XML 40 R30.htm IDEA: XBRL DOCUMENT v3.22.2.2
Borrowings (Tables)
9 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Schedule of Borrowings

The following table shows the Company's borrowings as of September 30, 2022 and December 31, 2021:

 

 

September 30, 2022

 

 

December 31, 2021

 

 

 

Total Commitment

 

 

Principal

 

 

Deferred Debt Cost(1)

 

 

Carrying Value

 

 

Total Commitment

 

 

Principal

 

 

Deferred Debt Cost(1)

 

 

Carrying Value

 

Credit Facility

 

$

 

425,000,000

 

 

$

 

175,000,000

 

 

$

 

(4,990,643

)

 

$

 

170,009,357

 

 

$

 

350,000,000

 

 

$

 

61,000,000

 

 

$

 

(1,135,511

)

 

$

 

59,864,489

 

2026 Notes

 

 

 

70,000,000

 

 

 

 

70,000,000

 

 

 

 

(869,686

)

 

 

 

69,130,314

 

 

 

 

20,000,000

 

 

 

 

20,000,000

 

 

 

 

(376,029

)

 

 

 

19,623,971

 

July 2027 Notes

 

 

 

80,500,000

 

 

 

 

80,500,000

 

 

 

 

(2,495,400

)

 

 

 

78,004,600

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

August 2027 Notes

 

 

 

20,000,000

 

 

 

 

20,000,000

 

 

 

 

(599,505

)

 

 

 

19,400,495

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

595,500,000

 

 

$

 

345,500,000

 

 

$

 

(8,955,234

)

 

$

 

336,544,766

 

 

$

 

370,000,000

 

 

$

 

81,000,000

 

 

$

 

(1,511,540

)

 

$

 

79,488,460

 

 

(1) Net of accumulated amortization.

Schedule of Components of Interest Expense, Amortization of Deferred Debt Costs, and Unused Fees on Credit Facility

For the three and nine months ended September 30, 2022, the components of interest expense, amortization of deferred debt costs, and the unused fees on the Credit Facility (as defined below) on the Company's borrowings were as follows:

 

 

Three Months Ended September 30, 2022

 

Nine Months Ended September 30, 2022

 

 

Interest Expense

 

 

Amortization
 of
Deferred
Debt Costs

 

 

Unused Facility and Other Fees

 

 

Total
Interest
Expense
and Fees

 

 

Weighted
Average
Cost
of Debt

 

Interest Expense

 

 

Amortization
 of
Deferred
Debt Costs

 

 

Unused Facility and Other Fees

 

 

Total
Interest
Expense
and Fees

 

 

Weighted
Average
Cost
of Debt

Credit Facility

 

$

 

1,667,420

 

 

$

 

269,283

 

 

$

 

376,684

 

 

$

 

2,313,387

 

 

 

7.37

 

%

 

$

 

2,901,815

 

 

$

 

570,655

 

 

$

 

1,427,894

 

 

$

 

4,900,364

 

 

 

7.73

 

%

2026 Notes

 

 

 

743,750

 

 

 

 

50,062

 

 

 

 

 

 

 

 

793,812

 

 

 

4.54

 

%

 

 

 

1,990,417

 

 

 

 

130,014

 

 

 

 

 

 

 

 

2,120,431

 

 

 

4.60

 

%

July 2027 Notes

 

 

 

1,056,563

 

 

 

 

87,600

 

 

 

 

 

 

 

 

1,144,163

 

 

 

8.12

 

%

 

 

 

1,056,563

 

 

 

 

87,600

 

 

 

 

 

 

 

 

1,144,163

 

 

 

8.12

 

%

August 2027 Notes

 

 

 

120,556

 

 

 

 

10,495

 

 

 

 

 

 

 

 

131,051

 

 

 

7.61

 

%

 

 

 

120,556

 

 

 

 

10,495

 

 

 

 

 

 

 

 

131,051

 

 

 

7.61

 

%

Total

 

$

 

3,588,289

 

 

$

 

417,440

 

 

$

 

376,684

 

 

$

 

4,382,413

 

 

 

 

 

 

$

 

6,069,351

 

 

$

 

798,764

 

 

$

 

1,427,894

 

 

$

 

8,296,009

 

 

 

 

 

For the three and nine months ended September 30, 2021, the components of interest expense, amortization of deferred debt costs, and the unused fees on the Credit Facility (as defined below) on the Company's borrowings were as follows:

 

 

Three Months Ended September 30, 2021

 

Nine Months Ended September 30, 2021

 

 

Interest Expense

 

 

Amortization
 of
Deferred
Debt Costs

 

 

Unused Facility and Other Fees

 

 

Total
Interest
Expense
and Fees

 

 

Weighted
Average
Cost
of Debt

 

Interest Expense

 

 

Amortization
 of
Deferred
Debt Costs

 

 

Unused Facility and Other Fees

 

 

Total
Interest
Expense
and Fees

 

 

Weighted
Average
Cost
of Debt

Credit Facility

 

$

 

811,028

 

 

$

 

117,343

 

 

$

 

158,861

 

 

$

 

1,087,232

 

 

 

4.70

 

%

 

$

 

2,295,514

 

 

$

 

349,378

 

 

$

 

487,277

 

 

$

 

3,132,169

 

 

 

4.81

 

%

2026 Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

July 2027 Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

August 2027 Notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

%

Total

 

$

 

811,028

 

 

$

 

117,343

 

 

$

 

158,861

 

 

$

 

1,087,232

 

 

 

 

 

 

$

 

2,295,514

 

 

$

 

349,378

 

 

$

 

487,277

 

 

$

 

3,132,169