LOANS HELD FOR INVESTMENT AT CARRYING VALUE | LOANS HELD FOR INVESTMENT AT CARRYING VALUE As of September 30, 2024 and December 31, 2023, t he Company’s portfolio included eleven and nine loans held at carrying value, respectively. A s of September 30, 2024 and December 31, 2023, t he aggregate originated commitment under these loans was approximately $260.2 million and $333.1 million, resp ectively, and outstanding principal was approximately $242.8 million and $314.4 million, respectively. During the nine months ended September 30, 2024, the Company funded approximately $65.5 million of new loans and additional principal, had approximately $48.8 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 September 30, 2024 and December 31, 2023, approximately 47% and 84%, respectively, of the Company’s loans held at carrying value had floating interest rates. As of September 30, 2024, t hese floating benchmark rates included one-month Secured Overnight Financing Rate (“SOFR”) subject to a weighted average floor of 3.6% and quoted at 4.8%. The following tables summarize the Company’s loans held at carrying value as of September 30, 2024 and December 31, 2023: As of September 30, 2024 Outstanding Principal (1) Original Carrying Value (1) Weighted Average Remaining Life (Years) (2) Senior term loans $ 242,802,878 $ (8,545,836) $ 234,257,042 2.0 Total loans held at carrying value $ 242,802,878 $ (8,545,836) $ 234,257,042 2.0 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 the loans as of September 30, 2024 and December 31, 2023. The following table presents changes in loans held at carrying value as of and for the nine months ended September 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 65,512,166 (2,654,893) 62,857,273 Accretion of original issue discount — 6,968,926 6,968,926 Loan repayments (45,237,624) — (45,237,624) Sale of loans (90,000,000) 251,662 (89,748,338) PIK interest 1,664,028 — 1,664,028 Loan amortization payments (3,512,621) — (3,512,621) Total loans held at carrying value at September 30, 2024 $ 242,802,878 $ (8,545,836) $ 234,257,042 As of September 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 nine months ended September 30, 2024, the Company recognized interest income of approximately $5.2 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 nine months ended September 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 September 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 18.8 % (6) 5/3/2027 P/I Private Co. J MO C, D 23,258,785 (180,396) 23,078,389 18.8 % (7) 9/1/2025 P/I Private Co. L OH C, D 35,597,486 (716,302) 34,881,184 13.4 % (8) 5/1/2026 P/I Sub. of Public Co. M IL, MA, MD, MI, NJ, OH, PA C, D 2,797,527 (189,835) 2,607,692 9.5 % (9) 8/27/2025 I/O Private Co. M AZ D 30,499,498 (2,926,290) 27,573,208 9.0 % (10) 7/31/2026 P/I Private Co. N - Real Estate FL C, D 18,717,068 (682,818) 18,034,250 12.8 % (11) 4/1/2028 P/I Private Co. N - Non-Real Estate FL C, D 17,200,000 (602,000) 16,598,000 12.8 % (12) 4/1/2028 P/I Private Co. O AZ, MD, MO, NJ, NV, NY, OH, OR, Canada C 2,728,647 (275,000) 2,453,647 13.5 % (13) 6/1/2028 P/I Private Co. P MI C, D 15,383,749 (414,896) 14,968,853 13.0 % (14) 7/1/2027 P/I Private Co. Q GA C, D 5,208,468 (430,833) 4,777,635 13.8 % (15) 9/1/2028 P/I Total loans held at carrying value $ 242,802,878 $ (8,545,836) $ 234,257,042 (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%. Pursuant to the first amendment to the credit agreement entered into in August 2024, interest was paid in kind from July 1, 2024 to August 31, 2024 and then payable in cash thereafter. (15) Base interest rate of 8.75% plus SOFR (SOFR floor of 5.0%). |