Schedule of Principal Payments |
Scheduled principal payments on the 2027 Senior Notes as of June 30, 2025 are as follows: | | | | | | | 2027 Senior Notes | Year | | 2025 (remaining) | $ | — | | 2026 | — | | 2027 | 90,000,000 | | 2028 | — | | 2029 | — | | Thereafter | — | | Total principal | 90,000,000 | | Deferred financing costs included in senior notes payable | (1,092,320) | | Senior notes payable, net | $ | 88,907,680 | |
|
Schedule of Interest Expense |
The following tables reflect a summary of interest expense incurred during the three and six months ended June 30, 2025 and 2024: | | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2025 | | 2027 Senior Notes | | Revolving Credit Facility | | AFCF Credit Facility | | Total | | | | | | | | | Interest expense | $ | 1,293,750 | | | $ | 328,789 | | | $ | — | | | $ | 1,622,539 | | Unused fee expense | — | | | 18,252 | | | — | | | 18,252 | | Amortization of deferred financing costs | 157,331 | | | 60,052 | | | — | | | 217,383 | | Total interest expense | $ | 1,451,081 | | | $ | 407,093 | | | $ | — | | | $ | 1,858,174 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three months ended June 30, 2024 | | 2027 Senior Notes | | Revolving Credit Facility | | AFCF Credit Facility | | Total | | | | | | | | | Interest expense | $ | 1,293,750 | | | $ | 26,250 | | | $ | — | | | $ | 1,320,000 | | Unused fee expense | — | | | — | | | — | | | — | | Amortization of deferred financing costs | 157,332 | | | 95,943 | | | — | | | 253,275 | | Total interest expense | $ | 1,451,082 | | | $ | 122,193 | | | $ | — | | | $ | 1,573,275 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2025 | | 2027 Senior Notes | | Revolving Credit Facility | | AFCF Revolving Credit Facility | | Total Borrowings | | | | | | | | | Interest expense | $ | 2,587,500 | | | $ | 520,122 | | | $ | 8,889 | | | $ | 3,116,511 | | Unused fee expense | — | | | 74,511 | | | — | | | 74,511 | | Amortization of deferred financing costs | 313,030 | | | 169,393 | | | — | | | 482,423 | | Total interest expense | $ | 2,900,530 | | | $ | 764,026 | | | $ | 8,889 | | | $ | 3,673,445 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Six months ended June 30, 2024 | | 2027 Senior Notes | | Revolving Credit Facility | | AFCF Revolving Credit Facility | | Total Borrowings | | | | | | | | | Interest expense | $ | 2,587,500 | | | $ | 82,387 | | | $ | — | | | $ | 2,669,887 | | Unused fee expense | — | | | — | | | — | | | — | | Amortization of deferred financing costs | 314,664 | | | 191,887 | | | — | | | 506,551 | | Total interest expense | $ | 2,902,164 | | | $ | 274,274 | | | $ | — | | | $ | 3,176,438 | |
|