LOANS HELD FOR INVESTMENT AT CARRYING VALUE | LOANS HELD FOR INVESTMENT AT CARRYING VALUE As of June 30, 2024 and December 31, 2023, t he Company’s portfolio included twelve and nine loans held at carrying value, respectively. The aggregate originated commitment under these loans was approximately $311.1 million and $333.1 million, resp ectively, and outstanding principal was approximately $283.7 million and $314.4 million, respectively, as of June 30, 2024 and December 31, 2023. During the six months ended June 30, 2024, the Company funded approximately $107.2 million of new loans and additional principal, had approximately $49.1 million of principal repayments of loans held at carrying value and sold $90.0 million in the aggregate of the Company’s investments in Subsidiary of Public Company H and Subsidiary of Public Company M. As of June 30, 2024 and December 31, 2023, approximately 44% and 84%, respectively, of the Company’s loans held at carrying value had floating interest rates. As of June 30, 2024, t hese floating benchmark rates included one-month Secured Overnight Financing Rate (“SOFR”) subject to a weighted average floor of 3.7% and quoted at 5.3%. The following tables summarize the Company’s loans held at carrying value as of June 30, 2024 and December 31, 2023: As of June 30, 2024 Outstanding Principal (1) Original Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior term loans (3) $ 262,048,014 $ (9,851,079) $ 252,196,935 2.1 Subordinate debt 21,630,051 (246,652) 21,383,399 2.9 Total loans held at carrying value $ 283,678,065 $ (10,097,731) $ 273,580,334 2.1 As of December 31, 2023 Outstanding Principal (1) Original Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior term loans $ 314,376,929 $ (13,111,531) $ 301,265,398 2.2 Total loans held at carrying value $ 314,376,929 $ (13,111,531) $ 301,265,398 2.2 (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 each respective group of loans as of June 30, 2024 and December 31, 2023. (3) Senior term loans include senior loans that also have a contiguous subordinate loan because as a whole, the expected credit quality of the subordinate loan is more similar to that of a senior loan. The following table presents changes in loans held at carrying value as of and for the six months ended June 30, 2024: Principal Original Issue Carrying Value Total loans held at carrying value at December 31, 2023 $ 314,376,929 $ (13,111,531) $ 301,265,398 New fundings 107,183,159 (2,423,357) 104,759,802 Accretion of original issue discount — 5,185,495 5,185,495 Loan repayments (46,879,654) — (46,879,654) Sale of loans (90,000,000) 251,662 (89,748,338) PIK interest 1,217,065 — 1,217,065 Loan amortization payments (2,219,434) — (2,219,434) Total loans held at carrying value at June 30, 2024 $ 283,678,065 $ (10,097,731) $ 273,580,334 As of June 30, 2024 , the Company had two loans held at carrying value on nonaccrual status. The Company placed Subsidiary of Private Company G on nonaccrual status effective December 1, 2023, with an outstanding principal amount of approximately $79.2 million and an amortized cost of approximately $77.8 million. Subsidiary of Private Company G was previously placed on nonaccrual status during various periods in 2023. The Company will recognize income related to loan activity only upon receipt of cash. During the six months ended June 30, 2024, the Company recognized interest income of approximately $2.8 million related to this loan which was received in cash. The Company placed Private Company K on nonaccrual status effective December 1, 2023, with an outstanding principal amount of approximately $12.2 million and an amortized cost of approximately $11.5 million. The Company will recognize income related to loan activity only upon receipt of cash. During the six months ended June 30, 2024, the Company received a $1.3 million payment applied to the outstanding principal balance and recognized interest income of approximately $0.5 million related to this loan received in cash. A more detailed listing of the Company’s loans held at carrying value portfolio based on information available as of June 30, 2024 is as follows: Collateral Location Collateral Type (1) Outstanding Principal (2) Original Carrying Value (2) Interest Maturity Date (3) Payment Terms (4) Sub. of Private Co. G NJ, PA C, D $ 79,215,888 $ (1,444,847) $ 77,771,041 12.5 % (5) 5/1/2026 I/O Private Co. K MA C, D 12,195,762 (682,619) 11,513,143 19.3 % (6) 5/3/2027 P/I Private Co. J MO C, D 20,543,967 (229,595) 20,314,372 19.3 % (7) 9/1/2025 P/I Private Co. L OH C, D 37,114,073 (866,681) 36,247,392 13.7 % (8) 5/1/2026 P/I Sub. of Public Co. M IL, MA, MD, MI, NJ, OH, PA C, D 12,822,000 (1,252,966) 11,569,034 9.5 % (9) 8/27/2025 I/O Private Co. M AZ D 31,399,498 (3,325,329) 28,074,169 9.0 % (10) 7/31/2026 P/I Private Co. N - Real Estate FL C, D 17,491,921 (656,499) 16,835,422 13.3 % (11) 4/1/2028 P/I Private Co. N - Non-Real Estate FL C, D 17,200,000 (645,000) 16,555,000 13.3 % (12) 4/1/2028 P/I Private Co. O AZ, MD, MO, NJ, NV, NY, OH, OR, Canada C 2,728,647 (293,750) 2,434,897 13.8 % (13) 6/1/2028 P/I Private Co. P MI C, D 15,126,433 (453,793) 14,672,640 13.0 % (14) 7/1/2027 P/I CRE Private Co. A TX Mixed-use 16,209,825 — 16,209,825 20.0 % (15) 11/30/2024 I/O CRE Private Co. B FL Residential 21,630,051 (246,652) 21,383,399 13.0 % (16) 5/12/2027 I/O Total loans held at carrying value $ 283,678,065 $ (10,097,731) $ 273,580,334 (1) For cannabis operators, 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 12.5%. Effective March 2024, pursuant to the forbearance agreement with Subsidiary of Private Company G, Subsidiary of Private Company G transitioned from a floating interest rate tied to U.S. prime rate to a fixed interest rate. Effective December 1, 2023, the Company placed the borrower on nonaccrual status. (6) Base interest rate of 12.0% plus SOFR (SOFR floor of 1.0%) and PIK interest rate of 2.0%. As amended by the forbearance agreement entered into in March 2024, between 20.0% and 80.0% of the monthly cash interest is paid in kind from December 1, 2023 to June 1, 2024. Effective December 1, 2023, the Company placed the borrower on nonaccrual status. (7) Base interest rate of 12.0% plus SOFR (SOFR floor of 1.0%) and PIK interest rate of 2.0%. (8) Base interest rate of 8.4% plus SOFR (SOFR floor of 5.0%). (9) Base interest rate of 9.5%. (10) Base interest rate of 9.0%. Quarterly cash interest is paid in kind from closing to February 1, 2024 and then payable in cash thereafter. (11) Base interest rate of 8.0% plus SOFR (SOFR floor of 4.5%). (12) Base interest rate of 8.0% plus SOFR (SOFR floor of 4.5%). (13) Base interest rate of 8.5% plus SOFR (SOFR floor of 5.0%). (14) Base interest rate of 13.0%. (15) Base weighted average interest rate of 14.7% plus SOFR (SOFR floor of 4.0%). Cash interest rate for CRE Private Company A represents a blended rate of differing cash interest rates applicable to each of the senior and subordinate loans to which the Company is a lender under the credit agreements. The subordinate loan component bears interest at a base interest rate of 15.31% plus SOFR (SOFR floor of 4.0%) and the senior loan component bears interest at a base interest rate of 3.48% plus SOFR (SOFR floor of 4.0%). (16) Base interest rate of 13.0%. |