LOANS HELD FOR INVESTMENT AT CARRYING VALUE | LOANS HELD FOR INVESTMENT AT CARRYING VALUE As of March 31, 2023 and December 31, 2022, the Company’s portfolio included nine loans held at carrying value. The aggregate originated commitment under these loans was approximately $313.1 million and $338.9 million, respectively, and outstanding principal was approximately $284.5 million and $296.6 million, respectively, as of March 31, 2023 and December 31, 2022. During the three months ended March 31, 2023, the Company funded approximately $2.2 million of additional principal and sold $15.0 million of the Company’s investment in Subsidiary of Public Company M. As of March 31, 2023 and December 31, 2022, approximately 77% and 73%, respectively, of the Company’s loans held at carrying value had floating interest rates. As of March 31, 2023, t hese floating benchmark rates included one-month LIBOR subject to a weighted average floor of 1.0% and quoted at 4.9%, one-month Secured Overnight Financing Rate (“SOFR”) subject to a weighted average floor of 1.0% and quoted at 4.8% and U.S. prime rate subject to a weighted average floor of 4.9% and quoted at 8.0%. The following tables summarize the Company’s loans held at carrying value as of March 31, 2023 and December 31, 2022: As of March 31, 2023 Outstanding Principal (1) Original Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior term loans $ 284,494,385 $ (9,283,190) $ 275,211,195 2.9 Total loans held at carrying value $ 284,494,385 $ (9,283,190) $ 275,211,195 2.9 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 (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 March 31, 2023 and December 31, 2022. The following table presents changes in loans held at carrying value as of and for the three months ended March 31, 2023: Principal Original Issue Carrying Value Total loans held at carrying value at December 31, 2022 $ 296,584,529 $ (11,407,417) $ 285,177,112 New fundings 2,220,448 — 2,220,448 Accretion of original issue discount — 856,860 856,860 Loan repayments (998,142) — (998,142) Sale of loans (15,000,000) 1,267,367 (13,732,633) PIK interest 3,510,875 — 3,510,875 Loan amortization payments (1,823,325) — (1,823,325) Total loans held at carrying value at March 31, 2023 $ 284,494,385 $ (9,283,190) $ 275,211,195 A more detailed listing of the Company’s loans held at carrying value portfolio based on information available as of March 31, 2023 is as follows: Collateral Location Collateral Type (1) Outstanding Principal (2) Original Carrying Value (2) Interest Maturity Date (3) Payment Terms (4) Private Co. C PA C, D $ 21,966,639 $ (513,885) $ 21,452,754 18.8 % (5) 12/01/2025 P/I Sub. of Private Co. G NJ, PA C, D 75,131,829 (1,680,770) 73,451,059 18.3 % (6) 05/01/2026 P/I Sub. of Private Co. H IL C 5,781,250 (6,673) 5,774,577 15.0 % (7) 05/11/2023 I/O Private Co. K MA C, D 13,000,255 (815,813) 12,184,442 18.8 % (8) 05/03/2027 P/I Private Co. I MD C, D 11,195,707 (154,074) 11,041,633 21.4 % (9) 08/01/2026 P/I Private Co. J MO C, D 22,651,213 (475,589) 22,175,624 20.9 % (10) 09/01/2025 P/I Sub. of Public Co. H CT, IA, IL, ME, MI, NJ, PA C, D 75,000,000 (3,049,221) 71,950,779 13.8 % (11) 01/01/2026 I/O Private Co. L MO, OH C, D 50,945,492 (1,982,143) 48,963,349 12.0 % (12) 05/01/2026 P/I Sub. of Public Co. M IL, MI, MA, NJ, OH, PA C, D 8,822,000 (605,022) 8,216,978 9.5 % (13) 08/27/2025 I/O Total loans held at carrying value $ 284,494,385 $ (9,283,190) $ 275,211,195 (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 2.0%. (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 paid in kind from December 1, 2022 to May 1, 2023. (7) Base interest rate of 15.0%. (8) Base interest rate of 12.0% plus SOFR (SOFR floor of 1.0%) and PIK interest rate of 2.0%. (9) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 4.5%. As amended, between 50.0% and 60.0% of the monthly cash interest is paid in kind from October 1, 2022 to April 1, 2023. (10) Base interest rate of 12.0% plus LIBOR (LIBOR floor of 1.0%) and PIK interest rate of 4.0%. Effective April 1, 2023, Private Company J transitioned from LIBOR to SOFR. (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%. (13) Base interest rate of 9.5%. |