Annual report pursuant to Section 13 and 15(d)

SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE

v3.22.0.1
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
12 Months Ended
Dec. 31, 2021
SEC Schedule, 12-29, Real Estate Companies, Investment in Mortgage Loans on Real Estate [Abstract]  
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE
SCHEDULE IV - MORTGAGE LOANS ON REAL ESTATE - CorEnergy Infrastructure Trust, Inc.
Description
Interest Rate(1)
Final Maturity
Monthly Payment Amount(2)
Prior Liens
Face Value
Carrying Amount of Mortgage Principal Amount of Loans Subject to Delinquent Principal or Interest
First Mortgages
Billings, Dunn and McKenzie Counties, North Dakota (Morlock Well) 12.00% 7/31/2026 $ 14,081  None $ 1,300,000  $ 1,036,660  $ — 
Total $ 1,300,000  $ 1,036,660  $ — 
(1) The interest rate was 8.50% through May 31, 2021 and increased to 12.00% on June 1, 2021 through maturity.
(2) The monthly principal payment was $10,833 from January 31, 2021 through May 31, 2021, $16,250 from June 30, 2021 through July 31, 2022. During August 2021, the terms of the note were amended to extend the maturity to July 31, 2026 and to reduce the total payments to a total principal and interest of $24,339 per month. The monthly principal payments progressively increase from $14,081 in January 31, 2022 to approximately $23,859 on June 30, 2026 and $34,932 on July 31, 2026.
NOTES TO SCHEDULE IV - CONSOLIDATED MORTGAGE LOANS ON REAL ESTATE
Reconciliation of Mortgage Loans on Real Estate
For the Years Ended December 31,
2021 2020 2019
Beginning balance $ 1,209,736  $ 1,235,000  $ 1,300,000 
Additions:
Interest receivable —  18,069  — 
Total Additions $ —  $ 18,069  $ — 
Deductions:
Principal repayments $ 155,007  $ 43,333  $ 65,000 
Principal, Interest and Deferred Costs Write Down 18,069  —  — 
Total deductions $ 173,076  $ 43,333  $ 65,000 
Ending balance $ 1,036,660  $ 1,209,736  $ 1,235,000