggregate originated commitment under these loans was approximately $338.9 million and $324.3 million, respectively, and outstanding principal was approximately $296.6 million and $270.8 million, as of December 31, 2022 and 2021, respectively. For the year ended December 31, 2022, the Company funded approximately $173.7 million of additional principal and we had repayments of approximately $151.7 million of principal repayments. As of December 31, 2022 and 2021, approximately 73% and 48%, respectively, of the Company’s loans held at carrying value had floating interest rates. As of December 31, 2022, these floating benchmark rates include one-month LIBOR subject to a weighted average floor of 1.0% and quoted at 4.392%, one-month Secured Overnight Financing Rate (“SOFR”), subject to a weighted average floor of 1.0% and quoted at 4.358% and U.S. prime rate subject to a weighted average floor of 4.9% quoted at 7.500%. The following tables summarize the Company’s loans held at carrying value as of December 31, 2022 and 2021: As of December 31, 2022 Outstanding Principal (1) Original Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior term loans $ 296,584,529 $ (11,407,417) $ 285,177,112 3.1 Total loans held at carrying value $ 296,584,529 $ (11,407,417) $ 285,177,112 3.1 As of December 31, 2021 Outstanding Principal (1) Original 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 (1) The difference between the carrying value and the outstanding principal amount of the loans consists of unaccreted OID and loan origination costs. (2) Weighted average remaining life is calculated based on the carrying value of the loans as of December 31, 2022 and 2021. The following table presents changes in loans held at carrying value as of and for the year ended December 31, 2022: Principal Original Carrying Total loans held at carrying value at December 31, 2021 $ 270,841,715 $ (13,678,219) $ 257,163,496 New fundings 173,685,505 (8,035,600) 165,649,905 Accretion of original issue discount — 10,306,402 10,306,402 Loan repayments (138,807,472) — (138,807,472) Sale of loans (10,000,000) — (10,000,000) PIK interest 3,715,966 — 3,715,966 Loan amortization payments (2,851,185) — (2,851,185) Total loans held at carrying value at December 31, 2022 $ 296,584,529 $ (11,407,417) $ 285,177,112 The following table presents changes in loans held at carrying value as of and for the year ended December 31, 2021: Principal Original Carrying 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 A more detailed listing of the Company’s loans held at carrying value portfolio based on information available as of December 31, 2022 is as follows: Collateral Collateral Type (1) Outstanding Principal (2) Original Carrying Value (2) Interest Maturity Date (3) Payment Terms (4) Private Co. C PA C, D $ 23,583,502 $ (562,061) $ 23,021,441 20.0 % (5) 12/1/2025 P/I Sub of Private Co. G NJ, PA C, D 72,346,562 (1,817,050) 70,529,512 17.8 % (6) 5/1/2026 P/I Sub of Private Co. H IL C 5,781,250 (26,693) 5,754,557 15.0 % (7) 5/11/2023 I/O Private Co. K MA C, D 10,765,379 (865,760) 9,899,619 16.4 % (8) 5/3/2027 P/I Private Co. I MD C, D 10,930,892 (165,925) 10,764,967 20.9 % (9) 8/1/2026 P/I Private Co. J MO C, D 23,409,452 (524,788) 22,884,664 20.4 % (10) 9/1/2025 P/I Sub. of Public Co. H CT, IA, IL, ME, MI, NJ, PA C, D 75,000,000 (3,326,423) 71,673,577 13.3 % (11) 1/1/2026 I/O Private Co. L MO, OH C, D 50,945,492 (2,142,857) 48,802,635 12.0 % (12) 5/1/2026 P/I Sub. of Public Co. M IL, MI, MA, NJ, OH, PA C, D 23,822,000 (1,975,860) 21,846,140 9.5 % (13) 8/27/2025 I/O Total loans held at carrying value $ 296,584,529 $ (11,407,417) $ 285,177,112 (1) C = Cultivation Facilities, D = Dispensary/Retail Facilities. (2) The difference between the carrying value and the outstanding principal amount of the loans consists of unaccreted OID and loan origination costs. (3) 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. (4) I/O = interest-only, P/I = principal and interest. P/I loans may include interest-only periods for a portion of the loan term. (5) Base interest rate of 9.0% plus U.S. prime rate (U.S. prime rate floor of 4.0%) and PIK interest rate of 4.0%. (6) Base interest rate of 10.25% plus U.S. prime rate (U.S. prime rate floor of 4.5%). As amended, 75.0% of the monthly cash interest is PIK’d from December 1, 2022 until April 1, 2023. (7) Base interest rate of 15.0%. (8) Base interest rate of 12.0% plus SOFR (SOFR floor of 1.0%). (9) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 4.5%. As amended, 50.0% of the monthly cash interest is PIK’d from October 1, 2022 until January 1, 2023. (10) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 4.0%. (11) Base interest rate of 5.8% plus U.S. prime rate (U.S. prime rate floor of 5.5%). (12) Base interest rate of 12.0%. |