| Schedule of Principal Payments |
Scheduled principal payments on the 2027 Senior Notes as of March 31, 2026 are as follows: | | | | | | | 2027 Senior Notes | | Year | | | 2026 (remaining) | $ | — | | | 2027 | 77,000,000 | | | 2028 | — | | | 2029 | — | | | 2030 | — | | | Thereafter | — | | | Total principal | 77,000,000 | | | Deferred financing costs included in senior notes payable | (551,784) | | | Senior notes payable, net | $ | 76,448,216 | |
|
| Schedule of Interest Expense |
The following table reflects a summary of interest expense incurred during the three months ended March 31, 2026: | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2026 | | 2027 Senior Notes | | Revolving Credit Facility | | TCGSL Revolving Credit Facility | | | | Total Borrowings | | | | | | | | | | | | Interest expense | $ | 1,106,875 | | | $ | 408,588 | | | $ | 12,389 | | | | | $ | 1,527,852 | | | Unused fee expense | — | | | 19,417 | | | — | | | | | 19,417 | | | Amortization of deferred financing costs | 134,473 | | | 44,798 | | | — | | | | | 179,271 | | | Total interest expense | $ | 1,241,348 | | | $ | 472,803 | | | $ | 12,389 | | | | | $ | 1,726,540 | |
The following table reflects a summary of interest expense incurred pre-Conversion during the three months ended March 31, 2025: | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2025 | | 2027 Senior Notes | | Revolving Credit Facility | | | | AFCF Revolving Credit Facility | | Total Borrowings | | | | | | | | | | | | Interest expense | $ | 1,293,750 | | | $ | 191,333 | | | | | $ | 8,889 | | | $ | 1,493,972 | | | Unused fee expense | — | | | 56,259 | | | | | — | | | 56,259 | | | Amortization of deferred financing costs | 155,699 | | | 109,341 | | | | | — | | | 265,040 | | | Total interest expense | $ | 1,449,449 | | | $ | 356,933 | | | | | $ | 8,889 | | | $ | 1,815,271 | |
|