Name of Beneficial Owner
|
| |
Amount and
Nature of Beneficial Ownership |
| |
Percent of
Class(1) |
| ||||||
Directors and Named Executive Officers: | | | | | | | | | | | | | |
Interested Directors | | | | | | | | | | | | | |
Michael J Arougheti
|
| | | | 2,117,815 | | | | | | * | | |
R. Kipp deVeer
|
| | | | 300,000 | | | | | | * | | |
Michael L. Smith
|
| | | | 240,012(2) | | | | | | * | | |
Independent Directors | | | | | | | | | | | | | |
Ann Torre Bates
|
| | | | 32,000(3) | | | | | | * | | |
Mary Beth Henson
|
| | | | 23,861 | | | | | | * | | |
Daniel G. Kelly, Jr.
|
| | | | 48,354 | | | | | | * | | |
Steven B. McKeever
|
| | | | 54,526 | | | | | | * | | |
Michael K. Parks
|
| | | | 29,961 | | | | | | * | | |
Eric B. Siegel
|
| | | | 52,970(4) | | | | | | * | | |
Named Executive Officers Who Are Not Directors | | | | | | | | | | | | | |
Mitchell Goldstein
|
| | | | 357,191 | | | | | | * | | |
Scott C. Lem
|
| | | | 34,264(5) | | | | | | * | | |
Penni F. Roll
|
| | | | 71,647(6)(7) | | | | | | * | | |
Kort Schnabel
|
| | | | 15,000 | | | | | | * | | |
All Directors, Executive Officers and Certain Other Officers as a Group (19 persons)
|
| | | | 3,406,487(8) | | | | | | * | | |
| | |
NAV(1)
|
| |
Price Range
|
| |
High
Sales Price Premium (Discount) to NAV(2) |
| |
Low
Sales Price Premium (Discount) to NAV(2) |
| ||||||||||||||||||
|
High
|
| |
Low
|
| ||||||||||||||||||||||||||
Year ended December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 17.45 | | | | | $ | 19.23 | | | | | $ | 16.51 | | | | | | 10.20% | | | | | | (5.39)% | | |
Second Quarter
|
| | | $ | 18.16 | | | | | $ | 19.97 | | | | | $ | 18.29 | | | | | | 9.97% | | | | | | 0.72% | | |
Third Quarter
|
| | | $ | 18.52 | | | | | $ | 20.43 | | | | | $ | 19.52 | | | | | | 10.31% | | | | | | 5.40% | | |
Fourth Quarter
|
| | | $ | 18.96 | | | | | $ | 21.70 | | | | | $ | 19.66 | | | | | | 14.45% | | | | | | 3.69% | | |
Year ended December 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.03 | | | | | $ | 22.58 | | | | | $ | 19.70 | | | | | | 18.65% | | | | | | 3.52% | | |
Second Quarter
|
| | | $ | 18.81 | | | | | $ | 22.44 | | | | | $ | 17.12 | | | | | | 19.30% | | | | | | (8.98)% | | |
Third Quarter
|
| | | $ | 18.56 | | | | | $ | 20.70 | | | | | $ | 16.84 | | | | | | 11.53% | | | | | | (9.27)% | | |
Fourth Quarter
|
| | | $ | 18.40 | | | | | $ | 19.76 | | | | | $ | 17.30 | | | | | | 7.39% | | | | | | (5.98)% | | |
Year ended December 31, 2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 18.45 | | | | | $ | 20.04 | | | | | $ | 17.19 | | | | | | 8.62% | | | | | | (6.83)% | | |
Second Quarter
|
| | | $ | 18.58 | | | | | $ | 19.11 | | | | | $ | 17.65 | | | | | | 2.85% | | | | | | (5.01)% | | |
Third Quarter
|
| | | $ | 18.99 | | | | | $ | 19.81 | | | | | $ | 18.86 | | | | | | 4.32% | | | | | | (0.68)% | | |
Fourth Quarter
|
| | | $ | 19.24 | | | | | $ | 20.21 | | | | | $ | 18.66 | | | | | | 5.04% | | | | | | (3.01)% | | |
Year ending December 31, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter
|
| | | $ | 19.53 | | | | | $ | 20.82 | | | | | $ | 19.94 | | | | | | 6.61% | | | | | | 2.10% | | |
Second Quarter (through May 15, 2024)
|
| | | | * | | | | | $ | 21.25 | | | | | $ | 20.24 | | | | | | * | | | | | | * | | |
| | | | | | | | |
Example 1
|
| |
Example 2
|
| |
Example 3
|
| |
Example 4
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | |
5% Offering at
5% Discount |
| |
10% Offering at
10% Discount |
| |
20% Offering at
20% Discount |
| |
25% Offering at
25% Discount |
| ||||||||||||||||||||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |||||||||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to Public
|
| | | | | | | | | $ | 15.00 | | | | | | — | | | | | $ | 14.21 | | | | | | — | | | | | $ | 12.63 | | | | | | — | | | | | $ | 11.84 | | | | | | — | | |
Net Proceeds per Share to Issuer
|
| | | | | | | | | $ | 14.25 | | | | | | — | | | | | $ | 13.50 | | | | | | — | | | | | $ | 12.00 | | | | | | — | | | | | $ | 11.25 | | | | | | — | | |
Decrease to Net Asset Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 30,000,000 | | | | | | 31,500,000 | | | | | | 5.00% | | | | | | 33,000,000 | | | | | | 10.00% | | | | | | 36,000,000 | | | | | | 20.00% | | | | | | 37,500,000 | | | | | | 25.00% | | |
Net Asset Value per Share
|
| | | $ | 15.00 | | | | | $ | 14.96 | | | | | | (0.24)% | | | | | $ | 14.86 | | | | | | (0.91)% | | | | | $ | 14.50 | | | | | | (3.33)% | | | | | $ | 14.25 | | | | | | (5.00)% | | |
Dilution to Nonparticipating Stockholder | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares Held by Stockholder A
|
| | | | 30,000 | | | | | | 30,000 | | | | | | 0.00% | | | | | | 30,000 | | | | | | 0.00% | | | | | | 30,000 | | | | | | 0.00% | | | | | | 30,000 | | | | | | 0.00% | | |
Percentage Held by Stockholder A
|
| | | | 0.10% | | | | | | 0.10% | | | | | | (4.76)% | | | | | | 0.09% | | | | | | (9.09)% | | | | | | 0.08% | | | | | | (16.67)% | | | | | | 0.08% | | | | | | (20.00)% | | |
Total Net Asset Value Held by Stockholder A
|
| | | $ | 450,000 | | | | | $ | 448,929 | | | | | | (0.24)% | | | | | $ | 445,909 | | | | | | (0.91)% | | | | | $ | 435,000 | | | | | | (3.33)% | | | | | $ | 427,500 | | | | | | (5.00)% | | |
Total Investment by Stockholder A (Assumed to Be $15.00 per Share)
|
| | | $ | 450,000 | | | | | $ | 450,000 | | | | | | | | | | | $ | 450,000 | | | | | | | | | | | $ | 450,000 | | | | | | | | | | | $ | 450,000 | | | | | | | | |
Total Dilution to Stockholder A (Total
Net Asset Value Less Total Investment) |
| | | | | | | | | $ | (1,071) | | | | | | | | | | | $ | (4,091) | | | | | | | | | | | $ | (15,000) | | | | | | | | | | | $ | (22,500) | | | | | | | | |
Investment per Share Held by Stockholder A (Assumed to be $15.00 per Share on Shares Held Prior to Sale)
|
| | | $ | 15.00 | | | | | $ | 15.00 | | | | | | 0.00% | | | | | $ | 15.00 | | | | | | 0.00% | | | | | $ | 15.00 | | | | | | 0.00% | | | | | $ | 15.00 | | | | | | 0.00% | | |
| | | | | |
Example 1
|
| |
Example 2
|
| |
Example 3
|
| |
Example 4
|
| ||||||||||||||||||||||||||||||||||||
| | | | | |
5% Offering at
5% Discount |
| |
10% Offering at
10% Discount |
| |
20% Offering at
20% Discount |
| |
25% Offering at
25% Discount |
| ||||||||||||||||||||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| |
Following
Sale |
| |
%
Change |
| ||||||||||||||||||||||||
Net Asset Value per Share Held by Stockholder A
|
| | | | | | $ | 14.96 | | | | | | | | | | | $ | 14.86 | | | | | | | | | | | $ | 14.50 | | | | | | | | | | | $ | 14.25 | | | | | | | | |
Dilution per Share Held by
Stockholder A (Net Asset Value per Share Less Investment per Share) |
| | | | | | $ | (0.04) | | | | | | | | | | | $ | (0.14) | | | | | | | | | | | $ | (0.50) | | | | | | | | | | | $ | (0.75) | | | | | | | | |
Percentage Dilution to Stockholder A (Dilution per Share Divided by Investment per Share)
|
| | | | | | | | | | | | | (0.24)% | | | | | | | | | | | | (0.91)% | | | | | | | | | | | | (3.33)% | | | | | | | | | | | | (5.00)% | | |
| | | | | | | | |
50% Participation
|
| |
150% Participation
|
| | | | | | | | | | ||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
% Change
|
| |
Following
Sale |
| |
% Change
|
| | | | |||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Price per Share to Public
|
| | | | | | | | | $ | 12.63 | | | | | | | | | | | $ | 12.63 | | | | | | | | | | | | ||||||
Net Proceeds per Share to Issuer
|
| | | | | | | | | $ | 12.00 | | | | | | | | | | | $ | 12.00 | | | | | | | | | | | | ||||||
Decrease/Increase to Net Asset Value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||
Total Shares Outstanding
|
| | | | 30,000,000 | | | | | | 36,000,000 | | | | | | 20% | | | | | | 36,000,000 | | | | | | 20% | | | | | | ||||||
Net Asset Value per Share
|
| | | $ | 15.00 | | | | | $ | 14.50 | | | | | | (3.33)% | | | | | $ | 14.50 | | | | | | (3.33)% | | | | | |
| | | | | | | | |
50% Participation
|
| |
150% Participation
|
| | | | | | | | | | ||||||||||||||||||
| | |
Prior to Sale
Below NAV |
| |
Following
Sale |
| |
% Change
|
| |
Following
Sale |
| |
% Change
|
| | | | |||||||||||||||||||||
Dilution/Accretion to Participating Stockholder Shares Held by Stockholder A
|
| | | | 30,000 | | | | | | 33,000 | | | | | | 10% | | | | | | 39,000 | | | | | | 30% | | | | | | ||||||
Percentage Held by Stockholder A
|
| | | | 0.10% | | | | | | 0.09% | | | | | | (8.33)% | | | | | | 0.11% | | | | | | 8.33% | | | | | | ||||||
Total Net Asset Value Held by Stockholder A
|
| | | $ | 450,000 | | | | | $ | 478,500 | | | | | | 6.33% | | | | | $ | 565,500 | | | | | | 25.67% | | | | | | ||||||
Total Investment by Stockholder A (Assumed to be $15.00 per Share on Shares Held Prior to Sale)
|
| | | | | | | | | $ | 487,895 | | | | | | | | | | | $ | 563,684 | | | | | | | | | | | | ||||||
Total Dilution/Accretion to Stockholder A (Total Net Asset Value Less Total Investment)
|
| | | | | | | | | $ | (9,395) | | | | | | | | | | | $ | 1,816 | | | | | | | | | | | | ||||||
Investment per Share Held by Stockholder A (Assumed
to Be $15.00 on Shares Held Prior to Sale) |
| | | $ | 15.00 | | | | | $ | 14.78 | | | | | | (1.44)% | | | | | $ | 14.45 | | | | | | (3.64)% | | | | | | ||||||
Net Asset Value per Share Held by Stockholder A
|
| | | | | | | | | $ | 14.50 | | | | | | | | | | | $ | 14.50 | | | | | | | | | | | | ||||||
Dilution/Accretion per Share Held by Stockholder A (Net Asset Value per Share Less Investment per Share)
|
| | | | | | | | | $ | (0.28) | | | | | | | | | | | $ | 0.05 | | | | | | 0.40% | | | | | | ||||||
Percentage Dilution/Accretion to Stockholder A (Dilution per Share Divided by Investment per
Share) |
| | | | | | | | | | | | | | | | (1.96)% | | | | | | | | | | | | 0.32% | | | | | |