| Schedule of notes payable |
| Schedule of notes payable | | |
| |
| |
| |
| |
| |
| | | |
| | |
| | | |
Collateral | |
Guarantors | |
Interest rate | |
Effective rate(1) | |
Due date | |
December 31, 2025 | | |
December 31, 2024 | |
| AGREE secured construction loans, in default | | |
AGREE hotels | |
- | |
9% | |
9% | |
January 1, 2026 | |
$ | 68,750,000 | | |
$ | 68,750,000 | |
| Circle 8 revolving credit facility | | |
Circle 8 cranes with a book value of $25.6 million | |
- | |
9% | |
9% | |
June 16, 2026 | |
| 7,205,000 | | |
| 13,126,000 | |
| Circle 8 equipment financing notes | | |
Circle 8 equipment with a book value of $3.2 million | |
- | |
6% | |
6% | |
Various dates through July 20, 2029 | |
| 2,171,000 | | |
| 2,826,000 | |
| 15% term notes, in default | | |
- | |
Milton C. Ault, III | |
15% | |
- | |
October 31, 2024 | |
| - | | |
| 3,777,000 | |
| ROI promissory note, in default | | |
- | |
- | |
18% | |
36% | |
May 15, 2025 | |
| - | | |
| 2,367,000 | |
| Other ($0.9 million in default) | | |
- | |
- | |
6% | |
| |
Various | |
| 4,995,000 | | |
| 5,826,000 | |
| Total notes payable | | |
| |
| |
| |
| |
| |
$ | 83,121,000 | | |
$ | 96,672,000 | |
| Less: | | |
| |
| |
| |
| |
| |
| | | |
| | |
| Unamortized debt discounts | | |
| |
| |
| |
| |
| |
| - | | |
| - | |
| Total notes payable, net | | |
| |
| |
| |
| |
| |
$ | 83,121,000 | | |
$ | 96,672,000 | |
| Less: current portion | | |
| |
| |
| |
| |
| |
| (82,055,000 | ) | |
| (95,768,000 | ) |
| Notes payable – long-term portion | | |
| |
| |
| |
| |
| |
$ | 1,066,000 | | |
$ | 904,000 | |
| (1) | Includes forbearance and extension fees and OID costs that are amortized
to interest expense over the life of the notes. |
|
| Schedule of interest expense |
| Schedule of interest expense | |
| | | |
| | |
| | |
For the Year Ended | |
| | |
December 31, | |
| | |
2025 | | |
2024 | |
| Contractual interest expense | |
$ | 11,153,000 | | |
$ | 11,925,000 | |
| Forbearance fees | |
| 505,000 | | |
| 2,214,000 | |
| Amortization of debt discount | |
| 4,462,000 | | |
| 5,532,000 | |
| Total interest expense | |
$ | 16,120,000 | | |
$ | 19,671,000 | |
|